Financhill
Sell
2

BTM Quote, Financials, Valuation and Earnings

Last price:
$1.03
Seasonality move :
-11.08%
Day range:
$1.02 - $1.08
52-week range:
$0.93 - $6.88
Dividend yield:
0%
P/E ratio:
8.49x
P/S ratio:
0.06x
P/B ratio:
4.03x
Volume:
714K
Avg. volume:
811.5K
1-year change:
-38.55%
Market cap:
$74.7M
Revenue:
$573.7M
EPS (TTM):
$0.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $245.1M -- $646.8M $689M $573.7M
Revenue Growth (YoY) -- 123.95% 17.82% 6.51% -16.73%
 
Cost of Revenues $214M -- $586.5M $593.1M $483.8M
Gross Profit $31.1M -- $60.3M $95.9M $89.9M
Gross Profit Margin 12.68% 10.21% 9.32% 13.91% 15.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14M $10.1K $37M $57.8M $57.2M
Other Inc / (Exp) $324.6K -$97.8K -$262K -$17M -$59K
Operating Expenses $16.3M $11K $37M $57.8M $57.2M
Operating Income $14.8M -$11K $23.3M $38.1M $32.7M
 
Net Interest Expenses $731.1K -- $12.3M $11.8M $11.1M
EBT. Incl. Unusual Items $14.4M -$11K $3.9M $1.5M $10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $395K $49K $2.1M
Net Income to Company $14.4M -$11K -- $1.5M $7.8M
 
Minority Interest in Earnings -- -- -$434K $14.7M $19.5M
Net Income to Common Excl Extra Items $14.4M -$11K -$434K -$11.4M $7.8M
 
Basic EPS (Cont. Ops) $1.17 -$0.00 -- -$1.57 -$0.60
Diluted EPS (Cont. Ops) $1.17 -$0.00 -- -$1.57 -$0.60
Weighted Average Basic Share $12.4M $39.5M $16.6M $16.7M $19.4M
Weighted Average Diluted Share $12.4M $39.5M $16.6M $16.7M $19.4M
 
EBITDA $17.4M -$11K $42.2M $51M $43.4M
EBIT $15.1M -$11K $23.3M $38.1M $32.7M
 
Revenue (Reported) $245.1M -- $646.8M $689M $573.7M
Operating Income (Reported) $14.8M -$11K $23.3M $38.1M $32.7M
Operating Income (Adjusted) $15.1M -$11K $23.3M $38.1M $32.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $174.8M $179.5M $135.3M $162.5M
Revenue Growth (YoY) -- -- 2.69% -24.63% 20.12%
 
Cost of Revenues -- $156.5M $154M $112.6M $134.3M
Gross Profit -- $18.3M $25.5M $22.7M $28.2M
Gross Profit Margin -- 10.45% 14.2% 16.75% 17.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $11.7M $16.2M $14.7M $16.4M
Other Inc / (Exp) -- $304K -$3.3M $74K --
Operating Expenses -- $11.7M $16.2M $14.7M $16.4M
Operating Income -- $6.6M $9.2M $8M $11.8M
 
Net Interest Expenses -- $3.1M $2.8M $2.8M $4.1M
EBT. Incl. Unusual Items -- $2.1M $1.4M $2.6M $8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.3M $337K $347K $3M
Net Income to Company -- -- $1.1M $2.3M $5.5M
 
Minority Interest in Earnings -- $441K $8.2M $3.2M -$57K
Net Income to Common Excl Extra Items -- $6.7M $1.1M $2.3M $5.5M
 
Basic EPS (Cont. Ops) -- -- -$0.12 -$0.05 $0.08
Diluted EPS (Cont. Ops) -- -- -$0.12 -$0.05 $0.08
Weighted Average Basic Share -- $39.5M $58.4M $20.7M $67.8M
Weighted Average Diluted Share -- $39.5M $58.4M $20.7M $67.8M
 
EBITDA -- $11.3M $12.5M $10.4M $13.7M
EBIT -- $6.6M $9.2M $8M $11.8M
 
Revenue (Reported) -- $174.8M $179.5M $135.3M $162.5M
Operating Income (Reported) -- $6.6M $9.2M $8M $11.8M
Operating Income (Adjusted) -- $6.6M $9.2M $8M $11.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $342.6M $690.2M $585.3M $635.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $308.4M $598.1M $501.2M $519.9M
Gross Profit -- $34.2M $92.2M $84.1M $115.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $19.1M $53.6M $58.6M $58.1M
Other Inc / (Exp) -- $127.2K -$14.8M -$2.8M --
Operating Expenses -- $19.2M $53.6M $58.6M $58.1M
Operating Income -- $15.1M $38.5M $25.5M $57.7M
 
Net Interest Expenses -- $6.1M $13.3M $9.2M $15.4M
EBT. Incl. Unusual Items -- $5.8M $2.9M $2.3M $42.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.2M $277K $1.5M $7.3M
Net Income to Company -- -- $3.1M $748K $35.4M
 
Minority Interest in Earnings -- $395K $8.1M $14.1M $26.2M
Net Income to Common Excl Extra Items -- $6.2M -$9.7M $748K $35.4M
 
Basic EPS (Cont. Ops) -- -$0.01 -$0.31 -$0.77 $0.12
Diluted EPS (Cont. Ops) -- -$0.01 -$0.31 -$0.77 $0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $24.6M $52.6M $37.4M $65.6M
EBIT -- $15.1M $38.5M $25.5M $57.7M
 
Revenue (Reported) -- $342.6M $690.2M $585.3M $635.6M
Operating Income (Reported) -- $15.1M $38.5M $25.5M $57.7M
Operating Income (Adjusted) -- $15.1M $38.5M $25.5M $57.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $342.6M $540.6M $436.9M $498.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $308.4M $464.3M $372.4M $408.5M
Gross Profit -- $34.2M $76.3M $64.4M $90.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $19.1M $43.2M $44.1M $45M
Other Inc / (Exp) -- $127.2K -$14.4M -$151K -$1.1M
Operating Expenses -- $19.1M $43.2M $44.1M $45M
Operating Income -- $15.1M $33.1M $20.4M $45.3M
 
Net Interest Expenses -- $6.1M $10.1M $7.4M $11.9M
EBT. Incl. Unusual Items -- $5.8M $2.2M $2.9M $35.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.2M -$977K $479K $5.7M
Net Income to Company -- -- $3.1M $2.4M $30M
 
Minority Interest in Earnings -- $395K $8M $7.5M $14.2M
Net Income to Common Excl Extra Items -- $6.2M -$9.8M $2.4M $30M
 
Basic EPS (Cont. Ops) -- -$0.01 -$0.31 -$0.27 $0.44
Diluted EPS (Cont. Ops) -- -$0.01 -$0.31 -$0.27 $0.44
Weighted Average Basic Share -- $118.6M $132.5M $56.8M $126.7M
Weighted Average Diluted Share -- $118.6M $132.5M $56.8M $126.7M
 
EBITDA -- $24.6M $42.7M $29M $51.2M
EBIT -- $15.1M $33.1M $20.4M $45.3M
 
Revenue (Reported) -- $342.6M $540.6M $436.9M $498.8M
Operating Income (Reported) -- $15.1M $33.1M $20.4M $45.3M
Operating Income (Adjusted) -- $15.1M $33.1M $20.4M $45.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $41.2M $44.7K $38.1M $30.5M $31M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $91.7K $263K $245K $275K
Inventory -- -- -- -- --
Prepaid Expenses -- -- $1.3M $2.3M $1.8M
Other Current Assets $729.6K $9M $1.2M $1.9M $2.8M
Total Current Assets $41.9M $44.7K $40.4M $34.2M $34.3M
 
Property Plant And Equipment $11.2M -- $39M $25.3M $29.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $8.7M $8.7M $8.7M $8.7M
Other Intangibles -- $6.9M $5.4M $3.8M $2.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $53.1M $394.9K $93.4M $74.3M $80.1M
 
Accounts Payable $2.2M -- $8.1M $8.3M $11.6M
Accrued Expenses $2M $5.5M $7.8M $13.4M $12M
Current Portion Of Long-Term Debt $875K $3.2M $8.1M $4M $6M
Current Portion Of Capital Lease Obligations $3.1M $17.2M $18.7M $7.1M $4.3M
Other Current Liabilities -- $1.6M $1.8M $3M --
Total Current Liabilities $8.2M $380.9K $46.8M $43M $40.6M
 
Long-Term Debt $21.8M -- $35.9M $20.3M $53.2M
Capital Leases -- -- -- -- --
Total Liabilities $33.8M $380.9K $84M $65M $96.6M
 
Common Stock $19.3M $800 -- $5K $5K
Other Common Equity Adj -- -- -$182K -$203K -$342K
Common Equity $19.3M $14.2K $7.2M -$15.8M -$23.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.2M $25.2M $7.1M
Total Equity $19.3M $14K $9.4M $9.4M -$16.5M
 
Total Liabilities and Equity $53.1M $394.9K $93.4M $74.3M $80.1M
Cash and Short Terms $41.2M $44.7K $38.1M $30.5M $31M
Total Debt $22.7M -- $62.4M $31.1M $62.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $961K $30.5M $33.5M $72.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $332K $380K $1.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $635.3K -- $3.8M $4.3M
Other Current Assets -- -- $5.6M $5M --
Total Current Assets -- $1.6M $35.6M $41.4M $79.2M
 
Property Plant And Equipment -- -- $27.9M $30.4M $29.3M
Long-Term Investments -- $322.8M $5.6M -- --
Goodwill -- -- $8.7M $8.7M --
Other Intangibles -- -- $4.2M $2.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $324.4M $84.1M $87.4M $125.3M
 
Accounts Payable -- -- $7.6M $12M $9.9M
Accrued Expenses -- -- $23.3M $13.9M --
Current Portion Of Long-Term Debt -- -- $1.9M $4.9M --
Current Portion Of Capital Lease Obligations -- -- $11.4M $4.8M --
Other Current Liabilities -- -- $2.7M $2.7M --
Total Current Liabilities -- $3.6M $49.4M $45.6M $42.1M
 
Long-Term Debt -- -- $21.2M $46.7M $61.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $3.6M $71.9M $95.3M $104.3M
 
Common Stock -- $322.2M $5K $5K $7K
Other Common Equity Adj -- -- -$203K -$204K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $20.4M $9.3M $2.5M
Total Equity -- $320.8M $12.2M -$7.9M $21M
 
Total Liabilities and Equity -- $324.4M $84.1M $87.4M $125.3M
Cash and Short Terms -- $961K $30.5M $33.5M $72.9M
Total Debt -- -- $34.2M $55.5M $71.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.4M -$11K -- $1.5M $7.8M
Depreciation & Amoritzation $2.2M $13M $18.9M $12.9M $10.7M
Stock-Based Compensation -- $505K $1.2M $4.1M $3.4M
Change in Accounts Receivable -- $14.4K -$171K $59K -$30K
Change in Inventories -- -- -- -- --
Cash From Operations $18.3M -$100 $31.3M $41.1M $22.5M
 
Capital Expenditures $1.4M -- $1.1M $22K $10.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -- -$3.1M -$22K -$11.4M
 
Dividends Paid (Ex Special Dividend) -$1.4M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $26.2M $15M $5M $1.3M $37.9M
Long-Term Debt Repaid -$4.8M -$13.9M -$22M -$34.1M -$12M
Repurchase of Common Stock -- -- -- $279K $158K
Other Financing Activities -$2.3M -$467.7K -$210K -$735K -$121K
Cash From Financing $17.7M $44.8K -$28.5M -$48.9M -$11.6M
 
Beginning Cash (CF) $6.6M $44.7K $37.5M $29.8M $29.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.6M $44.7K -$488K -$7.8M -$287K
Ending Cash (CF) $41.2M $89.5K $37M $22M $29.3M
 
Levered Free Cash Flow $16.9M -$100 $30.1M $41.1M $11.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $1.1M $2.3M $5.5M
Depreciation & Amoritzation -- $4.8M $3.3M $2.4M $1.9M
Stock-Based Compensation -- $302K $944K $412K $2.2M
Change in Accounts Receivable -- -$44K $841K -$64K -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $10.9M $7M $5.8M $6.6M
 
Capital Expenditures -- $267K -$13K $6.8M $4.1M
Cash Acquisitions -- $2M $2M -- --
Cash From Investing -- -$2.3M -$2M -$7.3M -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $7.3M --
Long-Term Debt Repaid -- -$7.3M -$2.1M -$2.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1K -$346K -- --
Cash From Financing -- -$8M -$2.7M -$10.2M $8.8M
 
Beginning Cash (CF) -- $961K $29.7M $32.2M $59.3M
Foreign Exchange Rate Adjustment -- -$169K -$6K -$12K -$97K
Additions / Reductions -- $464K $2.3M -$11.7M $11.2M
Ending Cash (CF) -- $1.3M $31.9M $20.5M $70.4M
 
Levered Free Cash Flow -- $10.6M $7M -$1M $2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $3.1M $748K $35.4M
Depreciation & Amoritzation -- -- $14.1M $11.9M $7.8M
Stock-Based Compensation -- $909K $3.3M $4.2M $3.6M
Change in Accounts Receivable -- -- -$158K -$48K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $41.9M $25.9M $38.3M
 
Capital Expenditures -- $967K $148K $9.9M $5.7M
Cash Acquisitions -- -$2M -- -$2M --
Cash From Investing -- -- -$2.1M -$8.5M -$14.1M
 
Dividends Paid (Ex Special Dividend) -- -$5.8M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $29M --
Long-Term Debt Repaid -- -- -$32.4M -$15.5M --
Repurchase of Common Stock -- -- -- $279K $158K
Other Financing Activities -- -- -- -$2M --
Cash From Financing -- -- -$48.7M -$14.9M $2.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$8.7M $2.6M $27M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $41.7M $16M $32.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $3.1M $2.4M $30M
Depreciation & Amoritzation -- $14.4M $9.6M $8.6M $5.7M
Stock-Based Compensation -- $909K $2.9M $3M $3.3M
Change in Accounts Receivable -- -$42K -$29K -$136K -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $21.8M $32.4M $17.3M $33M
 
Capital Expenditures -- $967K $5K $9.9M $4.9M
Cash Acquisitions -- $2M $2M -- --
Cash From Investing -- -$3M -$2M -$10.5M -$13.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M -- $27.7M $6.4M
Long-Term Debt Repaid -- -$17.3M -$27.7M -$9.1M -$7.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$210K $1.3M -$19K -$163K
Cash From Financing -- -$18.1M -$38.3M -$4.3M $10.2M
 
Beginning Cash (CF) -- $4.2M $57.2M $118.3M $142.3M
Foreign Exchange Rate Adjustment -- -$169K $15K $35K -$211K
Additions / Reductions -- $300K -$7.9M $2.5M $29.8M
Ending Cash (CF) -- $4.4M $49.3M $120.8M $171.8M
 
Levered Free Cash Flow -- $20.8M $32.4M $7.4M $28.2M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Jan 31

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 38.85% over the past day.

Sell
34
PFSI alert for Jan 31

PennyMac Financial Services, Inc. [PFSI] is down 33.21% over the past day.

Sell
40
SHNY alert for Jan 31

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 31.56% over the past day.

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

Show me the best stock