Financhill
Sell
47

BHST Quote, Financials, Valuation and Earnings

Last price:
$6.5400
Seasonality move :
-5.51%
Day range:
$6.4100 - $6.5600
52-week range:
$0.0011 - $7.3800
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.14x
P/B ratio:
83.91x
Volume:
4.7K
Avg. volume:
37.1K
1-year change:
5.21%
Market cap:
$111.6M
Revenue:
$25.2M
EPS (TTM):
-$1.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $396K $2.1M $5.5M $12.7M $25.2M
Revenue Growth (YoY) 81.65% 430.81% 161.56% 130.48% 98.77%
 
Cost of Revenues $258K $1.4M $4.3M $7M $11.2M
Gross Profit $138K $670K $1.2M $5.6M $13.9M
Gross Profit Margin 34.85% 31.87% 22.17% 44.45% 55.35%
 
R&D Expenses $1.3M $4.1M $2.3M $3.4M $4.8M
Selling, General & Admin $4.3M $4.8M $9.4M $12.1M $15.7M
Other Inc / (Exp) -$13K -$484K $861K -$500K -$483K
Operating Expenses $6.3M $9.2M $11.8M $15.6M $20.9M
Operating Income -$6.2M -$8.5M -$10.6M -$10M -$7M
 
Net Interest Expenses $405K $852K $1.5M $2.1M $5.4M
EBT. Incl. Unusual Items -$6.6M -$9.8M -$11.2M -$12.6M -$12.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $8K
Net Income to Company -$6.6M -$9.8M -$11.2M -$12.6M -$12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$9.8M -$11.2M -$12.6M -$12.9M
 
Basic EPS (Cont. Ops) -$0.70 -$0.70 -$0.70 -$0.93 -$0.80
Diluted EPS (Cont. Ops) -$0.70 -$0.70 -$0.70 -$0.93 -$0.80
Weighted Average Basic Share $9.7M $12.4M $13.1M $13.5M $16.2M
Weighted Average Diluted Share $9.7M $12.4M $13.1M $13.5M $16.2M
 
EBITDA -$5.8M -$8.6M -$9.1M -$9.8M -$6.9M
EBIT -$6.1M -$9M -$9.8M -$10.6M -$8.2M
 
Revenue (Reported) $396K $2.1M $5.5M $12.7M $25.2M
Operating Income (Reported) -$6.2M -$8.5M -$10.6M -$10M -$7M
Operating Income (Adjusted) -$6.1M -$9M -$9.8M -$10.6M -$8.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $262K $730K $2.4M $4.5M $7.3M
Revenue Growth (YoY) -- 178.63% 234.8% 84.94% 61.02%
 
Cost of Revenues $165K $458K $1.8M $2.2M $3.2M
Gross Profit $97K $272K $666K $2.3M $4.1M
Gross Profit Margin 37.02% 37.26% 27.25% 50.73% 56.65%
 
R&D Expenses $371K $1.9M $568K $1.1M $1.4M
Selling, General & Admin $2M -$758K $2.5M $3.6M $4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.5M $1.5M $3.2M $4.8M $5.8M
Operating Income -$2.4M -$1.2M -$2.5M -$2.5M -$1.7M
 
Net Interest Expenses $678K $85K $1.1M $4.2M $778K
EBT. Incl. Unusual Items -$3.1M -$1.8M -$2.8M -$7.2M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.1M -$1.8M -$2.8M -$7.2M -$3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M -$1.8M -$2.8M -$7.2M -$3M
 
Basic EPS (Cont. Ops) -$0.31 -- -- -$0.53 -$0.17
Diluted EPS (Cont. Ops) -$0.31 -- -- -$0.53 -$0.17
Weighted Average Basic Share $12.1M $13M $12.7M $14M $17.3M
Weighted Average Diluted Share $12.1M $13M $12.7M $14M $17.3M
 
EBITDA -$3M -$1.8M -$2.5M -$5.5M -$2.5M
EBIT -$3M -$1.9M -$2.7M -$5.7M -$2.9M
 
Revenue (Reported) $262K $730K $2.4M $4.5M $7.3M
Operating Income (Reported) -$2.4M -$1.2M -$2.5M -$2.5M -$1.7M
Operating Income (Adjusted) -$3M -$1.9M -$2.7M -$5.7M -$2.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $396K $2.1M $5.5M $12.7M $25.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $258K $1.4M $4.3M $7M $11.2M
Gross Profit $138K $670K $1.2M $5.6M $13.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3M $4.1M $2.3M $3.4M $4.8M
Selling, General & Admin $4.3M $4.8M $9.4M $12.1M $15.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.3M $9.2M $11.8M $15.6M $20.9M
Operating Income -$6.2M -$8.5M -$10.6M -$10M -$7M
 
Net Interest Expenses $405K $852K $1.5M $2.1M $5.4M
EBT. Incl. Unusual Items -$6.6M -$9.8M -$11.2M -$12.6M -$12.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.6M -$9.8M -$11.2M -$12.6M -$12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$9.8M -$11.2M -$12.6M -$12.9M
 
Basic EPS (Cont. Ops) -$0.69 -$0.91 -$0.86 -$0.93 -$0.85
Diluted EPS (Cont. Ops) -$0.69 -$0.91 -$0.86 -$0.93 -$0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.5M -$4.2M -$9.1M -$9.8M -$5.4M
EBIT -$6.8M -$4.6M -$9.8M -$10.6M -$6.7M
 
Revenue (Reported) $396K $2.1M $5.5M $12.7M $25.2M
Operating Income (Reported) -$6.2M -$8.5M -$10.6M -$10M -$7M
Operating Income (Adjusted) -$6.8M -$4.6M -$9.8M -$10.6M -$6.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.1M $5.5M $12.7M $25.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $4.3M $7M $11.2M --
Gross Profit $670K $1.2M $5.6M $13.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.1M $2.3M $3.4M $4.8M --
Selling, General & Admin $4.8M $9.4M $12.1M $15.7M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.2M $11.8M $15.6M $20.9M --
Operating Income -$8.5M -$10.6M -$10M -$7M --
 
Net Interest Expenses $5M $2.1M $4.2M $6.5M --
EBT. Incl. Unusual Items -$9.8M -$11.2M -$12.6M -$12.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.8M -$11.2M -$12.6M -$12.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M -$11.2M -$12.6M -$12.9M --
 
Basic EPS (Cont. Ops) -$0.91 -$0.86 -$0.93 -$0.85 --
Diluted EPS (Cont. Ops) -$0.91 -$0.86 -$0.93 -$0.85 --
Weighted Average Basic Share $49.8M $51.8M $54.2M $64.8M --
Weighted Average Diluted Share $49.8M $51.8M $54.2M $64.8M --
 
EBITDA -$4.2M -$9.1M -$9.8M -$5.4M --
EBIT -$4.6M -$9.8M -$10.6M -$6.7M --
 
Revenue (Reported) $2.1M $5.5M $12.7M $25.2M --
Operating Income (Reported) -$8.5M -$10.6M -$10M -$7M --
Operating Income (Adjusted) -$4.6M -$9.8M -$10.6M -$6.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8M $4.1M $1.7M $5.4M $2.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $218K $386K $545K $808K $1.1M
Inventory $100K $928K $1.4M $2.5M $3.7M
Prepaid Expenses -- -- $486K $263K $469K
Other Current Assets -- -- -- -- --
Total Current Assets $2.2M $5.7M $4.3M $9.1M $7.9M
 
Property Plant And Equipment $2.9M $4.4M $4.9M $5.8M $16.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $144K $179K $163K $179K $371K
Total Assets $5.3M $10.2M $9.4M $15M $25M
 
Accounts Payable $435K $875K $1.1M $1.8M $3.5M
Accrued Expenses $150K $135K $163K $458K $401K
Current Portion Of Long-Term Debt -- -- $8.5M $20.5M $3.9M
Current Portion Of Capital Lease Obligations -- $386K $339K $382K $772K
Other Current Liabilities $672K $636K -- $526K $1.1M
Total Current Liabilities $1.9M $2.9M $11.5M $26.5M $14.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.6M $7.4M $15.3M $29.9M $23.7M
 
Common Stock $47.6M $62.6M $65M $68.7M $97.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -$2.3M $2.9M -$5.9M -$14.9M $1.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.3M $2.9M -$5.9M -$14.9M $1.3M
 
Total Liabilities and Equity $5.3M $10.2M $9.4M $15M $25M
Cash and Short Terms $1.8M $4.1M $1.7M $5.4M $2.4M
Total Debt -- -- $8.5M $20.5M $3.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8M $4.1M $1.7M $5.4M $2.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $218K $386K $545K $808K $1.1M
Inventory $100K $928K $1.4M $2.5M $3.7M
Prepaid Expenses -- -- $486K $263K $469K
Other Current Assets -- -- -- -- --
Total Current Assets $2.2M $5.7M $4.3M $9.1M $7.9M
 
Property Plant And Equipment $2.9M $4.4M $4.9M $5.8M $16.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $144K $179K $163K $179K $371K
Total Assets $5.3M $10.2M $9.4M $15M $25M
 
Accounts Payable $435K $875K $1.1M $1.8M $3.5M
Accrued Expenses $150K $135K $163K $458K $401K
Current Portion Of Long-Term Debt -- -- $8.5M $20.5M $3.9M
Current Portion Of Capital Lease Obligations -- $386K $339K $382K $772K
Other Current Liabilities $672K $636K -- $526K $1.1M
Total Current Liabilities $1.9M $2.9M $11.5M $26.5M $14.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.6M $7.4M $15.3M $29.9M $23.7M
 
Common Stock $47.6M $62.6M $65M $68.7M $97.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.3M $2.9M -$5.9M -$14.9M $1.3M
 
Total Liabilities and Equity $5.3M $10.2M $9.4M $15M $25M
Cash and Short Terms $1.8M $4.1M $1.7M $5.4M $2.4M
Total Debt -- -- $8.5M $20.5M $3.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.6M -$9.8M -$11.2M -$12.6M -$12.9M
Depreciation & Amoritzation $288K $389K $712K $840K $1.3M
Stock-Based Compensation $1.4M $3.4M $1.4M $563K $601K
Change in Accounts Receivable -$73K -$266K -$588K -$22K -$594K
Change in Inventories -$49K -$828K -$450K -$1.1M -$1.2M
Cash From Operations -$3.9M -$6.8M -$9.2M -$8.5M -$6.7M
 
Capital Expenditures $173K $1.6M $1.3M $1.5M $2.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$173K -$1.6M -$1.3M -$1.5M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $769K -- $7.7M $13.5M $3.3M
Long-Term Debt Repaid -$312K -$332K -$359K -$364K -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$38K -- --
Cash From Financing $4.9M $10.8M $8.1M $13.6M $6.8M
 
Beginning Cash (CF) $911K $1.8M $4.1M $1.7M $5.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $878K $2.3M -$2.4M $3.6M -$2.9M
Ending Cash (CF) $1.8M $4.1M $1.7M $5.4M $2.4M
 
Levered Free Cash Flow -$4M -$8.4M -$10.5M -$10M -$9.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.1M -$1.8M -$2.8M -$7.2M -$3M
Depreciation & Amoritzation $65K $138K $192K $216K $341K
Stock-Based Compensation $527K $893K $345K $132K $147K
Change in Accounts Receivable -$51K $50K -$366K -$141K $201K
Change in Inventories $45K -$337K $102K -$391K -$467K
Cash From Operations -$1.2M -$2.3M -$2.5M -$3M -$2.4M
 
Capital Expenditures $155K $354K $263K $291K $393K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$155K -$354K -$263K -$291K -$400K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.4M $7.1M $3.3M
Long-Term Debt Repaid -$60K -$103K -$83K -$90K -$860K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $363K -$53K $2.2M $7M $2.5M
 
Beginning Cash (CF) $2.8M $6.8M $2.3M $1.6M $2.8M
Foreign Exchange Rate Adjustment -$4K -$2K -- $72K -$43K
Additions / Reductions -$1M -$2.7M -$536K $3.7M -$335K
Ending Cash (CF) $1.8M $4.1M $1.7M $5.4M $2.4M
 
Levered Free Cash Flow -$1.4M -$2.6M -$2.8M -$3.3M -$2.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.6M -$9.8M -$11.2M -$12.6M -$12.9M
Depreciation & Amoritzation $288K $389K $712K $840K $1.3M
Stock-Based Compensation $1.4M $3.4M $1.4M $563K $601K
Change in Accounts Receivable -$73K -$266K -$588K -$22K -$594K
Change in Inventories -$49K -$828K -$450K -$1.1M -$1.2M
Cash From Operations -$3.9M -$6.8M -$9.2M -$8.5M -$6.7M
 
Capital Expenditures $173K $1.6M $1.3M $1.5M $2.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$173K -$1.6M -$1.3M -$1.5M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $769K -- $7.7M $13.5M $3.3M
Long-Term Debt Repaid -$312K -$332K -$359K -$364K -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.9M $10.8M $8.1M $13.6M $6.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $878K $2.3M -$2.4M $3.6M -$2.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4M -$8.4M -$10.5M -$10M -$9.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$9.8M -$11.2M -$12.6M -$12.9M --
Depreciation & Amoritzation $389K $712K $840K $1.3M --
Stock-Based Compensation $3.4M $1.4M $563K $601K --
Change in Accounts Receivable -$266K -$588K -$22K -$594K --
Change in Inventories -$828K -$450K -$1.1M -$1.2M --
Cash From Operations -$6.8M -$9.2M -$8.5M -$6.7M --
 
Capital Expenditures $1.6M $1.3M $1.5M $2.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$1.3M -$1.5M -$3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7.7M $13.5M $3.3M --
Long-Term Debt Repaid -$332K -$359K -$364K -$1.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $10.8M $8.1M $13.6M $6.8M --
 
Beginning Cash (CF) $18.1M $8.9M $5.4M $16.7M --
Foreign Exchange Rate Adjustment -$4K -$22K $59K -$34K --
Additions / Reductions $2.3M -$2.4M $3.6M -$2.9M --
Ending Cash (CF) $20.4M $6.5M $9M $13.8M --
 
Levered Free Cash Flow -$8.4M -$10.5M -$10M -$9.5M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock