Financhill
Buy
58

BZ Quote, Financials, Valuation and Earnings

Last price:
$21.00
Seasonality move :
9.14%
Day range:
$20.87 - $21.20
52-week range:
$12.85 - $25.26
Dividend yield:
0.8%
P/E ratio:
27.90x
P/S ratio:
8.64x
P/B ratio:
4.20x
Volume:
1.5M
Avg. volume:
2.9M
1-year change:
52.98%
Market cap:
$9.7B
Revenue:
$1B
EPS (TTM):
$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $281.7M $660.4M $669.9M $840.1M $1B
Revenue Growth (YoY) 94.86% 134.43% 1.44% 25.4% 21.66%
 
Cost of Revenues $34.8M $86M $112.1M $149.6M $172.3M
Gross Profit $246.9M $574.4M $557.8M $690.5M $849.8M
Gross Profit Margin 87.65% 86.98% 83.27% 82.19% 83.15%
 
R&D Expenses $74.4M $127.5M $175.6M $217.9M $252.3M
Selling, General & Admin $310.8M $610M $404M $395.6M $440.1M
Other Inc / (Exp) -$12.8K -$1.5M $3M $4.8M $4.8M
Operating Expenses $383.9M $735.5M $579.7M $613.5M $692.4M
Operating Income -$136.9M -$161.1M -$21.8M $77M $157.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$136.5M -$156.8M $17.4M $172.4M $254.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $9.2M $1.4M $17.3M $36.9M
Net Income to Company -$136.5M -$166.1M $15.9M $155.1M $217.7M
 
Minority Interest in Earnings -- -- -- -$1.3K -$2.5M
Net Income to Common Excl Extra Items -$136.5M -$191.5M $15.9M $155.1M $217.7M
 
Basic EPS (Cont. Ops) -$0.41 -$0.44 $0.04 $0.36 $0.50
Diluted EPS (Cont. Ops) -$0.41 -$0.44 $0.03 $0.34 $0.48
Weighted Average Basic Share $435.2M $434.3M $434.5M $435.2M $440.9M
Weighted Average Diluted Share $458.5M $434.3M $456.1M $451.4M $454.6M
 
EBITDA -$121.3M -$131.7M $20.8M $137.4M $252.8M
EBIT -$136.9M -$161.1M -$21.8M $77M $157.5M
 
Revenue (Reported) $281.7M $660.4M $669.9M $840.1M $1B
Operating Income (Reported) -$136.9M -$161.1M -$21.8M $77M $157.5M
Operating Income (Adjusted) -$136.9M -$161.1M -$21.8M $77M $157.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $187.3M $172M $221.7M $266.7M $302.2M
Revenue Growth (YoY) 211.33% -8.19% 28.92% 20.29% 13.33%
 
Cost of Revenues $23.9M $29.3M $36.9M $43.8M $43M
Gross Profit $163.4M $142.7M $184.8M $222.9M $259.2M
Gross Profit Margin 87.22% 82.96% 83.35% 83.57% 85.77%
 
R&D Expenses $32.4M $42.3M $57.2M $64.8M $57M
Selling, General & Admin $83.4M $80.7M $93.4M $112.8M $106.2M
Other Inc / (Exp) $364.3K $7M $4.4M $5.2M --
Operating Expenses $115.8M $123M $150.6M $177.6M $163.2M
Operating Income $47.6M $19.6M $34.2M $45.3M $96M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $48.9M $34.9M $63.1M $73.4M $132.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $4M $4.4M $8.7M $24.1M
Net Income to Company $246.1M -- -- -- --
 
Minority Interest in Earnings -- -- -- -$634.1K -$4.4M
Net Income to Common Excl Extra Items $44.2M $30.9M $58.7M $64.7M $108.3M
 
Basic EPS (Cont. Ops) $0.10 $0.07 $0.14 $0.15 $0.24
Diluted EPS (Cont. Ops) -- $0.07 $0.13 $0.14 $0.24
Weighted Average Basic Share $430.7M $436.2M $435.2M $441.9M $460.6M
Weighted Average Diluted Share $463.7M $457.9M $449.9M $453.4M $474.7M
 
EBITDA $48M $20.1M $36.1M $46.1M --
EBIT $47.6M $19.6M $34.2M $45.3M $96M
 
Revenue (Reported) $187.3M $172M $221.7M $266.7M $302.2M
Operating Income (Reported) $47.6M $19.6M $34.2M $45.3M $96M
Operating Income (Adjusted) $47.6M $19.6M $34.2M $45.3M $96M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $575.2M $690M $772.4M $987M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $72.6M $107M $140M $166.6M $171.9M
Gross Profit $502.7M $583M $632.4M $820.3M $939M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $116.5M $165.8M $199.3M $250.6M $234M
Selling, General & Admin $583.1M $349.2M $436.1M $433.4M $408.9M
Other Inc / (Exp) $1.3M $3.7M $2M $4.4M --
Operating Expenses $699.3M $515M $635.4M $684M $642.9M
Operating Income -$196.6M $68M -$3M $136.3M $296.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$192.4M $92.5M $87.5M $232.8M $399.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $10.9M $5.9M $31.1M $60.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -$1.7M -$6.7M
Net Income to Common Excl Extra Items -$231.6M $81.7M $81.7M $201.8M $338.8M
 
Basic EPS (Cont. Ops) -$0.57 $0.19 $0.19 $0.46 $0.78
Diluted EPS (Cont. Ops) -- $0.18 $0.18 $0.45 $0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$279.7M $70.7M $1.9M $141.3M --
EBIT -$196.6M $68M -$3M $136.3M $296.1M
 
Revenue (Reported) $575.2M $690M $772.4M $987M $1.1B
Operating Income (Reported) -$196.6M $68M -$3M $136.3M $296.1M
Operating Income (Adjusted) -$196.6M $68M -$3M $136.3M $296.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $489.7M $519.4M $620.3M $768.4M $857.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $62.6M $83.6M $111.5M $128.6M $128.2M
Gross Profit $427.1M $435.8M $508.8M $639.8M $729M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $96.3M $134.7M $158M $191.1M $172.7M
Selling, General & Admin $532M $272.2M $305.4M $342.4M $311.3M
Other Inc / (Exp) $1.4M $6.5M $5.5M $5.1M -$163K
Operating Expenses $627.1M $406.8M $463.4M $533.5M $484M
Operating Income -$200M $29M $45.3M $106.3M $245M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$197.1M $51.5M $118M $180.2M $325M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $6.3M $10.4M $24.3M $47.9M
Net Income to Company -- -- -- -- $168.4M
 
Minority Interest in Earnings -- -- -- -$1.7M -$5.9M
Net Income to Common Excl Extra Items -$201.8M $45.2M $107.6M $156M $277M
 
Basic EPS (Cont. Ops) -$2.91 $0.10 $0.25 $0.36 $0.63
Diluted EPS (Cont. Ops) -$3.01 $0.10 $0.24 $0.35 $0.61
Weighted Average Basic Share $909.7M $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $942.7M $1.3B $1.4B $1.4B $1.4B
 
EBITDA -$199.6M $31.2M $49.7M $110.5M $196M
EBIT -$200M $29M $45.3M $106.3M $245M
 
Revenue (Reported) $489.7M $519.4M $620.3M $768.4M $857.2M
Operating Income (Reported) -$200M $29M $45.3M $106.3M $245M
Operating Income (Adjusted) -$200M $29M $45.3M $106.3M $245M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $612M $1.9B $1.9B $1.8B $2B
Short Term Investments $82.1M $138.8M $501.2M $1.5B $1.7B
Accounts Receivable, Net $1.1M $157.2K $1.4M $2.4M $5.6M
Inventory -- -- -- -- $416.8K
Prepaid Expenses $13M $36.8M $30.4M $20M $14.5M
Other Current Assets $858.5K $3.1M $6.1M $3.3M $4.4M
Total Current Assets $726.6M $2B $2B $1.9B $2.1B
 
Property Plant And Equipment $51.3M $106.4M $141.1M $292.7M $279M
Long-Term Investments -- -- -- $348.7M $262.3M
Goodwill -- -- $824.7K $802.7K $894.2K
Other Intangibles $84K $71.9K $1.5M $1.1M $34.6M
Other Long-Term Assets -- $627.5K $579.8K $564.3K --
Total Assets $778.1M $2.1B $2.1B $2.5B $2.6B
 
Accounts Payable $3M $8.3M $26.7M $88.7M $15.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.1M $20M $21.9M $21.9M $24.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $263.3M $436.9M $436M $614.4M $574.3M
 
Long-Term Debt -- $28.8M $20.7M $17.6M $16.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $465.6M $458.3M $636M $595.7M
 
Common Stock $12.4K $86.9K $81.1K $79.5K $78.2K
Other Common Equity Adj -$20M -$40.4M $100.8M $127.5M $146.5M
Common Equity -$352.1M $1.4B $1.4B $1.9B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$1.3K $13.1M
Total Equity -$352.1M $1.7B $1.7B $1.9B $2B
 
Total Liabilities and Equity $778.1M $2.1B $2.1B $2.5B $2.6B
Cash and Short Terms $694.1M $1.9B $1.9B $1.8B $2B
Total Debt -- $28.8M $20.7M $17.6M $16.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $2B $1.8B $2.1B $2.7B
Short Term Investments $183.1M $387.9M $1.4B $1.7B --
Accounts Receivable, Net $114.4K $636.1K $2.3M $4.2M $4.7M
Inventory -- -- -- $408.3K $355.8K
Prepaid Expenses $93.1M -- -- -- --
Other Current Assets -- -- $87.1M $72.2M --
Total Current Assets $1.9B $2B $1.8B $2.2B $2.8B
 
Property Plant And Equipment $82.1M $121.5M $197.5M $308.2M $223.5M
Long-Term Investments -- -- $329.3M $176.1M $250.7M
Goodwill -- -- $779.9K $930.9K --
Other Intangibles $74.3K $54.7K $1.2M $37.3M --
Other Long-Term Assets $618.1K $561.3K $548.2K -- --
Total Assets $2B $2.2B $2.4B $2.7B $3.4B
 
Accounts Payable $5.2M $7.3M $46.7M $11.6M $11.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.5M $21.1M $18.7M $27.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $379.6M $406.1M $501.6M $568.7M $669.4M
 
Long-Term Debt $24.5M $23.1M $14.9M $23.7M $8.6M
Capital Leases -- -- -- -- --
Total Liabilities $404.1M $429.2M $520.1M $595.7M $684.3M
 
Common Stock $85K $79K -- -- --
Other Common Equity Adj -$12.7M $125.7M -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.7B $1.9B $2.1B $2.7B
 
Total Liabilities and Equity $2B $2.2B $2.4B $2.7B $3.4B
Cash and Short Terms $1.8B $2B $1.8B $2.1B $2.7B
Total Debt $40M $23.1M $14.9M $23.7M $8.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$136.5M -$166.1M $15.9M $155.1M $217.7M
Depreciation & Amoritzation $15.7M $29.4M $42.7M $60.4M $95.4M
Stock-Based Compensation $18M $64.7M $102.8M $149.2M $158.9M
Change in Accounts Receivable -$1.2M $1.5M -$754.6K -$746.5K -$2.9M
Change in Inventories -- -- -- -- -$422.7K
Cash From Operations $57.4M $254.5M $149M $430.1M $492.2M
 
Capital Expenditures $20M $40.3M $50.5M $134.9M $118.9M
Cash Acquisitions -- -- $1.5M $9.3K $20.9M
Cash From Investing $67.7M -$93.3M -$418.3M -$1.4B -$280.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $79.4M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $1.8M $136.5M $10.1M $229.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $417.6M $997.2M -$99.4M -$58.9M -$202.9M
 
Beginning Cash (CF) $59M $1.8B $1.4B $348.7M $349.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $542.7M $1.1B -$236.1M -$1B $11.1M
Ending Cash (CF) $579.4M $2.9B $1.3B -$674.5M $363M
 
Levered Free Cash Flow $37.3M $214.2M $98.4M $295.2M $373.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $246.1M -- -- -- --
Depreciation & Amoritzation -$12.2M -- -- -- --
Stock-Based Compensation -$31.4M -- -- -- --
Change in Accounts Receivable -$842.1K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.5M $54.5M $112.9M $113.7M $164.4M
 
Capital Expenditures -$12.6M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98.5M -$302.6M -$133.3M -$97.3M -$232.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.8M -- -- -- -$12.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.6M $7.3M -$6.4M -$104.9M $284.5M
 
Beginning Cash (CF) $1.7B $1.6B $334.7M $401.4M $660M
Foreign Exchange Rate Adjustment $5.9M $84.5M -$872.6K -$2.3M -$2.9M
Additions / Reductions -$52.7M -$156.2M -$27.6M -$90.8M $213.7M
Ending Cash (CF) $1.6B $1.5B $306.2M $308.3M $870.8M
 
Levered Free Cash Flow $41.5M $54.5M $112.9M $113.7M $164.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $18M $64.6M -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $236.4M $212.8M $321.7M $488.1M $584.8M
 
Capital Expenditures $9.5M -- -- -- $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$171.9M -$286.7M -$1.4B -$238.8M -$542.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.2B $1.1M -$89.5M -$193.1M $218.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $67.9M -$1.2B $59.5M $261.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $216.3M $212.8M $321.7M $488.1M $579.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- $168.4M
Depreciation & Amoritzation -- -- -- -- $47M
Stock-Based Compensation -- -- -- -- $66.3M
Change in Accounts Receivable -- -- -- -- $775.4K
Change in Inventories -- -- -- -- $46.3K
Cash From Operations $171M $129.2M $301.5M $359.5M $447.4M
 
Capital Expenditures -- -- -- -- $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$124.4M -$317.8M -$1.3B -$179.8M -$439.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $990.9M -$6.3M $3.6M -$130.7M $292.5M
 
Beginning Cash (CF) $2.9B $5.2B $1.6B $1.3B $1.5B
Foreign Exchange Rate Adjustment $7.4M $167.8M -$477.3K -$1.3M -$3.4M
Additions / Reductions $1B -$27.2M -$1B $47.7M $297.2M
Ending Cash (CF) $4B $5.3B $582.5M $1.3B $1.8B
 
Levered Free Cash Flow $158.4M $129.2M $301.5M $359.5M $441.7M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock