Financhill
Sell
40

BWEN Quote, Financials, Valuation and Earnings

Last price:
$2.18
Seasonality move :
16.01%
Day range:
$1.90 - $2.25
52-week range:
$1.41 - $4.15
Dividend yield:
0%
P/E ratio:
9.79x
P/S ratio:
0.32x
P/B ratio:
0.77x
Volume:
176.7K
Avg. volume:
231.3K
1-year change:
47.02%
Market cap:
$50.8M
Revenue:
$158.1M
EPS (TTM):
$0.22
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $145.6M $176.8M $203.5M $143.1M $158.1M
Revenue Growth (YoY) -26.64% 21.39% 15.12% -29.66% 10.42%
 
Cost of Revenues $140.8M $166.8M $171.6M $122.6M $142.6M
Gross Profit $4.8M $10M $31.8M $20.5M $15.5M
Gross Profit Margin 3.28% 5.65% 15.65% 14.34% 9.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.4M $16.6M $20.7M $16.3M --
Other Inc / (Exp) $16.6M $130K -$48K $79K --
Operating Expenses $17.4M $16.6M $20.7M $16.3M $15M
Operating Income -$12.6M -$6.6M $11.1M $4.2M $451K
 
Net Interest Expenses $1.1M $3.2M $3.2M $3.1M $3.4M
EBT. Incl. Unusual Items $2.9M -$9.7M $7.9M $1.2M $5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25K $35K $241K $74K $87K
Net Income to Company $2.8M -$9.7M $7.6M $1.2M $5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8M -$9.7M $7.6M $1.2M $5.2M
 
Basic EPS (Cont. Ops) $0.15 -$0.48 $0.36 $0.05 $0.23
Diluted EPS (Cont. Ops) $0.15 -$0.48 $0.36 $0.05 $0.23
Weighted Average Basic Share $18.7M $20.3M $21.2M $21.9M $22.9M
Weighted Average Diluted Share $19.4M $20.3M $21.5M $22M $23M
 
EBITDA -$6.3M -$547K $17.5M $10.9M $6.8M
EBIT -$12.6M -$6.6M $11.1M $4.2M $451K
 
Revenue (Reported) $145.6M $176.8M $203.5M $143.1M $158.1M
Operating Income (Reported) -$12.6M -$6.6M $11.1M $4.2M $451K
Operating Income (Adjusted) -$12.6M -$6.6M $11.1M $4.2M $451K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $26M $40.1M $46.6M $33.6M $37.7M
Revenue Growth (YoY) -35.49% 54.01% 16.32% -27.97% 12.44%
 
Cost of Revenues $25.2M $37.7M $39.7M $29.9M $34.6M
Gross Profit $774K $2.4M $6.9M $3.6M $3.1M
Gross Profit Margin 2.98% 5.94% 14.74% 10.8% 8.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.7M $4.5M $4.6M $3.9M --
Other Inc / (Exp) $122K $113K -$11K $77K --
Operating Expenses $4.7M $4.5M $4.6M $3.9M $3.2M
Operating Income -$4M -$2.1M $2.3M -$288K -$69K
 
Net Interest Expenses $313K $863K $1M $762K $860K
EBT. Incl. Unusual Items -$4.2M -$2.9M $1.2M -$973K -$871K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$76K -$1K $162K -$59K -$9K
Net Income to Company -$4.1M -$2.9M $1.1M -$914K -$862K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$2.9M $1.1M -$914K -$862K
 
Basic EPS (Cont. Ops) -$0.21 -$0.14 $0.05 -$0.04 -$0.04
Diluted EPS (Cont. Ops) -$0.21 -$0.14 $0.05 -$0.04 -$0.04
Weighted Average Basic Share $19.5M $20.7M $21.4M $22.2M $23.2M
Weighted Average Diluted Share $19.5M $20.7M $21.6M $22.2M $23.2M
 
EBITDA -$2.9M -$1.1M $3.9M $1.4M $1.4M
EBIT -$4M -$2.1M $2.3M -$288K -$69K
 
Revenue (Reported) $26M $40.1M $46.6M $33.6M $37.7M
Operating Income (Reported) -$4M -$2.1M $2.3M -$288K -$69K
Operating Income (Adjusted) -$4M -$2.1M $2.3M -$288K -$69K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $145.6M $176.8M $203.5M $143.1M $158.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $140.8M $166.8M $171.6M $122.6M $142.6M
Gross Profit $4.8M $10M $31.8M $20.5M $15.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.4M $16.6M $20.7M $16.3M $11.7M
Other Inc / (Exp) $16.6M $130K -$48K $79K --
Operating Expenses $17.4M $16.6M $20.7M $16.3M $15M
Operating Income -$12.6M -$6.6M $11.1M $4.2M $509K
 
Net Interest Expenses $1.1M $3.2M $3.2M $3.1M $3.4M
EBT. Incl. Unusual Items $2.9M -$9.7M $7.9M $1.2M $5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25K $35K $241K $74K $87K
Net Income to Company $2.8M -$9.7M $7.6M $1.2M $5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8M -$9.7M $7.6M $1.2M $5.2M
 
Basic EPS (Cont. Ops) $0.16 -$0.48 $0.36 $0.05 $0.23
Diluted EPS (Cont. Ops) $0.14 -$0.48 $0.36 $0.05 $0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.7M -$999K $17.5M $10.9M $6.8M
EBIT -$12.6M -$6.6M $11.1M $4.2M $509K
 
Revenue (Reported) $145.6M $176.8M $203.5M $143.1M $158.1M
Operating Income (Reported) -$12.6M -$6.6M $11.1M $4.2M $509K
Operating Income (Adjusted) -$12.6M -$6.6M $11.1M $4.2M $509K
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $176.8M $203.5M $143.1M $158.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $166.8M $171.6M $122.6M $142.6M --
Gross Profit $10M $31.8M $20.5M $15.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.6M $20.7M $16.3M $11.7M --
Other Inc / (Exp) $130K -$48K $79K -$2K --
Operating Expenses $16.6M $20.7M $16.3M $15M --
Operating Income -$6.6M $11.1M $4.2M $509K --
 
Net Interest Expenses $3.2M $3.2M $3.1M $3.4M --
EBT. Incl. Unusual Items -$9.7M $7.9M $1.2M $5.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35K $241K $74K $87K --
Net Income to Company -$9.7M $7.6M $1.2M $5.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.7M $7.6M $1.2M $5.2M --
 
Basic EPS (Cont. Ops) -$0.48 $0.36 $0.05 $0.23 --
Diluted EPS (Cont. Ops) -$0.48 $0.36 $0.05 $0.22 --
Weighted Average Basic Share $81.2M $84.7M $87.6M $91.5M --
Weighted Average Diluted Share $81.2M $86M $88.1M $91.6M --
 
EBITDA -$999K $17.5M $10.9M $6.8M --
EBIT -$6.6M $11.1M $4.2M $509K --
 
Revenue (Reported) $176.8M $203.5M $143.1M $158.1M --
Operating Income (Reported) -$6.6M $11.1M $4.2M $509K --
Operating Income (Adjusted) -$6.6M $11.1M $4.2M $509K --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $852K $12.7M $1.1M $7.7M $456K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.9M $19M $20.7M $14.3M $16.7M
Inventory $33.4M $44.3M $37.4M $40M $42M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.7M $3.3M $3.5M $2.4M --
Total Current Assets $52.3M $79.3M $69.7M $66.9M $64.3M
 
Property Plant And Equipment $61.7M $61.7M $62.7M $59.4M $51.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $3.5M $2.7M $2.1M $1.4M --
Other Long-Term Assets $585K $839K $630K $606K --
Total Assets $118M $144.5M $135.2M $128.3M $116.8M
 
Accounts Payable $16.5M $26.3M $20.7M $16.1M $17.4M
Accrued Expenses $3.5M $3.6M $5.9M $3.5M --
Current Portion Of Long-Term Debt $6.7M $1.2M $5.9M $1.5M --
Current Portion Of Capital Lease Obligations $3.8M $3.9M $4M $4.4M --
Other Current Liabilities $27K -- -- -- --
Total Current Liabilities $42.7M $70.2M $53.6M $43.6M $31.7M
 
Long-Term Debt $21.1M $28.1M $25.5M $25.3M $18.8M
Capital Leases -- -- -- -- --
Total Liabilities $63.9M $98.3M $79.1M $68.9M $50.5M
 
Common Stock $20K $21K $22K $23K $24K
Other Common Equity Adj -- -- -- -- --
Common Equity $54.1M $46.3M $56M $59.4M $66.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $54.1M $46.3M $56M $59.4M $66.3M
 
Total Liabilities and Equity $118M $144.5M $135.2M $128.3M $116.8M
Cash and Short Terms $852K $12.7M $1.1M $7.7M $456K
Total Debt $29.8M $31.2M $33.6M $29M $26M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $852K $12.7M $1.1M $7.7M $456K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.9M $19M $20.7M $14.3M $16.7M
Inventory $33.4M $44.3M $37.4M $40M $42M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.7M $3.3M $3.5M $2.4M --
Total Current Assets $52.3M $79.3M $69.7M $66.9M $64.3M
 
Property Plant And Equipment $61.7M $61.7M $62.7M $59.4M $51.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $3.5M $2.7M $2.1M $1.4M --
Other Long-Term Assets $585K $839K $630K $606K --
Total Assets $118M $144.5M $135.2M $128.3M $116.8M
 
Accounts Payable $16.5M $26.3M $20.7M $16.1M $17.4M
Accrued Expenses $3.5M $3.6M $5.9M $3.5M --
Current Portion Of Long-Term Debt $6.7M $1.2M $5.9M $1.5M --
Current Portion Of Capital Lease Obligations $3.8M $3.9M $4M $4.4M --
Other Current Liabilities $27K -- -- -- --
Total Current Liabilities $42.7M $70.2M $53.6M $43.6M $31.7M
 
Long-Term Debt $21.1M $28.1M $25.5M $25.3M $18.8M
Capital Leases -- -- -- -- --
Total Liabilities $63.9M $98.3M $79.1M $68.9M $50.5M
 
Common Stock $20K $21K $22K $23K $24K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $54.1M $46.3M $56M $59.4M $66.3M
 
Total Liabilities and Equity $118M $144.5M $135.2M $128.3M $116.8M
Cash and Short Terms $852K $12.7M $1.1M $7.7M $456K
Total Debt $29.8M $31.2M $33.6M $29M $26M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.8M -$9.7M $7.6M $1.2M $5.2M
Depreciation & Amoritzation $6.3M $6.1M $6.4M $6.7M $6.3M
Stock-Based Compensation $1.5M $944K $877K $1.2M $638K
Change in Accounts Receivable $2.6M -$3.5M -$8.9M $10.9M -$2.6M
Change in Inventories -$6.7M -$10.9M $6.9M -$2.5M -$2.5M
Cash From Operations -$12.8M $16.6M -$7M $13.8M -$15.4M
 
Capital Expenditures $1.7M $3.1M $6.4M $3.6M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$3.1M -$6.4M -$3.5M $8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.9M $8.1M $1.1M $4.1M --
Long-Term Debt Repaid -$1.8M -$9M -$3.3M -$3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1M -$783K -$150K --
Cash From Financing $12M -$1.7M $1.7M -$3.7M -$772K
 
Beginning Cash (CF) $852K $12.7M $1.1M $7.7M $456K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5M $11.9M -$11.6M $6.6M -$7.3M
Ending Cash (CF) -$1.7M $24.6M -$10.5M $14.3M -$6.8M
 
Levered Free Cash Flow -$14.5M $13.5M -$13.4M $10.2M -$19M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$4.1M -$2.9M $1.1M -$914K -$862K
Depreciation & Amoritzation $1.6M $1.5M $1.6M $1.7M $1.5M
Stock-Based Compensation $684K $184K $228K $353K -$17K
Change in Accounts Receivable $3.4M -$413K $26.6M $906K -$77K
Change in Inventories -$8.5M -$10.4M $2.5M $431K $3.8M
Cash From Operations -$2M $26.9M $15.6M $14.8M $857K
 
Capital Expenditures $338K $341K $1.1M $339K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$338K -$341K -$1.1M -$339K -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3M -$8M -$17.8M -$2.7M --
Long-Term Debt Repaid -$477K -$7.4M -$1.4M -$764K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $15K -$666K -$20K --
Cash From Financing $858K -$15.4M -$15.2M -$8.1M -$552K
 
Beginning Cash (CF) $852K $12.7M $1.1M $7.7M $456K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $11.2M -$641K $6.3M -$739K
Ending Cash (CF) -$631K $24M $458K $14.1M -$283K
 
Levered Free Cash Flow -$2.3M $26.6M $14.5M $14.5M -$187K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.8M -$9.7M $7.6M $1.2M $5.2M
Depreciation & Amoritzation $6.3M $6.1M $6.4M $6.7M $6.3M
Stock-Based Compensation $1.5M $944K $877K $1.2M $638K
Change in Accounts Receivable $2.6M -$3.5M -$8.9M $10.9M -$2.6M
Change in Inventories -$6.7M -$10.9M $6.9M -$2.5M -$2.5M
Cash From Operations -$12.8M $16.6M -$7M $13.8M -$15.4M
 
Capital Expenditures $1.7M $3.1M $6.4M $3.6M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$3.1M -$6.4M -$3.5M $8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.9M $8.1M $1.1M $4.1M --
Long-Term Debt Repaid -$1.8M -$9M -$3.3M -$3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $12M -$1.7M $1.7M -$3.7M -$772K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5M $11.9M -$11.6M $6.6M -$7.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.5M $13.5M -$13.4M $10.2M -$19M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$9.7M $7.6M $1.2M $5.2M --
Depreciation & Amoritzation $6.1M $6.4M $6.7M $6.3M --
Stock-Based Compensation $944K $877K $1.2M $638K --
Change in Accounts Receivable -$3.5M -$8.9M $10.9M -$2.6M --
Change in Inventories -$10.9M $6.9M -$2.5M -$2.5M --
Cash From Operations $16.6M -$7M $13.8M -$15.4M --
 
Capital Expenditures $3.1M $6.4M $3.6M $3.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1M -$6.4M -$3.5M $8.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.1M $1.1M $4.1M -- --
Long-Term Debt Repaid -$9M -$3.3M -$3M -$724K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$783K -$150K -$196K --
Cash From Financing -$1.7M $1.7M -$3.7M -$772K --
 
Beginning Cash (CF) $15.1M $6.7M $11.1M $3.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.9M -$11.6M $6.6M -$7.3M --
Ending Cash (CF) $26.9M -$5M $17.7M -$3.4M --
 
Levered Free Cash Flow $13.5M -$13.4M $10.2M -$19M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 34x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
92
APEI alert for Mar 13

American Public Education, Inc. [APEI] is up 26.24% over the past day.

Buy
52
PZZA alert for Mar 13

Papa John's International, Inc. [PZZA] is down 5.25% over the past day.

Buy
53
NBIS alert for Mar 13

Nebius Group NV [NBIS] is up 0.87% over the past day.

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

Show me the best stock