Financhill
Buy
68

BTSG Quote, Financials, Valuation and Earnings

Last price:
$35.09
Seasonality move :
-3.62%
Day range:
$34.75 - $35.94
52-week range:
$15.26 - $36.77
Dividend yield:
0%
P/E ratio:
59.74x
P/S ratio:
0.62x
P/B ratio:
3.55x
Volume:
2M
Avg. volume:
2.3M
1-year change:
93.35%
Market cap:
$6.5B
Revenue:
$11.3B
EPS (TTM):
$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $6.7B $7.7B $8.8B $11.3B
Revenue Growth (YoY) 23.32% 20.03% 15.27% 14.32% 27.65%
 
Cost of Revenues $4.5B $5.4B $6.4B $7.4B $9.7B
Gross Profit $1B $1.2B $1.4B $1.4B $1.6B
Gross Profit Margin 18.79% 18.64% 17.54% 16.25% 14.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $883.5M $1B $1.1B $1.3B $1.4B
Other Inc / (Exp) -- -- -$40.9M -- -$12.7M
Operating Expenses $774.9M $980M $1.1B $1.2B $1.3B
Operating Income $273.8M $268.3M $296M $189.8M $304.8M
 
Net Interest Expenses $139M $165.3M $233.6M $324.6M $228.4M
EBT. Incl. Unusual Items $26.2M $68.9M -$45.8M -$177.4M -$34.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M $17.6M $8.5M -$20.6M -$14.2M
Net Income to Company $21.2M $51.3M -$54.2M -$156.8M -$20.5M
 
Minority Interest in Earnings $341K $1.5M -$312K -$2.2M -$2.5M
Net Income to Common Excl Extra Items $21.2M $51.3M -$54.2M -$156.8M -$20.5M
 
Basic EPS (Cont. Ops) $2.79 $0.29 -$0.31 -$0.90 -$0.10
Diluted EPS (Cont. Ops) $2.78 $0.29 -$0.31 -$0.90 -$0.10
Weighted Average Basic Share $7.5M $171.2M $171.2M $171.2M $174.2M
Weighted Average Diluted Share $7.5M $171.2M $171.2M $171.2M $174.2M
 
EBITDA $455.3M $467.4M $500M $392.1M $509.2M
EBIT $273.8M $268.3M $296M $189.8M $304.8M
 
Revenue (Reported) $5.6B $6.7B $7.7B $8.8B $11.3B
Operating Income (Reported) $273.8M $268.3M $296M $189.8M $304.8M
Operating Income (Adjusted) $273.8M $268.3M $296M $189.8M $304.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $2B $2.3B $2.6B $3.3B
Revenue Growth (YoY) 22.89% 30.83% 13.89% 15.28% 28.17%
 
Cost of Revenues $1.4B $1.6B $1.9B $2.3B $2.9B
Gross Profit $321.7M $335.7M $358.3M $323.1M $392M
Gross Profit Margin 18.53% 16.95% 15.88% 12.42% 11.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $253.7M $284.2M $410.5M $351.3M $304.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $247.7M $269.9M $399.7M $260.4M $286.5M
Operating Income $73.9M $65.8M -$41.4M $62.7M $105.5M
 
Net Interest Expenses $43.1M $63.4M $83.7M $46.6M $38.2M
EBT. Incl. Unusual Items $24.8M -$27.2M -$135.9M -$17.5M $49.6M
Earnings of Discontinued Ops. -- -- -- $16.7M $17.8M
Income Tax Expense $7.5M -$4.2M -$5.8M $8.2M $12.1M
Net Income to Company $18.4M -- -$130.1M -$9M $55.2M
 
Minority Interest in Earnings -- -$288K $548K -$751K -$595K
Net Income to Common Excl Extra Items $17.3M -$23M -$130.1M -$25.7M $37.5M
 
Basic EPS (Cont. Ops) $0.10 -$0.13 -$0.76 -$0.04 $0.27
Diluted EPS (Cont. Ops) -- -$0.13 -$0.76 -$0.04 $0.26
Weighted Average Basic Share $171.2M $171.2M $171.2M $198.5M $203.5M
Weighted Average Diluted Share $171.2M $171.2M $171.2M $198.5M $218M
 
EBITDA $123.4M $116.9M $9.4M $113.3M $146.3M
EBIT $73.9M $65.8M -$41.4M $62.7M $105.5M
 
Revenue (Reported) $1.7B $2B $2.3B $2.6B $3.3B
Operating Income (Reported) $73.9M $65.8M -$41.4M $62.7M $105.5M
Operating Income (Adjusted) $73.9M $65.8M -$41.4M $62.7M $105.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $7.2B $8.4B $9.7B $12.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2B $5.9B $7B $8.4B $10.9B
Gross Profit $1.2B $1.3B $1.4B $1.3B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $970.9M $1.1B $1.3B $1.3B $1.3B
Other Inc / (Exp) -- -- -$25.5M -$12.7M --
Operating Expenses $930.6M $1B $1.2B $1.1B $1.2B
Operating Income $249M $280.3M $190.6M $228.2M $363M
 
Net Interest Expenses $158.2M $192.1M $317.3M $227.4M $173.6M
EBT. Incl. Unusual Items $50.5M $28.9M -$214.8M -$119.5M $92.6M
Earnings of Discontinued Ops. -- -- -- $37.3M $56.5M
Income Tax Expense $15.1M $10.8M -$8.5M -$39.1M $21.9M
Net Income to Company -- -- -- -$43.1M $127.2M
 
Minority Interest in Earnings -- $125K -$2.1M -$2.5M -$2.4M
Net Income to Common Excl Extra Items $35.4M $18.2M -$206.3M -$80.4M $70.6M
 
Basic EPS (Cont. Ops) -- $0.05 -$1.19 -$0.24 $0.64
Diluted EPS (Cont. Ops) -- -$0.04 -$1.19 -$0.25 $0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $406.8M $395.2M $428.8M $542.6M
EBIT $249M $280.3M $190.6M $228.2M $363M
 
Revenue (Reported) $6.4B $7.2B $8.4B $9.7B $12.4B
Operating Income (Reported) $249M $280.3M $190.6M $228.2M $363M
Operating Income (Adjusted) $249M $280.3M $190.6M $228.2M $363M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $2B $6.5B $7.3B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $1.6B $5.4B $6.4B $8.3B
Gross Profit $912.6M $335.7M $1.1B $927.8M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $741.4M $284.2M $986.2M $1B $918.1M
Other Inc / (Exp) -- -- -- -$12.7M --
Operating Expenses $712.7M $269.9M $951.6M $780.5M $840.8M
Operating Income $199.9M $65.8M $113.5M $147.3M $264.4M
 
Net Interest Expenses $121.8M $63.4M $241.5M $144.4M $118.8M
EBT. Incl. Unusual Items $49.4M -$27.2M -$162.6M -$104.7M $68.4M
Earnings of Discontinued Ops. -- -- -- $37.3M $56.5M
Income Tax Expense $13.6M -$4.2M -$13M -$31.5M $13.1M
Net Income to Company $18.4M -- -$149.6M -$35.9M $111.8M
 
Minority Interest in Earnings -- -$288K -$1.6M -$1.9M -$1.8M
Net Income to Common Excl Extra Items $35.8M -$23M -$149.6M -$73.2M $55.2M
 
Basic EPS (Cont. Ops) $0.10 -$0.13 -$0.86 -$0.20 $0.56
Diluted EPS (Cont. Ops) -- -$0.13 -$0.86 -$0.21 $0.52
Weighted Average Basic Share $171.2M $171.2M $513.6M $571.5M $606.3M
Weighted Average Diluted Share $171.2M $171.2M $513.6M $583M $649.2M
 
EBITDA $123.4M $116.9M $264.8M $296.9M $389.2M
EBIT $199.9M $65.8M $113.5M $147.3M $264.4M
 
Revenue (Reported) $4.9B $2B $6.5B $7.3B $9.4B
Operating Income (Reported) $199.9M $65.8M $113.5M $147.3M $264.4M
Operating Income (Adjusted) $199.9M $65.8M $113.5M $147.3M $264.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $262M $46.7M $13.6M $13.1M $61.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $625.6M $730.3M $775.8M $881.6M $1B
Inventory $300.1M $299.2M $430.5M $402.8M $640.6M
Prepaid Expenses $11.1M $17M $18.2M $16.8M $17.6M
Other Current Assets $16.4M $12.7M $13.5M $13.2M $14M
Total Current Assets $1.3B $1.2B $1.3B $1.5B $1.9B
 
Property Plant And Equipment $450.7M $524.6M $475.3M $513.4M $500M
Long-Term Investments $4M $2.7M $38.5M $33.5M $9.2M
Goodwill $1.7B $2.7B $2.6B $2.6B $2.7B
Other Intangibles $1.1B $1.1B $975.9M $881.5M $811.5M
Other Long-Term Assets $11.3M $12.1M $14.3M $16.5M $16.4M
Total Assets $4.7B $5.7B $5.6B $5.8B $6.2B
 
Accounts Payable $355.8M $408.1M $526.9M $641.6M $941.3M
Accrued Expenses $222.8M $244.8M $179.5M $334.1M $236.4M
Current Portion Of Long-Term Debt $22.5M $40.5M $30.4M $32.3M $48.7M
Current Portion Of Capital Lease Obligations $68.5M $84.7M $77.4M $82.2M $81.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $742.8M $892.2M $932.5M $1.2B $1.4B
 
Long-Term Debt $2.9B $3.6B $3.6B $3.6B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $4B $4.9B $4.9B $5.2B $4.5B
 
Common Stock $745.2M $1.2M $1.2M $1.2M $1.7M
Other Common Equity Adj $185K $217K $21.2M $12.5M $1.4M
Common Equity $705M $774.8M $754.8M $584.7M $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.4M $25.6M $29.3M $27.8M $3.7M
Total Equity $735.4M $800.5M $784.1M $612.5M $1.7B
 
Total Liabilities and Equity $4.7B $5.7B $5.6B $5.8B $6.2B
Cash and Short Terms $262M $46.7M $13.6M $13.1M $61.3M
Total Debt $2.9B $3.7B $3.6B $3.6B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $249.5M -- $11.6M $36M $140.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $745.1M -- $875.8M $1B $1B
Inventory $196.3M -- $378.4M $478.3M $639.2M
Prepaid Expenses $18.8M -- $21.5M $20.8M $19M
Other Current Assets $26.1M -- $15.4M $15.5M --
Total Current Assets $1.3B -- $1.4B $1.7B $2.8B
 
Property Plant And Equipment $498.5M -- $490M $507.7M $335.1M
Long-Term Investments $2.8M -- $56.9M $10.5M $13.6M
Goodwill $2.5B -- $2.6B $2.7B --
Other Intangibles $1.1B -- $911.4M $842.5M --
Other Long-Term Assets $11.1M -- $15.3M $16.9M --
Total Assets $5.4B -- $5.5B $5.8B $6B
 
Accounts Payable $378.8M -- $474.9M $783.8M $954.5M
Accrued Expenses $217.3M -- $320.6M $218.1M --
Current Portion Of Long-Term Debt $40.4M -- $32.3M $48.9M --
Current Portion Of Capital Lease Obligations $80.7M -- $78.7M $82.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $884.4M -- $1B $1.3B $1.5B
 
Long-Term Debt $3.6B -- $3.7B $2.8B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B -- $4.8B $4.2B $4.2B
 
Common Stock $750.3M -- $1.2M $1.7M $1.8M
Other Common Equity Adj $211K -- $44.6M -$705K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $43.7M -- $27.7M $4.3M $2.5M
Total Equity $796.5M -- $659.2M $1.6B $1.8B
 
Total Liabilities and Equity $5.4B -- $5.5B $5.8B $6B
Cash and Short Terms $249.5M -- $11.6M $36M $140.3M
Total Debt $3.6B -- $3.7B $2.9B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $21.2M $51.3M -$54.2M -$156.8M -$20.5M
Depreciation & Amoritzation $181.5M $199.2M $204M $202.3M $204.5M
Stock-Based Compensation $6.3M $4.5M $3.5M $3.9M $69.2M
Change in Accounts Receivable -$58.9M -$93M -$150.5M -$127.2M -$179M
Change in Inventories -$95.7M $4.3M -$131.8M $28.7M -$236.5M
Cash From Operations $222.6M $270.2M -$4.7M $210.8M $23.8M
 
Capital Expenditures $51.9M $59.3M $70.1M $73.5M $80.9M
Cash Acquisitions $402M $1.1B $42.5M $63.1M $62.1M
Cash From Investing -$451.9M -$1.2B $45.4M -$133.7M -$142.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $550M $767.7M -- -- $2.6B
Long-Term Debt Repaid -$56.8M -$40.8M -$68.9M -$66.1M -$3.4B
Repurchase of Common Stock $1.1M $417K -- $10.7M $650K
Other Financing Activities -$18.5M -$34.2M -$5.1M -$718K -$52.4M
Cash From Financing $472.9M $705.2M -$73.8M -$77.6M $167M
 
Beginning Cash (CF) $262M $46.7M $13.6M $13.1M $61.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.7M -$215.3M -$33.1M -$557K $48.2M
Ending Cash (CF) $505.7M -$168.5M -$19.5M $12.5M $109.4M
 
Levered Free Cash Flow $170.7M $210.9M -$74.8M $137.3M -$57.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.4M -- -$130.1M -$9M $55.2M
Depreciation & Amoritzation $49.5M -- $50.8M $50.6M $40.8M
Stock-Based Compensation $1.3M -- $825K $15.2M $17.3M
Change in Accounts Receivable -$33.7M -- -$11.5M -$51.5M -$49.9M
Change in Inventories $23.7M -- $16.5M -$104M -$13.8M
Cash From Operations $88.8M -- $33.7M $70.4M $107.9M
 
Capital Expenditures $13.7M -- $17.9M $20M $15.8M
Cash Acquisitions $54.8M -- $37M $18.2M $1.6M
Cash From Investing -$68.3M -- -$54.6M -$37.8M -$23.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $31.7M $41.3M --
Long-Term Debt Repaid -- -- -$10.4M -$17.3M --
Repurchase of Common Stock -- -- $325K -- --
Other Financing Activities -- -- -- -$4.6M --
Cash From Financing -$11.7M -- $21.3M -$21.6M -$13.1M
 
Beginning Cash (CF) $249.5M -- $11.6M $36M $140.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9M -- $385K $10.9M $71.1M
Ending Cash (CF) $258.4M -- $12M $46.9M $211.4M
 
Levered Free Cash Flow $75.1M -- $15.8M $50.4M $92.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -$43.1M $127.2M
Depreciation & Amoritzation -- -- -- $200.6M $179.6M
Stock-Based Compensation -- -- $2.1M $57M $69.7M
Change in Accounts Receivable -- -- -- -$174.3M -$177.7M
Change in Inventories -- -- -- -$98.8M -$164.5M
Cash From Operations -- -- -- $95.6M $392.4M
 
Capital Expenditures $27.7M $30.3M $56.7M $82.4M $73.1M
Cash Acquisitions -- -- -$62.5M $62.6M $13.5M
Cash From Investing -- -- -- -$143.1M -$92.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.5B --
Long-Term Debt Repaid -- -- -- -$3.4B --
Repurchase of Common Stock -- -- -- $11M --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $71.8M -$195M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $24.3M $105.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $13.1M $319.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.4M -- -$149.6M -$35.9M $111.8M
Depreciation & Amoritzation $49.5M -- $151.3M $149.6M $124.8M
Stock-Based Compensation $1.3M -- $2.1M $55.2M $55.7M
Change in Accounts Receivable -$33.7M -- -$116.9M -$164M -$162.7M
Change in Inventories $23.7M -- $53.2M -$74.3M -$2.3M
Cash From Operations $88.8M -- $48.4M -$66.8M $258.6M
 
Capital Expenditures $13.7M -- $56.7M $65.6M $57.8M
Cash Acquisitions $54.8M -- $62.5M $62.1M $13.4M
Cash From Investing -$68.3M -- -$117.4M -$126.8M -$76.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $98.3M $2.6B --
Long-Term Debt Repaid -- -- -$31.5M -$3.4B -$93.7M
Repurchase of Common Stock -- -- $325K $650K --
Other Financing Activities -- -- -- -$49.7M -$9.6M
Cash From Financing -$11.7M -- $67M $216.5M -$102.3M
 
Beginning Cash (CF) $490.1M -- $22.9M $119M $262.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9M -- -$2M $22.9M $80M
Ending Cash (CF) $258.4M -- $23.4M $141.9M $342.8M
 
Levered Free Cash Flow $75.1M -- -$8.3M -$132.4M $200.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 69.73% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.64% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.99% over the past day.

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

Show me the best stock