Financhill
Buy
65

BLFY Quote, Financials, Valuation and Earnings

Last price:
$12.74
Seasonality move :
-9.85%
Day range:
$12.65 - $12.78
52-week range:
$7.61 - $13.13
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.74x
P/B ratio:
0.84x
Volume:
155.2K
Avg. volume:
287.8K
1-year change:
29.08%
Market cap:
$264.5M
Revenue:
$87.2M
EPS (TTM):
-$0.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.5M $58.5M $65.1M $80.9M $87.2M
Revenue Growth (YoY) -39.62% 15.5% 11.23% 24.33% 7.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.9M -- -- -- --
Other Inc / (Exp) $69K -$1K $14K $20K --
Operating Expenses $14.4M $26.6M -$2.8M $7.4M $11.9M
Operating Income -- -$26.6M $2.8M -$7.4M -$11.9M
 
Net Interest Expenses -- $5.2M $4.8M $13.1M $11.1M
EBT. Incl. Unusual Items -$39.4M -$26.7M $2.7M -$7.4M -$11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.9M $9.6M $338K -- --
Net Income to Company -$31.5M -$36.3M $2.4M -$7.4M -$11.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.5M -$36.3M $2.4M -$7.4M -$11.9M
 
Basic EPS (Cont. Ops) -$1.13 -$2.99 $0.09 -$0.31 -$0.55
Diluted EPS (Cont. Ops) -$1.13 -$2.99 $0.09 -$0.31 -$0.55
Weighted Average Basic Share $27.8M $12.2M $26.2M $23.9M $21.5M
Weighted Average Diluted Share $27.8M $12.2M $26.3M $23.9M $21.5M
 
EBITDA -- -- -- -- --
EBIT -$16.8M -$13.6M $13.3M $29.8M $36M
 
Revenue (Reported) $27.5M $58.5M $65.1M $80.9M $87.2M
Operating Income (Reported) -- -$26.6M $2.8M -$7.4M -$11.9M
Operating Income (Adjusted) -$16.8M -$13.6M $13.3M $29.8M $36M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.6M $17.2M $20.5M $21.9M $24.5M
Revenue Growth (YoY) 13.21% 17.97% 19.63% 6.7% 11.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21.2M -$1.4M $1.4M $4M $1.9M
Operating Income -$21.2M $1.4M -$1.4M -$4M -$1.9M
 
Net Interest Expenses $1.3M $1.1M $3.3M $2.7M $2.7M
EBT. Incl. Unusual Items -$21.2M $1.4M -$1.4M -$4M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M $123K -- -- --
Net Income to Company -$15M $1.2M -$1.4M -$4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.4M $1.2M -$1.4M -$4M -$1.9M
 
Basic EPS (Cont. Ops) -$0.68 $0.05 -$0.06 -$0.19 -$0.10
Diluted EPS (Cont. Ops) -$0.68 $0.05 -$0.06 -$0.19 -$0.10
Weighted Average Basic Share $22M $26.1M $23.3M $21.3M $19.4M
Weighted Average Diluted Share $22M $26.2M $23.3M $21.3M $19.4M
 
EBITDA -- -- -- -- --
EBIT -$18.2M $3.9M $8.9M $8.4M $10.1M
 
Revenue (Reported) $14.6M $17.2M $20.5M $21.9M $24.5M
Operating Income (Reported) -$21.2M $1.4M -$1.4M -$4M -$1.9M
Operating Income (Adjusted) -$18.2M $3.9M $8.9M $8.4M $10.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $41M $61.9M $78M $85.9M $93.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $13K -- -- --
Operating Expenses $13.1M $1.5M $3.7M $12.2M $9.2M
Operating Income -- -$1.5M -$3.7M -$12.2M -$9.2M
 
Net Interest Expenses $4.4M $3.5M $11.8M $11.7M $11.2M
EBT. Incl. Unusual Items -$23.2M -$1.5M -$3.7M -$12.2M -$9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.9M $16.3M $164K -- --
Net Income to Company -$18.5M -$17.8M -$3.9M -$12.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.5M -$17.8M -$3.9M -$12.2M -$9.2M
 
Basic EPS (Cont. Ops) -$0.81 -$0.68 -$0.16 -$0.55 -$0.46
Diluted EPS (Cont. Ops) -$0.68 -$0.68 -$0.16 -$0.55 -$0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$10.3M $6.3M $26.9M $34.6M $38.8M
 
Revenue (Reported) $41M $61.9M $78M $85.9M $93.7M
Operating Income (Reported) -- -$1.5M -$3.7M -$12.2M -$9.2M
Operating Income (Adjusted) -$10.3M $6.3M $26.9M $34.6M $38.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.4M $47.1M $60M $65M $71.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.7M -- -- -- --
Other Inc / (Exp) -- $14K -- -- --
Operating Expenses $36.8M -$2M $4.5M $9.2M $6.5M
Operating Income -$21.2M $2M -$4.5M -$9.2M -$6.5M
 
Net Interest Expenses $1.3M $2.7M $9.7M $8.3M $8.4M
EBT. Incl. Unusual Items -$23.2M $2M -$4.5M -$9.2M -$6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $175K -- -- --
Net Income to Company -$16.7M $1.8M -$4.5M -$9.2M -$2.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.2M $1.8M -$4.5M -$9.2M -$6.5M
 
Basic EPS (Cont. Ops) -$0.74 $0.07 -$0.18 -$0.43 -$0.33
Diluted EPS (Cont. Ops) -$0.74 $0.07 -$0.18 -$0.43 -$0.33
Weighted Average Basic Share $77.5M $78.8M $72.9M $65.1M $59.7M
Weighted Average Diluted Share $77.5M $79M $72.9M $65.1M $59.7M
 
EBITDA -- -- -- -- --
EBIT -$12M $7.9M $21.6M $26.4M $29.2M
 
Revenue (Reported) $35.4M $47.1M $60M $65M $71.5M
Operating Income (Reported) -$21.2M $2M -$4.5M -$9.2M -$6.5M
Operating Income (Adjusted) -$12M $7.9M $21.6M $26.4M $29.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $316.4M $193.4M $41.2M $46M $42.5M
Short Term Investments $244.6M $324.9M $314.2M $283.8M $297M
Accounts Receivable, Net $5.7M $5.4M $6.9M $7.6M $8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $566.8M $198.8M $49M $54.2M $50.5M
 
Property Plant And Equipment $44.4M $53.6M $55.7M $57.6M $53M
Long-Term Investments $251.6M $11.5M $27.2M $29.4M $26.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $1.9B $2.1B $2.1B $2.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $48M $998.8M $1.3B $1.4B
 
Long-Term Debt $329.4M $209.1M $82.8M $93.9M $71.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.5B $1.7B $1.7B $1.7B
 
Common Stock $10K $285K $285K $285K $285K
Other Common Equity Adj -$1M -$372K -$24.7M -$22.9M -$19M
Common Equity $205.6M $429.5M $393.7M $355.6M $332.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $205.6M $429.5M $393.7M $355.6M $332.2M
 
Total Liabilities and Equity $1.9B $1.9B $2.1B $2.1B $2.1B
Cash and Short Terms $561M $518.3M $355.4M $329.8M $339.5M
Total Debt $329.4M $209.2M $334.8M $420.9M $361.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $324.3M $57.3M $52.4M $76.1M $44.1M
Short Term Investments $314.1M $321.3M $283.6M $290.8M --
Accounts Receivable, Net $5.7M $6.4M $7.8M $8.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $336.7M $63.8M $60.8M $84.5M $53.3M
 
Property Plant And Equipment $52.7M $55.5M $57.9M $54.4M $48.9M
Long-Term Investments $13M $27.2M $37.3M $24.2M $20.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2B $2.1B $2.1B $2.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $399.5M $546.7M $567.7M $692.1M $957.3M
 
Long-Term Debt $282.1M $319.4M $426.6M $372.4M $320.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $1.7B $1.7B $1.8B
 
Common Stock $285K $285K $285K $285K $285K
Other Common Equity Adj -$512K -$27.6M -$27.2M -$18.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $448.2M $397.3M $359.1M $339.3M $314.4M
 
Total Liabilities and Equity $2B $2B $2.1B $2.1B $2.2B
Cash and Short Terms $638.4M $378.6M $336.1M $366.9M --
Total Debt $285.1M $319.4M $426.6M $372.4M $320.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$31.5M -$36.3M $2.4M -$7.4M -$11.9M
Depreciation & Amoritzation $1.9M $2.3M $2.7M $2.9M $3.1M
Stock-Based Compensation -- $1.3M $1.8M $3.8M $4.1M
Change in Accounts Receivable -$355K $377K -$1.5M -$702K -$419K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$14.1M $2.8M -$12.3M $5M
 
Capital Expenditures $7.3M $11.9M $5.4M $5.6M $140K
Cash Acquisitions -- -- -- -- --
Cash From Investing $101.4M -$105.3M -$306.2M $10.5M -$30M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $621M $583.6M $1.4B $2.3B $1B
Long-Term Debt Repaid -$588.5M -$727.5M -$1.3B -$2.2B -$1.1B
Repurchase of Common Stock -- -- $15.3M $36M $19.4M
Other Financing Activities -$1.4M -$1.3M -$280K -$373K $427K
Cash From Financing $92.3M -$3.5M $151.2M $6.7M $21.4M
 
Beginning Cash (CF) $124M $316.4M $193.4M $41.2M $46M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192.4M -$123M -$152.3M $4.8M -$3.5M
Ending Cash (CF) $316.4M $193.4M $41.2M $46M $42.5M
 
Levered Free Cash Flow -$8.5M -$26M -$2.6M -$17.9M $4.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15M $1.2M -$1.4M -$4M --
Depreciation & Amoritzation $616K -- -- -- --
Stock-Based Compensation $554K $392K $909K $1M $998K
Change in Accounts Receivable -$199K -$486K -$502K -$504K --
Change in Inventories -- -- -- -- --
Cash From Operations -$107K $3.9M $714K -$3.7M -$255K
 
Capital Expenditures $2.4M $1M $1.3M $39K $72K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41M -$54.5M $20.2M $11.5M -$24.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $155.6M $378M $351M $224M --
Long-Term Debt Repaid -$223.4M -$288M -$348M -$218M --
Repurchase of Common Stock -- $7.5M $2.8M $5.5M $7.6M
Other Financing Activities -$252K $800K -$247K $34K --
Cash From Financing -$559.7M $53.1M -$14.2M $8.1M $27.3M
 
Beginning Cash (CF) $925.1M $54.8M $45.8M $60.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$600.8M $2.5M $6.6M $15.8M $2.2M
Ending Cash (CF) $324.3M $57.3M $52.4M $76.1M --
 
Levered Free Cash Flow -$2.5M $2.9M -$538K -$3.7M -$327K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.5M -$17.8M -$3.9M -$12.2M --
Depreciation & Amoritzation $2.2M $2.7M $4.9M $3.2M --
Stock-Based Compensation $554K $1.7M $3.7M $3.9M $4M
Change in Accounts Receivable $360K -$725K -$1.4M -$599K --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7M -$9M -$1.3M -$4.2M -$2.6M
 
Capital Expenditures $9.7M $7M $4.9M $1.3M $358K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.4M -$300M -$57.6M $35.9M -$135.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $617.6M $755M $2.6B $1.2B --
Long-Term Debt Repaid -$709.4M -$707.1M -$2.5B -$1.3B --
Repurchase of Common Stock -- $7.5M $38.3M $19.9M $21.3M
Other Financing Activities -$1.8M $761K -$1.3M $294K --
Cash From Financing $99.2M $42M $54M -$8M $105.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76.2M -$267M -$4.9M $23.7M -$32M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.6M -$16.1M -$6.2M -$5.5M -$2.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16.7M $1.8M -$4.5M -$9.2M -$2.7M
Depreciation & Amoritzation $1.6M $633K $663K $788K $742K
Stock-Based Compensation $554K $996K $2.8M $3M $3M
Change in Accounts Receivable $43K -$1.1M -$894K -$791K -$732K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.7M $1.5M -$2.6M $5.5M -$2M
 
Capital Expenditures $9.7M $4.8M $4.3M $39K $257K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$66.2M -$260.9M -$12.2M $13.2M -$92.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $474.6M $646M $1.8B $782M $640M
Long-Term Debt Repaid -$556.4M -$536M -$1.8B -$831M -$645.5M
Repurchase of Common Stock -- $7.5M $30.5M $14.4M $16.3M
Other Financing Activities -$676K $1.3M $313K $980K $387K
Cash From Financing $77.7M $123.3M $26.1M $11.4M $95.9M
 
Beginning Cash (CF) $1.5B $349.8M $144.6M $160M $42.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.8M -$136.1M $11.2M $30.1M $1.6M
Ending Cash (CF) $1.5B $213.7M $155.8M $190.1M $46.2M
 
Levered Free Cash Flow -$13.4M -$3.4M -$7M $5.5M -$2.3M

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 26

Travere Therapeutics, Inc. [TVTX] is down 0.32% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 1.79% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 6.09% over the past day.

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

Show me the best stock