Financhill
Sell
40

BAND Quote, Financials, Valuation and Earnings

Last price:
$15.07
Seasonality move :
-1.98%
Day range:
$14.96 - $15.25
52-week range:
$11.33 - $19.88
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.58x
P/B ratio:
1.17x
Volume:
148.6K
Avg. volume:
197.2K
1-year change:
-15.72%
Market cap:
$460M
Revenue:
$748.5M
EPS (TTM):
-$0.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $343.1M $490.9M $573.2M $601.1M $748.5M
Revenue Growth (YoY) 47.52% 43.07% 16.75% 4.88% 24.52%
 
Cost of Revenues $185.3M $277.4M $349.1M $382.6M $491.4M
Gross Profit $157.9M $213.6M $224M $218.5M $257.1M
Gross Profit Margin 46.01% 43.5% 39.08% 36.35% 34.34%
 
R&D Expenses $42.1M $54M $95.7M $100.2M $112.2M
Selling, General & Admin $129.3M $165.6M $164.7M $167.4M $181.4M
Other Inc / (Exp) -$1.8M -$174K $44.7M $17M $13M
Operating Expenses $171.4M $215.3M $248.3M $254M $277.1M
Operating Income -$13.5M -$1.7M -$24.3M -$35.5M -$20.1M
 
Net Interest Expenses $13.7M $28.7M $3M $808K $1.9M
EBT. Incl. Unusual Items -$29M -$31.2M $17.3M -$19.3M -$9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15M -$3.8M -$2.3M -$3M -$2.4M
Net Income to Company -$44M -$27.4M $19.6M -$16.3M -$6.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$44M -$27.4M $19.6M -$16.3M -$6.5M
 
Basic EPS (Cont. Ops) -$1.83 -$1.09 $0.77 -$0.64 -$0.24
Diluted EPS (Cont. Ops) -$1.83 -$1.09 -$0.48 -$0.64 -$0.24
Weighted Average Basic Share $24.1M $25.1M $25.3M $25.6M $27.2M
Weighted Average Diluted Share $24.1M $25.1M $30.9M $25.6M $27.2M
 
EBITDA $8.1M $40.6M $18.3M $15.6M $32.8M
EBIT -$13.5M -$1.7M -$24.3M -$35.5M -$20.1M
 
Revenue (Reported) $343.1M $490.9M $573.2M $601.1M $748.5M
Operating Income (Reported) -$13.5M -$1.7M -$24.3M -$35.5M -$20.1M
Operating Income (Adjusted) -$13.5M -$1.7M -$24.3M -$35.5M -$20.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $130.6M $148.3M $152M $193.9M $191.9M
Revenue Growth (YoY) 54.13% 13.54% 2.49% 27.54% -1.03%
 
Cost of Revenues $73.9M $88.4M $97.5M $126.5M $124.5M
Gross Profit $56.8M $59.9M $54.5M $67.4M $67.4M
Gross Profit Margin 43.44% 40.4% 35.87% 34.75% 35.1%
 
R&D Expenses $13.1M $24.4M $23.6M $28.5M $31.1M
Selling, General & Admin $43.9M $39.8M $40.9M $43.9M $42.8M
Other Inc / (Exp) $148K $399K $739K $1.6M --
Operating Expenses $55.8M $61.3M $60.7M $68.3M $69.4M
Operating Income $938K -$1.4M -$6.1M -$898K -$2M
 
Net Interest Expenses $7.7M $1.3M -- $646K $498K
EBT. Incl. Unusual Items -$6.6M -$1.7M -$5.3M -$321K -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $315K -$923K -$219K -$734K -$2.3M
Net Income to Company -$6.9M -$802K -$5.1M $413K -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.9M -$802K -$5.1M $413K -$1.2M
 
Basic EPS (Cont. Ops) -$0.28 -$0.03 -$0.20 $0.02 -$0.04
Diluted EPS (Cont. Ops) -- -$0.03 -$0.20 $0.01 -$0.04
Weighted Average Basic Share $25.1M $25.3M $25.6M $27.4M $30.3M
Weighted Average Diluted Share $25.1M $25.3M $25.6M $28.6M $30.3M
 
EBITDA $11.6M $9M $6.8M $12.3M $12.7M
EBIT $938K -$1.4M -$6.1M -$898K -$2M
 
Revenue (Reported) $130.6M $148.3M $152M $193.9M $191.9M
Operating Income (Reported) $938K -$1.4M -$6.1M -$898K -$2M
Operating Income (Adjusted) $938K -$1.4M -$6.1M -$898K -$2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $477.8M $542.3M $592.7M $703.9M $756.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $266.2M $326.9M $370M $461.1M $486.9M
Gross Profit $211.6M $215.4M $222.7M $242.8M $269.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $51.2M $85.3M $98.6M $109.7M $119.9M
Selling, General & Admin $174.8M $161.8M $169.1M $176.8M $179.8M
Other Inc / (Exp) -$1.7M $4.9M $57.5M $11.4M --
Operating Expenses $211.1M $236.8M $255.2M $270.2M $282.3M
Operating Income $548K -$21.4M -$32.4M -$27.4M -$13.1M
 
Net Interest Expenses $25.8M $4M $1.2M $2.3M $1.5M
EBT. Incl. Unusual Items -$37.6M -$27.3M $23.7M -$16.7M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M -$5.2M -$4.3M -$1M -$3.4M
Net Income to Company -$39.1M -$22M $28M -$15.7M -$11.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$39.1M -$22M $28M -$15.7M -$11.7M
 
Basic EPS (Cont. Ops) -$1.57 -$0.87 $1.11 -$0.61 -$0.40
Diluted EPS (Cont. Ops) -- -$0.87 -$0.39 -$0.62 -$0.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $40.4M $21.4M $12.9M $28.6M $41.1M
EBIT $548K -$21.4M -$32.4M -$27.4M -$13.1M
 
Revenue (Reported) $477.8M $542.3M $592.7M $703.9M $756.1M
Operating Income (Reported) $548K -$21.4M -$32.4M -$27.4M -$13.1M
Operating Income (Adjusted) $548K -$21.4M -$32.4M -$27.4M -$13.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $364.8M $416.2M $435.7M $538.5M $546.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $203.4M $252.8M $273.7M $352.2M $347.7M
Gross Profit $161.4M $163.4M $162.1M $186.3M $198.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.2M $70M $72.8M $82.4M $90.1M
Selling, General & Admin $114.5M $119.9M $124.2M $133.6M $132M
Other Inc / (Exp) $56K $5.1M $18M $12.4M $865K
Operating Expenses $159.6M $180.7M $187.5M $203.7M $208.9M
Operating Income $1.8M -$17.3M -$25.4M -$17.4M -$10.4M
 
Net Interest Expenses $20.8M $4M $1.2M $2.3M $1.5M
EBT. Incl. Unusual Items -$18.9M -$15M -$8.6M -$6M -$12.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $255K -$1.2M -$3.2M -$1.3M -$2.2M
Net Income to Company -$19.2M -$13.9M -$5.4M -$4.8M -$9.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.2M -$13.9M -$5.4M -$4.8M -$9.9M
 
Basic EPS (Cont. Ops) -$0.77 -$0.55 -$0.21 -$0.18 -$0.34
Diluted EPS (Cont. Ops) -$0.49 -$0.55 -$0.23 -$0.20 -$0.34
Weighted Average Basic Share $75.2M $75.8M $76.6M $80.9M $89.1M
Weighted Average Diluted Share $75.2M $75.8M $80.4M $84.6M $89.1M
 
EBITDA $30.7M $14.9M $9.5M $22.5M $31.7M
EBIT $1.7M -$17.3M -$25.4M -$17.4M -$10.4M
 
Revenue (Reported) $364.8M $416.2M $435.7M $538.5M $546.1M
Operating Income (Reported) $1.8M -$17.3M -$25.4M -$17.4M -$10.4M
Operating Income (Adjusted) $1.7M -$17.3M -$25.4M -$17.4M -$10.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $72.2M $332.3M $185.9M $153.8M $84.2M
Short Term Investments $40M -- $71.2M $21.5M $2M
Accounts Receivable, Net $26.5M $61.2M $73M $78.1M $86.4M
Inventory -- -- -- -- --
Prepaid Expenses $14.5M -- -- -- --
Other Current Assets -- $15.8M $16.7M $17M $13.8M
Total Current Assets $193.6M $409.7M $276M $248.6M $184.1M
 
Property Plant And Equipment $71.1M $83.7M $109.7M $335.4M $330.4M
Long-Term Investments -- -- -- -- --
Goodwill $372.2M $344.4M $326.4M $335.9M $317.2M
Other Intangibles $248.1M $211.2M $177.4M $166.9M $145.4M
Other Long-Term Assets $2M $8.7M $31.3M $5.5M $4M
Total Assets $890.6M $1.1B $929.3M $1.1B $1.1B
 
Accounts Payable $11.7M $9.1M $26.8M $34.2M $28.4M
Accrued Expenses $34.2M $32.2M $30.9M $41.4M $64.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.7M $6M $7.5M $5.5M $3.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $92.2M $93.5M $114M $122.8M $140.3M
 
Long-Term Debt $282.2M $497.4M $485.4M $639.1M $500.5M
Capital Leases -- -- -- -- --
Total Liabilities $460.7M $652.9M $657.1M $803.7M $746.7M
 
Common Stock $24K $25K $25K $26K $29K
Other Common Equity Adj $27.9M -$13M -$44.2M -$28.8M -$52M
Common Equity $429.9M $412.6M $272.2M $297.4M $312.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $429.9M $412.6M $272.2M $297.4M $312.5M
 
Total Liabilities and Equity $890.6M $1.1B $929.3M $1.1B $1.1B
Cash and Short Terms $112.2M $332.3M $185.9M $153.8M $84.2M
Total Debt $282.2M $497.6M $485.5M $639.1M $500.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $331.1M $312.5M $139.4M $80.2M $80.7M
Short Term Investments -- $145.2M $31.7M $5M --
Accounts Receivable, Net $74.2M $76.6M $75M $99.4M $93.2M
Inventory -- -- -- -- --
Prepaid Expenses $22.4M $24.3M -- -- --
Other Current Assets -- -- $16M $15.3M --
Total Current Assets $428.6M $413.3M $230.2M $194.9M $188.4M
 
Property Plant And Equipment $83.9M $84.5M $337.9M $322.7M $328.7M
Long-Term Investments -- -- -- -- --
Goodwill $353.2M $298.9M $322M $340.4M --
Other Intangibles $220.6M $170.5M $164.7M $159.3M --
Other Long-Term Assets $7.5M $32.3M $6.4M $4.2M --
Total Assets $1.1B $1B $1.1B $1B $1B
 
Accounts Payable $15.7M $21M $31.2M $20.6M $34.4M
Accrued Expenses $40.7M $33.4M $38.3M $67.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.2M $7.3M $4.8M $3.4M --
Other Current Liabilities $7.8M -- -- -- --
Total Current Liabilities $109.1M $117.2M $108.6M $153.7M $139.3M
 
Long-Term Debt $491.9M $643.8M $640.8M $500.7M $468.4M
Capital Leases -- -- -- -- --
Total Liabilities $671.6M $813.8M $790.1M $693.2M $640.6M
 
Common Stock $25K $25K $26K $28K $31K
Other Common Equity Adj -$1.7M -$82.9M -$49.1M -$20.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $429.3M $194.6M $280M $336.6M $392.7M
 
Total Liabilities and Equity $1.1B $1B $1.1B $1B $1B
Cash and Short Terms $331.1M $312.5M $139.4M $80.2M $80.7M
Total Debt $498.1M $644M $640.8M $500.7M $476M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$44M -$27.4M $19.6M -$16.3M -$6.5M
Depreciation & Amoritzation $21.6M $42.4M $42.6M $51M $52.8M
Stock-Based Compensation $9.9M $14.5M $20.7M $37M $48.4M
Change in Accounts Receivable -$18.8M -$6.7M -$13.3M -$3.5M -$8.7M
Change in Inventories -- -- -- -- --
Cash From Operations $4.5M $40.8M $34.4M $38.3M $83.4M
 
Capital Expenditures $14.6M $54.6M $64.1M $19.9M $25.4M
Cash Acquisitions -$400.5M -- -- -- --
Cash From Investing -$455.1M $2.8M -$133.4M $30.8M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $400M $250M -- -- $206.5M
Long-Term Debt Repaid -$28K -$212K -$117.5M -$51.4M -$335.1M
Repurchase of Common Stock -- $25.5M -- -- --
Other Financing Activities -$57.2M -$43.7M -$2.7M -$1.8M -$2.8M
Cash From Financing $346.9M $207M -$119.5M -$52.1M -$130.7M
 
Beginning Cash (CF) $185M $332.3M $114.6M $132.3M $82.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$103.7M $250.9M -$217.7M $17.7M -$50.1M
Ending Cash (CF) $81.4M $583.3M -$102.2M $150.6M $30.9M
 
Levered Free Cash Flow -$10.1M -$13.8M -$29.7M $18.4M $58M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.9M -$802K -$5.1M $413K -$1.2M
Depreciation & Amoritzation $10.7M $10.4M $13M $13.2M $14.7M
Stock-Based Compensation $3.8M $4.9M $6.9M $11.4M $12.3M
Change in Accounts Receivable -$12.5M -$1.6M -$4.4M -$13.7M -$4.2M
Change in Inventories -- -- -- -- --
Cash From Operations $22.4M $24M $22.3M $20.4M $22.2M
 
Capital Expenditures $2.7M $10.5M $4.8M $6.2M $9.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$17.8M -$5.7M $7M -$8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $100.5M --
Long-Term Debt Repaid -$56K -$36K -$51.3M -$244.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$264K -$176K $50.5M $128.4M --
Cash From Financing -$7.8M -$146K -$90K -$15.1M $16K
 
Beginning Cash (CF) $331.1M $167.3M $107.6M $75.3M $73.7M
Foreign Exchange Rate Adjustment $87K -$4.9M -$914K $649K -$941K
Additions / Reductions $12M $1.1M $15.6M $13M $13.3M
Ending Cash (CF) $343.2M $163.5M $122.3M $88.9M $86.1M
 
Levered Free Cash Flow $19.7M $13.4M $17.5M $14.2M $13.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$39.1M -$22M $28M -$15.7M -$11.7M
Depreciation & Amoritzation $39.9M $42.8M $45.3M $56M $55.1M
Stock-Based Compensation $14.2M $18M $27.9M $49.8M $51.7M
Change in Accounts Receivable -$23.2M -$4.4M $4.3M -$24.1M $6.7M
Change in Inventories -- -- -- -- --
Cash From Operations $4.9M $40.9M $29.6M $66.2M $87.2M
 
Capital Expenditures $49M $44.2M $42.4M $25.4M $31.6M
Cash Acquisitions $400.5M -- -- -- --
Cash From Investing -$201.2M -$189.2M $73.8M $5.7M -$33.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $250M -- -- $165.5M --
Long-Term Debt Repaid -$189K -$213K -$168.7M -$269.1M --
Repurchase of Common Stock $25.5M -- -- -- --
Other Financing Activities -$37.2M -$9.5M -$1.8M -$2.7M --
Cash From Financing $225.7M -$9M -$169.4M -$105.8M -$54M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.7M -$163.8M -$59.7M -$32.4M -$1.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$44.1M -$3.3M -$12.8M $40.8M $55.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.2M -$13.9M -$5.4M -$4.8M -$9.9M
Depreciation & Amoritzation $28.9M $32.2M $34.9M $39.9M $42.1M
Stock-Based Compensation $11.6M $15.1M $22.3M $35.1M $38.4M
Change in Accounts Receivable -$20.6M -$18.3M -$654K -$21.3M -$5.9M
Change in Inventories -- -- -- -- --
Cash From Operations $31.2M $23.8M $19M $47M $50.9M
 
Capital Expenditures $45.8M $35.3M $13.7M $19.2M $25.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $11.7M -$180.4M $26.9M $1.7M -$30.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $250M -- -- $165.5M $28.5M
Long-Term Debt Repaid -$161K -$162K -$51.4M -$269.1M -$28.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$36.8M -$2.6M -$1.8M -$2.7M -$29.1M
Cash From Financing $206.4M -$2M -$52M -$105.8M -$29.1M
 
Beginning Cash (CF) $741.8M $650.5M $285.1M $243.1M $170.2M
Foreign Exchange Rate Adjustment $291K -$6.3M -$887K $41K -$284K
Additions / Reductions $249.4M -$165M -$7M -$57M -$8.5M
Ending Cash (CF) $991.5M $479.2M $277.3M $186.1M $161.4M
 
Levered Free Cash Flow -$14.5M -$11.5M $5.4M $27.8M $25.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock