Financhill
Buy
57

BJRI Quote, Financials, Valuation and Earnings

Last price:
$37.53
Seasonality move :
3.96%
Day range:
$37.37 - $38.26
52-week range:
$28.46 - $47.02
Dividend yield:
0%
P/E ratio:
28.10x
P/S ratio:
0.62x
P/B ratio:
2.23x
Volume:
349.7K
Avg. volume:
525.5K
1-year change:
0.56%
Market cap:
$793.6M
Revenue:
$1.4B
EPS (TTM):
$1.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $778.5M $1.1B $1.3B $1.3B $1.4B
Revenue Growth (YoY) -32.97% 39.63% 18.11% 3.84% 1.81%
 
Cost of Revenues $722.1M $1B $1.2B $1.2B $1.2B
Gross Profit $56.4M $56.9M $74.4M $106.8M $122.8M
Gross Profit Margin 7.25% 5.23% 5.79% 8.01% 9.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.7M $68M $73.3M $82.1M $88.3M
Other Inc / (Exp) -$13.6M -$1.6M -$6.1M -$6.9M -$18.7M
Operating Expenses $125.7M $68M $73.3M $82.1M $88.3M
Operating Income -$69.3M -$11.1M $1M $24.7M $34.6M
 
Net Interest Expenses $7.1M $5M $2.9M $4.9M $5.5M
EBT. Incl. Unusual Items -$90M -$19.2M -$8.3M $10.1M $8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$32.1M -$15.6M -$12.4M -$9.6M -$8.4M
Net Income to Company -$57.9M -$3.6M $4.1M $19.7M $16.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.9M -$3.6M $4.1M $19.7M $16.7M
 
Basic EPS (Cont. Ops) -$2.74 -$0.16 $0.17 $0.84 $0.72
Diluted EPS (Cont. Ops) -$2.74 -$0.16 $0.17 $0.82 $0.70
Weighted Average Basic Share $21.2M $23.2M $23.4M $23.5M $23.1M
Weighted Average Diluted Share $21.2M $23.2M $23.7M $23.9M $23.8M
 
EBITDA -$9.7M $93.2M $105M $95.7M $107.3M
EBIT -$82.9M -$11.1M $1M $24.7M $34.6M
 
Revenue (Reported) $778.5M $1.1B $1.3B $1.3B $1.4B
Operating Income (Reported) -$69.3M -$11.1M $1M $24.7M $34.6M
Operating Income (Adjusted) -$82.9M -$11.1M $1M $24.7M $34.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $282.2M $311.3M $318.6M $325.7M $330.2M
Revenue Growth (YoY) 41.88% 10.34% 2.34% 2.22% 1.37%
 
Cost of Revenues $268.8M $296.8M $298.7M $305.9M $308.1M
Gross Profit $13.4M $14.6M $19.9M $19.8M $22M
Gross Profit Margin 4.75% 4.68% 6.24% 6.08% 6.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.3M $18.9M $19.5M $21M $22.4M
Other Inc / (Exp) -$2.3M -$322K -$1.4M $434K --
Operating Expenses $17.3M $18.9M $19.5M $21M $22.4M
Operating Income -$3.9M -$4.3M $422K -$1.2M -$422K
 
Net Interest Expenses $1M $645K $1M $1.3M $1.2M
EBT. Incl. Unusual Items -$7.6M -$5.8M -$3.4M -$3.2M -$999K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.4M -$4.1M $401K -$260K -$1.5M
Net Income to Company -$2.2M -$1.6M -$3.8M -$2.9M $465K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M -$1.6M -$3.8M -$2.9M $465K
 
Basic EPS (Cont. Ops) -$0.09 -$0.07 -$0.16 -$0.13 $0.02
Diluted EPS (Cont. Ops) -$0.09 -$0.07 -$0.16 -$0.13 $0.02
Weighted Average Basic Share $23.3M $23.4M $23.5M $23.1M $21.9M
Weighted Average Diluted Share $23.3M $23.4M $23.5M $23.1M $22.5M
 
EBITDA $22.3M $21.5M $18.3M $17M $18.9M
EBIT -$3.9M -$4.3M $422K -$1.2M -$422K
 
Revenue (Reported) $282.2M $311.3M $318.6M $325.7M $330.2M
Operating Income (Reported) -$3.9M -$4.3M $422K -$1.2M -$422K
Operating Income (Adjusted) -$3.9M -$4.3M $422K -$1.2M -$422K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $992.8M $1.2B $1.4B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $952.5M $1.2B $1.2B $1.2B $1.3B
Gross Profit $40.2M $58.8M $105.1M $117.2M $137.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.9M $72.4M $79.7M $86.3M $89.6M
Other Inc / (Exp) -$4.4M -$634K -$8.5M -$1.8M --
Operating Expenses $62.9M $72.4M $79.7M $86.3M $89.6M
Operating Income -$22.7M -$13.7M $25.4M $30.9M $47.4M
 
Net Interest Expenses $6.1M $2.7M $4.4M $5.7M $5.2M
EBT. Incl. Unusual Items -$33.4M -$19.3M $11.7M $21.2M $25.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16.4M -$14.8M -$3.9M -$8.8M -$5.4M
Net Income to Company -$17M -$4.5M $15.6M $30M $30.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17M -$4.5M $15.6M $30M $30.9M
 
Basic EPS (Cont. Ops) -$0.77 -$0.19 $0.66 $1.29 $1.38
Diluted EPS (Cont. Ops) -$0.78 -$0.20 $0.65 $1.25 $1.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $81.1M $90.5M $104.6M $102.9M $122.3M
EBIT -$22.7M -$13.7M $25.4M $30.9M $47.4M
 
Revenue (Reported) $992.8M $1.2B $1.4B $1.3B $1.4B
Operating Income (Reported) -$22.7M -$13.7M $25.4M $30.9M $47.4M
Operating Income (Adjusted) -$22.7M -$13.7M $25.4M $30.9M $47.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $795.8M $939.8M $1B $1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $713.8M $892.4M $931.5M $924.5M $941M
Gross Profit $82M $47.4M $78.1M $88.5M $102.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.6M $54M $60.4M $64.6M $65.9M
Other Inc / (Exp) -$2.5M -$1.5M -$3.9M $1.2M $3.3M
Operating Expenses $86.9M $54M $60.4M $64.6M $65.9M
Operating Income -$4.9M -$6.6M $17.7M $23.9M $36.8M
 
Net Interest Expenses $4M $1.7M $3.2M $4M $3.7M
EBT. Incl. Unusual Items -$11.8M -$12M $8M $19.1M $36.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.8M -$12.1M -$3.6M -$2.9M $198K
Net Income to Company $1.1M $115K $11.6M $22M $36.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $115K $11.6M $22M $36.2M
 
Basic EPS (Cont. Ops) $0.04 $0.01 $0.49 $0.94 $1.62
Diluted EPS (Cont. Ops) $0.03 $0.00 $0.48 $0.91 $1.57
Weighted Average Basic Share $69.5M $70.2M $70.6M $69.7M $66.8M
Weighted Average Diluted Share $70.5M $70.7M $71.4M $71M $68.7M
 
EBITDA $57.5M $71.3M $70.9M $78.1M $93.1M
EBIT -$5.1M -$6.6M $17.7M $23.9M $36.8M
 
Revenue (Reported) $795.8M $939.8M $1B $1B $1B
Operating Income (Reported) -$4.9M -$6.6M $17.7M $23.9M $36.8M
Operating Income (Adjusted) -$5.1M -$6.6M $17.7M $23.9M $36.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $51.7M $38.5M $24.9M $29.1M $26.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.2M $10.5M $11.1M $9.7M $12.5M
Inventory $10.7M $11.6M $11.9M $13.2M $12.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.3M $11.7M $16.9M $21.2M $20.3M
Total Current Assets $95.3M $90.8M $82.3M $83M $79.6M
 
Property Plant And Equipment $910.4M $871.4M $875.9M $875.3M $847.5M
Long-Term Investments -- -- $5M $4.8M $4.3M
Goodwill $4.7M $4.7M $4.7M $4.7M $4.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $42.8M $43.4M $39.8M $40.6M $42.7M
Total Assets $1.1B $1B $1.2B $1.2B $1.2B
 
Accounts Payable $37.8M $48.8M $59.6M $60.6M $51M
Accrued Expenses $52.4M $56.5M $45.8M $43.5M $48.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $36.8M $39.2M $40M $37.4M $40M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $177.9M $200.4M $196.9M $199.3M $196.3M
 
Long-Term Debt $116.8M $486M $492.7M $482.1M $460.6M
Capital Leases -- -- -- -- --
Total Liabilities $765.6M $701.4M $867.8M $856.9M $825.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $293.8M $333.8M $345.5M $365.8M $370M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $293.8M $333.8M $345.5M $365.8M $370M
 
Total Liabilities and Equity $1.1B $1B $1.2B $1.2B $1.2B
Cash and Short Terms $51.7M $38.5M $24.9M $29.1M $26.1M
Total Debt $116.8M $486M $492.7M $482.1M $460.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $59.8M $19.2M $12M $18.4M $25.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $24.4M $19.9M $18.4M $17.5M $16.1M
Inventory $11.2M $11.8M $14.4M $12.9M $12.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.4M $11M $46.8M $15.6M --
Total Current Assets $101.9M $61.8M $61.3M $64.5M $70.6M
 
Property Plant And Equipment $872.5M $873.2M $884M $869.5M $832M
Long-Term Investments -- -- $4.9M $4.4M $4.2M
Goodwill $4.7M $4.7M $4.7M $4.7M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $42.8M $40M $933.6M $43.7M --
Total Assets $1B $1B $1B $1B $1B
 
Accounts Payable $41M $51.1M $49.4M $47.7M $45M
Accrued Expenses $94.8M $93.7M $90.8M $102.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $39M $40.1M $31.7M $32.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $174.8M $184.8M $182.7M $183.1M $193.7M
 
Long-Term Debt $516.2M $483.1M $482.6M $468.2M $457.3M
Capital Leases -- -- -- -- --
Total Liabilities $705.7M $678.5M $676.2M $665.6M $665.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $335.5M $339M $361M $376.2M $356.2M
 
Total Liabilities and Equity $1B $1B $1B $1B $1B
Cash and Short Terms $59.8M $19.2M $12M $18.4M $25.4M
Total Debt $555.2M $483.1M $482.6M $468.2M $457.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$57.9M -$3.6M $4.1M $19.7M $16.7M
Depreciation & Amoritzation $73.1M $104.2M $103.9M $71M $72.7M
Stock-Based Compensation $9.8M $10.3M $10.1M $10.9M $8.6M
Change in Accounts Receivable $63K -$2.4M $1.4M $10.8M -$83K
Change in Inventories $396K -$386K $286K -$750K $1.1M
Cash From Operations $40.5M $64.3M $51.1M $105.8M $101.5M
 
Capital Expenditures $43.3M $42.2M $78.6M $98.9M $76.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.7M -$42.2M -$71.9M -$98.9M -$76.9M
 
Dividends Paid (Ex Special Dividend) -$150K $118K $100K $32K $13K
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.1B $710M $762M $884.6M
Long-Term Debt Repaid -$1.3B -$1.1B -$700M -$754M -$886.1M
Repurchase of Common Stock -$15M -- $2.4M $11M $25.1M
Other Financing Activities -$1.6M -$1.8M -$384K -$573K -$1.1M
Cash From Financing $24.4M -$35.3M $7.1M -$2.7M -$27.6M
 
Beginning Cash (CF) $22.4M $38.5M $24.9M $29.1M $26.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M -$13.1M -$13.7M $4.2M -$3M
Ending Cash (CF) $51.7M $25.4M $11.2M $33.3M $23.1M
 
Levered Free Cash Flow -$2.8M $22.1M -$27.5M $6.9M $24.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.2M -$1.6M -$3.8M -$2.9M $465K
Depreciation & Amoritzation $26.2M $25.8M $1.6M $18.2M $19.3M
Stock-Based Compensation $2.4M $2.6M $2.7M $913K $2.2M
Change in Accounts Receivable $2.7M $3.4M $15.6M -$1.4M $1.8M
Change in Inventories -$230K $167K -$2.3M $613K $118K
Cash From Operations -$7.3M $3.6M $32M $27.3M $25.1M
 
Capital Expenditures $10.9M $19.8M $29.1M $19.7M $21.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.9M -$19.8M -$29.1M -$19.7M -$21.5M
 
Dividends Paid (Ex Special Dividend) $29K $15K $6K $2K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $215.4M $150M $179M $192.2M --
Long-Term Debt Repaid -$225.4M -$150M -$172M -$189.2M --
Repurchase of Common Stock -- $2.4M $4.3M $8.2M $33.2M
Other Financing Activities -- -$4K -$2K -$144K --
Cash From Financing -$10M -$2.4M $3M -$5.4M -$4.1M
 
Beginning Cash (CF) $59.8M $19.2M $12M $18.4M $25.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.2M -$18.6M $5.9M $2.2M -$533K
Ending Cash (CF) $31.7M $597K $17.9M $20.7M $24.9M
 
Levered Free Cash Flow -$18.1M -$16.3M $3M $7.6M $3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$17M -$4.5M $15.6M $30M $30.9M
Depreciation & Amoritzation $74.8M $104.1M $79.2M $72M $74.8M
Stock-Based Compensation $10.4M $10.5M $10.6M $9M $8.6M
Change in Accounts Receivable -$8.4M $7.2M $3.2M $934K $1.4M
Change in Inventories -$382K $48K -$2.1M $2.1M $1.1M
Cash From Operations $50.6M $51.8M $90.9M $102.1M $123.6M
 
Capital Expenditures $36.5M $68M $109.6M $78M $74.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.7M -$67.3M -$103.6M -$78M -$74.3M
 
Dividends Paid (Ex Special Dividend) $127K $84K $49K $17K $2K
Special Dividend Paid
Long-Term Debt Issued $1.3B $613.6M $774M $874.1M --
Long-Term Debt Repaid -$1.3B -$635.4M -$764M -$867.6M --
Repurchase of Common Stock -- $2.4M $4.3M $23.8M $70.4M
Other Financing Activities -$1.3M -$868K -$517K -$1.1M --
Cash From Financing -$23M -$25.1M $5.4M -$17.6M -$42.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.1M -$40.6M -$7.2M $6.5M $7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.1M -$16.1M -$18.7M $24.1M $49.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1M $115K $11.6M $22M $36.2M
Depreciation & Amoritzation $62.6M $77.9M $53.2M $54.2M $56.3M
Stock-Based Compensation $7.4M $7.6M $8.1M $6.2M $6.1M
Change in Accounts Receivable $1.3M $10.9M $12.7M $2.8M $4.3M
Change in Inventories -$172K $262K -$2.1M $801K $752K
Cash From Operations $46.2M $33.8M $73.6M $69.8M $92M
 
Capital Expenditures $25.2M $51M $82M $61M $58.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.1M -$50.3M -$82M -$61M -$58.5M
 
Dividends Paid (Ex Special Dividend) -$53K $77K $26K $11K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $913M $470M $534M $646.1M $418M
Long-Term Debt Repaid -$958M -$470M -$534M -$647.6M -$424M
Repurchase of Common Stock -- $2.4M $4.3M $17.1M $62.4M
Other Financing Activities -$1.3M -$367K -$500K -$1M -$1.5M
Cash From Financing -$12.9M -$2.8M -$4.6M -$19.5M -$34.2M
 
Beginning Cash (CF) $201.7M $84.1M $47.3M $53.4M $70.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2M -$19.3M -$12.9M -$10.6M -$665K
Ending Cash (CF) $209.9M $64.8M $34.4M $42.8M $69.7M
 
Levered Free Cash Flow $21.1M -$17.2M -$8.4M $8.8M $33.4M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock