Financhill
Sell
13

BEEP Quote, Financials, Valuation and Earnings

Last price:
$2.78
Seasonality move :
0.1%
Day range:
$2.79 - $2.87
52-week range:
$2.50 - $13.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.24x
P/B ratio:
0.79x
Volume:
34.9K
Avg. volume:
74K
1-year change:
-72.61%
Market cap:
$120.1M
Revenue:
$37M
EPS (TTM):
-$0.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $30.3M $37M
Revenue Growth (YoY) -- -- 42.48% 4.02% 22.25%
 
Cost of Revenues -- -- -- $17.7M $22.8M
Gross Profit -- -- -- $12.6M $14.2M
Gross Profit Margin -- 65.9% 66.21% 41.61% 38.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.1M $2.7M -- --
Other Inc / (Exp) -- -$1.3M $382K -$3.1M $3.8M
Operating Expenses -- $1.1M $2.7M $14.9M $12.6M
Operating Income -- -$1.1M -$2.7M -$2.3M $1.7M
 
Net Interest Expenses -- -- -- $13.9M $13.8M
EBT. Incl. Unusual Items -- -$1.1M $274.6K -$38.2M -$8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$1.1M $274.6K -$38.2M -$8.4M
 
Minority Interest in Earnings -- -- -- -$13.1M -$2.6M
Net Income to Common Excl Extra Items -- -$1.1M $274.6K -$38.2M -$8.4M
 
Basic EPS (Cont. Ops) -- -$0.03 $0.01 -$2.45 -$0.24
Diluted EPS (Cont. Ops) -- -$0.03 $0.01 -$2.45 -$0.24
Weighted Average Basic Share -- $35.3M $35.3M $13.2M $32M
Weighted Average Diluted Share -- $35.3M $35.3M $13.2M $32M
 
EBITDA -- -$1.1M -$2.7M $6.2M $10.1M
EBIT -- -$1.1M -$2.7M -$2.3M $1.7M
 
Revenue (Reported) -- -- -- $30.3M $37M
Operating Income (Reported) -- -$1.1M -$2.7M -$2.3M $1.7M
Operating Income (Adjusted) -- -$1.1M -$2.7M -$2.3M $1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $8.1M $9.8M $9.1M
Revenue Growth (YoY) -- -- -3.45% 21.02% -6.89%
 
Cost of Revenues -- -- $4.3M $5.8M $6.5M
Gross Profit -- -- $3.7M $4M $2.6M
Gross Profit Margin -- 72.58% 46.37% 40.89% 28.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $360.8K $332K -- -- --
Other Inc / (Exp) -- -$36K -$3M $548K --
Operating Expenses $360.8K $332K $4.5M $3.1M $2.4M
Operating Income -$360.8K -$332K -$741K $910K $193K
 
Net Interest Expenses -- -- $3.6M $3.3M $4.6M
EBT. Incl. Unusual Items -$355.1K $530K -$24.6M -$1.9M -$6.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$355.1K $530K -$24.6M -$1.9M -$6.4M
 
Minority Interest in Earnings -- -- -$6.8M -$579K -$625K
Net Income to Common Excl Extra Items -$355.1K $530K -$24.6M -$1.9M -$6.4M
 
Basic EPS (Cont. Ops) -$0.01 $0.02 -$1.77 -$0.06 -$0.15
Diluted EPS (Cont. Ops) -$0.01 $0.02 -$1.77 -$0.06 -$0.15
Weighted Average Basic Share $35.3M $35.3M $13.1M $30.6M $40.7M
Weighted Average Diluted Share $35.3M $35.3M $13.1M $30.6M $40.7M
 
EBITDA -$360.8K -$332K $1.4M $3M $3.1M
EBIT -$360.8K -$332K -$741K $910K $193K
 
Revenue (Reported) -- -- $8.1M $9.8M $9.1M
Operating Income (Reported) -$360.8K -$332K -$741K $910K $193K
Operating Income (Adjusted) -$360.8K -$332K -$741K $910K $193K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $22.4M $35.7M $35.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $13.1M $21.6M $24.5M
Gross Profit -- -- $9.3M $14.2M $11M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $696.5K $1.5M $1.6M -- --
Other Inc / (Exp) -- $25K -$2.2M $367K --
Operating Expenses -- $1.5M $11.9M $14.5M $9.8M
Operating Income -- -$1.5M -$2.7M -$317K $1.1M
 
Net Interest Expenses -- -- $10.9M $12.4M $18.3M
EBT. Incl. Unusual Items -$690.8K -$471.4K -$31.4M -$13.9M -$16.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$471.4K -$31.4M -$13.9M -$16.5M
 
Minority Interest in Earnings -- -- -$10.6M -$5.1M -$1.5M
Net Income to Common Excl Extra Items -- -$471.4K -$31.4M -$13.9M -$16.5M
 
Basic EPS (Cont. Ops) -- -$0.01 -$2.37 -$0.56 -$0.39
Diluted EPS (Cont. Ops) -$0.02 -$0.01 -$2.37 -$0.56 -$0.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$1.5M $3.7M $8.1M $11.1M
EBIT -- -$1.5M -$2.7M -$317K $1.1M
 
Revenue (Reported) -- -- $22.4M $35.7M $35.5M
Operating Income (Reported) -- -$1.5M -$2.7M -$317K $1.1M
Operating Income (Adjusted) -- -$1.5M -$2.7M -$317K $1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $22.4M $27.9M $26.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $13.1M $17M $18.7M
Gross Profit -- -- $9.3M $10.8M $7.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $696.5K $1.1M -- -- --
Other Inc / (Exp) -- $25K -$2.3M $1.2M $288K
Operating Expenses $696.5K $1.1M $10.3M $10M $7.2M
Operating Income -$696.5K -$1.1M -$1.1M $881K $352K
 
Net Interest Expenses -- -- $10.9M $9.4M $13.9M
EBT. Incl. Unusual Items -$690.8K -$61.7K -$31.7M -$7.3M -$15.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$690.8K -$61.7K -$31.7M -$7.3M -$15.4M
 
Minority Interest in Earnings -- -- -$10.6M -$2.6M -$1.5M
Net Income to Common Excl Extra Items -$690.8K -$61.7K -$31.7M -$7.3M -$15.4M
 
Basic EPS (Cont. Ops) -$0.02 -$0.00 -$2.38 -$0.21 -$0.36
Diluted EPS (Cont. Ops) -$0.02 -$0.00 -$2.38 -$0.21 -$0.36
Weighted Average Basic Share $106.5M $105.8M $28.6M $88.1M $121.9M
Weighted Average Diluted Share $106.5M $105.8M $28.6M $88.1M $121.9M
 
EBITDA -$696.5K -$1.1M $5.3M $7.2M $8.2M
EBIT -$696.5K -$1.1M -$1.1M $881K $352K
 
Revenue (Reported) -- -- $22.4M $27.9M $26.3M
Operating Income (Reported) -$696.5K -$1.1M -$1.1M $881K $352K
Operating Income (Adjusted) -$696.5K -$1.1M -$1.1M $881K $352K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $738K $442.7K $16.7M $15.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $4M $1.8M $2.3M $3.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $1.1M $282.5K -- --
Other Current Assets -- $108K -- $1.4M $2.9M
Total Current Assets -- $1.9M $725.2K $19M $22.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $275M $277.9M -- --
Goodwill -- -- -- -- --
Other Intangibles -- $9.8M $7.8M $7.2M $6.4M
Other Long-Term Assets -- $61K $1.3M $1.4M --
Total Assets -- $276.9M $278.7M $423.2M $415.1M
 
Accounts Payable -- -- -- $14.7M $10.6M
Accrued Expenses -- $5.5M $8.5M $10.5M $596K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $968K -- --
Total Current Liabilities -- $299.8K $1.8M $98.8M $42.1M
 
Long-Term Debt -- -- -- $121.5M $183.2M
Capital Leases -- -- -- -- --
Total Liabilities -- $9.9M $5.4M $220.3M $225.8M
 
Common Stock -- $275M $277.9M $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- $266.9M $273.2M $109.4M $170M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $93.6M $19.3M
Total Equity -- $266.9M $273.2M $203M $189.3M
 
Total Liabilities and Equity -- $276.9M $278.7M $423.2M $415.1M
Cash and Short Terms -- $738K $442.7K $16.7M $15.8M
Total Debt -- -- -- $192.9M $185.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $845.1K $463.4K $18.7M $14.3M $12.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $2.2M $3.8M --
Inventory -- -- -- -- --
Prepaid Expenses $1.4M $509.2K $1.1M -- --
Other Current Assets -- -- $286K $3.3M --
Total Current Assets $2.2M $972.6K $21.9M $21.2M $15.8M
 
Property Plant And Equipment -- -- $193K -- --
Long-Term Investments $275M $276M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $7.2M $6.7M --
Other Long-Term Assets -- -- $193K -- --
Total Assets $277.2M $277M $427.5M $418.2M $397.8M
 
Accounts Payable -- -- $13M $10.9M --
Accrued Expenses -- -- $10.7M $5.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $224.3K $467.6K $90.3M $123.2M $53.4M
 
Long-Term Debt -- -- $129.6M $97.2M $174.2M
Capital Leases -- -- -- -- --
Total Liabilities $9.8M $10.1M $219.9M $220.9M $228.1M
 
Common Stock $275M $275.9M -- $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$1.3M --
Minority Interest, Total -- -- $94.2M $62.5M $18.1M
Total Equity $267.4M $266.9M $207.5M $197.3M $169.7M
 
Total Liabilities and Equity $277.2M $277M $427.5M $418.2M $397.8M
Cash and Short Terms $845.1K $463.4K $18.7M $14.3M $12.1M
Total Debt -- -- $193.5M $185.4M $181.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$1.1M $274.6K -$38.2M -$8.4M
Depreciation & Amoritzation -- $5.9M $8.2M $8.5M $8.4M
Stock-Based Compensation -- $144K $2.5M $7.5M $5.7M
Change in Accounts Receivable -- -$2.9M $2.2M -$420K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$2M -$225.3K -$2.1M -$784K
 
Capital Expenditures -- -- -- $1.8M $511K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$275M -- -$346K $4.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $9.7M
Special Dividend Paid
Long-Term Debt Issued -- $3.9M $73.7M -- $120.6M
Long-Term Debt Repaid -- -$6.3M -$58.8M -$29.1M -$98.7M
Repurchase of Common Stock -- -- -- -- $12.3M
Other Financing Activities -- -$154K -$2.7M $37.3M -$4.3M
Cash From Financing -- $277.7M -$70K $8.2M -$4.3M
 
Beginning Cash (CF) -- $738K $442.7K $16.7M $15.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $738K -$295.3K $5.7M -$892K
Ending Cash (CF) -- $1.5M $147.4K $22.4M $14.9M
 
Levered Free Cash Flow -- -$2M -$225.3K -$3.9M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$355.1K $530K -$24.6M -$1.9M -$6.4M
Depreciation & Amoritzation -- -- $2.1M $2.1M $2.9M
Stock-Based Compensation -- -- $2.8M $1.3M $801K
Change in Accounts Receivable -- -- -$234K -$109K -$424K
Change in Inventories -- -- -- -- --
Cash From Operations -$37.9K -$50.1K $803K $2K $1.2M
 
Capital Expenditures -- -- $526K $112K $480K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$526K $332K -$480K
 
Dividends Paid (Ex Special Dividend) -- -- -- $9.3M $238K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $17.9M --
Long-Term Debt Repaid -- -- -$25.7M -$6.3M --
Repurchase of Common Stock -- -- -- $1.5M $1.2M
Other Financing Activities -- -- $37.9M -$152K --
Cash From Financing -$706.1K -- $12.2M $654K -$4.6M
 
Beginning Cash (CF) $845.1K $463.4K $18.7M $14.3M $12.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$744.1K -$50.1K $12.5M $988K -$3.8M
Ending Cash (CF) $101.1K $413.3K $31.2M $15.3M $8.3M
 
Levered Free Cash Flow -$37.9K -$50.1K $277K -$110K $753K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$471.4K -$31.4M -$13.9M -$16.5M
Depreciation & Amoritzation -- -- -- $8.4M $9.9M
Stock-Based Compensation -- -- $5.4M $6.9M $3.3M
Change in Accounts Receivable -- -- -- -$1.6M $38K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$371.3K -$1.4M -$1.7M $1.7M
 
Capital Expenditures -- -- $1.6M $660K $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$172K -$348K $6.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- $9.3M $1.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $23.8M --
Long-Term Debt Repaid -- -- -- -$14.2M --
Repurchase of Common Stock -- -- -- $1.5M $15.1M
Other Financing Activities -- -- -- -$1.1M --
Cash From Financing -- -$10.4K $9.2M -$2.3M -$10.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$381.8K $7.7M -$4.4M -$2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$371.3K -$3M -$2.4M $620K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$690.8K -$61.7K -$31.7M -$7.3M -$15.4M
Depreciation & Amoritzation -- $2M $6.4M $6.3M $7.8M
Stock-Based Compensation -- -- $5.4M $4.8M $2.3M
Change in Accounts Receivable -- $820K -$325K -$1.5M -$229K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.9M -$274.5K -$1.4M -$1M $1.5M
 
Capital Expenditures -- -- $1.6M $463K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$275M -- -$172K -$174K $2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $9.3M $767K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $23.8M $1.5M
Long-Term Debt Repaid -- -$821K -$28.3M -$13.4M -$675K
Repurchase of Common Stock -- -- -- $1.5M $4.3M
Other Financing Activities -- -$467K $37.6M -$848K -$47K
Cash From Financing $277.7M -- $9.3M -$1.2M -$7.4M
 
Beginning Cash (CF) $2.4M $1.6M $31.9M $41.6M $44.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $845.1K -$274.5K $7.7M -$2.4M -$3.8M
Ending Cash (CF) $3.3M $1.4M $39.6M $39.1M $40.3M
 
Levered Free Cash Flow -$1.9M -$274.5K -$3M -$1.5M $443K

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.7T
P/E Ratio: 65x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Buy
58
AAOI alert for Jan 29

Applied Optoelectronics, Inc. [AAOI] is down 15.5% over the past day.

Buy
82
STX alert for Jan 29

Seagate Technology Holdings Plc [STX] is down 1.19% over the past day.

Buy
93
ATEYY alert for Jan 29

Advantest Corp. [ATEYY] is down 9.36% over the past day.

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

Show me the best stock