Financhill
Buy
65

BMBL Quote, Financials, Valuation and Earnings

Last price:
$5.67
Seasonality move :
7.75%
Day range:
$5.46 - $5.81
52-week range:
$3.55 - $12.49
Dividend yield:
0%
P/E ratio:
19.74x
P/S ratio:
0.62x
P/B ratio:
0.72x
Volume:
7.3M
Avg. volume:
3.5M
1-year change:
-50.39%
Market cap:
$586.3M
Revenue:
$1.1B
EPS (TTM):
-$4.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $760.9M $903.5M $1.1B $1.1B
Revenue Growth (YoY) -- -- 18.74% 16.42% 1.88%
 
Cost of Revenues -- $205.6M $249.5M $307.8M $318.8M
Gross Profit -- $555.3M $654M $744M $752.8M
Gross Profit Margin -- 72.98% 72.39% 70.73% 70.25%
 
R&D Expenses -- $113.8M $109M $130.6M $100.7M
Selling, General & Admin -- $469.2M $412.7M $492M $389.7M
Other Inc / (Exp) -- $3.2M -$129.2M -$26.5M -$897.1M
Operating Expenses -- $690M $611.5M $690.6M $561M
Operating Income -- -$134.7M $42.5M $53.4M $191.8M
 
Net Interest Expenses -- $24.6M $24.1M $21.5M $39.9M
EBT. Incl. Unusual Items -- -$156.1M -$110.7M $5.3M -$745.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$437.8M $3.4M $7.2M $23.1M
Net Income to Company -- $281.7M -$114.1M -$1.9M -$768.4M
 
Minority Interest in Earnings -- $28.1M $34.4M -$2.3M $211.4M
Net Income to Common Excl Extra Items -- $309.8M -$79.7M -$4.2M -$557M
 
Basic EPS (Cont. Ops) -- $1.50 -$0.62 -$0.03 -$4.61
Diluted EPS (Cont. Ops) -- $1.45 -$0.62 -$0.03 -$4.61
Weighted Average Basic Share $109.4M $121.4M $129.4M $134.9M $120.8M
Weighted Average Diluted Share $109.4M $192.7M $129.4M $134.9M $120.8M
 
EBITDA -- -$27.6M $3.1M $94.9M -$634.7M
EBIT -- -$134.7M -$86.7M $26.8M -$705.3M
 
Revenue (Reported) -- $760.9M $903.5M $1.1B $1.1B
Operating Income (Reported) -- -$134.7M $42.5M $53.4M $191.8M
Operating Income (Adjusted) -- -$134.7M -$86.7M $26.8M -$705.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $170.7M $210M $242.9M $267.8M $247.1M
Revenue Growth (YoY) -- 23.03% 15.67% 10.22% -7.72%
 
Cost of Revenues $47.7M $55.6M $70.6M $81.3M $73.4M
Gross Profit $123M $154.4M $172.4M $186.5M $173.7M
Gross Profit Margin 72.03% 73.52% 70.95% 69.64% 70.32%
 
R&D Expenses $35M $27.8M $33.2M $36M $34.5M
Selling, General & Admin $173.4M $80.7M $113.4M $84.5M $81.4M
Other Inc / (Exp) $7M $13.2M -$3.6M $1.5M -$10.4M
Operating Expenses $235.4M $135.4M $163.3M $137.7M $125.5M
Operating Income -$112.4M $19M $9.1M $48.8M $48.3M
 
Net Interest Expenses $7.7M $5.6M $5.2M $8.9M $12M
EBT. Incl. Unusual Items -$113.1M $26.7M $284K $41.3M $25.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$436.6M $2.9M $2.6M $7.5M $6M
Net Income to Company $323.4M $23.7M -$2.3M $33.9M $19.8M
 
Minority Interest in Earnings $18.3M -$7.5M $718K -$9.3M -$6.4M
Net Income to Common Excl Extra Items $341.8M $16.2M -$1.6M $24.6M $13.4M
 
Basic EPS (Cont. Ops) $1.74 $0.13 -$0.01 $0.19 $0.13
Diluted EPS (Cont. Ops) $1.69 $0.12 -$0.01 $0.19 $0.13
Weighted Average Basic Share $115.2M $129.2M $131.9M $128.7M $103.4M
Weighted Average Diluted Share $191.1M $191.3M $131.9M $128.7M $103.4M
 
EBITDA -$85.4M $45.9M $25.8M $66M $47.5M
EBIT -$112.4M $19M $9.1M $48.8M $37.9M
 
Revenue (Reported) $170.7M $210M $242.9M $267.8M $247.1M
Operating Income (Reported) -$112.4M $19M $9.1M $48.8M $48.3M
Operating Income (Adjusted) -$112.4M $19M $9.1M $48.8M $37.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $594.5M $802.4M $936.4M $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $162.9M $215.7M $264.5M $318.5M $310.9M
Gross Profit $431.6M $586.8M $672M $758.1M $740.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $68.2M $106.5M $114.4M $133.4M $99.2M
Selling, General & Admin $378.9M $376.5M $445.5M $463.1M $385M
Other Inc / (Exp) $7.9M $17.4M -$146M -$21.5M -$910.6M
Operating Expenses $525.4M $590.1M $639.4M $665M $547.2M
Operating Income -$93.8M -$3.3M $32.6M $93.1M $192.9M
 
Net Interest Expenses $17.7M $22.9M $23.7M $25.2M $43.1M
EBT. Incl. Unusual Items -$103.6M -$8.8M -$137.1M $46.4M -$760.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$416M $2.9M $3.1M $12M $21.7M
Net Income to Company -- -$18M -$140.2M $34.3M -$782.4M
 
Minority Interest in Earnings $13.3M $1M $42.6M -$12.3M $214.2M
Net Income to Common Excl Extra Items $325.7M -$10.7M -$72M $22M -$568.2M
 
Basic EPS (Cont. Ops) $1.60 -$0.07 -$0.75 $0.17 -$4.84
Diluted EPS (Cont. Ops) $1.55 -$0.08 -$0.75 $0.17 -$4.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.5M $103.8M -$17.1M $141.6M -$652.5M
EBIT -$93.8M -$3.3M -$96.6M $73.1M -$715.5M
 
Revenue (Reported) $594.5M $802.4M $936.4M $1.1B $1.1B
Operating Income (Reported) -$93.8M -$3.3M $32.6M $93.1M $192.9M
Operating Income (Adjusted) -$93.8M -$3.3M -$96.6M $73.1M -$715.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $170.7M $210M $242.9M $267.8M $247.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.7M $55.6M $70.6M $81.3M $73.4M
Gross Profit $123M $154.4M $172.4M $186.5M $173.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35M $27.8M $33.2M $36M $34.5M
Selling, General & Admin $173.4M $80.7M $113.4M $84.5M $81.4M
Other Inc / (Exp) $7M $13.2M -$3.6M $1.5M -$10.4M
Operating Expenses $235.4M $135.4M $163.3M $137.7M $125.5M
Operating Income -$112.4M $19M $9.1M $48.8M $48.3M
 
Net Interest Expenses $7.7M $5.6M $5.2M $8.9M $12M
EBT. Incl. Unusual Items -$113.1M $26.7M $284K $41.3M $25.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$436.6M $2.9M $2.6M $7.5M $6M
Net Income to Company $323.4M $23.7M -$2.3M $33.9M $19.8M
 
Minority Interest in Earnings $18.3M -$7.5M $718K -$9.3M -$6.4M
Net Income to Common Excl Extra Items $341.8M $16.2M -$1.6M $24.6M $13.4M
 
Basic EPS (Cont. Ops) $1.74 $0.13 -$0.01 $0.19 $0.13
Diluted EPS (Cont. Ops) $1.69 $0.12 -$0.01 $0.19 $0.13
Weighted Average Basic Share $115.2M $129.2M $131.9M $128.7M $103.4M
Weighted Average Diluted Share $191.1M $191.3M $131.9M $128.7M $103.4M
 
EBITDA -$85.4M $45.9M $25.8M $66M $47.5M
EBIT -$112.4M $19M $9.1M $48.8M $37.9M
 
Revenue (Reported) $170.7M $210M $242.9M $267.8M $247.1M
Operating Income (Reported) -$112.4M $19M $9.1M $48.8M $48.3M
Operating Income (Adjusted) -$112.4M $19M $9.1M $48.8M $37.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $128M $369.2M $402.6M $355.6M $204.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.6M $47.5M $66.9M $102.7M $99.7M
Inventory -- -- -- -- --
Prepaid Expenses $6.4M $11M $9.2M $9.8M $17.1M
Other Current Assets $5.5M $8.2M $10.9M $24.9M $21.2M
Total Current Assets $251M $469.5M $501.4M $493.1M $342.2M
 
Property Plant And Equipment $28.5M $41M $31.9M $27.9M $19.7M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.5B $1.6B $1.6B $1.4B
Other Intangibles $1.8B $1.7B $1.5B $1.5B $748.9M
Other Long-Term Assets $3.3M $10M $31.1M $7.1M $11.5M
Total Assets $3.6B $3.8B $3.7B $3.6B $2.5B
 
Accounts Payable $23.7M $19.2M $3.4M $4.6M $6.6M
Accrued Expenses $36.2M $39.8M $55.2M $60.7M $52.1M
Current Portion Of Long-Term Debt $5.3M $5.8M $5.8M $5.8M $5.8M
Current Portion Of Capital Lease Obligations $4.9M $3.9M $3.1M $1.2M $3.1M
Other Current Liabilities $55.1M $8.8M $72.8M $88.5M $2.6M
Total Current Liabilities $241.3M $176M $211.7M $244.9M $138.6M
 
Long-Term Debt $820.9M $623.2M $619.2M $615.2M $611.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.3B $1.2B $1.3B $1.2B
 
Common Stock $1.9B $1.3M $1.3M $1.4M $1.1M
Other Common Equity Adj $180.9M $78.6M $74.5M $79M $71.1M
Common Equity $2.1B $1.6B $1.6B $1.6B $824.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $808K $861.6M $825.8M $702.3M $524.5M
Total Equity $2.1B $2.5B $2.5B $2.3B $1.3B
 
Total Liabilities and Equity $3.6B $3.8B $3.7B $3.6B $2.5B
Cash and Short Terms $128M $369.2M $402.6M $355.6M $204.3M
Total Debt $826.2M $629M $625M $620.9M $617.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $246M $308.8M $389M $262.7M $202.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $62.2M $46.7M $92.8M $100.7M $98.1M
Inventory -- -- -- -- --
Prepaid Expenses $17.4M $15.9M $15.6M $15.5M --
Other Current Assets $6.6M $8.1M $11.5M $15.3M $37.6M
Total Current Assets $394.5M $413.8M $521M $394.1M $337.9M
 
Property Plant And Equipment $27.1M $40.9M $34.4M $25.7M $18.8M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.6B $1.6B $1.6B $1.4B
Other Intangibles $1.8B $1.7B $1.5B $1.5B $739M
Other Long-Term Assets $4.3M $20.1M $26.5M $16.7M $9.6M
Total Assets $3.8B $3.8B $3.7B $3.5B $2.5B
 
Accounts Payable $15M $8.8M $9.3M $8.1M $4.8M
Accrued Expenses $28.2M $41.6M $42M $79.3M $67.2M
Current Portion Of Long-Term Debt $10M $2.6M $5.8M $5.8M $5.8M
Current Portion Of Capital Lease Obligations $4.2M $4.5M $2.6M $1.1M --
Other Current Liabilities $24.1M $7.8M $72.2M $55.5M --
Total Current Liabilities $201.1M $166.2M $208.6M $201.2M $119.5M
 
Long-Term Debt $619.5M $619.7M $618.2M $614.2M $610.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.3B $1.3B $1.2B
 
Common Stock $1.4M $1.3M $1.4M $1.4M $1M
Other Common Equity Adj $178.7M $79.8M $76.5M $76.9M $78.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $865.9M $712.5M $658.9M $539.7M
Total Equity $2.5B $2.5B $2.4B $2.3B $1.4B
 
Total Liabilities and Equity $3.8B $3.8B $3.7B $3.5B $2.5B
Cash and Short Terms $246M $308.8M $389M $262.7M $202.2M
Total Debt $629.5M $622.3M $624M $619.9M $616.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $281.7M -$114.1M -$1.9M -$768.4M
Depreciation & Amoritzation -- $107.1M $89.7M $68M $70.6M
Stock-Based Compensation -- $123.9M $111M $104.3M $26.2M
Change in Accounts Receivable -- -$10M -$20.7M -$36M $5.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $104.8M $132.9M $182.1M $123.4M
 
Capital Expenditures -- $13.7M $16.3M $14.9M $26.8M
Cash Acquisitions -- -- -$69.7M -$9.8M --
Cash From Investing -- -$12.5M -$86.1M -$24.8M -$26.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$206.4M -$5.8M -$5.8M -$5.8M
Repurchase of Common Stock -- -$2B -- -$157.1M -$214.3M
Other Financing Activities -- -$9.3M -$9.2M -$36M -$30.8M
Cash From Financing -- $151.5M -$15M -$198.9M -$250.8M
 
Beginning Cash (CF) -- $128.3M $369.2M $407M $359.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $243.8M $31.9M -$41.6M -$154.1M
Ending Cash (CF) -- $369.2M $402.6M $355.6M $204.3M
 
Levered Free Cash Flow -- $91.2M $116.6M $167.2M $96.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $323.4M $23.7M -$2.3M $33.9M $19.8M
Depreciation & Amoritzation $27M $26.9M $16.7M $17.2M $9.6M
Stock-Based Compensation $45.8M $17.6M $28.6M $26K $4.1M
Change in Accounts Receivable -$21.1M $494K -$26M $3.6M -$720K
Change in Inventories -- -- -- -- --
Cash From Operations -$45.6M $19.4M $13.4M $2.4M $43.2M
 
Capital Expenditures $2.7M $5M $6.8M $2.8M $2.4M
Cash Acquisitions -- -$69.7M -- -- --
Cash From Investing -$2.7M -$74.7M -$6.8M -$2.8M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$200M -$1.4M -$1.4M -$1.4M -$1.4M
Repurchase of Common Stock -$2B -- -- -$84.3M -$28.7M
Other Financing Activities -- -$5.7M -$14.7M -$8.7M -$12.3M
Cash From Financing $166.7M -$7.1M -$16.2M -$94.4M -$42.5M
 
Beginning Cash (CF) $128M $369.2M $407M $359.2M $207.1M
Foreign Exchange Rate Adjustment -$162K $2.1M -$4.3M $1.6M $328K
Additions / Reductions $118.4M -$62.5M -$9.6M -$94.7M -$1.6M
Ending Cash (CF) $246M $308.8M $389M $262.7M $202.2M
 
Levered Free Cash Flow -$48.3M $14.4M $6.6M -$381K $40.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$18M -$140.2M $34.3M -$782.4M
Depreciation & Amoritzation -- $107M $79.5M $68.5M $63M
Stock-Based Compensation $45.8M $95.6M $122M $75.8M $30.4M
Change in Accounts Receivable -- $11.6M -$47.3M -$6.4M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $169.8M $127M $171.1M $164.3M
 
Capital Expenditures $2.7M $15.9M $18.1M $10.9M $26.4M
Cash Acquisitions -- -$69.7M -- -$9.8M --
Cash From Investing -- -$84.5M -$18.1M -$20.7M -$26.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$7.9M -$5.8M -$5.8M -$5.8M
Repurchase of Common Stock -- -- -- -$241.4M -$158.7M
Other Financing Activities -- -- -$18.2M -$29.9M -$34.5M
Cash From Financing -- -$22.4M -$24M -$277.1M -$198.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $62.9M $84.8M -$126.7M -$61M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $153.8M $108.8M $160.2M $137.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $323.4M $23.7M -$2.3M $33.9M $19.8M
Depreciation & Amoritzation $27M $26.9M $16.7M $17.2M $9.6M
Stock-Based Compensation $45.8M $17.6M $28.6M $26K $4.1M
Change in Accounts Receivable -$21.1M $494K -$26M $3.6M -$720K
Change in Inventories -- -- -- -- --
Cash From Operations -$45.6M $19.4M $13.4M $2.4M $43.2M
 
Capital Expenditures $2.7M $5M $6.8M $2.8M $2.4M
Cash Acquisitions -- -$69.7M -- -- --
Cash From Investing -$2.7M -$74.7M -$6.8M -$2.8M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$200M -$1.4M -$1.4M -$1.4M -$1.4M
Repurchase of Common Stock -$2B -- -- -$84.3M -$28.7M
Other Financing Activities -- -$5.7M -$14.7M -$8.7M -$12.3M
Cash From Financing $166.7M -$7.1M -$16.2M -$94.4M -$42.5M
 
Beginning Cash (CF) $128M $369.2M $407M $359.2M $207.1M
Foreign Exchange Rate Adjustment -$162K $2.1M -$4.3M $1.6M $328K
Additions / Reductions $118.4M -$62.5M -$9.6M -$94.7M -$1.6M
Ending Cash (CF) $246M $308.8M $389M $262.7M $202.2M
 
Levered Free Cash Flow -$48.3M $14.4M $6.6M -$381K $40.8M

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