Financhill
Sell
19

BRCC Quote, Financials, Valuation and Earnings

Last price:
$1.63
Seasonality move :
-6.03%
Day range:
$1.48 - $1.63
52-week range:
$1.48 - $7.14
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.32x
P/B ratio:
11.48x
Volume:
1.4M
Avg. volume:
798.9K
1-year change:
-70.84%
Market cap:
$128.3M
Revenue:
$391.5M
EPS (TTM):
-$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $163.9M $233.1M $301.3M $395.6M $391.5M
Revenue Growth (YoY) 99.58% 42.21% 29.26% 31.3% -1.05%
 
Cost of Revenues $94.5M $143.4M $202.1M $270.2M $230.3M
Gross Profit $69.4M $89.7M $99.2M $125.4M $161.2M
Gross Profit Margin 42.35% 38.48% 32.92% 31.71% 41.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.6M $101.3M $166.9M $173.5M $148.9M
Other Inc / (Exp) -$227K -$55K -$268.3M $10K --
Operating Expenses $63.6M $101.3M $166.9M $175.7M $157.3M
Operating Income $5.8M -$11.6M -$67.8M -$50.2M $3.8M
 
Net Interest Expenses $1M $2M $1.6M $6.3M $11.3M
EBT. Incl. Unusual Items $4.5M -$13.7M -$337.7M -$56.5M -$7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$185K $178K $367K $185K $172K
Net Income to Company $4.3M -$13.8M -$338M -$56.7M -$7.6M
 
Minority Interest in Earnings -- -- $255.1M $40M $4.7M
Net Income to Common Excl Extra Items $4.7M -$13.8M -$82.9M -$16.7M -$3M
 
Basic EPS (Cont. Ops) $0.11 -$0.31 -$1.62 -$0.27 -$0.04
Diluted EPS (Cont. Ops) $0.11 -$0.31 -$1.62 -$0.27 -$0.04
Weighted Average Basic Share $44M $44M $51.2M $60.9M $71.1M
Weighted Average Diluted Share $44M $44M $51.2M $60.9M $71.1M
 
EBITDA $6.9M -$8.7M -$331.7M -$42.9M $13.9M
EBIT $5.6M -$11.6M -$336.1M -$50.2M $3.8M
 
Revenue (Reported) $163.9M $233.1M $301.3M $395.6M $391.5M
Operating Income (Reported) $5.8M -$11.6M -$67.8M -$50.2M $3.8M
Operating Income (Adjusted) $5.6M -$11.6M -$336.1M -$50.2M $3.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $48.8M $65.8M $83.5M $98.4M $90M
Revenue Growth (YoY) -- 34.94% 26.82% 17.85% -8.56%
 
Cost of Revenues $29.2M $42.6M $56M $56.2M $57.5M
Gross Profit $19.6M $23.2M $27.5M $42.2M $32.5M
Gross Profit Margin 40.25% 35.26% 32.95% 42.87% 36.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.2M $39.1M $44.7M $38.2M $36.7M
Other Inc / (Exp) $8K -$240.4M $273K -- --
Operating Expenses $19.2M $39.1M $44.7M $38.2M $37.9M
Operating Income $471K -$15.8M -$17.2M $4M -$5.4M
 
Net Interest Expenses $294K $490K $323K $2.1M $2.4M
EBT. Incl. Unusual Items $185K -$256.7M -$17.3M $1.9M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36K $128K $56K $49K $44K
Net Income to Company $149K -$256.8M -$17.3M $1.9M -$7.8M
 
Minority Interest in Earnings -- $193.9M $12.5M -$1.3M $5M
Net Income to Common Excl Extra Items $149K -$62.9M -$4.8M $548K -$2.9M
 
Basic EPS (Cont. Ops) $0.00 -$1.41 -$0.08 $0.01 -$0.04
Diluted EPS (Cont. Ops) $0.00 -$1.41 -$0.08 $0.01 -$0.04
Weighted Average Basic Share $44M $44.7M $58.2M $66.3M $78.4M
Weighted Average Diluted Share $44M $44.7M $58.2M $66.6M $78.4M
 
EBITDA $978K -$255.2M -$15.2M $6.4M -$2.9M
EBIT $479K -$256.2M -$16.9M $4M -$5.4M
 
Revenue (Reported) $48.8M $65.8M $83.5M $98.4M $90M
Operating Income (Reported) $471K -$15.8M -$17.2M $4M -$5.4M
Operating Income (Adjusted) $479K -$256.2M -$16.9M $4M -$5.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $250.1M $319M $410.5M $383.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $156.9M $215.5M $270.4M $231.6M
Gross Profit -- $93.3M $103.5M $140.1M $151.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $121.2M $172.6M $166.9M $147.3M
Other Inc / (Exp) -$124K -$240.4M -$27.7M -$392K --
Operating Expenses -- $121.2M $172.6M $169M $157M
Operating Income -- -$27.9M -$69.1M -$28.9M -$5.5M
 
Net Interest Expenses $527K $2.2M $1.4M $8.1M $11.6M
EBT. Incl. Unusual Items -- -$270.6M -$98.2M -$37.4M -$17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $270K $295K $178K $166K
Net Income to Company -- -$270.8M -$98.5M -$37.5M -$17.4M
 
Minority Interest in Earnings -- $193.9M $73.8M $26.1M $11M
Net Income to Common Excl Extra Items -- -$76.9M -$24.8M -$11.4M -$6.4M
 
Basic EPS (Cont. Ops) -- -$1.73 -$0.47 -$0.17 -$0.09
Diluted EPS (Cont. Ops) -- -$1.73 -$0.47 -$0.17 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$264.9M -$91.7M -$21.3M $4.7M
EBIT -- -$268.3M -$96.8M -$29.3M -$5.5M
 
Revenue (Reported) -- $250.1M $319M $410.5M $383.1M
Operating Income (Reported) -- -$27.9M -$69.1M -$28.9M -$5.5M
Operating Income (Adjusted) -- -$268.3M -$96.8M -$29.3M -$5.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $48.8M $65.8M $83.5M $98.4M $90M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.2M $42.6M $56M $56.2M $57.5M
Gross Profit $19.6M $23.2M $27.5M $42.2M $32.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.2M $39.1M $44.7M $38.2M $36.7M
Other Inc / (Exp) $8K -$240.4M $273K -- --
Operating Expenses $19.2M $39.1M $44.7M $38.2M $37.9M
Operating Income $471K -$15.8M -$17.2M $4M -$5.4M
 
Net Interest Expenses $294K $490K $323K $2.1M $2.4M
EBT. Incl. Unusual Items $185K -$256.7M -$17.3M $1.9M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36K $128K $56K $49K $44K
Net Income to Company $149K -$256.8M -$17.3M $1.9M -$7.8M
 
Minority Interest in Earnings -- $193.9M $12.5M -$1.3M $5M
Net Income to Common Excl Extra Items $149K -$62.9M -$4.8M $548K -$2.9M
 
Basic EPS (Cont. Ops) $0.00 -$1.41 -$0.08 $0.01 -$0.04
Diluted EPS (Cont. Ops) $0.00 -$1.41 -$0.08 $0.01 -$0.04
Weighted Average Basic Share $44M $44.7M $58.2M $66.3M $78.4M
Weighted Average Diluted Share $44M $44.7M $58.2M $66.6M $78.4M
 
EBITDA $978K -$255.2M -$15.2M $6.4M -$2.9M
EBIT $479K -$256.2M -$16.9M $4M -$5.4M
 
Revenue (Reported) $48.8M $65.8M $83.5M $98.4M $90M
Operating Income (Reported) $471K -$15.8M -$17.2M $4M -$5.4M
Operating Income (Adjusted) $479K -$256.2M -$16.9M $4M -$5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $35.2M $18.3M $39M $12.4M $6.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6M $7.4M $22.3M $25.2M $33.6M
Inventory $16M $20.9M $77.2M $56.5M $42.6M
Prepaid Expenses $2.2M -- -- -- --
Other Current Assets -- $6.4M $6.8M $12.2M $12.4M
Total Current Assets $57.1M $53M $145.3M $107.7M $95.5M
 
Property Plant And Equipment $14.7M $31.1M $79.5M $104.5M $85.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $549K $2.8M $315K $308K $139K
Total Assets $72.5M $87.1M $225.3M $235.8M $227.4M
 
Accounts Payable $11.5M $17.4M $12.4M $33.6M $38.8M
Accrued Expenses $9.1M $15.4M $29.3M $28M $19.8M
Current Portion Of Long-Term Debt $866K $12M $2.1M $2.3M $2M
Current Portion Of Capital Lease Obligations $469K $85K $1.5M $2.3M $2.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.5M $59M $62.2M $84.1M $75.2M
 
Long-Term Debt $12.2M $22.7M $47M $68.7M $63M
Capital Leases -- -- -- -- --
Total Liabilities $175.4M $236.6M $129.4M $189.3M $177.9M
 
Common Stock -$96.7M -$129.5M $21K $21K $21K
Other Common Equity Adj -- -- -- -- --
Common Equity -$102.9M -$149.5M $25.8M $13.3M $13.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $70.1M $33.2M $36.3M
Total Equity -$102.9M -$149.5M $95.9M $46.5M $49.5M
 
Total Liabilities and Equity $72.5M $87.1M $225.3M $235.8M $227.4M
Cash and Short Terms $35.2M $18.3M $39M $12.4M $6.8M
Total Debt $13M $34.7M $49.2M $71M $65.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $110.1M $26M $4M $3.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $13.4M $19.3M $24.8M $27M
Inventory -- $25.9M $102.9M $50.4M $50.5M
Prepaid Expenses -- $11.5M -- -- --
Other Current Assets -- -- $7.9M $16.3M --
Total Current Assets -- $160.9M $156M $96.9M $95.1M
 
Property Plant And Equipment -- $41.7M $89.5M $99.9M $82.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $9.1M $299K $30M $138K
Total Assets -- $211.8M $246M $227.2M $222.9M
 
Accounts Payable -- $6.4M $41.2M $39.6M $34.1M
Accrued Expenses -- $20.5M $19.2M $22.1M $20.7M
Current Portion Of Long-Term Debt -- $2.9M $2.2M $9.8M $2.3M
Current Portion Of Capital Lease Obligations -- $532K $1.7M $2.3M $2.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $43M $84.7M $90.6M $73.4M
 
Long-Term Debt -- $15.8M $54M $51.7M $66.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $399.8M $164.6M $176.6M $178.7M
 
Common Stock -- $19K $21K $21K $21K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$127.9M -- -- --
Minority Interest, Total -- -$143M $57.5M $35.9M $33M
Total Equity -- -$188M $81.4M $50.5M $44.2M
 
Total Liabilities and Equity -- $211.8M $246M $227.2M $222.9M
Cash and Short Terms -- $110.1M $26M $4M $3.9M
Total Debt -- $18.6M $56.2M $61.5M $68.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.3M -$13.8M -$338M -$56.7M -$7.6M
Depreciation & Amoritzation $1.4M $2.9M $4.4M $7.3M $10.1M
Stock-Based Compensation $1.9M $3.2M $6.1M $7M $10.6M
Change in Accounts Receivable -$3M -$3.8M -$14.9M -$2.8M -$8.6M
Change in Inventories -$10.9M -$4.8M -$56.3M -$8.2M -$10.1M
Cash From Operations $11.5M -$7.7M -$116.2M -$25M $11.3M
 
Capital Expenditures $9.8M $19.3M $30.4M $27.2M $8.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.8M -$19.3M -$30.4M -$21.5M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -$7M -$127.9M -- --
Special Dividend Paid
Long-Term Debt Issued $16.4M $38.7M $51.6M $294.5M $353.2M
Long-Term Debt Repaid -$7.8M -$21.7M -$38.8M -$269.5M -$362.7M
Repurchase of Common Stock -- -- -$20.1M -- --
Other Financing Activities -$124.9M -$338K $306M -$4.3M -$1.7M
Cash From Financing $28.8M $9.7M $167.3M $21.4M -$10.7M
 
Beginning Cash (CF) $5M $35.6M $18.3M $39M $12.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.6M -$17.3M $20.7M -$25.1M -$7.1M
Ending Cash (CF) $35.6M $18.3M $39M $12.4M $6.8M
 
Levered Free Cash Flow $1.8M -$27M -$146.6M -$52.2M $2.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $149K -$256.8M -$17.3M $1.9M -$7.8M
Depreciation & Amoritzation $499K $989K $1.7M $2.4M $2.6M
Stock-Based Compensation $317K $2.3M $2.5M $2M $2.6M
Change in Accounts Receivable -$300K -$6M $3.1M $58K $6.6M
Change in Inventories -$4.3M -$5M -$25.7M -$2.4M -$7.9M
Cash From Operations -$5.7M -$32.6M -$15.4M $4.9M -$4.1M
 
Capital Expenditures $2M $4.2M $4.9M $2.7M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$4.2M -$4.9M -$2.7M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $707K $5.3M $87M $21.8M $98.9M
Long-Term Debt Repaid -$267K -$23.2M -$80M -$32.6M -$96.6M
Repurchase of Common Stock -- -$148M -- -- --
Other Financing Activities -- $302.7M -- -$164K -$147K
Cash From Financing $321K $136.9M $7.3M -$10.7M $2.4M
 
Beginning Cash (CF) $35.6M $18.3M $39M $12.4M $6.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.4M $100M -$13M -$8.5M -$2.9M
Ending Cash (CF) $28.2M $118.4M $26M $4M $3.9M
 
Levered Free Cash Flow -$7.7M -$36.8M -$20.3M $2.2M -$5.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$270.8M -$98.5M -$37.5M -$17.4M
Depreciation & Amoritzation -- $3.4M $5.1M $8M $10.2M
Stock-Based Compensation $317K $5.1M $6.3M $6.4M $11.2M
Change in Accounts Receivable -- -$9.4M -$5.9M -$5.8M -$2.1M
Change in Inventories -- -$5.6M -$77.1M $15.1M -$15.6M
Cash From Operations -- -$34.6M -$99M -$4.7M $2.3M
 
Capital Expenditures $2M $21.5M $31.1M $25M $7.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$21.5M -$31.1M -$19.3M -$6.2M
 
Dividends Paid (Ex Special Dividend) -- -$7M -$127.9M -- --
Special Dividend Paid
Long-Term Debt Issued -- $43.3M $133.3M $229.3M $430.3M
Long-Term Debt Repaid -- -$44.6M -$95.6M -$222.1M -$426.6M
Repurchase of Common Stock -- -$148M -- -- --
Other Financing Activities -- -- -- -$4.5M -$1.7M
Cash From Financing -- $146.2M $37.7M $3.4M $2.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $90.1M -$92.4M -$20.5M -$1.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$56.1M -$130.1M -$29.7M -$4.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $149K -$256.8M -$17.3M $1.9M -$7.8M
Depreciation & Amoritzation $499K $989K $1.7M $2.4M $2.6M
Stock-Based Compensation $317K $2.3M $2.5M $2M $2.6M
Change in Accounts Receivable -$300K -$6M $3.1M $58K $6.6M
Change in Inventories -$4.3M -$5M -$25.7M -$2.4M -$7.9M
Cash From Operations -$5.7M -$32.6M -$15.4M $4.9M -$4.1M
 
Capital Expenditures $2M $4.2M $4.9M $2.7M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$4.2M -$4.9M -$2.7M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $707K $5.3M $87M $21.8M $98.9M
Long-Term Debt Repaid -$267K -$23.2M -$80M -$32.6M -$96.6M
Repurchase of Common Stock -- -$148M -- -- --
Other Financing Activities -- $302.7M -- -$164K -$147K
Cash From Financing $321K $136.9M $7.3M -$10.7M $2.4M
 
Beginning Cash (CF) $35.6M $18.3M $39M $12.4M $6.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.4M $100M -$13M -$8.5M -$2.9M
Ending Cash (CF) $28.2M $118.4M $26M $4M $3.9M
 
Levered Free Cash Flow -$7.7M -$36.8M -$20.3M $2.2M -$5.3M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock