Financhill
Sell
13

BTOC Quote, Financials, Valuation and Earnings

Last price:
$0.55
Seasonality move :
25.67%
Day range:
$0.54 - $0.57
52-week range:
$0.41 - $4.85
Dividend yield:
0%
P/E ratio:
1,283.02x
P/S ratio:
0.12x
P/B ratio:
1.11x
Volume:
80.2K
Avg. volume:
974.9K
1-year change:
-87.5%
Market cap:
$24.9M
Revenue:
$190.4M
EPS (TTM):
-$0.41
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $9M $56M $135M $167M $190.4M
Revenue Growth (YoY) -- 521.37% 141.02% 23.65% 14.03%
 
Cost of Revenues $7.4M $49.8M $109.5M $150.7M $193.6M
Gross Profit $1.6M $6.2M $25.5M $16.3M -$3.2M
Gross Profit Margin 18.07% 11.09% 18.9% 9.74% -1.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $4.1M $7.8M $10M $14.7M
Other Inc / (Exp) $73.6K $608.1K $419.1K $3M --
Operating Expenses $1.1M $4M $7.6M $8.1M $14.5M
Operating Income $511.6K $2.3M $17.9M $8.1M -$17.7M
 
Net Interest Expenses $14.3K $37.1K $60.4K $47.6K $714.4K
EBT. Incl. Unusual Items $570.9K $2.8M $19.3M $10.4M -$16.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $167.6K $841.3K $5.4M $2.9M -$1.6M
Net Income to Company $403.3K $2M $13.9M $7.4M -$15.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $403.3K $2M $13.9M $7.4M -$15.3M
 
Basic EPS (Cont. Ops) $0.01 $0.05 $0.33 $0.19 -$0.37
Diluted EPS (Cont. Ops) $0.01 $0.05 $0.33 $0.19 -$0.37
Weighted Average Basic Share $42M $41.6M $41.6M $40.2M $41.8M
Weighted Average Diluted Share $42M $41.6M $41.6M $40.2M $41.8M
 
EBITDA $762.9K $3.1M $19.2M $10.1M -$14.7M
EBIT $583.3K $2.3M $17.9M $8.1M -$17.7M
 
Revenue (Reported) $9M $56M $135M $167M $190.4M
Operating Income (Reported) $511.6K $2.3M $17.9M $8.1M -$17.7M
Operating Income (Adjusted) $583.3K $2.3M $17.9M $8.1M -$17.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $28.4M $41.2M $42.5M $49.5M
Revenue Growth (YoY) -- -- 61.77% 3% 16.46%
 
Cost of Revenues -- $23M $36.1M $46.2M $52M
Gross Profit -- $5.4M $5.2M -$3.7M -$2.5M
Gross Profit Margin -- 19.07% 12.52% -8.83% -5.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.4M $1.9M $3.7M $4.2M
Other Inc / (Exp) -- -- $242.5K $1.3M --
Operating Expenses -- $1.4M $1.8M $3.5M $4.1M
Operating Income -- $4M $3.3M -$7.2M -$6.7M
 
Net Interest Expenses -- $14.5K $13.4K $49.4K $590.7K
EBT. Incl. Unusual Items -- $4.4M $3.8M -$6.1M -$6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.2M $1.1M -$1.4M -$3.1K
Net Income to Company -- $3.1M $2.8M -$4.6M -$6.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $3.1M $2.8M -$4.6M -$6.5M
 
Basic EPS (Cont. Ops) -- $0.08 $0.07 -$0.11 -$0.15
Diluted EPS (Cont. Ops) -- $0.08 $0.07 -$0.11 -$0.15
Weighted Average Basic Share -- $41.6M $41.6M $41.6M $42.5M
Weighted Average Diluted Share -- $41.6M $41.6M $41.6M $42.5M
 
EBITDA -- $4.3M $3.8M -$6.6M -$5.9M
EBIT -- $4M $3.3M -$7.2M -$6.7M
 
Revenue (Reported) -- $28.4M $41.2M $42.5M $49.5M
Operating Income (Reported) -- $4M $3.3M -$7.2M -$6.7M
Operating Income (Adjusted) -- $4M $3.3M -$7.2M -$6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $128.9M $168.2M $197.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $104.9M $159.4M $199.5M
Gross Profit -- $5.4M $24M $8.9M -$2.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.4M $8.9M $11.7M $15.2M
Other Inc / (Exp) -- -- $352.2K $2.9M --
Operating Expenses -- -- $8.6M $11.2M $15M
Operating Income -- -- $15.3M -$2.4M -$17.1M
 
Net Interest Expenses -- $14.5K $59.2K $134K $1.3M
EBT. Incl. Unusual Items -- $4.4M $16.8M $461.6K -$17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $5.3M $423K -$135.4K
Net Income to Company -- -- -- $38.6K -$17.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $11.5M $38.6K -$17.2M
 
Basic EPS (Cont. Ops) -- -- $0.28 $0.00 -$0.41
Diluted EPS (Cont. Ops) -- $0.08 $0.28 $0.00 -$0.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $16.7M -$41.6K -$14M
EBIT -- -- $15.3M -$2.4M -$17.1M
 
Revenue (Reported) -- -- $128.9M $168.2M $197.4M
Operating Income (Reported) -- -- $15.3M -$2.4M -$17.1M
Operating Income (Adjusted) -- -- $15.3M -$2.4M -$17.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $28.4M $41.2M $42.5M $49.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $23M $36.1M $46.2M $52M
Gross Profit -- $5.4M $5.2M -$3.7M -$2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.4M $1.9M $3.7M $4.2M
Other Inc / (Exp) -- -- $242.5K $1.3M --
Operating Expenses -- $1.4M $1.8M $3.5M $4.1M
Operating Income -- $4M $3.3M -$7.2M -$6.7M
 
Net Interest Expenses -- $14.5K $13.4K $49.4K $590.7K
EBT. Incl. Unusual Items -- $4.4M $3.8M -$6.1M -$6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.2M $1.1M -$1.4M -$3.1K
Net Income to Company -- $3.1M $2.8M -$4.6M -$6.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $3.1M $2.8M -$4.6M -$6.5M
 
Basic EPS (Cont. Ops) -- $0.08 $0.07 -$0.11 -$0.15
Diluted EPS (Cont. Ops) -- $0.08 $0.07 -$0.11 -$0.15
Weighted Average Basic Share -- $41.6M $41.6M $41.6M $42.5M
Weighted Average Diluted Share -- $41.6M $41.6M $41.6M $42.5M
 
EBITDA -- $4.3M $3.8M -$6.6M -$5.9M
EBIT -- $4M $3.3M -$7.2M -$6.7M
 
Revenue (Reported) -- $28.4M $41.2M $42.5M $49.5M
Operating Income (Reported) -- $4M $3.3M -$7.2M -$6.7M
Operating Income (Adjusted) -- $4M $3.3M -$7.2M -$6.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $2M $2.2M $6.6M $7.9M $9.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1M $9.5M $17.4M $25.5M $22.2M
Inventory -- -- -- -- --
Prepaid Expenses $374.8K $399.5K $796.9K $1.1M $1.4M
Other Current Assets $263.6K $265.8K $1.6M $1.6M --
Total Current Assets $5.8M $12.4M $28.8M $38M $37.7M
 
Property Plant And Equipment $3.1M $48.4M $57.8M $123.3M $127.4M
Long-Term Investments -- -- -- $5M $4.4M
Goodwill -- -- -- -- --
Other Intangibles $48.7K $104.7K $128K $92.7K --
Other Long-Term Assets -- -- -- $2.8M --
Total Assets $8.9M $61.1M $88.6M $167M $170.2M
 
Accounts Payable $737.4K $3.9M $7.5M $6M $9M
Accrued Expenses $131.7K $129.2K $263.4K $405.3K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $74.7K $7.7M $12.3M $24.4M --
Other Current Liabilities $11.3K $83.1K $78.3K $52.3K --
Total Current Liabilities $1.3M $15.8M $24.5M $33M $45.8M
 
Long-Term Debt -- $34.3M $38M $93.3M $99.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.4M $50.5M $63.2M $127.8M $145.1M
 
Common Stock $400 $400 $400 $400 $400
Other Common Equity Adj -- -- -- -- --
Common Equity $7.5M $10.6M $25.3M $39.2M $25.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.5M $10.6M $25.3M $39.2M $25.1M
 
Total Liabilities and Equity $8.9M $61.1M $88.6M $167M $170.2M
Cash and Short Terms $2M $2.2M $6.6M $7.9M $9.2M
Total Debt -- $34.5M $38.2M $93.5M $99.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $8.4M $2.9M $6.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $15M $25.2M $18.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $895.7K $812.7K $1.7M
Other Current Assets -- -- -- $1.9M --
Total Current Assets -- -- $31.6M $31.7M $29.2M
 
Property Plant And Equipment -- -- $93.1M $119M $121M
Long-Term Investments -- -- -- $6M $5.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $83.9K --
Other Long-Term Assets -- -- -- $2.9M --
Total Assets -- -- $126.2M $157.5M $156.3M
 
Accounts Payable -- -- $5.8M $5.4M $7.6M
Accrued Expenses -- -- -- $779.7K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $26.4M --
Other Current Liabilities -- -- -- $58.7K --
Total Current Liabilities -- -- $31.5M $33.9M $40.3M
 
Long-Term Debt -- -- $65.4M $88.8M $93.7M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $98M $122.9M $134M
 
Common Stock -- -- $400 $400 $500
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $28.2M $34.6M $22.4M
 
Total Liabilities and Equity -- -- $126.2M $157.5M $156.3M
Cash and Short Terms -- -- $8.4M $2.9M $6.5M
Total Debt -- -- $65.6M $89M $94.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $403.3K $2M $13.9M $7.4M -$15.3M
Depreciation & Amoritzation $179.6K $830.6K $1.3M $2M $3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3M -$6.6M -$8.5M -$8.2M $3M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5M $542.9K $11.8M $3M $1.5M
 
Capital Expenditures $3.1M $4M $1.9M $5.2M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1M -$4M -$4.3M -$7.4M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21.5K -$147.6K -$208.5K -$211.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $2.7M -$3.4M -$439.3K --
Cash From Financing $6.3M $3.6M -$3.2M $7.8M $4M
 
Beginning Cash (CF) $286K $2.2M $6.6M $7.9M $9.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M $222.7K $4.3M $3.4M $3.6M
Ending Cash (CF) $2M $2.5M $10.9M $11.3M $12.8M
 
Levered Free Cash Flow -$4.5M -$3.4M $9.9M -$2.2M -$1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $3.1M $2.8M -$4.6M -$6.5M
Depreciation & Amoritzation -- $295K $442.2K $626K $790.1K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $992.3K $569.1K $160.6K $3.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $4.5M $3.1M -$3.6M -$1.9M
 
Capital Expenditures -- $106.6K $1.1M $1.4M $56.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$106.6K -$2.2M -$1.3M $1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$54.9K -$44.8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $899.3K -- --
Cash From Financing -- -$1M $939.3K -$35.8K -$2.1M
 
Beginning Cash (CF) -- -- $8.4M $2.9M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $3.3M $1.8M -$5M -$2.7M
Ending Cash (CF) -- -- $10.2M -$2M $3.7M
 
Levered Free Cash Flow -- $4.4M $1.9M -$5M -$2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $38.6K -$17.2M
Depreciation & Amoritzation -- -- -- $2.2M $3.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$8.6M $6.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$3.6M $3.1M
 
Capital Expenditures -- $106.6K $3M $5.4M $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$6.6M $828.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$201.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $6.8M $1.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$3.4M $5.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$9M $1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $3.1M $2.8M -$4.6M -$6.5M
Depreciation & Amoritzation -- $295K $442.2K $626K $790.1K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $992.3K $569.1K $160.6K $3.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $4.5M $3.1M -$3.6M -$1.9M
 
Capital Expenditures -- $106.6K $1.1M $1.4M $56.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$106.6K -$2.2M -$1.3M $1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$54.9K -$44.8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $899.3K -- --
Cash From Financing -- -$1M $939.3K -$35.8K -$2.1M
 
Beginning Cash (CF) -- -- $8.4M $2.9M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $3.3M $1.8M -$5M -$2.7M
Ending Cash (CF) -- -- $10.2M -$2M $3.7M
 
Levered Free Cash Flow -- $4.4M $1.9M -$5M -$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
64
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