Financhill
Sell
18

BEEP Quote, Financials, Valuation and Earnings

Last price:
$2.83
Seasonality move :
-6.16%
Day range:
$2.57 - $2.85
52-week range:
$2.50 - $13.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.23x
P/B ratio:
0.79x
Volume:
105.4K
Avg. volume:
73K
1-year change:
-73.67%
Market cap:
$119.7M
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

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