Financhill
Buy
58

BCOV Quote, Financials, Valuation and Earnings

Last price:
$4.37
Seasonality move :
-9.56%
Day range:
$4.33 - $4.37
52-week range:
$1.55 - $4.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.97x
P/B ratio:
2.06x
Volume:
388K
Avg. volume:
900.7K
1-year change:
83.19%
Market cap:
$196.8M
Revenue:
$201.2M
EPS (TTM):
-$0.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $184.5M $197.4M $211.1M $211M $201.2M
Revenue Growth (YoY) 11.9% 6.99% 6.96% -0.04% -4.65%
 
Cost of Revenues $75.5M $76.1M $73M $77.1M $77.4M
Gross Profit $109M $121.3M $138.1M $133.9M $123.8M
Gross Profit Margin 59.09% 61.44% 65.41% 63.47% 61.55%
 
R&D Expenses $32.5M $34M $31.7M $33.5M $37.2M
Selling, General & Admin $86.1M $86.8M $100.4M $106.5M $108M
Other Inc / (Exp) -$11.9M -$5.5M -$1.7M -$1.9M -$537K
Operating Expenses $118.6M $120.8M $130.2M $141.2M $145.2M
Operating Income -$9.6M $445K $7.9M -$7.3M -$21.3M
 
Net Interest Expenses -- $177K -- -- --
EBT. Incl. Unusual Items -$21.3M -$5.2M $6.2M -$9.1M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $560K $618K $802K -$52K $1.2M
Net Income to Company -$21.9M -$5.8M $5.4M -$9M -$22.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.9M -$5.8M $5.4M -$9M -$22.9M
 
Basic EPS (Cont. Ops) -$0.58 -$0.15 $0.13 -$0.22 -$0.53
Diluted EPS (Cont. Ops) -$0.58 -$0.15 $0.13 -$0.22 -$0.53
Weighted Average Basic Share $38M $39.5M $40.7M $41.8M $43.1M
Weighted Average Diluted Share $38M $39.5M $42.2M $41.8M $43.1M
 
EBITDA -$12.9M $3.7M $14.5M $1.6M -$5.2M
EBIT -$21.3M -$5M $6.2M -$9.1M -$21.7M
 
Revenue (Reported) $184.5M $197.4M $211.1M $211M $201.2M
Operating Income (Reported) -$9.6M $445K $7.9M -$7.3M -$21.3M
Operating Income (Adjusted) -$21.3M -$5M $6.2M -$9.1M -$21.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $49.1M $52.2M $53.9M $51M $50M
Revenue Growth (YoY) 3.48% 6.27% 3.41% -5.5% -2.02%
 
Cost of Revenues $18.1M $18.7M $20.1M $19.3M $18.4M
Gross Profit $31M $33.5M $33.9M $31.7M $31.6M
Gross Profit Margin 63.13% 64.24% 62.81% 62.22% 63.21%
 
R&D Expenses $8.2M $7.9M $7.9M $8.7M $8.7M
Selling, General & Admin $21.5M $25.8M $26.8M $25.2M $25.6M
Other Inc / (Exp) $204K -$364K -$668K $13K $139K
Operating Expenses $29.7M $33.7M $34.7M $33.9M $34.4M
Operating Income $1.3M -$188K -$821K -$2.2M -$2.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5M -$552K -$1.5M -$2.2M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154K $468K $191K $260K $292K
Net Income to Company $1.3M -$1M -$1.7M -$2.4M -$3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M -$1M -$1.7M -$2.4M -$3M
 
Basic EPS (Cont. Ops) $0.03 -$0.02 -$0.04 -$0.06 -$0.07
Diluted EPS (Cont. Ops) $0.03 -$0.02 -$0.04 -$0.06 -$0.07
Weighted Average Basic Share $39.7M $40.9M $42M $43.3M $45M
Weighted Average Diluted Share $40.6M $40.9M $42M $43.3M $45M
 
EBITDA $3.4M $1.8M $2.1M $2.1M $2.3M
EBIT $1.3M -$188K -$821K -$2.2M -$2.8M
 
Revenue (Reported) $49.1M $52.2M $53.9M $51M $50M
Operating Income (Reported) $1.3M -$188K -$821K -$2.2M -$2.8M
Operating Income (Adjusted) $1.3M -$188K -$821K -$2.2M -$2.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $191.3M $212.1M $214.4M $200.3M $199.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $75.4M $74.5M $75.7M $77.4M $76.7M
Gross Profit $115.8M $137.6M $138.7M $122.9M $123.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.6M $31.8M $32.2M $37.9M $34.8M
Selling, General & Admin $84.9M $99.4M $105.5M $110M $102.4M
Other Inc / (Exp) -$9.4M -$641K -$3.1M $444K $5.9M
Operating Expenses $120.5M $129.2M $138.9M $147.9M $137.2M
Operating Income -$4.7M $8.4M -$234K -$25M -$14.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.9M $7.6M -$3.3M -$24.5M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $636K $583K -$98K $1.3M $1.1M
Net Income to Company -$14.5M $7M -$3.2M -$25.8M -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M $7M -$3.2M -$25.8M -$9.1M
 
Basic EPS (Cont. Ops) -$0.37 $0.18 -$0.08 -$0.61 -$0.21
Diluted EPS (Cont. Ops) -$0.37 $0.17 -$0.08 -$0.61 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.6M $11.4M $7.3M -$11M $5M
EBIT -$16.4M $3M -$1.9M -$26.8M -$14.5M
 
Revenue (Reported) $191.3M $212.1M $214.4M $200.3M $199.8M
Operating Income (Reported) -$4.7M $8.4M -$234K -$25M -$14.1M
Operating Income (Adjusted) -$16.4M $3M -$1.9M -$26.8M -$14.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $143.7M $158.5M $161.8M $151M $149.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.6M $55M $57.7M $58M $57.4M
Gross Profit $87M $103.4M $104M $93M $92.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.2M $24M $24.5M $28.9M $26.6M
Selling, General & Admin $62M $74.6M $79.7M $83.1M $77.5M
Other Inc / (Exp) -$6.1M -$1.2M -$2.6M -$298K $6.2M
Operating Expenses $88.2M $96.6M $105.4M $112.1M $104.1M
Operating Income -$1.2M $6.8M -$1.3M -$19.1M -$11.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.2M $5.5M -$4M -$19.4M -$5.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $597K $562K -$338K $1M $949K
Net Income to Company -$7.8M $5M -$3.6M -$20.4M -$6.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.8M $5M -$3.6M -$20.4M -$6.6M
 
Basic EPS (Cont. Ops) -$0.20 $0.13 -$0.09 -$0.48 -$0.15
Diluted EPS (Cont. Ops) -$0.20 $0.12 -$0.09 -$0.48 -$0.15
Weighted Average Basic Share $118M $121.7M $125.1M $128.9M $133.7M
Weighted Average Diluted Share $118.9M $125.6M $125.1M $128.9M $133.8M
 
EBITDA $5.3M $13.1M $5.8M -$6.8M $3.4M
EBIT -$1.2M $6.8M -$1.3M -$19.1M -$11.8M
 
Revenue (Reported) $143.7M $158.5M $161.8M $151M $149.7M
Operating Income (Reported) -$1.2M $6.8M -$1.3M -$19.1M -$11.8M
Operating Income (Adjusted) -$1.2M $6.8M -$1.3M -$19.1M -$11.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.8M $37.5M $45.7M $31.9M $18.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31.2M $29.3M $29.9M $26M $33.5M
Inventory -- -- -- -- --
Prepaid Expenses $5.2M $5.8M $7.8M $8.7M $6.6M
Other Current Assets $6.7M $13M $10.8M $10.7M $11.8M
Total Current Assets $65.8M $85.5M $94.2M $77.3M $70.4M
 
Property Plant And Equipment $29M $24.7M $45.4M $58.3M $58.7M
Long-Term Investments -- -- -- -- --
Goodwill $60.9M $60.9M $60.9M $74.9M $74.9M
Other Intangibles $13.9M $10.5M $9.3M $10.3M $6.4M
Other Long-Term Assets $3.3M $5.3M $6.7M $7M $5.8M
Total Assets $172.9M $186.8M $216.5M $227.8M $216.1M
 
Accounts Payable $9.9M $10.5M $11M $11.3M $14.4M
Accrued Expenses $18.6M $21.7M $18M $23.8M $15M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.2M $4.3M $2.6M $4.2M $4.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $86.3M $98.9M $96.6M $104M $104.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $98.7M $107.2M $120.2M $125.5M $122.2M
 
Common Stock $39K $40K $41K $42K $44K
Other Common Equity Adj -$785K -$188K -$662K -$1.6M -$1.2M
Common Equity $74.1M $79.6M $96.3M $102.3M $93.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $74.1M $79.6M $96.3M $102.3M $93.9M
 
Total Liabilities and Equity $172.9M $186.8M $216.5M $227.8M $216.1M
Cash and Short Terms $22.8M $37.5M $45.7M $31.9M $18.6M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $30.3M $45.3M $31.3M $16.4M $27M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.2M $28.1M $31.9M $30.3M $27.8M
Inventory -- -- -- -- --
Prepaid Expenses $6.9M $9M $9M $7.5M $8.1M
Other Current Assets $10.9M $11.4M $10.3M $12.2M $9.6M
Total Current Assets $80.3M $93.8M $82.6M $66.4M $72.5M
 
Property Plant And Equipment $27.5M $24.4M $56M $59.6M $54.2M
Long-Term Investments -- -- -- -- --
Goodwill $60.9M $60.9M $74.9M $74.9M $74.9M
Other Intangibles $11.3M $8.2M $11.3M $7.3M $3.6M
Other Long-Term Assets $4.5M $6.5M $6.6M $6M $5.4M
Total Assets $184.6M $193.9M $231.2M $214.1M $210.5M
 
Accounts Payable $9.4M $11M $13.1M $13.9M $7.5M
Accrued Expenses $23.3M $21.1M $23.7M $17.5M $21.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.6M $2.2M $4M $4.4M $4.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $95.6M $96M $105.9M $103M $96.3M
 
Long-Term Debt $5M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $110.5M $101.3M $127.9M $121.8M $115.1M
 
Common Stock $40K $41K $42K $44K $45K
Other Common Equity Adj -$741K -$600K -$2.5M -$1.8M -$1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $74.1M $92.6M $103.3M $92.3M $95.4M
 
Total Liabilities and Equity $184.6M $193.9M $231.2M $214.1M $210.5M
Cash and Short Terms $30.3M $45.3M $31.3M $16.4M $27M
Total Debt $5M -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$21.9M -$5.8M $5.4M -$9M -$22.9M
Depreciation & Amoritzation $8.4M $8.7M $8.3M $10.7M $16.5M
Stock-Based Compensation $9.3M $8.8M $10M $13.5M $13.9M
Change in Accounts Receivable -$5.5M $1.4M -$846K $4.2M -$7.7M
Change in Inventories -- -- -- -- --
Cash From Operations $2.7M $21.3M $19.6M $25.4M $4.5M
 
Capital Expenditures $7.3M $8.7M $8.8M $24.6M $15.7M
Cash Acquisitions -$5.3M -- -$2M -$13.2M --
Cash From Investing -$12.6M -$8.7M -$10.8M -$37.8M -$15.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $10M -- -- --
Long-Term Debt Repaid -- -$10M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$296K -$631K -$2.1M -$260K -$2M
Cash From Financing $3.2M $1.6M $702K -$83K -$2M
 
Beginning Cash (CF) $29.3M $22.8M $37.5M $45.7M $31.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M $14.2M $9.4M -$12.4M -$13.2M
Ending Cash (CF) $22.8M $37.5M $45.7M $31.9M $18.6M
 
Levered Free Cash Flow -$4.6M $12.6M $10.7M $869K -$11.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3M -$1M -$1.7M -$2.4M -$3M
Depreciation & Amoritzation $2.1M $2M $2.9M $4.2M $5.1M
Stock-Based Compensation $2M $2.3M $2.8M $3.4M $2.6M
Change in Accounts Receivable -$5.5M $3.3M $523K -$337K $564K
Change in Inventories -- -- -- -- --
Cash From Operations $3.6M $7.4M $10.5M $2.1M $3.4M
 
Capital Expenditures $2.2M $2.5M $13.5M $4.3M $1.8M
Cash Acquisitions -- -- -$39K -- --
Cash From Investing -$2.2M -$2.5M -$13.6M -$4.3M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19K -$27K -$43K -- --
Cash From Financing $794K $193K -$1K -- --
 
Beginning Cash (CF) $27.8M $40.4M $35.3M $19.1M $24.2M
Foreign Exchange Rate Adjustment $398K -$169K -$922K -$503K $1.2M
Additions / Reductions $2.2M $5.1M -$3.1M -$2.2M $1.6M
Ending Cash (CF) $30.3M $45.3M $31.3M $16.4M $27M
 
Levered Free Cash Flow $1.4M $4.9M -$3M -$2.2M $1.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$14.5M $7M -$3.2M -$25.8M -$9.1M
Depreciation & Amoritzation $8.8M $8.5M $9.2M $15.8M $19.5M
Stock-Based Compensation $11.5M $9.3M $12.7M $14M $11.5M
Change in Accounts Receivable -$1.5M $3.5M -$3.4M $1.5M $2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $11M $27.1M $24.6M $6M $13.7M
 
Capital Expenditures $9.7M $7.7M $20.9M $19.1M $9.8M
Cash Acquisitions $63K -- -$15.2M -- --
Cash From Investing -$9.6M -$7.7M -$36.1M -$19.1M -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$536K -$2M -- -$2.2M -$313K
Cash From Financing $5.9M -$3.8M $444K -$2.1M -$313K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M $15.6M -$11.1M -$15.3M $9.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3M $19.4M $3.7M -$13.1M $3.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.8M $5M -$3.6M -$20.4M -$6.6M
Depreciation & Amoritzation $6.5M $6.3M $7.1M $12.2M $15.2M
Stock-Based Compensation $6.7M $7.2M $10M $10.4M $8M
Change in Accounts Receivable -$1.4M $710K -$1.9M -$4.6M $5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $8.9M $14.7M $19.7M $306K $9.5M
 
Capital Expenditures $7.3M $6.3M $18.3M $12.9M $7M
Cash Acquisitions -- -- -$13.2M -- --
Cash From Investing -$7.3M -$6.3M -$31.5M -$12.9M -$989K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -$5M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$448K -$1.9M -$50K -$2M -$239K
Cash From Financing $5.8M $350K $92K -$2M -$239K
 
Beginning Cash (CF) $82.6M $113M $107.8M $63.5M $65.7M
Foreign Exchange Rate Adjustment $163K -$1M -$2.7M -$965K $125K
Additions / Reductions $7.4M $8.8M -$11.7M -$14.5M $8.2M
Ending Cash (CF) $90.2M $120.8M $93.4M $48M $74M
 
Levered Free Cash Flow $1.7M $8.5M $1.5M -$12.6M $2.5M

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

GET BETTER TRADE IDEAS

Popular

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock