Financhill
Buy
85

BANC Quote, Financials, Valuation and Earnings

Last price:
$21.00
Seasonality move :
-0.17%
Day range:
$20.54 - $21.20
52-week range:
$11.52 - $21.61
Dividend yield:
1.91%
P/E ratio:
17.94x
P/S ratio:
1.87x
P/B ratio:
1.07x
Volume:
2.7M
Avg. volume:
2.7M
1-year change:
28.99%
Market cap:
$3.3B
Revenue:
$1.8B
EPS (TTM):
$1.17
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $310.5M $1.6B $1.5B $1.9B $1.8B
Revenue Growth (YoY) -0.09% 426.69% -6.76% 24.25% -4.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $51M -$47.8M -$443.1M -$60M --
Operating Expenses -$98.3M -$602.3M $692M -$154.5M -$313.1M
Operating Income $98.3M $602.3M -$692M $154.5M $313.1M
 
Net Interest Expenses $25.6M $65.3M $475.4M $170.7M $140.8M
EBT. Incl. Unusual Items $82.6M $567.6M -$2.2B $168.7M $313.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.3M $144M -$312.2M $41.8M $84.1M
Net Income to Company $607M $423.6M -$1.9B $126.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62.2M $416.1M -$1.9B $126.9M $229M
 
Basic EPS (Cont. Ops) $0.95 $5.14 -$22.71 $0.52 $1.18
Diluted EPS (Cont. Ops) $0.95 $5.14 -$22.71 $0.52 $1.17
Weighted Average Basic Share $53.1M $77.3M $85.4M $168.4M $159.8M
Weighted Average Diluted Share $53.3M $77.3M $85.4M $168.7M $161.7M
 
EBITDA -- $930.7M -$896.2M $1.2B --
EBIT $120.5M $833.3M -$987.5M $1.1B $1B
 
Revenue (Reported) $310.5M $1.6B $1.5B $1.9B $1.8B
Operating Income (Reported) $98.3M $602.3M -$692M $154.5M $313.1M
Operating Income (Adjusted) $120.5M $833.3M -$987.5M $1.1B $1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $86.4M $454.1M $66.8M $453.2M $458.2M
Revenue Growth (YoY) 7.42% 425.83% -85.28% 578.01% 1.1%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$48.1M -$442.6M -$111K --
Operating Expenses -$20.8M -$101.9M $548.2M -$54.5M -$99.8M
Operating Income $20.8M $101.9M -$548.2M $54.5M $99.8M
 
Net Interest Expenses $6.5M $32.5M $108.4M $35.1M $35.7M
EBT. Incl. Unusual Items $8.5M $67.2M -$660M $70.1M $99.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $17.6M -$177M $13.2M $22.4M
Net Income to Company $550.4M $324.2M -$483M $56.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8M $49.5M -$483M $56.9M $77.4M
 
Basic EPS (Cont. Ops) $0.07 $0.51 -$4.55 $0.28 $0.43
Diluted EPS (Cont. Ops) $0.07 $0.51 -$4.55 $0.28 $0.42
Weighted Average Basic Share $60.4M $77.4M $108.3M $168.6M $155.4M
Weighted Average Diluted Share $60.7M $77.4M $108.3M $169.7M $160.1M
 
EBITDA -- -- -- -- --
EBIT $17M $217.2M -$343.8M $259.3M $265.4M
 
Revenue (Reported) $86.4M $454.1M $66.8M $453.2M $458.2M
Operating Income (Reported) $20.8M $101.9M -$548.2M $54.5M $99.8M
Operating Income (Adjusted) $17M $217.2M -$343.8M $259.3M $265.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $310.5M $741.3M $793.7M $1.9B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$48M -$443.1M -$60M --
Operating Expenses -$98.3M -$243.9M $511M -$155M -$313.1M
Operating Income $98.3M $243.9M -$511M $155M $313.1M
 
Net Interest Expenses $25.6M $53.5M $249.5M $170.7M $140.8M
EBT. Incl. Unusual Items $82.6M $205.4M -$634.3M $168.7M $313.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.3M $56.5M -$166.1M $41.8M $84.1M
Net Income to Company $607M $423.6M -$1.9B $126.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62.3M $148.9M -$467.8M $126.9M $228.9M
 
Basic EPS (Cont. Ops) $0.99 $2.04 -$4.32 $0.52 $1.19
Diluted EPS (Cont. Ops) $0.98 $2.03 -$4.32 $0.52 $1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $120.5M $390M $77.7M $1.1B $1B
 
Revenue (Reported) $310.5M $741.3M $793.7M $1.9B $1.8B
Operating Income (Reported) $98.3M $243.9M -$511M $155M $313.1M
Operating Income (Adjusted) $120.5M $390M $77.7M $1.1B $1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $741.3M $793.7M $1.9B $1.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$48M -$443.1M -$60M $962K --
Operating Expenses -$243.9M $511M -$155M -$313.1M --
Operating Income $243.9M -$511M $155M $313.1M --
 
Net Interest Expenses $53.5M $249.5M $170.7M $140.8M --
EBT. Incl. Unusual Items $205.4M -$634.3M $168.7M $313.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.5M -$166.1M $41.8M $84.1M --
Net Income to Company $423.6M -$1.9B $126.9M $82M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $148.9M -$467.8M $126.9M $228.9M --
 
Basic EPS (Cont. Ops) $2.04 -$4.32 $0.52 $1.19 --
Diluted EPS (Cont. Ops) $2.03 -$4.32 $0.52 $1.17 --
Weighted Average Basic Share $261.4M $303.7M $673.8M $639.4M --
Weighted Average Diluted Share $262.4M $303.9M $674.9M $647M --
 
EBITDA $79.5M $65.6M $322.5M $273.4M --
EBIT $390M $77.7M $1.1B $1B --
 
Revenue (Reported) $741.3M $793.7M $1.9B $1.8B --
Operating Income (Reported) $243.9M -$511M $155M $313.1M --
Operating Income (Adjusted) $390M $77.7M $1.1B $1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $41.7M $212.3M $202.4M $192M $181.1M
Short Term Investments $1.3B $4.8B $2.3B $2.2B --
Accounts Receivable, Net -- $157.1M $138.5M $125.5M --
Inventory -- -- -- -- --
Prepaid Expenses -- $26.8M $43.5M $39.4M --
Other Current Assets -- -- -- -- --
Total Current Assets $267.1M $2.5B $5.6B $2.7B $2.3B
 
Property Plant And Equipment $148.3M $584.8M $624.2M $549.8M $384.9M
Long-Term Investments $302.9M $2.5B $5.9B $2.9B $2.5B
Goodwill $94.3M $1.4B $198.6M $214.5M --
Other Intangibles $6.4M $31.4M $165.5M $132.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.4B $41.4B $38.8B $33.7B $34.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $25M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.8B $28.7B $28.3B $24.8B $21.3B
 
Long-Term Debt $711.8M $2.7B $4B $2.4B $3B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $37.5B $35.4B $30.2B $31.3B
 
Common Stock $651K $1.2M $1.7M $1.7M $1.6M
Other Common Equity Adj $7.7M -$790.9M -$432.1M -$354.8M --
Common Equity $970.3M $3.5B $2.9B $3B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $4B $3.4B $3.5B $3.5B
 
Total Liabilities and Equity $9.4B $41.4B $38.8B $33.7B $34.8B
Cash and Short Terms $1.5B $7.1B $7.7B $4.7B --
Total Debt $781.8M $2.7B $4B $2.4B $3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $41.7M $212.3M $202.4M $192M $181.1M
Short Term Investments $1.3B $4.8B $2.3B $2.2B --
Accounts Receivable, Net -- $157.1M $138.5M $125.5M --
Inventory -- -- -- -- --
Prepaid Expenses -- $26.8M $43.5M $39.4M --
Other Current Assets -- -- -- -- --
Total Current Assets $267.1M $2.5B $5.6B $2.7B $2.3B
 
Property Plant And Equipment $148.3M $584.8M $624.2M $549.8M $384.9M
Long-Term Investments $302.9M $2.5B $5.9B $2.9B $2.5B
Goodwill $94.3M $1.4B $198.6M $214.5M --
Other Intangibles $6.4M $31.4M $165.5M $132.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.4B $41.4B $38.8B $33.7B $34.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $25M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.8B $28.7B $28.3B $24.8B $21.3B
 
Long-Term Debt $711.8M $2.7B $4B $2.4B $3B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $37.5B $35.4B $30.2B $31.3B
 
Common Stock $651K $1.2M $1.7M $1.7M $1.6M
Other Common Equity Adj $7.7M -$790.9M -$432.1M -$354.8M --
Common Equity -- -- -- -- --
Total Preferred Equity $93.3M $597.2M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $4B $3.4B $3.5B $3.5B
 
Total Liabilities and Equity $9.4B $41.4B $38.8B $33.7B $34.8B
Cash and Short Terms $1.5B $7.1B $7.7B $4.7B --
Total Debt $781.8M $2.7B $4B $2.4B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12.6M $607M $423.6M -$1.9B $126.9M
Depreciation & Amoritzation $17.8M $20.6M $97.4M $91.3M $121.4M
Stock-Based Compensation $5.8M $5.3M $34.8M $28.7M $15.4M
Change in Accounts Receivable $19.2M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $74.9M $107.6M $702M $127.3M $77.6M
 
Capital Expenditures $5.1M $2.8M $120.9M -- $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$266.9M -$7.5M -$3.6B $12.6B $1.9B
 
Dividends Paid (Ex Special Dividend) -$25.7M $21.2M $139.6M $88.7M $108.1M
Special Dividend Paid
Long-Term Debt Issued $193.6M $394.3M $1.8B $2.5B $1.1B
Long-Term Debt Repaid -$760M -$55.2M -- -$2.3B -$2.6B
Repurchase of Common Stock -$17.3M $93.3M $9.5M $5.4M $2.7M
Other Financing Activities -$9.7M -$8.5M -$9.5M -$5.4M -$2.7M
Cash From Financing $39.4M -$92.8M $1.1B -$9.6B -$4.8B
 
Beginning Cash (CF) $373.5M $3.2B $4.1B $2.2B $5.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$152.7M $7.3M -$1.8B $3.1B -$2.9B
Ending Cash (CF) $220.8M $4.1B $2.2B $5.4B $2.5B
 
Levered Free Cash Flow $69.8M $104.8M $581.1M $127.3M $72.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $550.4M $324.2M -$483M $56.9M --
Depreciation & Amoritzation $83.1M -- -- -- --
Stock-Based Compensation $1.3M $30.3M $14.5M $1.4M --
Change in Accounts Receivable -$4.9M -$29.7M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $30M $589.9M $73.1M $80M --
 
Capital Expenditures $554K $118.3M -- $3.4M --
Cash Acquisitions -- -$10.3M -- -- --
Cash From Investing $411.3M -$3.6B $6B $415.7M --
 
Dividends Paid (Ex Special Dividend) $5.5M $126.9M $27.5M $27.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $294.3M $1.5B -$3.6B -- --
Long-Term Debt Repaid -- $15M -$795.5M -$201.5M --
Repurchase of Common Stock -- -$145.3M $153K $158K --
Other Financing Activities -- -- -$153K -$158K --
Cash From Financing -$399.1M $1.1B -$6.7B $134.2M --
 
Beginning Cash (CF) $185.8M $256.1M $6.1B $2.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.3M -$1.8B -$692.1M -$52M --
Ending Cash (CF) $4.1B $2.2B $5.4B $2.5B --
 
Levered Free Cash Flow $29.5M $471.6M $73.1M $76.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $607M $423.6M -$1.9B $126.9M --
Depreciation & Amoritzation $95.3M $97.4M $91.3M $121.4M --
Stock-Based Compensation $5.3M $34.8M $28.7M $15.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $107.6M $702M $127.3M $77.6M --
 
Capital Expenditures $2.8M $120.9M -- $5.2M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.5M -$3.6B $12.6B $1.9B --
 
Dividends Paid (Ex Special Dividend) $21.2M $139.6M $88.7M $108.1M --
Special Dividend Paid
Long-Term Debt Issued $394.3M $1.8B $2.5B $1.1B --
Long-Term Debt Repaid -- -- -$2.3B -$2.6B --
Repurchase of Common Stock $93.3M $9.5M $5.4M $2.7M --
Other Financing Activities -- -- -$5.4M -$2.7M --
Cash From Financing -$92.8M $1.1B -$9.6B -$4.8B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M -$1.8B $3.1B -$2.9B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $104.8M $581.1M $127.3M $72.4M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $423.6M -$1.9B $126.9M $82M --
Depreciation & Amoritzation $4.4M $4.1M $30.5M $51.4M --
Stock-Based Compensation $34.8M $28.7M $15.4M $18M --
Change in Accounts Receivable -$0 -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $702M $127.3M $77.6M $153.5M --
 
Capital Expenditures $120.9M -- $5.2M $3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6B $12.6B $1.9B -$592.8M --
 
Dividends Paid (Ex Special Dividend) $139.6M $88.7M $108.1M $79.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $2.5B $1.1B $700M --
Long-Term Debt Repaid -- -$2.3B -$2.6B -$176.2M --
Repurchase of Common Stock $9.5M $5.4M $2.7M $191.3M --
Other Financing Activities -- -$5.4M -$2.7M -$3.4M --
Cash From Financing $1.1B -$9.6B -$4.8B $335.3M --
 
Beginning Cash (CF) $981.5M $21.7B $13.7B $4.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B $3.1B -$2.9B -$103.9M --
Ending Cash (CF) $3B $24.8B $10.8B $4.7B --
 
Levered Free Cash Flow $581.1M $127.3M $72.4M $150.5M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
75
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock