Financhill
Sell
8

BRBR Quote, Financials, Valuation and Earnings

Last price:
$18.52
Seasonality move :
-0.63%
Day range:
$17.91 - $18.90
52-week range:
$17.10 - $79.57
Dividend yield:
0%
P/E ratio:
12.72x
P/S ratio:
1.00x
P/B ratio:
--
Volume:
3.8M
Avg. volume:
4.6M
1-year change:
-76.07%
Market cap:
$2.2B
Revenue:
$2.3B
EPS (TTM):
$1.46
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.4B $1.7B $2B $2.3B
Revenue Growth (YoY) 26.19% 9.98% 21.53% 19.76% 16.05%
 
Cost of Revenues $912.1M $969.4M $1.2B $1.3B $1.5B
Gross Profit $335M $402.1M $503.6M $672.3M $771.5M
Gross Profit Margin 26.86% 29.32% 30.21% 33.68% 33.3%
 
R&D Expenses $11.2M $11.4M $12M $14.3M $16M
Selling, General & Admin $167.1M $189.7M $216.3M $284.6M $396M
Other Inc / (Exp) -$1.6M -$17.6M -- -- --
Operating Expenses $162.4M $175.2M $215.6M $284.6M $327M
Operating Income $172.6M $226.9M $288M $387.7M $444.5M
 
Net Interest Expenses $40.7M $47.9M $66.9M $58.3M $68.4M
EBT. Incl. Unusual Items $123.2M $145.6M $220.4M $329.4M $289M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $29.6M $54.9M $82.9M $72.8M
Net Income to Company $114.4M $116M $165.5M $246.5M $216.2M
 
Minority Interest in Earnings $86.8M $33.7M -- -- --
Net Income to Common Excl Extra Items $114.4M $116M $165.5M $246.5M $216.2M
 
Basic EPS (Cont. Ops) $0.70 $0.88 $1.24 $1.89 $1.70
Diluted EPS (Cont. Ops) $0.70 $0.88 $1.23 $1.86 $1.68
Weighted Average Basic Share $39.5M $93.5M $133M $130.3M $126.9M
Weighted Average Diluted Share $39.5M $93.8M $134.1M $132.3M $128.5M
 
EBITDA $226.3M $248.2M $316.3M $424.2M $463.1M
EBIT $172.6M $226.9M $288M $387.7M $444.5M
 
Revenue (Reported) $1.2B $1.4B $1.7B $2B $2.3B
Operating Income (Reported) $172.6M $226.9M $288M $387.7M $444.5M
Operating Income (Adjusted) $172.6M $226.9M $288M $387.7M $444.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $306.5M $362.7M $430.4M $532.9M $537.3M
Revenue Growth (YoY) 8.53% 18.34% 18.67% 23.82% 0.83%
 
Cost of Revenues $219.1M $245.8M $304.6M $337.5M $379M
Gross Profit $87.4M $116.9M $125.8M $195.4M $158.3M
Gross Profit Margin 28.52% 32.23% 29.23% 36.67% 29.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.8M $41.7M $52.8M $80.1M $78M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $34.8M $41.4M $52.8M $80.1M $78M
Operating Income $52.6M $75.5M $73M $115.3M $80.3M
 
Net Interest Expenses $8M $16.7M $14.9M $14.4M $20M
EBT. Incl. Unusual Items $42.2M $58.5M $58.1M $100.9M $58.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $14.3M $14.2M $24M $14.8M
Net Income to Company $39.3M $44.2M $43.9M $76.9M $43.7M
 
Minority Interest in Earnings $31.1M -- -- -- --
Net Income to Common Excl Extra Items $39.3M $44.2M $43.9M $76.9M $43.7M
 
Basic EPS (Cont. Ops) $0.21 $0.33 $0.33 $0.60 $0.37
Diluted EPS (Cont. Ops) $0.21 $0.33 $0.33 $0.59 $0.36
Weighted Average Basic Share $39.4M $134.9M $131.2M $128.9M $119.3M
Weighted Average Diluted Share $39.6M $135.1M $133M $131.1M $119.9M
 
EBITDA $57.9M $80.8M $95.6M $119.9M $85.2M
EBIT $52.6M $75.5M $73M $115.3M $80.3M
 
Revenue (Reported) $306.5M $362.7M $430.4M $532.9M $537.3M
Operating Income (Reported) $52.6M $75.5M $73M $115.3M $80.3M
Operating Income (Adjusted) $52.6M $75.5M $73M $115.3M $80.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.4B $1.7B $2.1B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $934.8M $996.1M $1.2B $1.4B $1.6B
Gross Profit $336.4M $431.6M $512.5M $741.9M $735.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $165.6M $194.6M $227.4M $311.9M $393.9M
Other Inc / (Exp) -$1.6M -$17.6M -- -- --
Operating Expenses $163.6M $180.7M $227M $311.9M $324.9M
Operating Income $172.8M $250.9M $285.5M $430M $410.3M
 
Net Interest Expenses $37.6M $56.6M $65.1M $57.8M $74M
EBT. Incl. Unusual Items $130.4M $161.9M $220M $372.2M $246.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $41M $54.8M $92.7M $63.6M
Net Income to Company $120.8M $120.9M $165.2M $279.5M $183M
 
Minority Interest in Earnings $92.8M $2.6M -- -- --
Net Income to Common Excl Extra Items $120.8M $120.9M $165.2M $279.5M $183M
 
Basic EPS (Cont. Ops) $0.71 $0.88 $1.25 $2.16 $1.47
Diluted EPS (Cont. Ops) $0.70 $0.88 $1.24 $2.12 $1.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $225.1M $272.2M $331.1M $448.5M $429.2M
EBIT $172.8M $250.9M $285.5M $430M $410.3M
 
Revenue (Reported) $1.3B $1.4B $1.7B $2.1B $2.3B
Operating Income (Reported) $172.8M $250.9M $285.5M $430M $410.3M
Operating Income (Adjusted) $172.8M $250.9M $285.5M $430M $410.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $306.5M $362.7M $430.4M $532.9M $537.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $219.1M $245.8M $304.6M $337.5M $379M
Gross Profit $87.4M $116.9M $125.8M $195.4M $158.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.8M $41.7M $52.8M $80.1M $78M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $34.8M $41.4M $52.8M $80.1M $78M
Operating Income $52.6M $75.5M $73M $115.3M $80.3M
 
Net Interest Expenses $8M $16.7M $14.9M $14.4M $20M
EBT. Incl. Unusual Items $42.2M $58.5M $58.1M $100.9M $58.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $14.3M $14.2M $24M $14.8M
Net Income to Company $39.3M $44.2M $43.9M $76.9M $43.7M
 
Minority Interest in Earnings $31.1M -- -- -- --
Net Income to Common Excl Extra Items $39.3M $44.2M $43.9M $76.9M $43.7M
 
Basic EPS (Cont. Ops) $0.21 $0.33 $0.33 $0.60 $0.37
Diluted EPS (Cont. Ops) $0.21 $0.33 $0.33 $0.59 $0.36
Weighted Average Basic Share $39.4M $134.9M $131.2M $128.9M $119.3M
Weighted Average Diluted Share $39.6M $135.1M $133M $131.1M $119.9M
 
EBITDA $57.9M $80.8M $95.6M $119.9M $85.2M
EBIT $52.6M $75.5M $73M $115.3M $80.3M
 
Revenue (Reported) $306.5M $362.7M $430.4M $532.9M $537.3M
Operating Income (Reported) $52.6M $75.5M $73M $115.3M $80.3M
Operating Income (Adjusted) $52.6M $75.5M $73M $115.3M $80.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $152.6M $35.8M $48.4M $71.1M $89.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $97M $151.7M $147M $205.3M $205.2M
Inventory $117.9M $199.8M $194.3M $286.1M $330.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.7M $12.4M $13.3M $15.1M --
Total Current Assets $388.1M $421.3M $424.2M $592.7M $665.5M
 
Property Plant And Equipment $18.6M $15.5M $15.9M $15M $45.2M
Long-Term Investments -- -- -- -- --
Goodwill $65.9M $65.9M $65.9M $65.9M --
Other Intangibles $223.1M $203.3M $176.8M $141.8M --
Other Long-Term Assets $10.5M $8.7M $12M $14.5M --
Total Assets $696.5M $707.2M $691.6M $837M $941M
 
Accounts Payable $89M $91.4M $85M $120.6M $118.8M
Accrued Expenses $8.5M $16M $21M $21M --
Current Portion Of Long-Term Debt $116.3M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $20.2M $20.2M $25.4M $37.9M --
Total Current Liabilities $251.3M $143.5M $150.2M $203.7M $282.8M
 
Long-Term Debt $489.8M $936.1M $862.9M $837.4M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $762M $1.1B $1B $1B $1.4B
 
Common Stock $400K $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj -$3.5M -$4.3M -$3.1M -$2M --
Common Equity -$3.1B -$376.2M -$323.5M -$205.9M -$453.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3B -- -- -- --
Total Equity -$65.5M -$376.2M -$323.5M -$205.9M -$453.9M
 
Total Liabilities and Equity $696.5M $707.2M $691.6M $837M $941M
Cash and Short Terms $152.6M $35.8M $48.4M $71.1M $89.1M
Total Debt $606.1M $936.1M $862.9M $837.4M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $30.4M $43.9M $85M $49.6M $77M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $118.2M $182M $178.6M $220.4M $246M
Inventory $130.2M $212.7M $187.6M $348.9M $435.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.8M $15.4M $13.6M $30.6M --
Total Current Assets $297.6M $454M $464.8M $649.5M $786.3M
 
Property Plant And Equipment $9.1M $8.5M $8.6M $9.6M $26.5M
Long-Term Investments -- -- -- -- --
Goodwill $65.9M $65.9M $65.9M $65.9M --
Other Intangibles $218.2M $198.5M $154.6M $137.6M --
Other Long-Term Assets $9.8M $8.1M $14.1M $13.4M --
Total Assets $600.6M $735M $715.5M $885.2M $1.1B
 
Accounts Payable $72.5M $94.4M $87.8M $110.9M $178.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $35M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $38.2M $54.7M $71.2M $83M --
Total Current Liabilities $145.7M $149.1M $162.5M $193.9M $352M
 
Long-Term Debt $473.4M $944.8M $832.1M $833.4M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $647.5M $1.1B $1B $1B $1.6B
 
Common Stock $400K $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj -$3.5M -$2.8M -$2.3M -$3.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8B -- -- -- --
Total Equity -$46.9M -$370.3M -$286.9M -$146.6M -$510.7M
 
Total Liabilities and Equity $600.6M $735M $715.5M $885.2M $1.1B
Cash and Short Terms $30.4M $43.9M $85M $49.6M $77M
Total Debt $508.4M $944.8M $832.1M $833.4M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $114.4M $116M $165.5M $246.5M $216.2M
Depreciation & Amoritzation $53.7M $21.3M $28.3M $36.5M $18.6M
Stock-Based Compensation $4.6M $9.8M $14.2M $21M $22.1M
Change in Accounts Receivable -$21M -$70.7M $5.5M -$51.6M -$1.3M
Change in Inventories $32.4M -$83.9M $6.4M -$90.9M -$43.1M
Cash From Operations $226.1M $21M $215.6M $199.6M $260.6M
 
Capital Expenditures $1.6M $1.8M $1.8M $1.8M $4.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$1.8M -$1.8M -$1.8M -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $20M $164M $115M -- --
Long-Term Debt Repaid -$113.8M -$674.9M -$189M -$25M --
Repurchase of Common Stock -- $42.8M $125.5M $146.6M $474.9M
Other Financing Activities -$27.1M $418.7M -$2.2M -$3.5M --
Cash From Financing -$120.9M -$135M -$201.7M -$175.1M -$238.3M
 
Beginning Cash (CF) $152.6M $35.8M $48.4M $71.1M $89.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103.9M -$116.8M $12.6M $22.7M $18M
Ending Cash (CF) $256.8M -$82M $61.5M $93.8M $107.5M
 
Levered Free Cash Flow $224.5M $19.2M $213.8M $197.8M $255.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $39.3M $44.2M $43.9M $76.9M $43.7M
Depreciation & Amoritzation $5.3M $5.3M $22.6M $4.6M $4.9M
Stock-Based Compensation $1.5M $3.5M $4.6M $6.1M $5.4M
Change in Accounts Receivable -$14.4M -$8.1M -$10.1M -$1M -$22.5M
Change in Inventories -$12.4M -$11.9M $7.3M -$64.2M -$104.7M
Cash From Operations -$9.1M $36.3M $74.2M $3M -$3.1M
 
Capital Expenditures $600K $300K $200K $1.3M $4.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$600K -$300K -$200K -$1.3M -$4.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $55M -- $35M --
Long-Term Debt Repaid -$90.1M -$40M -$25M -$35M --
Repurchase of Common Stock $18.1M $41.2M $9.4M $11.8M $96.9M
Other Financing Activities -$1.1M -$2.2M -$3.4M -$11.4M --
Cash From Financing -$112.5M -$28.4M -$37.8M -$23.2M -$5.3M
 
Beginning Cash (CF) $30.4M $43.9M $85M $49.6M $77M
Foreign Exchange Rate Adjustment -- $500K $400K -- $500K
Additions / Reductions -$122.2M $8.1M $36.6M -$21.5M -$12.1M
Ending Cash (CF) -$91.8M $52.5M $122M $28.1M $65.4M
 
Levered Free Cash Flow -$9.7M $36M $74M $1.7M -$7.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $120.8M $120.9M $165.2M $279.5M $183M
Depreciation & Amoritzation $52.3M $21.3M $45.6M $18.5M $18.9M
Stock-Based Compensation $5M $11.8M $15.3M $22.5M $21.4M
Change in Accounts Receivable $4.5M -$64.4M $3.5M -$42.5M -$22.8M
Change in Inventories $5.5M -$83.4M $25.6M -$162.4M -$83.6M
Cash From Operations $193.7M $66.4M $253.5M $128.4M $254.5M
 
Capital Expenditures $2.2M $1.5M $1.7M $2.9M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2M -$1.5M -$1.7M -$2.9M -$7.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $219M $60M $35M --
Long-Term Debt Repaid -$166.4M -$624.8M -$174M -$35M --
Repurchase of Common Stock $18.1M $65.9M $93.7M $149M $560M
Other Financing Activities -$27.3M $417.6M -$3.4M -$11.5M --
Cash From Financing -$211.4M -$50.9M -$211.1M -$160.5M -$220.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.4M $13.5M $41.1M -$35.4M $27.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $191.5M $64.9M $251.8M $125.5M $246.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $39.3M $44.2M $43.9M $76.9M $43.7M
Depreciation & Amoritzation $5.3M $5.3M $22.6M $4.6M $4.9M
Stock-Based Compensation $1.5M $3.5M $4.6M $6.1M $5.4M
Change in Accounts Receivable -$14.4M -$8.1M -$10.1M -$1M -$22.5M
Change in Inventories -$12.4M -$11.9M $7.3M -$64.2M -$104.7M
Cash From Operations -$9.1M $36.3M $74.2M $3M -$3.1M
 
Capital Expenditures $600K $300K $200K $1.3M $4.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$600K -$300K -$200K -$1.3M -$4.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $55M -- $35M --
Long-Term Debt Repaid -$90.1M -$40M -$25M -$35M --
Repurchase of Common Stock $18.1M $41.2M $9.4M $11.8M $96.9M
Other Financing Activities -$1.1M -$2.2M -$3.4M -$11.4M --
Cash From Financing -$112.5M -$28.4M -$37.8M -$23.2M -$5.3M
 
Beginning Cash (CF) $30.4M $43.9M $85M $49.6M $77M
Foreign Exchange Rate Adjustment -- $500K $400K -- $500K
Additions / Reductions -$122.2M $8.1M $36.6M -$21.5M -$12.1M
Ending Cash (CF) -$91.8M $52.5M $122M $28.1M $65.4M
 
Levered Free Cash Flow -$9.7M $36M $74M $1.7M -$7.3M

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
59
HYMC alert for Feb 19

Hycroft Mining Holding Corp. [HYMC] is up 21.1% over the past day.

Sell
24
GLBE alert for Feb 19

Global-e Online Ltd. [GLBE] is up 17.31% over the past day.

Sell
37
ACLS alert for Feb 19

Axcelis Technologies, Inc. [ACLS] is down 16.57% over the past day.

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

Show me the best stock