Financhill
Sell
16

BTM Quote, Financials, Valuation and Earnings

Last price:
$1.30
Seasonality move :
-29.67%
Day range:
$1.30 - $1.37
52-week range:
$0.93 - $3.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.04x
P/B ratio:
--
Volume:
226K
Avg. volume:
326.6K
1-year change:
-22.22%
Market cap:
$28.8M
Revenue:
$573.7M
EPS (TTM):
-$0.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $245.1M $549M $646.8M $689M $573.7M
Revenue Growth (YoY) -- 123.95% 17.82% 6.51% -16.73%
 
Cost of Revenues $214M $493M $574.5M $587.9M $482.3M
Gross Profit $31.1M $56M $72.3M $101M $91.4M
Gross Profit Margin 12.68% 10.21% 11.18% 14.66% 15.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14M $29.1M $37M $57.8M $57.2M
Other Inc / (Exp) $324.6K -$97.8K -$262K -$17M -$59K
Operating Expenses $16.3M $42.2M $55.8M $70.6M $67.2M
Operating Income $14.8M $13.8M $16.5M $30.5M $24.2M
 
Net Interest Expenses $731.1K $8M $12.3M $11.9M $14.2M
EBT. Incl. Unusual Items $14.4M $5.8M $3.9M $1.5M $10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$171.2K $395K $49K $2.1M
Net Income to Company $14.4M $5.9M $3.5M $1.5M $7.8M
 
Minority Interest in Earnings -- $21K -$3.5M -$27.6M -$19.5M
Net Income to Common Excl Extra Items $14.4M $5.9M -- -$26.1M -$11.7M
 
Basic EPS (Cont. Ops) $1.17 $0.48 -- -$1.57 -$0.60
Diluted EPS (Cont. Ops) $1.17 $0.48 -- -$1.57 -$0.60
Weighted Average Basic Share $12.4M $12.4M $12.4M $16.7M $16.4M
Weighted Average Diluted Share $12.4M $12.4M $12.4M $16.7M $16.4M
 
EBITDA $17.4M $26.8M $35M $26.2M $34.2M
EBIT $15.1M $13.8M $16.3M $13.4M $24.2M
 
Revenue (Reported) $245.1M $549M $646.8M $689M $573.7M
Operating Income (Reported) $14.8M $13.8M $16.5M $30.5M $24.2M
Operating Income (Adjusted) $15.1M $13.8M $16.3M $13.4M $24.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $149.7M $148.4M $136.8M
Revenue Growth (YoY) -- -- -- -0.84% -7.8%
 
Cost of Revenues -- -- $130.6M $126.9M $111.4M
Gross Profit -- -- $19.1M $21.6M $25.4M
Gross Profit Margin -- -- 12.74% 14.52% 18.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $10.4M $14.5M $13.1M
Other Inc / (Exp) -- -- -$389K -$2.6M $92K
Operating Expenses -- -- $14.8M $17.8M $15M
Operating Income -- -- $4.3M $3.8M $10.4M
 
Net Interest Expenses -- -- $3.2M $1.8M $3.5M
EBT. Incl. Unusual Items -- -- $727K -$647K $7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1.3M $1M $1.7M
Net Income to Company -- -- -$527K -$1.7M $5.4M
 
Minority Interest in Earnings -- -- $167K -$19.5M -$12M
Net Income to Common Excl Extra Items -- -- -$360K -$21.2M -$6.6M
 
Basic EPS (Cont. Ops) -- -- -- -$0.50 -$0.32
Diluted EPS (Cont. Ops) -- -- -- -$0.50 -$0.32
Weighted Average Basic Share -- -- $12.4M $16.7M $20.8M
Weighted Average Diluted Share -- -- $12.4M $16.7M $20.8M
 
EBITDA -- -- $8.3M $4.4M $12.4M
EBIT -- -- $3.9M $1.2M $10.5M
 
Revenue (Reported) -- -- $149.7M $148.4M $136.8M
Operating Income (Reported) -- -- $4.3M $3.8M $10.4M
Operating Income (Adjusted) -- -- $3.9M $1.2M $10.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $646.8M $689M $573.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $574.5M $587.9M $482.3M
Gross Profit -- -- $72.3M $101M $91.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $37M $57.8M $57.2M
Other Inc / (Exp) -- -- -$261.8K -$17M -$59K
Operating Expenses -- -- $55.8M $70.6M $67.2M
Operating Income -- -- $16.5M $30.5M $24.2M
 
Net Interest Expenses -- -- $12.3M $11.9M $14.2M
EBT. Incl. Unusual Items -- -- $3.9M $1.5M $10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $394.3K $49K $2.1M
Net Income to Company -- -- $3.5M $1.5M $7.8M
 
Minority Interest in Earnings -- -- -$6.9M -$27.6M -$19.5M
Net Income to Common Excl Extra Items -- -- -$3.3M -$26.1M -$11.7M
 
Basic EPS (Cont. Ops) -- -- -$0.27 -$1.80 -$0.59
Diluted EPS (Cont. Ops) -- -- -$0.27 -$1.80 -$0.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $35M $26.2M $34.2M
EBIT -- -- $16.3M $13.4M $24.2M
 
Revenue (Reported) -- -- $646.8M $689M $573.7M
Operating Income (Reported) -- -- $16.5M $30.5M $24.2M
Operating Income (Adjusted) -- -- $16.3M $13.4M $24.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- $646.8M $689M $573.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $574.5M $587.9M $482.3M --
Gross Profit -- $72.3M $101M $91.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $37M $57.8M $57.2M --
Other Inc / (Exp) -- -$261.8K -$17M -$59K --
Operating Expenses -- $55.8M $70.6M $67.2M --
Operating Income -- $16.5M $30.5M $24.2M --
 
Net Interest Expenses -- $12.3M $11.9M $14.2M --
EBT. Incl. Unusual Items -- $3.9M $1.5M $10M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $394.3K $49K $2.1M --
Net Income to Company -- $3.5M $1.5M $7.8M --
 
Minority Interest in Earnings -- -$6.9M -$27.6M -$19.5M --
Net Income to Common Excl Extra Items -- -$3.3M -$26.1M -$11.7M --
 
Basic EPS (Cont. Ops) -- -$0.27 -$1.80 -$0.59 --
Diluted EPS (Cont. Ops) -- -$0.27 -$1.80 -$0.59 --
Weighted Average Basic Share -- $49.4M $58.1M $77.6M --
Weighted Average Diluted Share -- $49.4M $58.1M $77.6M --
 
EBITDA -- $35M $26.2M $34.2M --
EBIT -- $16.3M $13.4M $24.2M --
 
Revenue (Reported) -- $646.8M $689M $573.7M --
Operating Income (Reported) -- $16.5M $30.5M $24.2M --
Operating Income (Adjusted) -- $16.3M $13.4M $24.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $41.2M $38M $37.5M $29.8M $29.5M
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 $47.1M $40.4M $34.2M $34.3M
 
Property Plant And Equipment $11.2M $45.6M $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 $108.3M $93.4M $74.3M $80.1M
 
Accounts Payable $2.2M $10M $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 $37.6M $46.8M $43M $40.6M
 
Long-Term Debt $21.8M $33.5M $29.5M $17.1M $49.5M
Capital Leases -- -- -- -- --
Total Liabilities $33.8M $89.4M $84M $65M $96.6M
 
Common Stock $19.3M -- -- $5K $5K
Other Common Equity Adj -- -- -$182K -$203K -$342K
Common Equity $19.3M $19M $7.2M -$15.8M -$23.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.2M $25.2M $7.1M
Total Equity $19.3M $19M $9.4M $9.4M -$16.5M
 
Total Liabilities and Equity $53.1M $108.3M $93.4M $74.3M $80.1M
Cash and Short Terms $41.2M $38M $37.5M $29.8M $29.5M
Total Debt $22.7M $36.7M $37.6M $21.1M $55.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $38M $37.5M $29.8M $29.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $91.7K $263K $245K $275K
Inventory -- -- -- -- --
Prepaid Expenses -- -- $1.3M $2.3M $1.8M
Other Current Assets -- $9M $1.2M $1.9M $2.8M
Total Current Assets -- $47.1M $40.4M $34.2M $34.3M
 
Property Plant And Equipment -- $45.6M $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 -- $108.3M $93.4M $74.3M $80.1M
 
Accounts Payable -- $10M $8.1M $8.3M $11.6M
Accrued Expenses -- $5.5M $7.8M $13.4M $12M
Current Portion Of Long-Term Debt -- $3.2M $8.1M $4M $6M
Current Portion Of Capital Lease Obligations -- $17.2M $18.7M $7.1M $4.3M
Other Current Liabilities -- $1.6M $1.8M -- --
Total Current Liabilities -- $37.6M $46.8M $43M $40.6M
 
Long-Term Debt -- $33.5M $29.5M $17.1M $49.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $89.4M $84M $65M $96.6M
 
Common Stock -- -- -- $5K $5K
Other Common Equity Adj -- -- -$182K -$203K -$342K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.2M $25.2M $7.1M
Total Equity -- $19M $9.4M $9.4M -$16.5M
 
Total Liabilities and Equity -- $108.3M $93.4M $74.3M $80.1M
Cash and Short Terms -- $38M $37.5M $29.8M $29.5M
Total Debt -- -- $37.6M $21.1M $55.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.4M $5.9M $3.5M $1.5M $7.8M
Depreciation & Amoritzation $2.2M $13M $18.8M $12.8M $10.1M
Stock-Based Compensation -- $505K $1.2M $4.1M $3.4M
Change in Accounts Receivable -- $14.4K -$171K $170K $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $18.3M $23.3M $31.3M $41.1M $22.5M
 
Capital Expenditures $1.4M $7.9M $1.1M $22K $10.8M
Cash Acquisitions -- -$11.4M -- -- --
Cash From Investing -$1.4M -$19.3M -$3.1M -$22K -$11.4M
 
Dividends Paid (Ex Special Dividend) -$1.4M -$7.6M -$11.4M -$15M -$37.2M
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 -$7M -$28.5M -$48.9M -$11.6M
 
Beginning Cash (CF) $6.6M $41.2M $38M $37.5M $29.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.6M -$3.1M -$397K -$7.8M -$402K
Ending Cash (CF) $41.2M $38M $37.5M $29.8M $29.5M
 
Levered Free Cash Flow $16.9M $15.4M $30.1M $41.1M $11.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$527K -$1.7M $5.4M
Depreciation & Amoritzation -- -- $4.4M $3.2M $1.9M
Stock-Based Compensation -- -- $321K $1.2M $363K
Change in Accounts Receivable -- -- -$129K $199K $156K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $9.3M $7.5M $5.3M
 
Capital Expenditures -- -- $143K $17K $864K
Cash Acquisitions -- -- $2M $2M --
Cash From Investing -- -- -$143K $2M -$864K
 
Dividends Paid (Ex Special Dividend) -- -- -$5.5M -$2M -$14.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.3M $10.2M
Long-Term Debt Repaid -- -- -$4.7M -$6.4M -$2.9M
Repurchase of Common Stock -- -- -- -$279K --
Other Financing Activities -- -- -- -$2M -$102K
Cash From Financing -- -- -$10.2M -$9.4M -$7.3M
 
Beginning Cash (CF) -- -- $38.3M $29.7M $32.2M
Foreign Exchange Rate Adjustment -- -- $312K -$16K $80K
Additions / Reductions -- -- -$1.1M $109K -$2.8M
Ending Cash (CF) -- -- $37.5M $29.8M $29.5M
 
Levered Free Cash Flow -- -- $9.1M $7.5M $4.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $3.5M $1.5M $7.8M
Depreciation & Amoritzation -- -- $18.8M $12.8M $10.1M
Stock-Based Compensation -- -- $1.2M $4.1M $3.4M
Change in Accounts Receivable -- -- -$171K $170K $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $31.3M $41.1M $22.5M
 
Capital Expenditures -- -- $1.1M $22K $10.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.1M -$22K -$11.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$11.4M -$15M -$37.2M
Special Dividend Paid
Long-Term Debt Issued -- -- $5M $1.3M $37.9M
Long-Term Debt Repaid -- -- -$22M -$34.1M -$12M
Repurchase of Common Stock -- -- -- -$279K -$158K
Other Financing Activities -- -- -$210K -- -$121K
Cash From Financing -- -- -$28.5M -$48.9M -$11.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$397K -$7.8M -$402K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $30.1M $41.1M $11.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- $3.5M $1.5M $7.8M --
Depreciation & Amoritzation -- $18.8M $12.8M $10.1M --
Stock-Based Compensation -- $1.2M $4.1M $3.4M --
Change in Accounts Receivable -- -$171K $170K $1.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -- $31.3M $41.1M $22.5M --
 
Capital Expenditures -- $1.1M $22K $10.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$3.1M -$22K -$11.4M --
 
Dividends Paid (Ex Special Dividend) -- -$11.4M -$15M -$37.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $1.3M $37.9M --
Long-Term Debt Repaid -- -$22M -$34.1M -$12M --
Repurchase of Common Stock -- -- -$279K -$158K --
Other Financing Activities -- -$210K -$735K -$121K --
Cash From Financing -- -$28.5M -$48.9M -$11.6M --
 
Beginning Cash (CF) -- $149M $136.3M $148.1M --
Foreign Exchange Rate Adjustment -- -$91K -$1000 $115K --
Additions / Reductions -- -$397K -$7.8M -$402K --
Ending Cash (CF) -- $148.5M $128.5M $147.8M --
 
Levered Free Cash Flow -- $30.1M $41.1M $11.8M --

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

GET BETTER TRADE IDEAS

Popular

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
37
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
29
RH alert for Apr 4

RH [RH] is down 0.27% over the past day.

Sell
24
DPST alert for Apr 4

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 16.48% over the past day.

Sell
9
FIVE alert for Apr 4

Five Below [FIVE] is down 0.05% over the past day.

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

Show me the best stock