Financhill
Sell
7

BTM Quote, Financials, Valuation and Earnings

Last price:
$1.31
Seasonality move :
-4.56%
Day range:
$1.27 - $1.35
52-week range:
$0.93 - $6.88
Dividend yield:
0%
P/E ratio:
10.90x
P/S ratio:
0.08x
P/B ratio:
5.17x
Volume:
430.1K
Avg. volume:
1.4M
1-year change:
-17.72%
Market cap:
$95.9M
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

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 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock