Financhill
Buy
86

BKSY Quote, Financials, Valuation and Earnings

Last price:
$11.32
Seasonality move :
23.06%
Day range:
$9.25 - $11.74
52-week range:
$3.86 - $21.92
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.40x
P/B ratio:
3.85x
Volume:
2.5M
Avg. volume:
811.1K
1-year change:
22.33%
Market cap:
$362.3M
Revenue:
$102.1M
EPS (TTM):
-$3.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $21.1M $34.1M $65.4M $94.5M $102.1M
Revenue Growth (YoY) -- 61.27% 91.73% 44.59% 8.04%
 
Cost of Revenues $23.9M $34.7M $35.8M $33.8M $27.4M
Gross Profit -$2.7M -$663K $29.5M $60.7M $74.7M
Gross Profit Margin -12.92% -1.95% 45.18% 64.25% 73.13%
 
R&D Expenses $7.4M $1.5M $1.6M $1.7M $2.3M
Selling, General & Admin $21.4M $85.2M $78.8M $71.6M $73.1M
Other Inc / (Exp) -$1.1M -$89.4M $16M $11.8M -$1.9M
Operating Expenses $38.7M $101.1M $116.1M $116.7M $118.9M
Operating Income -$41.4M -$101.7M -$86.5M -$56M -$44.3M
 
Net Interest Expenses $5.2M $52.9M $4.3M $9M $10.6M
EBT. Incl. Unusual Items -$47.7M -$244M -$74.9M -$53.2M -$56.8M
Earnings of Discontinued Ops. $28.2M -$1.7M $707K -- --
Income Tax Expense -- -- -- $673K $370K
Net Income to Company -$47.7M -$244M -$74.9M -$53.9M -$57.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.5M -$245.6M -$74.2M -$53.9M -$57.2M
 
Basic EPS (Cont. Ops) -$1.35 -$27.12 -$5.04 -$3.18 -$2.67
Diluted EPS (Cont. Ops) -$1.35 -$27.12 -$5.04 -$3.18 -$2.67
Weighted Average Basic Share $14.5M $14.3M $14.7M $16.9M $21.4M
Weighted Average Diluted Share $14.5M $14.3M $14.7M $16.9M $21.4M
 
EBITDA -$32.7M -$224.5M -$32.1M $434K -$542K
EBIT -$42.5M -$238.8M -$69.5M -$43.9M -$44.7M
 
Revenue (Reported) $21.1M $34.1M $65.4M $94.5M $102.1M
Operating Income (Reported) -$41.4M -$101.7M -$86.5M -$56M -$44.3M
Operating Income (Adjusted) -$42.5M -$238.8M -$69.5M -$43.9M -$44.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.4M $11.5M $19.4M $35.5M $30.4M
Revenue Growth (YoY) -- 79.32% 69.01% 82.87% -14.47%
 
Cost of Revenues $4.1M $10.2M $7.3M $12M $6.9M
Gross Profit $2.3M $1.3M $12.1M $23.5M $23.5M
Gross Profit Margin 35.7% 11.41% 62.41% 66.18% 77.39%
 
R&D Expenses $7.3M $883K $492K $368K $737K
Selling, General & Admin $381K $27.8M $20.4M $17.1M $18.9M
Other Inc / (Exp) -$238K $39.1M $4.7M $3.5M -$10.5M
Operating Expenses $11M $33.2M $30.4M $28.1M $29.6M
Operating Income -$8.7M -$31.9M -$18.3M -$4.6M -$6.1M
 
Net Interest Expenses $1.2M $1.2M $1.2M $2.2M $2.8M
EBT. Incl. Unusual Items -$10.1M $6M -$14.8M -$3.4M -$19.4M
Earnings of Discontinued Ops. -$264K -$628K -- -- --
Income Tax Expense -- -- -- $413K $20K
Net Income to Company -- $7M -$15.5M -$3.8M -$19.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.4M $5.4M -$14.8M -$3.8M -$19.4M
 
Basic EPS (Cont. Ops) -$0.72 $0.38 -$1.04 -$0.24 -$1.01
Diluted EPS (Cont. Ops) -$0.72 $0.38 -$1.04 -$0.24 -$1.01
Weighted Average Basic Share $14.5M $14.3M $14.9M $17.7M $30.6M
Weighted Average Diluted Share $14.5M $14.3M $14.9M $17.7M $30.6M
 
EBITDA -$5.6M $12M -$3.2M $10.1M -$6M
EBIT -$9M $7.5M -$13.1M -$696K -$16M
 
Revenue (Reported) $6.4M $11.5M $19.4M $35.5M $30.4M
Operating Income (Reported) -$8.7M -$31.9M -$18.3M -$4.6M -$6.1M
Operating Income (Adjusted) -$9M $7.5M -$13.1M -$696K -$16M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $34.1M $65.4M $94.5M $102.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $34.7M $35.8M $33.8M $27.4M
Gross Profit -- -$663K $29.5M $60.7M $74.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.4M $1.6M $1.7M $2.3M
Selling, General & Admin -- $85.4M $78.8M $71.6M $73.1M
Other Inc / (Exp) -$829K -$89.4M $16M $11.7M -$1.9M
Operating Expenses -- $101.1M $116.1M $116.7M $118.9M
Operating Income -- -$101.7M -$86.5M -$56M -$44.3M
 
Net Interest Expenses $1.9M $52.9M $4.3M $8.9M $10.6M
EBT. Incl. Unusual Items -- -$244M -$74.9M -$53.2M -$56.8M
Earnings of Discontinued Ops. -$775K -$1.7M $707K -- --
Income Tax Expense -- -- -- $673K $370K
Net Income to Company -- -$244M -$74.9M -$53.9M -$57.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$245.6M -$74.2M -$53.9M -$57.2M
 
Basic EPS (Cont. Ops) -- -$19.07 -$5.04 -$3.24 -$3.03
Diluted EPS (Cont. Ops) -- -$19.07 -$5.04 -$3.24 -$3.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$224.5M -$32.1M $434K -$542K
EBIT -- -$238.8M -$69.5M -$43.9M -$44.7M
 
Revenue (Reported) -- $34.1M $65.4M $94.5M $102.1M
Operating Income (Reported) -- -$101.7M -$86.5M -$56M -$44.3M
Operating Income (Adjusted) -- -$238.8M -$69.5M -$43.9M -$44.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $34.1M $65.4M $94.5M $102.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.7M $35.8M $33.8M $27.4M --
Gross Profit -$663K $29.5M $60.7M $74.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4M $1.6M $1.7M $2.3M --
Selling, General & Admin $85.4M $78.8M $71.6M $73.1M --
Other Inc / (Exp) -$89.4M $16M $11.7M -$1.9M --
Operating Expenses $101.1M $116.1M $116.7M $118.9M --
Operating Income -$101.7M -$86.5M -$56M -$44.3M --
 
Net Interest Expenses $52.9M $4.3M $8.9M $10.6M --
EBT. Incl. Unusual Items -$244M -$74.9M -$53.2M -$56.8M --
Earnings of Discontinued Ops. -$1.7M $707K -- -- --
Income Tax Expense -- -- $673K $370K --
Net Income to Company -$244M -$74.9M -$53.9M -$57.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$245.6M -$74.2M -$53.9M -$57.2M --
 
Basic EPS (Cont. Ops) -$19.07 -$5.04 -$3.24 -$3.03 --
Diluted EPS (Cont. Ops) -$19.07 -$5.04 -$3.24 -$3.03 --
Weighted Average Basic Share $52M $58.9M $67.7M $85.8M --
Weighted Average Diluted Share $52M $58.9M $68.2M $85.8M --
 
EBITDA -$224.5M -$32.1M $434K -$542K --
EBIT -$238.8M -$69.5M -$43.9M -$44.7M --
 
Revenue (Reported) $34.1M $65.4M $94.5M $102.1M --
Operating Income (Reported) -$101.7M -$86.5M -$56M -$44.3M --
Operating Income (Adjusted) -$238.8M -$69.5M -$43.9M -$44.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1M $165.6M $34.2M $32.8M $13.1M
Short Term Investments -- -- $38M $19.7M $39.4M
Accounts Receivable, Net $2.9M $2.6M $3.1M $7.1M $14.7M
Inventory -- -- -- -- $6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $965K $6.3M $4.7M $3.9M $4.4M
Total Current Assets $18.2M $178.7M $88.5M $79.3M $106.7M
 
Property Plant And Equipment $83.5M $110.7M $126.1M $124.7M $130.2M
Long-Term Investments $3.3M $4M $5.3M -- --
Goodwill $9.4M $9.4M $9.4M $9.4M $10.3M
Other Intangibles $3.8M $2.5M $1.9M $1.4M $5.4M
Other Long-Term Assets $1.7M $560K $2.8M $9.3M $1.5M
Total Assets $119.9M $305.8M $234.1M $224.1M $254.1M
 
Accounts Payable $4.2M $1.7M $2.4M $2.3M $8.2M
Accrued Expenses $3.8M $9.1M $13.1M $9.6M $12.6M
Current Portion Of Long-Term Debt $16.7M -- -- -- $1.9M
Current Portion Of Capital Lease Obligations $48K $49K $530K $621K $775K
Other Current Liabilities $7.4M $2.8M $256K $244K $182K
Total Current Liabilities $55.4M $30.5M $26.9M $27.5M $26M
 
Long-Term Debt $84.9M $71.4M $76.2M $83.5M $105.7M
Capital Leases -- -- -- -- --
Total Liabilities $152.7M $126.1M $112.2M $130.9M $160.2M
 
Common Stock $3K $11K $12K $2K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -$32.8M $179.6M $121.9M $93.2M $94M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$32.8M $179.6M $121.9M $93.2M $94M
 
Total Liabilities and Equity $119.9M $305.8M $234.1M $224.1M $254.1M
Cash and Short Terms $5.1M $165.6M $72.2M $52.5M $52.5M
Total Debt $101.6M $71.4M $76.2M $83.5M $107.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1M $165.6M $34.2M $32.8M $13.1M
Short Term Investments -- -- $38M $19.7M $39.4M
Accounts Receivable, Net $2.9M $2.6M $3.1M $7.1M $14.7M
Inventory -- -- -- -- $6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $965K $6.3M $4.7M $3.9M $4.4M
Total Current Assets $18.2M $178.7M $88.5M $79.3M $106.7M
 
Property Plant And Equipment $83.5M $110.7M $126.1M $124.7M $130.2M
Long-Term Investments $3.3M $4M $5.3M -- --
Goodwill $9.4M $9.4M $9.4M $9.4M $10.3M
Other Intangibles $3.8M $2.5M $1.9M $1.4M $5.4M
Other Long-Term Assets $1.7M $560K $2.8M $9.3M $1.5M
Total Assets $119.9M $305.8M $234.1M $224.1M $254.1M
 
Accounts Payable $4.2M $1.7M $2.4M $2.3M $8.2M
Accrued Expenses $3.8M $9.1M $13.1M $9.6M $12.6M
Current Portion Of Long-Term Debt $16.7M -- -- -- $1.9M
Current Portion Of Capital Lease Obligations $48K $49K $530K $621K $775K
Other Current Liabilities $7.4M $2.8M $256K $244K $182K
Total Current Liabilities $55.4M $30.5M $26.9M $27.5M $26M
 
Long-Term Debt $84.9M $71.4M $76.2M $83.5M $105.7M
Capital Leases -- -- -- -- --
Total Liabilities $152.7M $126.1M $112.2M $130.9M $160.2M
 
Common Stock $3K $11K $12K $2K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$32.8M $179.6M $121.9M $93.2M $94M
 
Total Liabilities and Equity $119.9M $305.8M $234.1M $224.1M $254.1M
Cash and Short Terms $5.1M $165.6M $72.2M $52.5M $52.5M
Total Debt $101.6M $71.4M $76.2M $83.5M $107.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$47.7M -$244M -$74.9M -$53.9M -$57.2M
Depreciation & Amoritzation $9.8M $14.3M $37.3M $44.3M $44.1M
Stock-Based Compensation $2M $42.6M $20M $10.9M $11.2M
Change in Accounts Receivable -$2.4M $2.3M -$6.5M -$20.4M -$12.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$31.7M -$53.9M -$44.5M -$17.4M -$6.4M
 
Capital Expenditures $281K $1.3M $11.7M $15.3M $15.7M
Cash Acquisitions -- $302K $804K $9.5M $541K
Cash From Investing -$9.8M -$63.6M -$81.6M -$15.2M -$68.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.6M $58.6M -- -- $20M
Long-Term Debt Repaid -$39K -$22.2M -- -- -$10M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$147K -$6.5M -$5.1M -$3.7M -$1.7M
Cash From Financing $3.4M $275M -$5.1M $29.1M $55.7M
 
Beginning Cash (CF) $37.2M $10.6M $168.1M $37M $33.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38M $157.5M -$131.1M -$3.6M -$19.1M
Ending Cash (CF) $10.6M $168.1M $37M $33.4M $14.4M
 
Levered Free Cash Flow -$32M -$55.1M -$56.1M -$32.7M -$22.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $7M -$15.5M -$3.8M -$19.4M
Depreciation & Amoritzation -- $4.5M $10M $10.8M $10M
Stock-Based Compensation -- $13.3M $3.6M $3.1M $2.9M
Change in Accounts Receivable -- $2.9M $265K -$15.5M -$4.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$15.1M -$5M -$1.6M -$1.8M
 
Capital Expenditures -- $734K $2.8M $3M $3.4M
Cash Acquisitions -- $302K $258K -- --
Cash From Investing -- -$14.1M $2.5M -$277K -$40.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$2K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$549K -$505K -$60K
Cash From Financing -- -$314K -$539K $1.4M -$243K
 
Beginning Cash (CF) -- $197.7M $40M $34M $57.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$29.6M -$3M -$539K -$42.9M
Ending Cash (CF) -- $168.1M $37M $33.4M $14.4M
 
Levered Free Cash Flow -- -$15.9M -$7.8M -$4.6M -$5.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$244M -$74.9M -$53.9M -$57.2M
Depreciation & Amoritzation -- $14.3M $37.3M $44.3M $44.1M
Stock-Based Compensation -- $42.6M $20M $10.9M $11.2M
Change in Accounts Receivable -- $2.3M -$6.5M -$20.4M -$12.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$53.9M -$44.5M -$17.4M -$6.4M
 
Capital Expenditures -- $1.3M $11.7M $15.3M $15.7M
Cash Acquisitions -- $302K $804K -- --
Cash From Investing -- -$63.6M -$81.6M -$15.2M -$68.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $58.6M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$6.5M -$5.1M -$3.7M -$1.7M
Cash From Financing -- $275M -$5.1M $29.1M $55.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $157.5M -$131.1M -$3.6M -$19.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$55.1M -$56.1M -$32.7M -$22.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$244M -$74.9M -$53.9M -$57.2M --
Depreciation & Amoritzation $14.3M $37.3M $44.3M $44.1M --
Stock-Based Compensation $42.6M $20M $10.9M $11.2M --
Change in Accounts Receivable $2.3M -$6.5M -$20.4M -$12.8M --
Change in Inventories -- -- -- -- --
Cash From Operations -$53.9M -$44.5M -$17.4M -$6.4M --
 
Capital Expenditures $1.3M $11.7M $15.3M $15.7M --
Cash Acquisitions $302K $804K -- -- --
Cash From Investing -$63.6M -$81.6M -$15.2M -$68.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $58.6M -- -- $20M --
Long-Term Debt Repaid -$22.2M -- -- -$10M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.5M -$5.1M -$3.7M -$1.7M --
Cash From Financing $275M -$5.1M $29.1M $55.7M --
 
Beginning Cash (CF) $290.4M $413.9M $173.7M $132.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157.5M -$131.1M -$3.6M -$19.1M --
Ending Cash (CF) $447.9M $282.8M $170.1M $113.7M --
 
Levered Free Cash Flow -$55.1M -$56.1M -$32.7M -$22.1M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 7.92% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is up 0.6% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 7.23% over the past day.

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

Show me the best stock