Financhill
Sell
26

BTMD Quote, Financials, Valuation and Earnings

Last price:
$2.22
Seasonality move :
10.63%
Day range:
$2.18 - $2.28
52-week range:
$2.18 - $5.93
Dividend yield:
0%
P/E ratio:
2.78x
P/S ratio:
0.40x
P/B ratio:
--
Volume:
179K
Avg. volume:
159.6K
1-year change:
-60.68%
Market cap:
$67.8M
Revenue:
$197.2M
EPS (TTM):
$0.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.6M $139.4M $165M $185.4M $197.2M
Revenue Growth (YoY) 5.99% 19.58% 18.34% 12.37% 6.38%
 
Cost of Revenues $44.9M $48.8M $56.8M $60.9M $61.7M
Gross Profit $71.6M $90.6M $108.2M $124.5M $135.5M
Gross Profit Margin 61.46% 64.98% 65.58% 67.16% 68.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.4M $160.4M $4.6M $98.8M $107.5M
Other Inc / (Exp) -$5K $17K $66.5M -$22.4M -$19.6M
Operating Expenses $39.9M $160.6M $168.9M $81.3M $94.1M
Operating Income $31.8M -$70M -$60.7M $43.2M $41.4M
 
Net Interest Expenses $2.4M $7.9M $5.1M $6.4M $11M
EBT. Incl. Unusual Items $29.4M -$63.5M $1.7M -$123K $1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189K -$2M $388K $2.7M $970K
Net Income to Company $29.2M $32.6M $1.3M -$2.8M $46K
 
Minority Interest in Earnings -- -$54.9M $2.3M -$6.1M -$3.1M
Net Income to Common Excl Extra Items $29.2M -$61.5M $1.3M -$2.8M $46K
 
Basic EPS (Cont. Ops) $3.85 -$0.87 -$0.12 $0.13 $0.09
Diluted EPS (Cont. Ops) $3.85 -$0.87 -$0.12 $0.13 $0.09
Weighted Average Basic Share $7.6M $7.6M $8.1M $25.7M $34.3M
Weighted Average Diluted Share $7.6M $7.6M $8.1M $25.7M $34.3M
 
EBITDA $32.9M $36M -$58.3M $46.2M $45M
EBIT $31.8M -$70M -$60.7M $43.2M $41.4M
 
Revenue (Reported) $116.6M $139.4M $165M $185.4M $197.2M
Operating Income (Reported) $31.8M -$70M -$60.7M $43.2M $41.4M
Operating Income (Adjusted) $31.8M -$70M -$60.7M $43.2M $41.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.6M $42M $45.6M $51.4M $48M
Revenue Growth (YoY) -- 18% 8.55% 12.79% -6.67%
 
Cost of Revenues $12.6M $13.9M $14.6M $16M $14.3M
Gross Profit $22.9M $28.1M $31M $35.4M $33.7M
Gross Profit Margin 64.51% 66.84% 67.99% 68.9% 70.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $997K $23.8M $24M $26.2M
Other Inc / (Exp) $5K -$5.7M $17.4M $7.2M --
Operating Expenses $14M $20.2M $23.4M $22.4M $25M
Operating Income $9M $7.8M $7.6M $13M $8.7M
 
Net Interest Expenses $384K $1.8M $1.5M $3.5M $2.7M
EBT. Incl. Unusual Items $8.6M $728K $23.5M $15.9M $8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67K $234K $3.9M $3.2M -$765K
Net Income to Company $8.5M $494K $19.6M $12.8M $9.2M
 
Minority Interest in Earnings -- $479K $12.1M $2M $1M
Net Income to Common Excl Extra Items $8.5M $494K $19.6M $12.7M $9.2M
 
Basic EPS (Cont. Ops) $0.93 $0.00 $0.25 $0.34 $0.26
Diluted EPS (Cont. Ops) $0.93 $0.00 $0.24 $0.33 $0.22
Weighted Average Basic Share $9.2M $7.6M $30.3M $31M $31.3M
Weighted Average Diluted Share $9.2M $7.6M $31M $32.3M $36.7M
 
EBITDA $9.4M $8.5M $8M $13.8M $9.6M
EBIT $9M $7.8M $7.6M $13M $8.7M
 
Revenue (Reported) $35.6M $42M $45.6M $51.4M $48M
Operating Income (Reported) $9M $7.8M $7.6M $13M $8.7M
Operating Income (Adjusted) $9M $7.8M $7.6M $13M $8.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $120.5M $184.1M $193.1M $195.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $40.3M $61.3M $61.9M $57.6M
Gross Profit $45.7M $80.2M $122.8M $131.1M $138M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $22.2M $73.9M $100.9M $110.1M
Other Inc / (Exp) $9K $59.1M -$20.3M -$13.5M --
Operating Expenses -- $153.3M $92.4M $89.9M $97M
Operating Income -- -$73.1M $30.5M $41.2M $41M
 
Net Interest Expenses $809K $4.3M $8.7M $9.3M $11.7M
EBT. Incl. Unusual Items $18.4M -$14.4M $3.8M $11.6M $30.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $127K $5.9M $2.9M -$1.7M
Net Income to Company -- -- -$2.1M $8.8M $32.5M
 
Minority Interest in Earnings -- -$11.6M $722K $1.5M $3.7M
Net Income to Common Excl Extra Items -- -$14.5M -$2.1M $8.6M $32.5M
 
Basic EPS (Cont. Ops) -- -$0.27 -$0.20 $0.24 $0.92
Diluted EPS (Cont. Ops) $2.00 -$0.33 -$0.37 $0.12 $0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$986K $32.6M $45.2M $44.8M
EBIT -- -$73.1M $30.5M $41.2M $41M
 
Revenue (Reported) -- $120.5M $184.1M $193.1M $195.6M
Operating Income (Reported) -- -$73.1M $30.5M $41.2M $41M
Operating Income (Adjusted) -- -$73.1M $30.5M $41.2M $41M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $70.3M $120.5M $139.7M $147.4M $145.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.6M $40.3M $45.4M $46.4M $42.5M
Gross Profit $45.7M $80.2M $94.3M $100.9M $103.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $19.8M $72.6M $74.7M $77.1M
Other Inc / (Exp) $9K $59.1M -$27.8M -$18.8M $8.8M
Operating Expenses $26.5M $150.9M $71.2M $69.8M $72.6M
Operating Income $19.2M -$70.7M $23.1M $31.1M $30.7M
 
Net Interest Expenses $809K $4.3M $6.5M $7.8M $8.5M
EBT. Incl. Unusual Items $18.4M -$13.2M -$9.5M $2.2M $32M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145K $127K $5.4M $5.7M $3M
Net Income to Company $8.5M $494K -$14.9M -$3.2M $29M
 
Minority Interest in Earnings -- -$11.6M -$10.5M -$2.9M $3.9M
Net Income to Common Excl Extra Items $18.3M -$13.4M -$14.9M -$3.4M $29M
 
Basic EPS (Cont. Ops) $2.00 -$0.24 -$0.39 $0.01 $0.80
Diluted EPS (Cont. Ops) $2.00 -$0.30 -$0.39 -$0.00 $0.69
Weighted Average Basic Share $18.3M $22.8M $68.6M $98.7M $94.4M
Weighted Average Diluted Share $18.3M $36.3M $69.3M $100M $105.4M
 
EBITDA $20M -$76.6M $24.7M $33.6M $33.4M
EBIT $19.2M -$70.7M $23.1M $31.1M $30.7M
 
Revenue (Reported) $70.3M $120.5M $139.7M $147.4M $145.8M
Operating Income (Reported) $19.2M -$70.7M $23.1M $31.1M $30.7M
Operating Income (Adjusted) $19.2M -$70.7M $23.1M $31.1M $30.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17.2M $26.8M $79.2M $89M $39.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7M $5.2M $6.9M $6.8M $7.6M
Inventory $4.3M $9.6M $12.1M $20.9M $17.7M
Prepaid Expenses $1.6M $1.5M $2.9M $3.9M $3.3M
Other Current Assets -- $3.9M -- $308K $111K
Total Current Assets $27.8M $47.1M $101.2M $122.3M $68.1M
 
Property Plant And Equipment $2.2M $2.7M $3.6M $3.1M $10.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $5.8M
Other Intangibles $2.6M $4.6M $5.1M $5M $9.4M
Other Long-Term Assets -- -- -- -- $72K
Total Assets $32.6M $54.3M $111.6M $155.3M $122.4M
 
Accounts Payable $2.4M $4.3M $4.1M $4.2M $5.8M
Accrued Expenses $623K $3.8M $1M $2.4M $5.6M
Current Portion Of Long-Term Debt -- -- $6.3M $6.3M $6.3M
Current Portion Of Capital Lease Obligations $239K $248K $165K $311K $523K
Other Current Liabilities -- -- -- -- $24.7M
Total Current Liabilities $11.7M $17.3M $18.8M $22.2M $51.5M
 
Long-Term Debt $36.7M $32M $114M $108.3M $148.4M
Capital Leases -- -- -- -- --
Total Liabilities $49.7M $50.2M $169.9M $191.8M $224.6M
 
Common Stock -- -- $6K $6K $4K
Other Common Equity Adj -- -$40K -$5K -$12K -$35K
Common Equity -$17.1M $4.1M -$44.5M -$29.4M -$105.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$13.8M -$7.1M $3.7M
Total Equity -$17.1M $4.1M -$58.3M -$36.5M -$102.2M
 
Total Liabilities and Equity $32.6M $54.3M $111.6M $155.3M $122.4M
Cash and Short Terms $17.2M $26.8M $79.2M $89M $39.3M
Total Debt $41.7M -- $120.3M $114.6M $154.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $77.5M $85.6M $38.2M $28M
Short Term Investments -- -- $20M -- --
Accounts Receivable, Net -- $7.6M $10.2M $8.5M $8M
Inventory -- $12.4M $18.4M $20M $17.6M
Prepaid Expenses -- $3.3M $3.1M $2.8M $3.1M
Other Current Assets -- -- $503K $108K --
Total Current Assets -- $100.8M $117.8M $70M $57.1M
 
Property Plant And Equipment -- $2M $3.3M $9.2M $12.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $5.5M --
Other Intangibles -- $5.1M $5.4M $10.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $109.6M $149.7M $101.3M $111.3M
 
Accounts Payable -- $8.2M $5.7M $4.4M $4.4M
Accrued Expenses -- $1.7M $4.7M $2.9M --
Current Portion Of Long-Term Debt -- $6.3M $6.3M $6.3M --
Current Portion Of Capital Lease Obligations -- $190K $298K $482K --
Other Current Liabilities -- -- -- $24.3M --
Total Current Liabilities -- $22.4M $25.1M $46.5M $56.3M
 
Long-Term Debt -- $113.5M $109.8M $115.6M $109.2M
Capital Leases -- -- -- -- --
Total Liabilities -- $180.4M $201M $228.1M $176.8M
 
Common Stock -- $6K $6K $4K $4K
Other Common Equity Adj -- -- -$13K -$29K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$22.7M -$10.7M $3.5M $7.3M
Total Equity -- -$70.8M -$51.3M -$126.8M -$65.5M
 
Total Liabilities and Equity -- $109.6M $149.7M $101.3M $111.3M
Cash and Short Terms -- $77.5M $85.6M $38.2M $28M
Total Debt -- $119.7M $116M $121.8M $146.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.2M $32.6M $1.3M -$2.8M $46K
Depreciation & Amoritzation $1.1M $1.4M $2.4M $3M $3.6M
Stock-Based Compensation -- -- $82.2M $9.1M $8.7M
Change in Accounts Receivable -$1.5M -$752K -$1.6M -$505K -$2.3M
Change in Inventories -$904K -$5.8M -$1.7M -$6.1M $3.7M
Cash From Operations $26.4M $33.7M -$9.2M $26.9M $45.2M
 
Capital Expenditures $1.4M $3.8M $1.8M $2.7M $7M
Cash Acquisitions -- -- -- -- $11.8M
Cash From Investing -$1.4M -$3.8M -$1.8M -$2.7M -$18.8M
 
Dividends Paid (Ex Special Dividend) -$13.3M -$11.4M $12.9M $8.7M $4.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $125M -- --
Long-Term Debt Repaid -$5M -$5M -$40.6M -$6.3M -$6.3M
Repurchase of Common Stock -- -- -- -- $5.6M
Other Financing Activities -- -$3.9M -$797K -- -$62.2M
Cash From Financing -$18.3M -$20.3M $63.5M -$14.4M -$76.1M
 
Beginning Cash (CF) $10.5M $17.2M $79.2M $89M $39.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $9.6M $52.5M $9.8M -$49.7M
Ending Cash (CF) $17.2M $26.8M $131.7M $98.8M -$10.3M
 
Levered Free Cash Flow $25M $29.9M -$11M $24.2M $38.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.5M $494K $19.6M $12.8M $9.2M
Depreciation & Amoritzation $388K $639K $279K $810K $952K
Stock-Based Compensation -- $746K $2.2M $2.2M $2.4M
Change in Accounts Receivable -$225K -$542K -$1.7M -$866K $479K
Change in Inventories -$3M -$429K -$3.8M $2.4M -$4.1M
Cash From Operations $6.3M $6.4M $160K $15.6M $14.1M
 
Capital Expenditures $1.3M $387K $484K $2M $690K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$387K -$484K -$2M -$690K
 
Dividends Paid (Ex Special Dividend) $3.4M $1.9M $1M $453K $8K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.6M -$1.6M -$1.6M --
Repurchase of Common Stock -- -- -- -- $3.4M
Other Financing Activities -- -$702K -- -- --
Cash From Financing -$4.7M -$11.3M -$2.6M -$1.8M -$4.9M
 
Beginning Cash (CF) -- $77.5M $65.6M $38.2M $28M
Foreign Exchange Rate Adjustment -$13K -$8K -$19K -$8K --
Additions / Reductions $294K -$5.3M -$2.9M $11.8M $8.4M
Ending Cash (CF) -- $72.2M $62.7M $50M $36.5M
 
Levered Free Cash Flow $5M $6M -$324K $13.6M $13.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$2.1M $8.8M $32.5M
Depreciation & Amoritzation -- -- $2.1M $3.9M $3.9M
Stock-Based Compensation -- $80M $9.2M $8.8M $8.6M
Change in Accounts Receivable -- -- -$3.2M $779K -$1.6M
Change in Inventories -- -- -$925K -$4.1M -$997K
Cash From Operations -- -- $26M $39.8M $40M
 
Capital Expenditures $1.3M -$2.4M $2M $6.9M $5.6M
Cash Acquisitions -- -- -- $11.6M $231K
Cash From Investing -- -- -$22M $1.5M -$5.8M
 
Dividends Paid (Ex Special Dividend) -- -$10.6M $9.9M $5.8M $1.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$6.2M -$6.3M --
Repurchase of Common Stock -- -- -- $5.6M $3.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$15.8M -$68.7M -$44.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$11.9M -$27.4M -$10.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $24M $33M $34.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.5M $494K -$14.9M -$3.2M $29M
Depreciation & Amoritzation $388K $639K $1.5M $2.4M $2.7M
Stock-Based Compensation -- $746K $7.1M $6.8M $6.7M
Change in Accounts Receivable -$225K -$542K -$3.8M -$2.6M -$1.9M
Change in Inventories -$3M -$429K $137K $2.2M -$2.5M
Cash From Operations $6.3M $6.4M $19.9M $32.9M $27.6M
 
Capital Expenditures $1.3M $387K $1.7M $5.9M $4.5M
Cash Acquisitions -- -- -- $11.6M --
Cash From Investing -$1.3M -$387K -$21.7M -$17.5M -$4.5M
 
Dividends Paid (Ex Special Dividend) $3.4M $1.9M $7.6M $4.7M $1.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $125M -- $10M --
Long-Term Debt Repaid -- -$39.1M -$4.7M -$4.7M -$3.1M
Repurchase of Common Stock -- -- -- $5.6M $3.4M
Other Financing Activities -- -$797K -- -$62.2M -$25.1M
Cash From Financing -$4.7M -$11.3M -$11.9M -$66.1M -$34.4M
 
Beginning Cash (CF) -- $231.9M $221.7M $143.4M $89.3M
Foreign Exchange Rate Adjustment -$13K -$8K -$19K -$16K $5K
Additions / Reductions $294K -$5.3M -$13.7M -$50.8M -$11.3M
Ending Cash (CF) -- $72.2M $208M $92.6M $78.1M
 
Levered Free Cash Flow $5M $6M $18.2M $27M $23.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock