Financhill
Buy
89

BWAY Quote, Financials, Valuation and Earnings

Last price:
$17.25
Seasonality move :
6.62%
Day range:
$16.75 - $17.44
52-week range:
$7.84 - $17.92
Dividend yield:
0%
P/E ratio:
54.79x
P/S ratio:
6.59x
P/B ratio:
4.66x
Volume:
20.1K
Avg. volume:
67.3K
1-year change:
70.65%
Market cap:
$326.3M
Revenue:
$41.2M
EPS (TTM):
$0.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.1M $29.7M $27.2M $31.8M $41.2M
Revenue Growth (YoY) -4.52% 34.46% -8.36% 16.96% 29.66%
 
Cost of Revenues $5.1M $5.8M $6.7M $8.7M $11.1M
Gross Profit $17M $23.8M $20.5M $23.1M $30.1M
Gross Profit Margin 77.07% 80.38% 75.26% 72.65% 73.1%
 
R&D Expenses $5.8M $6.2M $7.6M $6.5M $7M
Selling, General & Admin $14.6M $21.7M $25.1M $21.8M $22.1M
Other Inc / (Exp) $488K -$333K -$244K -$284K $947K
Operating Expenses $21.8M $27.4M $32.3M $28M $28.7M
Operating Income -$4.8M -$3.6M -$11.9M -$4.9M $1.4M
 
Net Interest Expenses $807K $141K $68K $298K $238.1K
EBT. Incl. Unusual Items -$5.1M -$6.4M -$13M -$3.9M $3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $237K $43K $315K $251K $540.6K
Net Income to Company -$5.4M -$6.5M -$13.3M -$4.2M $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.4M -$6.5M -$13.3M -$4.2M $2.9M
 
Basic EPS (Cont. Ops) -$0.48 -$0.41 -$0.81 -$0.25 $0.17
Diluted EPS (Cont. Ops) -$0.48 -$0.41 -$0.81 -$0.25 $0.11
Weighted Average Basic Share $11.2M $15.6M $16.5M $16.6M $17M
Weighted Average Diluted Share $11.2M $15.6M $16.5M $16.6M $17.4M
 
EBITDA -$3.5M -$1.9M -$10.3M -$3.6M $3.2M
EBIT -$5.1M -$3.6M -$11.9M -$4.9M $1.4M
 
Revenue (Reported) $22.1M $29.7M $27.2M $31.8M $41.2M
Operating Income (Reported) -$4.8M -$3.6M -$11.9M -$4.9M $1.4M
Operating Income (Adjusted) -$5.1M -$3.6M -$11.9M -$4.9M $1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.1M $5.2M $8.3M $10.5M $13.6M
Revenue Growth (YoY) 34.04% -35.89% 60.64% 26.5% 29.26%
 
Cost of Revenues $1.9M $1.3M $2.1M $2.8M $3.4M
Gross Profit $6.1M $3.8M $6.2M $7.7M $10.2M
Gross Profit Margin 76.06% 74.05% 74.33% 73.52% 75.19%
 
R&D Expenses $1.8M $2.2M $1.5M $1.8M $2.4M
Selling, General & Admin $5.6M $6.5M $4.8M $5.6M $6.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.4M $8.7M $6.3M $7.4M $8.9M
Operating Income -$1.2M -$4.9M -$133K $281K $1.3M
 
Net Interest Expenses $360K $99K $38K $374K $573.7K
EBT. Incl. Unusual Items -$1.6M -$5M -$171K $737K $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $211K $70K $59K $75K $243.1K
Net Income to Company -$1.8M -$5M -$230K $662K $1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M -$5M -$230K $662K $1.6M
 
Basic EPS (Cont. Ops) -$0.11 -$0.31 -$0.01 $0.04 $0.08
Diluted EPS (Cont. Ops) -$0.10 -$0.31 -$0.01 $0.04 $0.08
Weighted Average Basic Share $16.5M $16.5M $16.6M $16.7M $19M
Weighted Average Diluted Share $16.5M $16.5M $16.6M $16.7M $19M
 
EBITDA -$440K -$4.5M $199K $729K $1.7M
EBIT -$1.2M -$4.9M -$133K $281K $1.3M
 
Revenue (Reported) $8.1M $5.2M $8.3M $10.5M $13.6M
Operating Income (Reported) -$1.2M -$4.9M -$133K $281K $1.3M
Operating Income (Adjusted) -$1.2M -$4.9M -$133K $281K $1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $28.3M $29.6M $28.8M $38.6M $49.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3M $7.3M $7.7M $9.8M $12.4M
Gross Profit $22M $22.3M $21M $28.8M $37.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.9M $7.6M $7.4M $6.6M $9.2M
Selling, General & Admin $20M $24.6M $23.1M $21.1M $25M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $25.9M $32.1M $30.5M $27.7M $34.2M
Operating Income -$4M -$9.8M -$9.5M $1.1M $2.9M
 
Net Interest Expenses $1.3M $1.1M $173K $1.4M $2.1M
EBT. Incl. Unusual Items -$5.2M -$10.9M -$7.8M $1.7M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $287K -$114K $360K $186K $661.1K
Net Income to Company -$5.5M -$10.8M -$8.2M $1.5M $6.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.5M -$10.8M -$8.2M $1.5M $6.3M
 
Basic EPS (Cont. Ops) -$0.36 -$0.66 -$0.50 $0.09 $0.33
Diluted EPS (Cont. Ops) -$0.36 -$0.66 -$0.50 $0.09 $0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.5M -$9.1M -$8.1M $2.5M $4.8M
EBIT -$4M -$9.8M -$9.5M $1.1M $2.9M
 
Revenue (Reported) $28.3M $29.6M $28.8M $38.6M $49.5M
Operating Income (Reported) -$4M -$9.8M -$9.5M $1.1M $2.9M
Operating Income (Adjusted) -$4M -$9.8M -$9.5M $1.1M $2.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.2M $21.1M $22.8M $29.6M $38M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7M $5.4M $6M $7.5M $9.5M
Gross Profit $16.5M $15.7M $16.7M $22.1M $28.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.4M $5.5M $5.2M $5.1M $7.1M
Selling, General & Admin $15.7M $18.6M $16.7M $16M $19M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20M $24.1M $21.9M $21.1M $26.1M
Operating Income -$3.5M -$8.4M -$5.1M $960K $2.4M
 
Net Interest Expenses $1M $752K $173K $1.2M $1.8M
EBT. Incl. Unusual Items -$4.6M -$9.1M -$3.9M $1.7M $5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $527K $370K $415K $350K $471.6K
Net Income to Company -$5.1M -$9.5M -$4.3M $1.4M $4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M -$9.5M -$4.3M $1.4M $4.7M
 
Basic EPS (Cont. Ops) -$0.33 -$0.57 -$0.26 $0.08 $0.25
Diluted EPS (Cont. Ops) -$0.32 -$0.57 -$0.26 $0.08 $0.23
Weighted Average Basic Share $46.3M $49.5M $49.7M $50M $56.8M
Weighted Average Diluted Share $46.3M $49.5M $49.7M $50M $37.9M
 
EBITDA -$1.9M -$7.2M -$4.1M $2M $3.6M
EBIT -$3.5M -$8.4M -$5.1M $960K $2.4M
 
Revenue (Reported) $21.2M $21.1M $22.8M $29.6M $38M
Operating Income (Reported) -$3.5M -$8.4M -$5.1M $960K $2.4M
Operating Income (Adjusted) -$3.5M -$8.4M -$5.1M $960K $2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17M $57.3M $47.9M $46.3M $69.6M
Short Term Investments $221K $40.4M -- $35.5M --
Accounts Receivable, Net $5.6M $6.3M $4.8M $3.8M $4.6M
Inventory $442K -- $3.8M $3.7M $4.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $884K $1.6M $1.6M $1.7M $1M
Total Current Assets $24.3M $65.4M $58.1M $55.5M $79.7M
 
Property Plant And Equipment $9.6M $9.3M $5.3M $5.8M $11.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $163K $954K -- -- $2.6M
Total Assets $34M $75.7M $64.5M $63M $94.3M
 
Accounts Payable $781K $1.1M $1.1M $758K $2.9M
Accrued Expenses $2.3M $2.9M $2.3M $2.5M $2.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $429K $500K $234K $232K $824K
Other Current Liabilities $707K $978K $1.1M $1M $1.3M
Total Current Liabilities $6.8M $9.1M $8.1M $9.8M $15.3M
 
Long-Term Debt -- $254K $254K $239K $4.8M
Capital Leases -- -- -- -- --
Total Liabilities $14.4M $12.5M $13.1M $15.3M $26.2M
 
Common Stock $233K $363K $364K $367K $413K
Other Common Equity Adj $3.7M -- -- -- --
Common Equity $19.6M $57.3M $45.4M $41.6M $62.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $19.6M $57.3M $45.4M $41.6M $62.3M
 
Total Liabilities and Equity $34M $69.8M $58.5M $56.9M $88.5M
Cash and Short Terms $17.2M $57.3M $47.9M $46.3M $69.6M
Total Debt -- $754K $488K $471K $5.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $55.3M $49.6M $44.2M $48.4M $70.7M
Short Term Investments $40.4M $271K $271K -- --
Accounts Receivable, Net $7.3M $5.6M $3.4M $3.5M $5.1M
Inventory -- $3.2M $3.5M $3.7M $4.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $1.7M $1.5M $1.7M --
Total Current Assets $64.9M $60.2M $52.5M $57.3M $82.9M
 
Property Plant And Equipment $9.1M $6.6M $5.8M $12.5M $14M
Long-Term Investments -- -- -- -- $12.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $863K $1.4M $2.3M --
Total Assets $74.1M $67.7M $59.8M $72.1M $113.1M
 
Accounts Payable $961K $1.3M $493K $1.3M $2.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2M -- $1.4M $600K --
Total Current Liabilities $7.8M $8.8M $8.3M $12.7M $26M
 
Long-Term Debt -- -- $4.9M -- $5.7M
Capital Leases -- -- -- -- --
Total Liabilities $10.2M $13M $13.2M $21.7M $38.2M
 
Common Stock $346K $363K $365K $367K $418K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $58.3M $48.9M $41.2M $44M $70.1M
 
Total Liabilities and Equity $68.4M $62M $54.4M $65.8M $108.2M
Cash and Short Terms $55.3M $49.6M $44.2M $48.4M $70.7M
Total Debt -- -- $4.9M -- $6.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.4M -$6.5M -$13.3M -$4.2M $2.9M
Depreciation & Amoritzation $1.6M $1.7M $1.5M $1.3M $1.8M
Stock-Based Compensation $799K $1.9M $1.5M $381K $1.4M
Change in Accounts Receivable -$104K -$2.1M $1.1M $1.1M -$871.1K
Change in Inventories -- -- -$3.6M -$506K -$924.4K
Cash From Operations -$1.4M $884K -$9.8M $1.3M $10.3M
 
Capital Expenditures $2.5M $2.2M $21K $2.4M $4.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.5M -$42.2M $42.2M -$37.4M $30.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$417K -$475K -$533K -$271K -$424K
Repurchase of Common Stock -- -- $52K -- --
Other Financing Activities -$613K -$269K -$962K -$755K -$1.1M
Cash From Financing -$1M $41.5M -$1.5M -$1M $18.3M
 
Beginning Cash (CF) $21.7M $16.9M $47.6M $10.8M $69.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M -$40K $30.7M -$37.1M $59.1M
Ending Cash (CF) $17M $16.7M $78M -$26.2M $128.7M
 
Levered Free Cash Flow -$3.9M -$1.4M -$9.8M -$1.1M $5.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.8M -$5M -$230K $662K $1.6M
Depreciation & Amoritzation $793K $405K $332K $448K $406.4K
Stock-Based Compensation $394K $339K $95K $388K $366.2K
Change in Accounts Receivable -$549K $1.4M $338K $415K -$1.3M
Change in Inventories -- -$847K -$373K -$465K -$116.1K
Cash From Operations -$555K -$2.2M $1.4M $2.3M $1.4M
 
Capital Expenditures $146K $15K $506K $1.3M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$146K $94K -$506K -$1.3M $1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$133K -$162K -$56K -$126K --
Repurchase of Common Stock -- $52K -- -- --
Other Financing Activities $302K -$470K -- -$572K --
Cash From Financing $169K -$685K -$56K -$698K -$208.8K
 
Beginning Cash (CF) $15M $49.4M $43.9M $48.4M $70.7M
Foreign Exchange Rate Adjustment -$81K -$7K -$69K $17K $3K
Additions / Reductions -$613K -$2.8M $725K $263K $2.6M
Ending Cash (CF) $14.3M $46.5M $44.5M $48.7M $73.3M
 
Levered Free Cash Flow -$701K -$2.2M $850K $978K $41.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.5M -$10.8M -$8.2M $1.5M $6.3M
Depreciation & Amoritzation $1.6M $744K $1.3M $1.4M $1.9M
Stock-Based Compensation $1.6M $1.5M $500K $1.3M $1.3M
Change in Accounts Receivable -$1.7M $581K $2.2M $223K -$1.6M
Change in Inventories -- -$3M -$649K -$1.1M -$35.8K
Cash From Operations -$1M -$3.9M -$3.4M $9.3M $22.4M
 
Capital Expenditures $989K $1.2M $523K $3.3M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41M $40.6M -$1.5M -$3.3M -$18.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$455K -$575K -$259K -$322K --
Repurchase of Common Stock -- $52K -- -- --
Other Financing Activities -$559K -$1.3M -- -$1.5M --
Cash From Financing $41.2M -$2M -$572K -$1.8M $18.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$809K $34.4M -$5.5M $4.2M $22.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2M -$5.1M -$4M $5.9M $17.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.1M -$9.5M -$4.3M $1.4M $4.7M
Depreciation & Amoritzation $1.7M $1.2M $998K $1.1M $1.2M
Stock-Based Compensation $1.5M $1.1M $147K $1.1M $922.6K
Change in Accounts Receivable -$2.7M -$23K $1.2M $295K -$422K
Change in Inventories -- -$3M -$6K -$572K $312.3K
Cash From Operations -$2.7M -$7.5M -$1.2M $6.8M $18.9M
 
Capital Expenditures $1.1M $20K $522K $2.9M $4.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.1M $41.7M -$2M $32.2M -$16.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$360K -$460K -$186K -$237K -$117K
Repurchase of Common Stock -- $52K -- -- --
Other Financing Activities $96K -$962K -$313K -$1.1M -$638K
Cash From Financing $42M -$1.5M -$499K -$1.3M -$1.2M
 
Beginning Cash (CF) $90.2M $115.6M $131.1M $109.2M $210.7M
Foreign Exchange Rate Adjustment -$211K -$320K -$46K -$29K $21.1K
Additions / Reductions -$1.8M $32.4M -$3.7M $37.6M $1.1M
Ending Cash (CF) $88.2M $147.7M $127.4M $146.8M $211.9M
 
Levered Free Cash Flow -$3.8M -$7.5M -$1.7M $3.9M $14.7M

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 48.08% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 6.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.48% over the past day.

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

Show me the best stock