Financhill
Sell
47

BFS Quote, Financials, Valuation and Earnings

Last price:
$31.59
Seasonality move :
-0.08%
Day range:
$31.05 - $31.60
52-week range:
$29.16 - $39.15
Dividend yield:
7.48%
P/E ratio:
27.41x
P/S ratio:
2.69x
P/B ratio:
5.85x
Volume:
50.9K
Avg. volume:
76.2K
1-year change:
-18.55%
Market cap:
$770.5M
Revenue:
$269.7M
EPS (TTM):
$1.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $230.6M $238.6M $245.8M $257.7M $269.7M
Revenue Growth (YoY) -1.05% 3.5% 2.99% 4.87% 4.64%
 
Cost of Revenues $109.5M $110.5M $113.5M $115.6M $122.6M
Gross Profit $121M $128.1M $132.3M $142.2M $147.1M
Gross Profit Margin 52.49% 53.7% 53.82% 55.16% 54.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $278K -- -$648K -- $181K
Operating Expenses $24.3M $21.1M $22.3M $24M $25.9M
Operating Income $96.7M $107.1M $110M $118.2M $121.2M
 
Net Interest Expenses -- $45.4M $44M $49.4M $53.9M
EBT. Incl. Unusual Items $50.5M $61.6M $65.4M $69M $67.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $50.3M $61.6M $65.4M $69M $67.7M
 
Minority Interest in Earnings $9.9M $13.3M $15.2M $16.3M $17.1M
Net Income to Common Excl Extra Items $50.3M $61.6M $65.4M $69M $67.7M
 
Basic EPS (Cont. Ops) $1.25 $1.57 $1.63 $1.73 $1.64
Diluted EPS (Cont. Ops) $1.25 $1.57 $1.63 $1.73 $1.63
Weighted Average Basic Share $23.4M $23.7M $24M $24.1M $24.1M
Weighted Average Diluted Share $23.4M $23.7M $24M $24.1M $24.1M
 
EBITDA $147.8M $155.9M $158.9M $166.6M $171.7M
EBIT $96.7M $107.1M $110M $118.2M $121.2M
 
Revenue (Reported) $230.6M $238.6M $245.8M $257.7M $269.7M
Operating Income (Reported) $96.7M $107.1M $110M $118.2M $121.2M
Operating Income (Adjusted) $96.7M $107.1M $110M $118.2M $121.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $59.8M $60.7M $64M $67.3M $72.4M
Revenue Growth (YoY) 1.95% 1.6% 5.33% 5.24% 7.59%
 
Cost of Revenues $27.5M $28M $29.5M $29.8M $34.3M
Gross Profit $32.3M $32.8M $34.5M $37.5M $38.1M
Gross Profit Margin 54.01% 53.94% 53.94% 55.72% 52.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$648K -- -- --
Operating Expenses $4.5M $5.5M $5.4M $5.7M $7.1M
Operating Income $27.8M $27.3M $29.1M $31.8M $31.1M
 
Net Interest Expenses -- $11.1M $12.5M $12.3M $17.1M
EBT. Incl. Unusual Items $16.9M $15.5M $16.7M $19.6M $14M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $16.9M $15.5M $16.7M $19.6M $14M
 
Minority Interest in Earnings $3.7M $3.6M $3.9M $5.1M $3.5M
Net Income to Common Excl Extra Items $16.9M $15.5M $16.7M $19.6M $14M
 
Basic EPS (Cont. Ops) $0.44 $0.38 $0.42 $0.48 $0.32
Diluted EPS (Cont. Ops) $0.44 $0.38 $0.42 $0.48 $0.32
Weighted Average Basic Share $23.7M $24M $24.1M $24.1M $24.2M
Weighted Average Diluted Share $23.7M $24M $24.1M $24.2M $24.2M
 
EBITDA $39.9M $39.2M $41.2M $43.9M $45.2M
EBIT $27.8M $27.3M $29.1M $31.8M $31.1M
 
Revenue (Reported) $59.8M $60.7M $64M $67.3M $72.4M
Operating Income (Reported) $27.8M $27.3M $29.1M $31.8M $31.1M
Operating Income (Adjusted) $27.8M $27.3M $29.1M $31.8M $31.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $238.8M $242.4M $253M $268.5M $284M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $113.1M $110.9M $115.1M $118.5M $137.4M
Gross Profit $125.7M $131.5M $137.9M $150M $146.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$648K -- $181K --
Operating Expenses $21.4M $22M $22.6M $25.8M $27.9M
Operating Income $104.3M $109.5M $115.2M $124.2M $118.7M
 
Net Interest Expenses $10.9M $43M $48.6M $49.7M $67.6M
EBT. Incl. Unusual Items $57.5M $65.9M $67M $74.8M $51.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $57.5M $65.9M $67M $74.8M $51.4M
 
Minority Interest in Earnings $11.9M $15.3M $15.6M $19M $12.3M
Net Income to Common Excl Extra Items $57.5M $65.9M $67M $74.8M $51.4M
 
Basic EPS (Cont. Ops) $1.46 $1.65 $1.67 $1.85 $1.15
Diluted EPS (Cont. Ops) $1.46 $1.65 $1.67 $1.85 $1.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $155.3M $157.5M $163.5M $172.5M $175.8M
EBIT $104.3M $109.5M $115.2M $124.2M $118.7M
 
Revenue (Reported) $238.8M $242.4M $253M $268.5M $284M
Operating Income (Reported) $104.3M $109.5M $115.2M $124.2M $118.7M
Operating Income (Adjusted) $104.3M $109.5M $115.2M $124.2M $118.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $179.4M $182.6M $190.7M $201.5M $215.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $84.1M $83.8M $86.3M $89.3M $104.1M
Gross Profit $95.4M $98.8M $104.4M $112.2M $111.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$648K -- $181K $120K
Operating Expenses $15M $16M $16.3M $18.1M $20.1M
Operating Income $80.4M $82.8M $88.1M $94.1M $91.5M
 
Net Interest Expenses $10.9M $32.2M $36.8M $37M $50.8M
EBT. Incl. Unusual Items $45.8M $50M $51.6M $57.3M $41M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $45.8M $50M $51.6M $57.3M $41M
 
Minority Interest in Earnings $9.7M $11.7M $12.1M $14.8M $10M
Net Income to Common Excl Extra Items $45.8M $50M $51.6M $57.3M $41M
 
Basic EPS (Cont. Ops) $1.17 $1.25 $1.29 $1.42 $0.93
Diluted EPS (Cont. Ops) $1.17 $1.25 $1.29 $1.42 $0.93
Weighted Average Basic Share $70.9M $71.8M $72.1M $72.3M $72.6M
Weighted Average Diluted Share $70.9M $71.9M $72.1M $72.4M $72.7M
 
EBITDA $117.9M $118.8M $124.3M $130.2M $134.3M
EBIT $80.4M $82.8M $88.1M $94.1M $91.5M
 
Revenue (Reported) $179.4M $182.6M $190.7M $201.5M $215.7M
Operating Income (Reported) $80.4M $82.8M $88.1M $94.1M $91.5M
Operating Income (Adjusted) $80.4M $82.8M $88.1M $94.1M $91.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $26.9M $14.6M $13.3M $8.4M $10.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $64.9M $58.7M $56.3M $56M $50.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $97.4M $73.3M $69.6M $64.4M $61.2M
 
Property Plant And Equipment $900K $100K $3.2M $2.5M $1.7M
Long-Term Investments -- -- $4M $2.7M $4.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.8M $15.5M $21.7M $14.3M $14.9M
Total Assets $1.6B $1.7B $1.8B $2B $2.1B
 
Accounts Payable $24.4M $25.6M $43M $57M $46.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $60.8M $89.2M $64.6M $106.9M $246.1M
 
Long-Term Debt $1.1B $1.1B $1.2B $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.3B $1.5B $1.6B
 
Common Stock $235K $238K $240K $241K $243K
Other Common Equity Adj -- -- $2.9M $2M $3M
Common Equity $179.3M $220M $215.5M $163.4M $150.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $63.2M $125.4M $121.3M $156M $165.4M
Total Equity $427.5M $530.5M $521.8M $504.4M $501.1M
 
Total Liabilities and Equity $1.6B $1.7B $1.8B $2B $2.1B
Cash and Short Terms $26.9M $14.6M $13.3M $8.4M $10.3M
Total Debt $1.2B $1.2B $1.2B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $11.9M $10.3M $6.6M $7.2M $11.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $61.9M $58.7M $56.9M $59.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $73.8M $69M $63.5M $67M $70.8M
 
Property Plant And Equipment $321.9K $3.4M $2.7M $1.9M $1.1M
Long-Term Investments -- $4.3M $6.6M $1.3M $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $14M $25.7M $25.8M $14.7M --
Total Assets $1.7B $1.8B $2B $2.1B $2.2B
 
Accounts Payable $27.2M $39.2M $60.8M $59.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28.2M $30.5M $30.9M $32.1M $32.9M
 
Long-Term Debt $1.1B $1.2B $1.3B $1.5B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.4B $1.6B $1.7B
 
Common Stock $237K $240K $241K $241K $245K
Other Common Equity Adj -- $3.1M $4.7M $1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $86.8M $123.4M $117.7M $166.8M $168.6M
Total Equity $529.6M $528.3M $511.3M $508.7M $485.2M
 
Total Liabilities and Equity $1.7B $1.8B $2B $2.1B $2.2B
Cash and Short Terms $11.9M $10.3M $6.6M $7.2M $11.8M
Total Debt $1.1B $1.2B $1.3B $1.5B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $50.3M $61.6M $65.4M $69M $67.7M
Depreciation & Amoritzation $51.1M $50.3M $49M $48.4M $50.5M
Stock-Based Compensation $1.4M $1.6M $1.5M $1.4M $1.7M
Change in Accounts Receivable -$17.8M $5.4M $2.4M -$243K $4.2M
Change in Inventories -- -- -- -- --
Cash From Operations $78.4M $118.4M $121.2M $117.7M $121.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.2M -$55.9M -$116.9M -$203.7M -$188.7M
 
Dividends Paid (Ex Special Dividend) $60.6M $62.2M $66.7M $67.9M $68.1M
Special Dividend Paid
Long-Term Debt Issued $178M $81.9M $354.8M $257.9M $464M
Long-Term Debt Repaid -$118.7M -$87.1M -$271.1M -$90.3M -$317.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.3M -$21.8M -$30.7M -$20.8M -$11.3M
Cash From Financing -$9.3M -$74.8M -$5.6M $81.1M $69.4M
 
Beginning Cash (CF) $26.9M $14.6M $13.3M $8.4M $10.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13M -$12.3M -$1.3M -$4.9M $1.9M
Ending Cash (CF) $39.8M $2.3M $12M $3.5M $12.2M
 
Levered Free Cash Flow $78.4M $118.4M $121.2M $117.7M $121.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.9M $15.5M $16.7M $19.6M $14M
Depreciation & Amoritzation $12.5M $12.2M $12.1M $12.1M $14.1M
Stock-Based Compensation $294K $312K $291K $606K $521K
Change in Accounts Receivable -$2M -$3.1M -$5.1M -$6.5M -$6.6M
Change in Inventories -- -- -- -- --
Cash From Operations $22.4M $25.5M $16.3M $26.5M $20.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.4M -$32.6M -$47.9M -$54.8M -$19.5M
 
Dividends Paid (Ex Special Dividend) $15.8M $17M $17M $17M $17.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $41M $236.8M $59.9M $140.7M --
Long-Term Debt Repaid -$34.6M -$201.8M -$11.3M -$90.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.6M -$12.5M -$5.5M -$5.3M --
Cash From Financing -$14M $6.2M $26.7M $28.7M $5.4M
 
Beginning Cash (CF) $11.9M $10.3M $6.6M $7.2M $11.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9M -$876K -$4.9M $334K $6.5M
Ending Cash (CF) $9M $9.4M $1.7M $7.5M $18.3M
 
Levered Free Cash Flow $22.4M $25.5M $16.3M $26.5M $20.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $57.5M $65.9M $67M $74.8M $51.4M
Depreciation & Amoritzation $51.4M $49.3M $48.3M $48.3M $57.1M
Stock-Based Compensation $1.5M $1.6M $1.4M $1.6M $1.8M
Change in Accounts Receivable $2M $3.2M $1.7M -$3.8M -$214K
Change in Inventories -- -- -- -- --
Cash From Operations $110.7M $121.3M $114.2M $125.1M $106.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46.6M -$101.6M -$179.6M -$201.4M -$117.8M
 
Dividends Paid (Ex Special Dividend) $61.5M $65.6M $67.9M $68M $68.3M
Special Dividend Paid
Long-Term Debt Issued $66.4M $337.2M $217.6M $432.3M --
Long-Term Debt Repaid -$104.4M -$274.3M -$67.7M -$279.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18.5M -$32.1M -$22.4M -$10M --
Cash From Financing -$106.4M -$21.4M $61.8M $76.9M $16M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$42.4M -$1.6M -$3.7M $611K $4.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $110.7M $121.3M $114.2M $125.1M $106.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $45.8M $50M $51.6M $57.3M $41M
Depreciation & Amoritzation $37.9M $36.9M $36.2M $36.1M $42.7M
Stock-Based Compensation $1.2M $1.2M $1.1M $1.3M $1.4M
Change in Accounts Receivable $2.3M -$3K -$731K -$4.3M -$8.8M
Change in Inventories -- -- -- -- --
Cash From Operations $89.1M $92M $85M $92.4M $77.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.8M -$84.5M -$147.3M -$145M -$74.1M
 
Dividends Paid (Ex Special Dividend) $46.3M $49.8M $50.9M $51M $51.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $63.4M $318.8M $181.6M $356M $89.4M
Long-Term Debt Repaid -$76.2M -$263.3M -$59.9M -$249.4M -$58.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.8M -$25.1M -$16.9M -$6M -$5.2M
Cash From Financing -$65.2M -$11.8M $55.5M $51.4M -$2M
 
Beginning Cash (CF) $41.3M $33.8M $29.9M $21.1M $23.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.9M -$4.3M -$6.7M -$1.2M $1.5M
Ending Cash (CF) $26.4M $29.5M $23.2M $19.9M $25.1M
 
Levered Free Cash Flow $89.1M $92M $85M $92.4M $77.6M

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock