Financhill
Sell
19

BRCC Quote, Financials, Valuation and Earnings

Last price:
$2.92
Seasonality move :
22.74%
Day range:
$2.80 - $2.97
52-week range:
$2.78 - $7.14
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.49x
P/B ratio:
15.58x
Volume:
967.2K
Avg. volume:
782.7K
1-year change:
-18.38%
Market cap:
$226.4M
Revenue:
$395.6M
EPS (TTM):
-$0.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $82.1M $163.9M $233.1M $301.3M $395.6M
Revenue Growth (YoY) -- 99.58% 42.21% 29.26% 31.3%
 
Cost of Revenues $46.4M $94.5M $143.4M $202.1M $270.2M
Gross Profit $35.7M $69.4M $89.7M $99.2M $125.4M
Gross Profit Margin 43.48% 42.35% 38.48% 32.92% 31.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.8M $63.6M $101.3M $166.9M $173.5M
Other Inc / (Exp) $91K -$227K -$55K -$268.3M $10K
Operating Expenses $35.8M $63.6M $101.3M $166.9M $175.7M
Operating Income -$116K $5.8M -$11.6M -$67.8M -$50.2M
 
Net Interest Expenses $733K $1M $2M $1.6M $6.3M
EBT. Incl. Unusual Items -$758K $4.5M -$13.7M -$337.7M -$56.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14K -$185K $178K $367K $185K
Net Income to Company -$772K $4.3M -$13.8M -$338M -$56.7M
 
Minority Interest in Earnings -- -- -- $255.1M $40M
Net Income to Common Excl Extra Items -$772K $4.7M -$13.8M -$82.9M -$16.7M
 
Basic EPS (Cont. Ops) -$0.02 $0.11 -$0.31 -$1.62 -$0.27
Diluted EPS (Cont. Ops) -$0.02 $0.11 -$0.31 -$1.62 -$0.27
Weighted Average Basic Share $44M $44M $44M $51.2M $60.9M
Weighted Average Diluted Share $44M $44M $44M $51.2M $60.9M
 
EBITDA $908K $6.9M -$8.7M -$331.7M -$42.9M
EBIT -$25K $5.6M -$11.6M -$336.1M -$50.2M
 
Revenue (Reported) $82.1M $163.9M $233.1M $301.3M $395.6M
Operating Income (Reported) -$116K $5.8M -$11.6M -$67.8M -$50.2M
Operating Income (Adjusted) -$25K $5.6M -$11.6M -$336.1M -$50.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $60.1M $75.5M $100.5M $98.2M
Revenue Growth (YoY) -- -- 25.6% 33.17% -2.32%
 
Cost of Revenues -- $36M $51.5M $66.5M $56.9M
Gross Profit -- $24.1M $23.9M $34.1M $41.3M
Gross Profit Margin -- 40.03% 31.72% 33.88% 42.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $27.2M $39.6M $41.6M $39M
Other Inc / (Exp) -- -$3K $57K -$108K --
Operating Expenses -- $27.2M $39.6M $41M $40.2M
Operating Income -- -$3.1M -$15.6M -$7M $1.1M
 
Net Interest Expenses -- $845K $470K $3.5M $2.5M
EBT. Incl. Unusual Items -- -$4M -$16M -$10.6M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $59K $71K $56K $50K
Net Income to Company -- -$4.1M -$16.1M -$10.7M -$1.4M
 
Minority Interest in Earnings -- -- $12.1M $7.5M $862K
Net Income to Common Excl Extra Items -- -$4.1M -$4M -$3.2M -$535K
 
Basic EPS (Cont. Ops) -- -$0.09 -$0.08 -$0.05 -$0.01
Diluted EPS (Cont. Ops) -- -$0.09 -$0.08 -$0.05 -$0.01
Weighted Average Basic Share -- $44M $53M $62M $72.2M
Weighted Average Diluted Share -- $44M $53M $62M $72.2M
 
EBITDA -- -$2.3M -$14.5M -$5.1M $3.8M
EBIT -- -$3.1M -$15.6M -$7.1M $1.1M
 
Revenue (Reported) -- $60.1M $75.5M $100.5M $98.2M
Operating Income (Reported) -- -$3.1M -$15.6M -$7M $1.1M
Operating Income (Adjusted) -- -$3.1M -$15.6M -$7.1M $1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $221.2M $279.5M $369.6M $405.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $132.2M $185.2M $246.4M $252.8M
Gross Profit -- $89M $94.4M $123.2M $152.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $95.1M $146.8M $180M $155.6M
Other Inc / (Exp) -- -$137K -$268.4M -$2K -$128K
Operating Expenses -- $95.1M $146.8M $180.6M $158.6M
Operating Income -- -$6.1M -$52.4M -$57.3M -$6.2M
 
Net Interest Expenses -- $1.8M $1.6M $5.1M $8.5M
EBT. Incl. Unusual Items -- -$8.1M -$322.3M -$62.4M -$14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$193K $311K $270K $166K
Net Income to Company -- -- -$322.6M -$62.7M -$15M
 
Minority Interest in Earnings -- -- $240.3M $45.3M $10M
Net Income to Common Excl Extra Items -- -$7.9M -$82.3M -$17.4M -$5M
 
Basic EPS (Cont. Ops) -- -$0.18 -$1.81 -$0.29 -$0.07
Diluted EPS (Cont. Ops) -- -$0.18 -$1.81 -$0.29 -$0.07
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$3.9M -$316.8M -$50.6M $3.1M
EBIT -- -$6.3M -$320.7M -$57.3M -$6.3M
 
Revenue (Reported) -- $221.2M $279.5M $369.6M $405.3M
Operating Income (Reported) -- -$6.1M -$52.4M -$57.3M -$6.2M
Operating Income (Adjusted) -- -$6.3M -$320.7M -$57.3M -$6.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $161.3M $207.7M $276M $285.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $96.2M $138M $182.2M $164.8M
Gross Profit -- $65M $69.7M $93.8M $120.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $72.5M $118M $131M $113.2M
Other Inc / (Exp) -- -$5K -$268.3M $9K --
Operating Expenses -- $72.5M $118M $131.6M $114.8M
Operating Income -- -$7.5M -$48.3M -$37.9M $6M
 
Net Interest Expenses -- $1.6M $1.1M $4.7M $6.8M
EBT. Incl. Unusual Items -- -$9.1M -$317.7M -$42.5M -$766K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $133K $266K $169K $150K
Net Income to Company -- -$9.2M -$318M -$42.7M -$916K
 
Minority Interest in Earnings -- -- $240.3M $30.4M $447K
Net Income to Common Excl Extra Items -- -$9.2M -$77.7M -$12.3M -$469K
 
Basic EPS (Cont. Ops) -- -$0.21 -$1.71 -$0.20 -$0.01
Diluted EPS (Cont. Ops) -- -$0.21 -$1.71 -$0.20 -$0.01
Weighted Average Basic Share -- $132M $147.5M $178.9M $206.7M
Weighted Average Diluted Share -- $132M $147.5M $178.9M $207M
 
EBITDA -- -$5.5M -$313.6M -$32.5M $13.5M
EBIT -- -$7.5M -$316.6M -$37.9M $6M
 
Revenue (Reported) -- $161.3M $207.7M $276M $285.6M
Operating Income (Reported) -- -$7.5M -$48.3M -$37.9M $6M
Operating Income (Adjusted) -- -$7.5M -$316.6M -$37.9M $6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5M $35.2M $18.3M $39M $12.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $868K $3.6M $7.4M $22.3M $25.2M
Inventory $5.1M $16M $20.9M $77.2M $56.5M
Prepaid Expenses $1.2M $2.2M -- -- --
Other Current Assets -- -- $6.4M $6.8M $12.2M
Total Current Assets $12.2M $57.1M $53M $145.3M $107.7M
 
Property Plant And Equipment $6.1M $14.7M $31.1M $79.5M $104.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $217K -- -- -- --
Other Long-Term Assets $169K $549K $2.8M $315K $23.1M
Total Assets $18.7M $72.5M $87.1M $225.3M $235.8M
 
Accounts Payable $4.5M $11.5M $17.4M $12.4M $33.6M
Accrued Expenses $6.3M $9.1M $15.4M $29.3M $28M
Current Portion Of Long-Term Debt $2.2M $866K $12M $2.1M $2.3M
Current Portion Of Capital Lease Obligations $402K $469K $85K $1.5M $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.3M $33.5M $59M $62.2M $84.1M
 
Long-Term Debt $565K $12.2M $22.7M $47M $68.7M
Capital Leases -- -- -- -- --
Total Liabilities $20M $175.4M $236.6M $129.4M $189.3M
 
Common Stock $9.2M -$96.7M -$129.5M $21K $21K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.2M -$102.9M -$149.5M $25.8M $13.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $70.1M $33.2M
Total Equity -$1.2M -$102.9M -$149.5M $95.9M $46.5M
 
Total Liabilities and Equity $18.7M $72.5M $87.1M $225.3M $235.8M
Cash and Short Terms $5M $35.2M $18.3M $39M $12.4M
Total Debt $2.8M $13M $34.7M $49.2M $71M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $14M $71.2M $6.7M $7.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $12.3M $22.7M $24.6M $28.9M
Inventory -- $23.8M $40.9M $91.4M $50.2M
Prepaid Expenses -- $4.4M $9M -- --
Other Current Assets -- -- -- $14M $16.2M
Total Current Assets -- $54.5M $143.9M $138.1M $103M
 
Property Plant And Equipment -- $24.5M $63M $100.8M $94M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1.1M $1M $313K $36.3M
Total Assets -- $80.3M $208.1M $239.6M $233.7M
 
Accounts Payable -- $16M $4.6M $26.1M $31.2M
Accrued Expenses -- $14.3M $22.4M $29M $24.2M
Current Portion Of Long-Term Debt -- $1.2M $16.2M $1.9M $15.9M
Current Portion Of Capital Lease Obligations -- $55K $1.2M $2.5M $2.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $45.6M $61.2M $74.1M $90.6M
 
Long-Term Debt -- $23.2M $17.5M $70.1M $49M
Capital Leases -- -- -- -- --
Total Liabilities -- $212M $93.6M $180.2M $180.1M
 
Common Stock -- -$116.3M $21K $21K $22K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $3.1M -- -- --
Minority Interest, Total -- -- $84.1M $38M $39M
Total Equity -- -$131.7M $114.5M $59.5M $53.6M
 
Total Liabilities and Equity -- $80.3M $208.1M $239.6M $233.7M
Cash and Short Terms -- $14M $71.2M $6.7M $7.3M
Total Debt -- $24.3M $33.6M $72M $64.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$772K $4.3M -$13.8M -$338M -$56.7M
Depreciation & Amoritzation $933K $1.4M $2.9M $4.4M $7.3M
Stock-Based Compensation $143K $1.9M $3.2M $6.1M $7M
Change in Accounts Receivable -$243K -$3M -$3.8M -$14.9M -$2.8M
Change in Inventories $289K -$10.9M -$4.8M -$56.3M -$8.2M
Cash From Operations $4.1M $11.5M -$7.7M -$116.2M -$25M
 
Capital Expenditures $1M $9.8M $19.3M $30.4M $27.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$9.8M -$19.3M -$30.4M -$21.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$7M -$127.9M --
Special Dividend Paid
Long-Term Debt Issued $2.7M $16.4M $38.7M $51.6M $294.5M
Long-Term Debt Repaid -$5.1M -$7.8M -$21.7M -$38.8M -$269.5M
Repurchase of Common Stock -- -- -- -$20.1M --
Other Financing Activities $201K -$124.9M -$338K $306M -$4.3M
Cash From Financing -$2.2M $28.8M $9.7M $167.3M $21.4M
 
Beginning Cash (CF) $4.2M $5M $35.6M $18.3M $39M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $872K $30.6M -$17.3M $20.7M -$26.5M
Ending Cash (CF) $5M $35.6M $18.3M $39M $12.4M
 
Levered Free Cash Flow $3.1M $1.8M -$27M -$146.6M -$52.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$4.1M -$16.1M -$10.7M -$1.4M
Depreciation & Amoritzation -- $848K $1M $2M $2.7M
Stock-Based Compensation -- $357K $1.3M $596K $2.6M
Change in Accounts Receivable -- -$6.9M -$9.1M -$226K -$6M
Change in Inventories -- -$1.5M -$14.4M $18.3M -$8.7M
Cash From Operations -- -$4.7M -$24.4M $98K $1.9M
 
Capital Expenditures -- $4.6M $10.6M $8.9M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.6M -$10.6M -$3.5M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -$5.7M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5.4M $14M $95.5M $94.6M
Long-Term Debt Repaid -- -$289K -$850K -$100.2M -$96.9M
Repurchase of Common Stock -- $3.1M -- -- --
Other Financing Activities -- -- -$53K -$3.8M --
Cash From Financing -- $1.1M $13.1M -$8.3M -$2.1M
 
Beginning Cash (CF) -- $22.1M $93.1M $19.8M $9.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$8.1M -$21.9M -$11.7M -$2.3M
Ending Cash (CF) -- $14M $71.2M $6.7M $7.3M
 
Levered Free Cash Flow -- -$9.3M -$35M -$8.8M -$205K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$322.6M -$62.7M -$15M
Depreciation & Amoritzation -- -- $4M $6.7M $9.4M
Stock-Based Compensation -- $2.6M $5.1M $7.1M $9.2M
Change in Accounts Receivable -- -- -$11.1M -$1.9M -$4.4M
Change in Inventories -- -- -$17.2M -$50.4M -$3M
Cash From Operations -- -- -$76M -$77.6M $24.5M
 
Capital Expenditures -- $11.8M $27.5M $29.3M $15.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$27.5M -$23.8M -$14.3M
 
Dividends Paid (Ex Special Dividend) -- -$5.7M -$129.2M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $43.1M $324.5M $206.2M
Long-Term Debt Repaid -- -- -$37M -$282.7M -$216.8M
Repurchase of Common Stock -- -- -$20.1M -- --
Other Financing Activities -- -- -- -- -$621K
Cash From Financing -- -- $160.7M $38.2M -$10.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $57.2M -$63.1M -$1.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$103.5M -$106.9M $9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$9.2M -$318M -$42.7M -$916K
Depreciation & Amoritzation -- $2M $3.1M $5.4M $7.5M
Stock-Based Compensation -- $2.6M $4.6M $5.6M $7.9M
Change in Accounts Receivable -- -$8M -$15.3M -$2.3M -$4M
Change in Inventories -- -$7.7M -$20.1M -$14.2M -$9M
Cash From Operations -- -$10.7M -$79M -$40.4M $9.1M
 
Capital Expenditures -- $11.8M $20M $18.9M $7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11.8M -$20M -$13.3M -$6.1M
 
Dividends Paid (Ex Special Dividend) -- -$5.7M -$127.9M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $17.2M $21.6M $294.5M $206.2M
Long-Term Debt Repaid -- -$9.2M -$24.5M -$268.4M -$215.8M
Repurchase of Common Stock -- -- -$20.1M -- --
Other Financing Activities -- -- $306.3M -$3.9M -$164K
Cash From Financing -- $769K $151.8M $22.8M -$9.3M
 
Beginning Cash (CF) -- $86M $229.8M $84.7M $26.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$21.6M $52.9M -$30.9M -$6.3M
Ending Cash (CF) -- $64.4M $282.7M $52.4M $21M
 
Levered Free Cash Flow -- -$22.4M -$98.9M -$59.2M $2.1M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock