Financhill
Sell
50

BOMXF Quote, Financials, Valuation and Earnings

Last price:
$2.34
Seasonality move :
4%
Day range:
$2.30 - $2.30
52-week range:
$1.39 - $2.30
Dividend yield:
4.56%
P/E ratio:
14.54x
P/S ratio:
6.50x
P/B ratio:
3.59x
Volume:
180
Avg. volume:
7.4K
1-year change:
38.53%
Market cap:
$1.3B
Revenue:
$215.1M
EPS (TTM):
$0.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $183.5M $183.2M $194.6M $207.9M $215.1M
Revenue Growth (YoY) 3.97% -0.17% 6.18% 6.87% 3.45%
 
Cost of Revenues $61.5M $57.8M $61.5M $74.6M $76.4M
Gross Profit $122.1M $125.4M $133M $133.3M $138.7M
Gross Profit Margin 66.5% 68.46% 68.38% 64.11% 64.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2M $9.2M $9M $9.6M $10M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.9M $28.4M $28.7M $33.3M $33.7M
Operating Income $99.2M $97.1M $104.3M $100M $105M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $107.6M $115.1M $126.3M $137M $140.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.1M $29.7M $34.5M $42M $41.2M
Net Income to Company $75.2M $85.4M $91.8M $137M $140.5M
 
Minority Interest in Earnings -$5.2M -$6.6M -$9.2M -$9.8M -$9.4M
Net Income to Common Excl Extra Items $70M $78.8M $82.6M $85.1M $89.9M
 
Basic EPS (Cont. Ops) $0.12 $0.13 $0.14 $0.15 $0.16
Diluted EPS (Cont. Ops) $0.12 $0.13 $0.14 $0.15 $0.16
Weighted Average Basic Share $592.4M $590.4M $578.6M $575.6M $566M
Weighted Average Diluted Share $592.4M $590.4M $578.6M $575.6M $566M
 
EBITDA $108.9M $127.2M $137.8M $150.6M $154.4M
EBIT $99.2M $115.8M $126.9M $137.7M $141.9M
 
Revenue (Reported) $183.5M $183.2M $194.6M $207.9M $215.1M
Operating Income (Reported) $99.2M $97.1M $104.3M $100M $105M
Operating Income (Adjusted) $99.2M $115.8M $126.9M $137.7M $141.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.5M $40.5M $40.1M $43.9M $44.3M
Revenue Growth (YoY) 21.52% -12.91% -1.11% 9.55% -18.92%
 
Cost of Revenues $16.6M $9.4M $13.1M $16.4M $15.5M
Gross Profit $30M $31.2M $27M $27.5M $28.8M
Gross Profit Margin 64.42% 76.9% 67.33% 62.6% 64.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $5.8M $4M $3.5M $3.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7M $10.3M $10.2M $11.1M $10.2M
Operating Income $22.9M $20.9M $16.8M $16.4M $18.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.1M $33.1M $29.2M $36.5M $36.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $7.2M $8.4M $10.3M $9.8M
Net Income to Company -$6.9M $3.2M -$5.4M $32M --
 
Minority Interest in Earnings -$673.7K -$1.9M -$1.5M -$2.5M -$2.3M
Net Income to Common Excl Extra Items $15.8M $24M $19.3M $23.2M $23.2M
 
Basic EPS (Cont. Ops) $0.03 $0.04 $0.03 $0.04 $0.04
Diluted EPS (Cont. Ops) $0.03 $0.04 $0.03 $0.04 $0.04
Weighted Average Basic Share $590.5M $592.5M $569.6M $582M $576.4M
Weighted Average Diluted Share $593M $592.5M $577.2M $582M $576.4M
 
EBITDA $25.7M $42.1M $42.5M $57.8M $60.6M
EBIT $22.9M $39.1M $39.8M $54.5M $52M
 
Revenue (Reported) $46.5M $40.5M $40.1M $43.9M $44.3M
Operating Income (Reported) $22.9M $20.9M $16.8M $16.4M $18.6M
Operating Income (Adjusted) $22.9M $39.1M $39.8M $54.5M $52M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $183.5M $183.3M $194.2M $207.3M $202.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.5M $57.9M $61.4M $74.5M $72.6M
Gross Profit $122M $125.4M $132.8M $132.8M $129.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2M $9.1M $8.5M $9.6M $11.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.9M $28.3M $28M $33.3M $36.7M
Operating Income $99.1M $97.1M $104.8M $99.5M $93M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $108.1M $114.9M $126.2M $136.6M $141.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.1M $29.7M $34.5M $41.9M $41M
Net Income to Company $75.2M $85.4M $91.8M $137M --
 
Minority Interest in Earnings -$5.3M -$6.6M -$9.2M -$9.8M -$9.2M
Net Income to Common Excl Extra Items $70.3M $78.6M $82.5M $84.8M $90.5M
 
Basic EPS (Cont. Ops) $0.12 $0.13 $0.14 $0.15 $0.16
Diluted EPS (Cont. Ops) $0.12 $0.13 $0.14 $0.15 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $108.8M $126.9M $138.8M $150.3M $182.8M
EBIT $99.1M $115.4M $127.9M $137.5M $164.5M
 
Revenue (Reported) $183.5M $183.3M $194.2M $207.3M $202.3M
Operating Income (Reported) $99.1M $97.1M $104.8M $99.5M $93M
Operating Income (Adjusted) $99.1M $115.4M $127.9M $137.5M $164.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $183.3M $194.2M $207.3M $158.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.9M $61.4M $74.5M $56.2M --
Gross Profit $125.4M $132.8M $132.8M $102.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.1M $8.5M $9.6M $7.9M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $28.3M $28M $33.3M $25.6M --
Operating Income $97.1M $104.8M $99.5M $76.6M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $114.9M $126.2M $136.6M $104.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.7M $34.5M $41.9M $30.7M --
Net Income to Company $85.4M $91.8M $137M -- --
 
Minority Interest in Earnings -$6.6M -$9.2M -$9.8M -$6.6M --
Net Income to Common Excl Extra Items $78.6M $82.5M $84.8M $67.2M --
 
Basic EPS (Cont. Ops) $0.13 $0.14 $0.15 $0.12 --
Diluted EPS (Cont. Ops) $0.13 $0.14 $0.15 $0.12 --
Weighted Average Basic Share $2.4B $2.3B $2.3B $1.7B --
Weighted Average Diluted Share $2.4B $2.3B $2.3B $1.7B --
 
EBITDA $126.9M $138.8M $150.3M $125.1M --
EBIT $115.4M $127.9M $137.5M $110M --
 
Revenue (Reported) $183.3M $194.2M $207.3M $158.4M --
Operating Income (Reported) $97.1M $104.8M $99.5M $76.6M --
Operating Income (Adjusted) $115.4M $127.9M $137.5M $110M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $184.9M $181M $201.2M $219.3M $182.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.1M $17.6M $17.2M $17.9M $17.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $204.3M $202.7M $222.1M $241.7M $202.9M
 
Property Plant And Equipment $23.5M $34.2M $31.9M $49.5M $37.7M
Long-Term Investments -- -- -- -- --
Goodwill $155M $150.7M $158.2M $181.6M $149.2M
Other Intangibles -- $11.9M $13.5M $22.2M $26.9M
Other Long-Term Assets $27.8M $5.1M $6.4M $7.8M $6M
Total Assets $423.9M $419.7M $448.4M $519M $435.9M
 
Accounts Payable $24.4M $12.9M $14.9M $19.8M $15.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.6M $5.3M $8M $8.1M
Other Current Liabilities $50.3K -- -- -- --
Total Current Liabilities $31.7M $29.4M $35.2M $45M $40.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $43.7M $42M $46.6M $67.6M $59.8M
 
Common Stock $226.5M $220.2M $231.2M $265.4M $218.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $364.8M $364.5M $383M $430.9M $357.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.4M $13.1M $18.9M $20.6M $18.2M
Total Equity $380.2M $377.7M $401.9M $451.4M $376.1M
 
Total Liabilities and Equity $423.9M $419.7M $448.4M $519M $435.9M
Cash and Short Terms $184.9M $181M $201.2M $219.3M $182.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $184.9M $181M $201.2M $219.3M $182.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.1M $17.6M $17.2M $17.9M $17.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $204.3M $202.7M $222.1M $241.7M $202.9M
 
Property Plant And Equipment $23.5M $34.2M $31.9M $49.5M $37.7M
Long-Term Investments -- -- -- -- --
Goodwill $155M $150.7M $158.2M $181.6M $149.2M
Other Intangibles -- $11.9M $13.5M $22.2M $26.9M
Other Long-Term Assets $27.8M $5.1M $6.4M $7.8M $6M
Total Assets $423.9M $419.7M $448.4M $519M $435.9M
 
Accounts Payable $24.4M $12.9M $14.9M $19.8M $15.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.6M $5.3M $8M $8.1M
Other Current Liabilities $50.3K -- -- -- --
Total Current Liabilities $31.7M $29.4M $35.2M $45M $40.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $43.7M $42M $46.6M $67.6M $59.8M
 
Common Stock $226.5M $220.2M $231.2M $265.4M $218.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.4M $13.1M $18.9M $20.6M $18.2M
Total Equity $380.2M $377.7M $401.9M $451.4M $376.1M
 
Total Liabilities and Equity $423.9M $419.7M $448.4M $519M $435.9M
Cash and Short Terms $184.9M $181M $201.2M $219.3M $182.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $75.2M $85.4M $91.8M $137M $140.5M
Depreciation & Amoritzation $9.8M $11.5M $10.9M $12.8M $12.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.1M -$5M $856.2K $1M -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $88.4M $88.3M $106.3M $109.4M $116.3M
 
Capital Expenditures $1.9M $3.9M $4.3M $10.6M $14.2M
Cash Acquisitions -$313.8K -- -- -- --
Cash From Investing -$1.7M -$4.1M -$4.6M -$9.9M -$13M
 
Dividends Paid (Ex Special Dividend) -$50.3M -$59M -$63.1M -$75M -$66.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$9.6M -$18.1M -$16.7M -$16.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$59.5M -$82.9M -$90.9M -$110.8M -$100.2M
 
Beginning Cash (CF) $145.4M $181.4M $184.1M $221.4M $204.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.1M $1.3M $10.8M -$11.3M $3M
Ending Cash (CF) $172.5M $182.7M $195M $210.1M $207.4M
 
Levered Free Cash Flow $86.6M $84.3M $102M $98.8M $102.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$4.5M -$6.9M $3.2M -$5.4M $32M
Depreciation & Amoritzation $2.7M $2.9M $2.9M $2.7M $2.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $18.2M $12.4M $19.5M $21.3M $21.2M
 
Capital Expenditures $1.4M $587.6K $3.7M $3.9M $8.3M
Cash Acquisitions -$741.5K -- -- -- --
Cash From Investing -$1M -$172.7K -$2.3M -$1.2M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$59M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$2.5M -$5.8M -$6.2M
Other Financing Activities -- -- -- -- -$23.4M
Cash From Financing -$2.2M -$3.9M -$3.7M -$9.1M -$30.9M
 
Beginning Cash (CF) $144.6M $159.3M $171.6M $182.8M $206.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15M $8.4M $13.4M $11.1M -$11.3M
Ending Cash (CF) $161M $172.5M $182.7M $195M $210.1M
 
Levered Free Cash Flow $16.8M $11.8M $15.8M $17.4M $12.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $75.2M $85.4M $91.8M $137M --
Depreciation & Amoritzation $9.8M $11.5M $10.9M $12.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $88.4M $88.3M $106.3M $109.4M --
 
Capital Expenditures $1.9M $3.9M $4.3M $10.6M $8.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$4.1M -$4.6M -$9.9M --
 
Dividends Paid (Ex Special Dividend) -- -$59M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$9.6M -$18.1M -$16.7M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$59.5M -$82.9M -$90.9M -$110.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.1M $1.3M $10.8M -$11.3M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $86.6M $84.3M $102M $98.8M --
Period Ending 2021-06-28 2022-06-28 2023-06-28 2024-06-28
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock