Financhill
Buy
67

BFLY Quote, Financials, Valuation and Earnings

Last price:
$3.95
Seasonality move :
-15.99%
Day range:
$3.82 - $4.00
52-week range:
$1.32 - $4.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
10.58x
P/B ratio:
4.89x
Volume:
6.7M
Avg. volume:
6.2M
1-year change:
27.01%
Market cap:
$996.5M
Revenue:
$82.1M
EPS (TTM):
-$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.3M $62.6M $73.4M $65.9M $82.1M
Revenue Growth (YoY) 67.68% 35.27% 17.3% -10.21% 24.52%
 
Cost of Revenues $107.5M $47.1M $33.9M $49M $33.2M
Gross Profit -$61.2M $15.5M $39.5M $16.9M $48.8M
Gross Profit Margin -132.37% 24.77% 53.77% 25.58% 59.51%
 
R&D Expenses $49.7M $74.5M $88.1M $55.6M $37.8M
Selling, General & Admin $50.7M $135.3M $143.4M $88.7M $81.4M
Other Inc / (Exp) -$231K $158.5M $21M $4.5M -$1.9M
Operating Expenses $100.4M $202.8M $230.7M $142.5M $119.2M
Operating Income -$161.6M -$187.3M -$191.2M -$125.6M -$70.3M
 
Net Interest Expenses $856K $651K $2K -- $1.3M
EBT. Incl. Unusual Items -$162.7M -$32.3M -$168.7M -$133.6M -$72.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $121K $42K $82K -$32K
Net Income to Company -$162.7M -$32.4M -$168.7M -$133.7M -$72.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$162.7M -$32.4M -$168.7M -$133.7M -$72.5M
 
Basic EPS (Cont. Ops) -$26.87 -$0.19 -$0.84 -$0.65 -$0.34
Diluted EPS (Cont. Ops) -$26.87 -$0.19 -$0.84 -$0.65 -$0.34
Weighted Average Basic Share $6.1M $173.8M $199.8M $205.4M $211.7M
Weighted Average Diluted Share $6.1M $173.8M $199.8M $205.4M $211.7M
 
EBITDA -$160.2M -$185.2M -$185.3M -$116.9M -$60M
EBIT -$161.6M -$187.3M -$191.2M -$125.6M -$70.3M
 
Revenue (Reported) $46.3M $62.6M $73.4M $65.9M $82.1M
Operating Income (Reported) -$161.6M -$187.3M -$191.2M -$125.6M -$70.3M
Operating Income (Adjusted) -$161.6M -$187.3M -$191.2M -$125.6M -$70.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.6M $19.6M $15.4M $20.6M $21.5M
Revenue Growth (YoY) 44.26% 34.18% -21.39% 33.33% 4.51%
 
Cost of Revenues $20.1M $9.5M $6M $8.3M $25.2M
Gross Profit -$5.5M $10.1M $9.4M $12.2M -$3.8M
Gross Profit Margin -37.59% 51.65% 60.84% 59.5% -17.48%
 
R&D Expenses $21.7M $22.1M $12.1M $8.8M $8.7M
Selling, General & Admin $30.2M $33.9M $20.6M $19M $19.9M
Other Inc / (Exp) $42.5M -$10M $3.3M -$522K --
Operating Expenses $51.5M $54.3M $32.7M $27.8M $28.6M
Operating Income -$57M -$44.2M -$23.3M -$15.6M -$32.4M
 
Net Interest Expenses -- $2K -- $319K $385K
EBT. Incl. Unusual Items -$13.6M -$54.7M -$27.4M -$16.9M -$34M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3K $27K $2K $58K $16K
Net Income to Company -$13.6M -$54.7M -$27.4M -$16.9M -$34M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.6M -$54.7M -$27.4M -$16.9M -$34M
 
Basic EPS (Cont. Ops) -$0.07 -$0.27 -$0.13 -$0.08 -$0.13
Diluted EPS (Cont. Ops) -$0.07 -$0.27 -$0.13 -$0.08 -$0.13
Weighted Average Basic Share $196.1M $200.2M $206.7M $212.8M $252.1M
Weighted Average Diluted Share $196.1M $200.2M $206.7M $212.8M $252.1M
 
EBITDA -$56.5M -$42.3M -$19.3M -$13M -$30.5M
EBIT -$57M -$44.2M -$23.3M -$15.6M -$32.4M
 
Revenue (Reported) $14.6M $19.6M $15.4M $20.6M $21.5M
Operating Income (Reported) -$57M -$44.2M -$23.3M -$15.6M -$32.4M
Operating Income (Adjusted) -$57M -$44.2M -$23.3M -$15.6M -$32.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $59.2M $73.4M $68.4M $76.2M $88.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.5M $38.3M $29.4M $53.7M $50.2M
Gross Profit $16.7M $35.1M $38.9M $22.6M $38.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $67.8M $88.9M $63.5M $40.2M $35.8M
Selling, General & Admin $120.1M $136.8M $105.4M $82.3M $83.6M
Other Inc / (Exp) $129.2M $36.8M $17.1M $565K --
Operating Expenses $186.4M $222.6M $167.2M $122.4M $119.4M
Operating Income -$169.6M -$187.5M -$128.2M -$99.9M -$81.1M
 
Net Interest Expenses $1.4M $8K -- $928K $1.4M
EBT. Incl. Unusual Items -$40.1M -$150.1M -$123.2M -$98.4M -$79.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79K $116K $57K $78K -$66K
Net Income to Company -$40.1M -$150.2M -$123.3M -$98.5M -$79.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.1M -$150.2M -$123.3M -$98.5M -$79.9M
 
Basic EPS (Cont. Ops) -$3.82 -$0.75 -$0.61 -$0.47 -$0.33
Diluted EPS (Cont. Ops) -$3.83 -$0.75 -$0.61 -$0.47 -$0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$167.8M -$182.8M -$118M -$89.8M -$72.3M
EBIT -$169.6M -$187.5M -$128.2M -$99.9M -$81.1M
 
Revenue (Reported) $59.2M $73.4M $68.4M $76.2M $88.4M
Operating Income (Reported) -$169.6M -$187.5M -$128.2M -$99.9M -$81.1M
Operating Income (Adjusted) -$169.6M -$187.5M -$128.2M -$99.9M -$81.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $43.6M $54.4M $49.4M $59.7M $66.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.4M $26.4M $20M $24.6M $41.6M
Gross Profit $9.1M $28M $29.4M $35.1M $24.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54.5M $68.9M $44.4M $29M $26.9M
Selling, General & Admin $102.5M $103.9M $66M $59.6M $61.8M
Other Inc / (Exp) $129.2M $7.5M $3.7M -$309K $4.4M
Operating Expenses $156.6M $170.1M $110.4M $88.6M $88.8M
Operating Income -$147.4M -$142.2M -$81M -$53.5M -$64.3M
 
Net Interest Expenses $399K $2K -- $928K $1.1M
EBT. Incl. Unusual Items -$17.1M -$135M -$89.5M -$54.3M -$61.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72K $67K $83K $78K $43K
Net Income to Company -$17.2M -$135M -$89.6M -$54.4M -$61.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.2M -$135M -$89.6M -$54.4M -$61.8M
 
Basic EPS (Cont. Ops) -$0.10 -$0.68 -$0.44 -$0.26 -$0.25
Diluted EPS (Cont. Ops) -$0.10 -$0.68 -$0.44 -$0.26 -$0.25
Weighted Average Basic Share $494.2M $598.6M $614.2M $633.3M $735.4M
Weighted Average Diluted Share $494.2M $598.6M $614.2M $633.3M $735.4M
 
EBITDA -$58.5M -$138.1M -$72.7M -$45.6M -$57.9M
EBIT -$59.9M -$142.2M -$81M -$53.5M -$64.3M
 
Revenue (Reported) $43.6M $54.4M $49.4M $59.7M $66.1M
Operating Income (Reported) -$147.4M -$142.2M -$81M -$53.5M -$64.3M
Operating Income (Adjusted) -$59.9M -$142.2M -$81M -$53.5M -$64.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $60.2M $422.8M $238.1M $134.6M $88.8M
Short Term Investments -- -- $75.3M -- --
Accounts Receivable, Net $5.8M $11.9M $14.7M $13.4M $20.8M
Inventory $25.8M $63.7M $95.2M $75.8M $76.3M
Prepaid Expenses $2.6M $27.5M $35.2M $2.8M $5.5M
Other Current Assets $3M $13.4M $9.5M $7.6M $6.7M
Total Current Assets $97.3M $511.9M $357.1M $231.3M $192.6M
 
Property Plant And Equipment $6.9M $38.8M $52.9M $41M $33.8M
Long-Term Investments -- $4M $4M $4M $4M
Goodwill -- -- -- -- --
Other Intangibles -- $3.8M $14.7M $28M $29.6M
Other Long-Term Assets -- $6.6M $5.7M $5.4M $4.8M
Total Assets $147.2M $572M $417.6M $304.3M $256.1M
 
Accounts Payable $16.4M $5.8M $7.2M $5.1M $4.3M
Accrued Expenses $31.9M $8.4M $5.9M $2.9M $2.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.4M $1.9M $2.2M $2.4M
Other Current Liabilities $3.2M $6M $6.8M $7.8M $9.2M
Total Current Liabilities $69.7M $49.8M $51.3M $44.3M $48.2M
 
Long-Term Debt $53.9M $27.7M $30M $22.8M $20.4M
Capital Leases -- -- -- -- --
Total Liabilities $509.1M $124.3M $92.2M $84.2M $87.3M
 
Common Stock $1K $20K $20K $21K $22K
Other Common Equity Adj -- -- -- -- --
Common Equity -$361.9M $447.7M $325.4M $220.1M $168.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$361.9M $447.7M $325.4M $220.1M $168.8M
 
Total Liabilities and Equity $147.2M $572M $417.6M $304.3M $256.1M
Cash and Short Terms $60.2M $422.8M $238.1M $134.6M $88.8M
Total Debt $53.9M $27.7M $30M $22.8M $20.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $468.4M $268.6M $150.2M $93.8M $144.2M
Short Term Investments $315.1M $74.5M -- -- --
Accounts Receivable, Net $9.5M $11.8M $13.6M $20.6M $24.4M
Inventory $48.8M $78.5M $96.7M $77.6M $64.9M
Prepaid Expenses $25M $20.8M $2.7M $4.4M --
Other Current Assets $16.8M $14.3M $8.2M $7.5M --
Total Current Assets $543.5M $372.5M $268.6M $199.5M $241.4M
 
Property Plant And Equipment $9.4M $53.5M $42.4M $35.8M $29.9M
Long-Term Investments $4M $4M $4M $4M $4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5M $7.4M $6.5M $5.6M --
Total Assets $580.3M $443.3M $334.2M $265.3M $290M
 
Accounts Payable $5M $2.7M $8.1M $3.7M $3.3M
Accrued Expenses $8.6M $8.8M $4.6M $2.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.8M $1.9M $2.4M --
Other Current Liabilities $4.3M $5.9M $5.3M $7.3M --
Total Current Liabilities $45.2M $45.9M $45.4M $42.8M $50.3M
 
Long-Term Debt -- $30.2M $23.4M $21M $18.4M
Capital Leases -- -- -- -- --
Total Liabilities $129.1M $99.6M $76.8M $83.4M $86.2M
 
Common Stock $20K $20K $21K $22K $26K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $451.3M $343.6M $257.4M $181.8M $203.8M
 
Total Liabilities and Equity $580.3M $443.3M $334.2M $265.3M $290M
Cash and Short Terms $468.4M $268.6M $150.2M $93.8M $144.2M
Total Debt -- $30.2M $23.4M $21M $18.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$162.7M -$32.4M -$168.7M -$133.7M -$72.5M
Depreciation & Amoritzation $1.3M $2.1M $5.9M $8.8M $10.3M
Stock-Based Compensation $11M $47.8M $42.5M $27.5M $21M
Change in Accounts Receivable -$4.4M -$6.1M -$3.1M -$162K -$8.5M
Change in Inventories -$23.5M -$11.3M -$24.5M -$34.1M $2.2M
Cash From Operations -$81.7M -$189.2M -$169.1M -$98.8M -$41.7M
 
Capital Expenditures $2.4M $7.9M $18.3M $5.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$9.9M -$93.8M $70.4M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $54.4M -- -- -- --
Long-Term Debt Repaid -- -$4.4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M $548.4M -$101K -- -$2.1M
Cash From Financing $54.3M $565.7M $2.9M $228K -$1.5M
 
Beginning Cash (CF) $90M $422.8M $162.8M $134.6M $88.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.8M $366.6M -$260M -$28.2M -$45.9M
Ending Cash (CF) $60.2M $789.5M -$97.2M $106.5M $42.9M
 
Levered Free Cash Flow -$84.1M -$197.1M -$187.4M -$104.6M -$44.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$13.6M -$54.7M -$27.4M -$16.9M -$34M
Depreciation & Amoritzation $505K $1.9M $4M $2.6M $1.9M
Stock-Based Compensation $10.7M $9.4M $6.8M $4.4M $4.9M
Change in Accounts Receivable -$1.7M $870K $4M -$5M -$63K
Change in Inventories $22.5M $7.9M -$7.2M $808K -$1.2M
Cash From Operations -$46.5M -$42M -$16M -$7.9M -$2.9M
 
Capital Expenditures $2M $4.6M $1M $414K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $172.6M -$79.7M -$1M -$413K -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1K -- -- --
Cash From Financing $7.6M $2M $92K -- --
 
Beginning Cash (CF) $153.3M $194M $150.2M $93.8M $144.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.7M -$119.7M -$16.9M -$8.3M -$3.9M
Ending Cash (CF) $287M $74.3M $133.3M $85.5M $140.3M
 
Levered Free Cash Flow -$48.5M -$46.6M -$17M -$8.3M -$3.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$40.1M -$150.2M -$123.3M -$98.5M -$79.9M
Depreciation & Amoritzation $1.8M $4.7M $10.2M $8.3M $8.8M
Stock-Based Compensation $42M $36.5M $36M $22.4M $22.3M
Change in Accounts Receivable -$6.6M -$2.5M -$2.3M -$9M -$4.3M
Change in Inventories -$9.6M -$34.1M -$37.1M -$353K $3.1M
Cash From Operations -$168.6M -$183M -$114.6M -$51.7M -$24.9M
 
Capital Expenditures $3.6M $20.2M $5.4M $4.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$319.5M $218.6M $70.4M -$4.8M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.4M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $548.3M -- -- --
Cash From Financing $593.7M $5.1M $365K -- $78M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $105.6M $40.7M -$43.8M -$56.5M $50.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$172.2M -$203.3M -$120M -$56.5M -$27.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$17.2M -$135M -$89.6M -$54.4M -$61.8M
Depreciation & Amoritzation $1.4M $4.1M $8.3M $7.8M $6.3M
Stock-Based Compensation $38.8M $27.4M $20.9M $15.8M $17.1M
Change in Accounts Receivable -$3.7M -$39K $711K -$8.2M -$4M
Change in Inventories $1.4M -$21.4M -$34M -$264K $626K
Cash From Operations -$146.4M -$140.3M -$85.7M -$38.6M -$21.7M
 
Capital Expenditures $3.8M $16.2M $3.3M $2.3M $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$319.8M -$91.3M $72.9M -$2.3M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.4M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$52K -$100K -- -- -$2.8M
Cash From Financing $563.3M $2.7M $228K -- $79.5M
 
Beginning Cash (CF) $232.4M $872.4M $511.9M $308.8M $447.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.1M -$228.8M -$12.6M -$40.8M $55.5M
Ending Cash (CF) $329.5M $643.6M $499.3M $267.9M $503M
 
Levered Free Cash Flow -$150.2M -$156.4M -$89M -$40.9M -$24M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock