Financhill
Sell
49

BPMC Quote, Financials, Valuation and Earnings

Last price:
$98.80
Seasonality move :
12.17%
Day range:
$98.46 - $101.35
52-week range:
$73.04 - $121.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
11.38x
P/B ratio:
18.84x
Volume:
906.2K
Avg. volume:
1.1M
1-year change:
-8.06%
Market cap:
$6.4B
Revenue:
$508.8M
EPS (TTM):
-$2.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $793.7M $180.1M $204M $249.4M $508.8M
Revenue Growth (YoY) 1093.37% -77.31% 13.3% 22.22% 104.04%
 
Cost of Revenues $425K $17.9M $17.8M $8.5M $20.2M
Gross Profit $793.3M $162.1M $186.2M $240.8M $488.7M
Gross Profit Margin 99.95% 90.04% 91.27% 96.58% 96.04%
 
R&D Expenses $326.9M $601M $477.4M $427.7M $341.4M
Selling, General & Admin $157.7M $195.3M $237.4M $295.1M $359.3M
Other Inc / (Exp) -$366K -$9.3M -$6.9M -$5.2M $174.3M
Operating Expenses $484.6M $796.3M $714.8M $722.9M $700.7M
Operating Income $308.7M -$634.2M -$528.6M -$482M -$212M
 
Net Interest Expenses -- -- $16.8M $18.8M $28.2M
EBT. Incl. Unusual Items $314.9M -$641.1M -$552.3M -$506M -$65.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $3M $5.2M $968K $1.2M
Net Income to Company $313.9M -$644.1M -$557.5M -$507M -$67.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $313.9M -$644.1M -$557.5M -$507M -$67.1M
 
Basic EPS (Cont. Ops) $5.76 -$11.01 -$9.35 -$8.37 -$1.07
Diluted EPS (Cont. Ops) $5.59 -$11.01 -$9.35 -$8.37 -$1.07
Weighted Average Basic Share $54.5M $58.5M $59.6M $60.6M $62.9M
Weighted Average Diluted Share $56.2M $58.5M $59.6M $60.6M $62.9M
 
EBITDA $315.3M -$627.7M -$516.8M -$442.7M $19.2M
EBIT $308.7M -$634.2M -$528.6M -$454.4M $2.9M
 
Revenue (Reported) $793.7M $180.1M $204M $249.4M $508.8M
Operating Income (Reported) $308.7M -$634.2M -$528.6M -$482M -$212M
Operating Income (Adjusted) $308.7M -$634.2M -$528.6M -$454.4M $2.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.6M $62.7M $63.3M $96.1M $149.4M
Revenue Growth (YoY) 249.86% 190.74% 0.89% 51.87% 55.45%
 
Cost of Revenues $102K $5.1M $3.2M $3.2M $2.8M
Gross Profit $21.5M $57.7M $60.1M $92.9M $146.6M
Gross Profit Margin 99.53% 91.9% 94.98% 96.68% 98.13%
 
R&D Expenses $79.7M $103.1M $112.1M $88.2M $91.9M
Selling, General & Admin $42M $57.1M $71M $83.6M $95.8M
Other Inc / (Exp) -$214K -$3.7M -$310K $174M $50.5M
Operating Expenses $121.7M $160.2M $183M $171.7M $187.7M
Operating Income -$100.2M -$102.5M -$122.9M -$78.8M -$41.1M
 
Net Interest Expenses -- -- $5.8M $5.9M $8.1M
EBT. Incl. Unusual Items -$99.7M -$105.8M -$129M $89.3M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $184K $520K $180K $789K
Net Income to Company -$99.7M -$106M -$129.6M $89.1M $496K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$99.7M -$106M -$129.6M $89.1M $496K
 
Basic EPS (Cont. Ops) -$1.72 -$1.79 -$2.15 $1.45 $0.01
Diluted EPS (Cont. Ops) -$1.72 -$1.79 -$2.15 $1.40 $0.01
Weighted Average Basic Share $58M $59.3M $60.1M $61.6M $64.1M
Weighted Average Diluted Share $58M $59.3M $60.1M $63.8M $66.5M
 
EBITDA -$98.6M -$100.9M -$113.6M $109.2M $23.6M
EBIT -$100.2M -$102.5M -$117.3M $104.4M $19.1M
 
Revenue (Reported) $21.6M $62.7M $63.3M $96.1M $149.4M
Operating Income (Reported) -$100.2M -$102.5M -$122.9M -$78.8M -$41.1M
Operating Income (Adjusted) -$100.2M -$102.5M -$117.3M $104.4M $19.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $809.1M $221.2M $204.6M $282.2M $562.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $503K $22.9M $15.9M $8.6M $19.8M
Gross Profit $808.6M $198.3M $188.7M $273.7M $542.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $322.4M $624.5M $486.4M $406M $345.1M
Selling, General & Admin $164.1M $210.4M $251.3M $305.5M $371.5M
Other Inc / (Exp) -$379K -$12.8M -$3.5M $169.1M $50.8M
Operating Expenses $486.5M $834.8M $737.6M $711.6M $716.7M
Operating Income $322.1M -$636.5M -$548.9M -$437.9M -$174.3M
 
Net Interest Expenses -- -- $23M $18.9M $30.4M
EBT. Incl. Unusual Items $326.2M -$647.2M -$575.5M -$287.7M -$153.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $3.2M $5.6M $628K $1.8M
Net Income to Company $325.1M -$650.4M -$581.1M -$288.3M -$155.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $325.1M -$650.4M -$581.1M -$288.3M -$155.7M
 
Basic EPS (Cont. Ops) $5.96 -$11.05 -$9.71 -$4.76 -$2.47
Diluted EPS (Cont. Ops) $5.63 -$11.05 -$9.71 -$4.81 -$2.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $328.7M -$630M -$526.3M -$219.9M -$66.4M
EBIT $322.1M -$636.5M -$540.1M -$232.7M -$82.4M
 
Revenue (Reported) $809.1M $221.2M $204.6M $282.2M $562.1M
Operating Income (Reported) $322.1M -$636.5M -$548.9M -$437.9M -$174.3M
Operating Income (Adjusted) $322.1M -$636.5M -$540.1M -$232.7M -$82.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.6M $62.7M $63.3M $96.1M $149.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $102K $5.1M $3.2M $3.2M $2.8M
Gross Profit $21.5M $57.7M $60.1M $92.9M $146.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $79.7M $103.1M $112.1M $88.2M $91.9M
Selling, General & Admin $42M $57.1M $71M $83.6M $95.8M
Other Inc / (Exp) -$214K -$3.7M -$310K $174M $50.5M
Operating Expenses $121.7M $160.2M $183M $171.7M $187.7M
Operating Income -$100.2M -$102.5M -$122.9M -$78.8M -$41.1M
 
Net Interest Expenses -- -- $5.8M $5.9M $8.1M
EBT. Incl. Unusual Items -$99.7M -$105.8M -$129M $89.3M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $184K $520K $180K $789K
Net Income to Company -$99.7M -$106M -$129.6M $89.1M $496K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$99.7M -$106M -$129.6M $89.1M $496K
 
Basic EPS (Cont. Ops) -$1.72 -$1.79 -$2.15 $1.45 $0.01
Diluted EPS (Cont. Ops) -$1.72 -$1.79 -$2.15 $1.40 $0.01
Weighted Average Basic Share $58M $59.3M $60.1M $61.6M $64.1M
Weighted Average Diluted Share $58M $59.3M $60.1M $63.8M $66.5M
 
EBITDA -$98.6M -$100.9M -$113.6M $109.2M $23.6M
EBIT -$100.2M -$102.5M -$117.3M $104.4M $19.1M
 
Revenue (Reported) $21.6M $62.7M $63.3M $96.1M $149.4M
Operating Income (Reported) -$100.2M -$102.5M -$122.9M -$78.8M -$41.1M
Operating Income (Adjusted) -$100.2M -$102.5M -$117.3M $104.4M $19.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $684.6M $209.9M $119.7M $71.3M $102M
Short Term Investments $187.2M $267.2M $825.3M $639.4M $513.5M
Accounts Receivable, Net $7.1M $25.2M $23.5M $42.8M $75.8M
Inventory $8.6M $21.8M $29.7M $21.2M $13.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $22M $18.1M $35M $33.4M $36M
Total Current Assets $927.8M $554M $1B $808.4M $742.7M
 
Property Plant And Equipment $101.7M $120.9M $115.2M $115.7M $100.8M
Long-Term Investments $677.9M $557.5M $161.3M $84.3M $277.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.1M $19.8M $26.8M $40.9M $59.2M
Total Assets $1.7B $1.3B $1.3B $1B $1.2B
 
Accounts Payable $4.4M $8.3M $2.7M $4.7M $6.8M
Accrued Expenses $77.4M $88.7M $91.3M $67.1M $53.5M
Current Portion Of Long-Term Debt -- -- $16.9M $30.3M $43.9M
Current Portion Of Capital Lease Obligations $7.9M $8.1M $10.6M $11.9M $13.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $130.8M $149.8M $183.2M $214.9M $260.8M
 
Long-Term Debt -- -- $122.2M $208.5M $343.1M
Capital Leases -- -- -- -- --
Total Liabilities $248.3M $281.5M $835.2M $918.6M $881.1M
 
Common Stock $58K $59K $60K $61K $64K
Other Common Equity Adj -$5.2M -$4.1M -$10.4M -$3.5M -$3.6M
Common Equity $1.5B $970.7M $514.7M $130.6M $298.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $970.7M $514.7M $130.6M $298.7M
 
Total Liabilities and Equity $1.7B $1.3B $1.3B $1B $1.2B
Cash and Short Terms $871.8M $477.1M $945M $710.6M $615.5M
Total Debt -- -- $139.1M $238.8M $387M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $698M $37.2M $169.7M $113.3M $122.2M
Short Term Investments $154M $549.6M $652.4M $534.6M $454M
Accounts Receivable, Net $34.7M $28.8M $30M $60M $78.1M
Inventory $16M $30.1M $17.5M $30.9M $13M
Prepaid Expenses -- -- -- -- --
Other Current Assets $25.9M $37.7M $29.4M $37.7M $33.1M
Total Current Assets $937.7M $687.2M $900.3M $776.6M $702.1M
 
Property Plant And Equipment $99M $119.2M $113.4M $113.2M $97.7M
Long-Term Investments $578.2M $306.5M $166.9M $115.5M $323.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.5M $30.3M $39.7M $33.2M $72.3M
Total Assets $1.6B $1.1B $1.2B $1B $1.2B
 
Accounts Payable $2.9M $18M $10.6M $4.9M $800K
Accrued Expenses $73.5M $82M $79.7M $66.5M $59.9M
Current Portion Of Long-Term Debt -- -- $17.4M $30.2M $43.8M
Current Portion Of Capital Lease Obligations $8.2M $8.8M $10.9M $12.2M $13.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $112.4M $137M $172.7M $206.6M $250.6M
 
Long-Term Debt -- -- $122.1M $209.2M $343.9M
Capital Leases -- -- -- -- --
Total Liabilities $225.4M $261.6M $806.1M $727.8M $853.5M
 
Common Stock $58K $60K $60K $63K $65K
Other Common Equity Adj -$5.1M -$12.1M -$4.6M -$3.8M -$3.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $881.7M $414.3M $310.7M $342.1M
 
Total Liabilities and Equity $1.6B $1.1B $1.2B $1B $1.2B
Cash and Short Terms $852M $586.8M $822.2M $647.9M $576.2M
Total Debt -- -- $139.5M $239.4M $387.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $313.9M -$644.1M -$557.5M -$507M -$67.1M
Depreciation & Amoritzation $6.6M $6.5M $11.7M $11.7M $16.3M
Stock-Based Compensation $75.5M $91.6M $99M $92.7M $108.9M
Change in Accounts Receivable -$1.9M -$11.8M -$2.2M -$7.7M -$32.7M
Change in Inventories -$6.7M -$12.6M -$8.9M -$4.4M -$4M
Cash From Operations $387M -$298.7M -$502.3M -$436.8M -$192.6M
 
Capital Expenditures $3.2M $261.2M $8.9M $16.1M $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$434.2M -$225.9M -$149.5M $274M -$47.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $137.8M $97.9M $147M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $415.8M -$44K -$541K
Cash From Financing $617.8M $50.7M $561.8M $119.2M $273.1M
 
Beginning Cash (CF) $119.6M $689.8M $215.1M $124.9M $81.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $570.5M -$473.8M -$90M -$43.6M $33M
Ending Cash (CF) $689.8M $215.1M $124.9M $81.5M $113.6M
 
Levered Free Cash Flow $383.9M -$559.9M -$511.2M -$452.9M -$197.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$99.7M -$106M -$129.6M $89.1M $496K
Depreciation & Amoritzation $1.6M $1.6M $3.7M $4.8M $4.5M
Stock-Based Compensation $20.7M $23.4M $23.2M $24.2M $29.1M
Change in Accounts Receivable -$18.6M $4.4M -$4.9M -$17.3M -$1.4M
Change in Inventories -$4.8M -$9.8M $78K $2.7M $187K
Cash From Operations -$125.8M -$132.7M -$123M -$101.5M -$54.5M
 
Capital Expenditures $173K $1.2M $2.6M $1.1M $1.8M
Cash Acquisitions -- -- -- -- $78.7M
Cash From Investing $132.2M -$41.1M $172.8M $77.1M $65.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$369K -$4.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $7M $1.3M -- $67M $9.2M
 
Beginning Cash (CF) $689.8M $215.1M $124.9M $81.5M $113.6M
Foreign Exchange Rate Adjustment -$97K -$197K $197K -$145K $661K
Additions / Reductions $13.4M -$172.6M $49.8M $42.6M $19.8M
Ending Cash (CF) $703.1M $42.4M $174.9M $124M $134.1M
 
Levered Free Cash Flow -$126M -$133.9M -$125.5M -$102.6M -$56.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $325.1M -$650.4M -$581.1M -$288.3M -$155.7M
Depreciation & Amoritzation $6.6M $6.5M $13.8M $12.8M $15.9M
Stock-Based Compensation $79.4M $94.3M $98.8M $93.7M $113.7M
Change in Accounts Receivable -$18.8M $11.2M -$11.6M -$20M -$16.8M
Change in Inventories -$11.2M -$17.6M $984K -$1.7M -$6.5M
Cash From Operations $370.6M -$305.6M -$492.5M -$415.4M -$145.6M
 
Capital Expenditures $1.8M $262.2M $10.4M $14.6M $5.4M
Cash Acquisitions -- -- -- -- $78.7M
Cash From Investing -$361.9M -$399.1M $64.3M $178.4M -$59.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$3.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $314.6M $45M $560.5M $186.2M $215.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $323.3M -$659.8M $132.4M -$50.8M $10.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $368.8M -$567.8M -$502.9M -$430M -$150.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$99.7M -$106M -$129.6M $89.1M $496K
Depreciation & Amoritzation $1.6M $1.6M $3.7M $4.8M $4.5M
Stock-Based Compensation $20.7M $23.4M $23.2M $24.2M $29.1M
Change in Accounts Receivable -$18.6M $4.4M -$4.9M -$17.3M -$1.4M
Change in Inventories -$4.8M -$9.8M $78K $2.7M $187K
Cash From Operations -$125.8M -$132.7M -$123M -$101.5M -$54.5M
 
Capital Expenditures $173K $1.2M $2.6M $1.1M $1.8M
Cash Acquisitions -- -- -- -- $78.7M
Cash From Investing $132.2M -$41.1M $172.8M $77.1M $65.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$369K -$4.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $7M $1.3M -- $67M $9.2M
 
Beginning Cash (CF) $689.8M $215.1M $124.9M $81.5M $113.6M
Foreign Exchange Rate Adjustment -$97K -$197K $197K -$145K $661K
Additions / Reductions $13.4M -$172.6M $49.8M $42.6M $19.8M
Ending Cash (CF) $703.1M $42.4M $174.9M $124M $134.1M
 
Levered Free Cash Flow -$126M -$133.9M -$125.5M -$102.6M -$56.3M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock