Financhill
Sell
35

BZH Quote, Financials, Valuation and Earnings

Last price:
$18.97
Seasonality move :
5.48%
Day range:
$18.24 - $19.10
52-week range:
$17.37 - $38.22
Dividend yield:
0%
P/E ratio:
4.85x
P/S ratio:
0.24x
P/B ratio:
0.48x
Volume:
481.6K
Avg. volume:
394.3K
1-year change:
-28.32%
Market cap:
$594.7M
Revenue:
$2.3B
EPS (TTM):
$3.93
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.1B $2.3B $2.2B $2.3B
Revenue Growth (YoY) 1.88% 0.62% 8.26% -4.76% 5.59%
 
Cost of Revenues $1.8B $1.7B $1.8B $1.8B $1.9B
Gross Profit $347.6M $404.3M $537.5M $442.7M $424.3M
Gross Profit Margin 16.34% 18.89% 23.2% 20.06% 18.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $170.4M $163.3M $177.3M $179.8M $186.3M
Other Inc / (Exp) -$7.8M -$3.1M $1.5M $5.4M $16.1M
Operating Expenses $268.5M $257.4M $265M $265.4M $281.3M
Operating Income $79.1M $146.9M $272.5M $177.3M $143M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $71.3M $143.7M $274M $182.6M $159.1M
Earnings of Discontinued Ops. -$1.1M -$159K -$14K -$77K --
Income Tax Expense $18M $21.5M $53.3M $24M $18.9M
Net Income to Company $52.2M $122M $220.7M $158.6M $140.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.2M $122M $220.7M $158.6M $140.2M
 
Basic EPS (Cont. Ops) $1.76 $4.07 $7.25 $5.23 $4.59
Diluted EPS (Cont. Ops) $1.74 $4.01 $7.17 $5.16 $4.53
Weighted Average Basic Share $29.7M $30M $30.4M $30.4M $30.5M
Weighted Average Diluted Share $29.9M $30.4M $30.8M $30.7M $31M
 
EBITDA $94.7M $160.8M $285.9M $189.5M $157.9M
EBIT $79.1M $146.9M $272.5M $177.3M $143M
 
Revenue (Reported) $2.1B $2.1B $2.3B $2.2B $2.3B
Operating Income (Reported) $79.1M $146.9M $272.5M $177.3M $143M
Operating Income (Adjusted) $79.1M $146.9M $272.5M $177.3M $143M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $428.5M $454.1M $444.9M $386.8M $469M
Revenue Growth (YoY) 2.57% 5.98% -2.03% -13.06% 21.23%
 
Cost of Revenues $353.2M $356.7M $359.2M $309.1M $396.9M
Gross Profit $75.3M $97.4M $85.8M $77.7M $72.1M
Gross Profit Margin 17.57% 21.45% 19.28% 20.1% 15.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38M $37.8M $40.6M $42M $49.8M
Other Inc / (Exp) -$1.5M $419K $61K $2.6M $1M
Operating Expenses $57.6M $56.5M $57.3M $57.5M $69.9M
Operating Income $17.7M $40.9M $28.5M $20.3M $2.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $16.2M $41.4M $28.6M $22.9M $3.2M
Earnings of Discontinued Ops. -$39K -$10K -$77K -- --
Income Tax Expense $4.1M $6.5M $4.2M $1.2M $36K
Net Income to Company $12M $34.9M $24.3M $21.7M $3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12M $34.9M $24.3M $21.7M $3.1M
 
Basic EPS (Cont. Ops) $0.40 $1.15 $0.81 $0.71 $0.10
Diluted EPS (Cont. Ops) $0.40 $1.14 $0.80 $0.70 $0.10
Weighted Average Basic Share $29.8M $30.3M $30.2M $30.6M $30.4M
Weighted Average Diluted Share $30.1M $30.7M $30.5M $31M $30.8M
 
EBITDA $20.8M $43.8M $31M $22.5M $6.2M
EBIT $17.7M $40.9M $28.5M $20.3M $2.1M
 
Revenue (Reported) $428.5M $454.1M $444.9M $386.8M $469M
Operating Income (Reported) $17.7M $40.9M $28.5M $20.3M $2.1M
Operating Income (Adjusted) $17.7M $40.9M $28.5M $20.3M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.2B $2.3B $2.1B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.7B $1.8B $1.7B $2B
Gross Profit $359.8M $426.4M $525.9M $434.7M $418.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $168.7M $163.1M $180.2M $181.1M $194.1M
Other Inc / (Exp) -$8M -$1.2M $1.1M $8M $14.4M
Operating Expenses $266.9M $256.2M $265.8M $265.6M $293.7M
Operating Income $92.8M $170.1M $260.1M $169M $124.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $84.9M $168.9M $261.2M $177M $139.3M
Earnings of Discontinued Ops. -$1.1M -$130K -$81K -- --
Income Tax Expense $22.3M $23.9M $51M $21M $17.8M
Net Income to Company $61.5M $144.9M $210.2M $156M $121.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.5M $144.9M $210.2M $156M $121.6M
 
Basic EPS (Cont. Ops) $2.07 $4.82 $6.92 $5.12 $3.97
Diluted EPS (Cont. Ops) $2.05 $4.74 $6.83 $5.05 $3.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $108.2M $183.9M $273M $180.9M $141.6M
EBIT $92.8M $170.1M $260.1M $169M $124.9M
 
Revenue (Reported) $2.1B $2.2B $2.3B $2.1B $2.4B
Operating Income (Reported) $92.8M $170.1M $260.1M $169M $124.9M
Operating Income (Adjusted) $92.8M $170.1M $260.1M $169M $124.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $428.5M $454.1M $444.9M $386.8M $469M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $353.2M $356.7M $359.2M $309.1M $396.9M
Gross Profit $75.3M $97.4M $85.8M $77.7M $72.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38M $37.8M $40.6M $42M $49.8M
Other Inc / (Exp) -$1.5M $419K $61K $2.6M $1M
Operating Expenses $57.6M $56.5M $57.3M $57.5M $69.9M
Operating Income $17.7M $40.9M $28.5M $20.3M $2.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $16.2M $41.4M $28.6M $22.9M $3.2M
Earnings of Discontinued Ops. -$39K -$10K -$77K -- --
Income Tax Expense $4.1M $6.5M $4.2M $1.2M $36K
Net Income to Company $12M $34.9M $24.3M $21.7M $3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12M $34.9M $24.3M $21.7M $3.1M
 
Basic EPS (Cont. Ops) $0.40 $1.15 $0.81 $0.71 $0.10
Diluted EPS (Cont. Ops) $0.40 $1.14 $0.80 $0.70 $0.10
Weighted Average Basic Share $29.8M $30.3M $30.2M $30.6M $30.4M
Weighted Average Diluted Share $30.1M $30.7M $30.5M $31M $30.8M
 
EBITDA $20.8M $43.8M $31M $22.5M $6.2M
EBIT $17.7M $40.9M $28.5M $20.3M $2.1M
 
Revenue (Reported) $428.5M $454.1M $444.9M $386.8M $469M
Operating Income (Reported) $17.7M $40.9M $28.5M $20.3M $2.1M
Operating Income (Adjusted) $17.7M $40.9M $28.5M $20.3M $2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $327.7M $246.7M $214.6M $345.6M $203.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.8M $25.7M $35.9M $45.6M $65.4M
Inventory $1.4B $1.5B $1.7B $1.8B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $1.8B $2B $2.2B $2.3B
 
Property Plant And Equipment $35.4M $35.2M $34.4M $48.5M $57M
Long-Term Investments $4M $4.5M -- -- --
Goodwill $11.4M $11.4M $11.4M $11.4M $11.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.2M $11.6M $14.7M $29.1M $46M
Total Assets $2B $2.1B $2.3B $2.4B $2.6B
 
Accounts Payable $132.2M $133.4M $143.6M $154.3M $164.4M
Accrued Expenses $41.9M $44.1M $32.6M $32.5M $32.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $193.6M $206M $210.8M $227.7M $230.8M
 
Long-Term Debt $1.1B $1.1B $983.4M $978M $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.3B $1.3B $1.4B
 
Common Stock $31K $31K $31K $31K $31K
Other Common Equity Adj -- -- -- -- --
Common Equity $593.2M $724.9M $939.3M $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $593.2M $724.9M $939.3M $1.1B $1.2B
 
Total Liabilities and Equity $2B $2.1B $2.3B $2.4B $2.6B
Cash and Short Terms $327.7M $246.7M $214.6M $345.6M $203.9M
Total Debt $1.1B $1.1B $983.4M $978M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $244.6M $157.7M $120.7M $104.2M $80.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.6M $20.8M $24.9M $65.3M $70.7M
Inventory $1.4B $1.6B $1.8B $2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $1.8B $2B $2.2B $2.4B
 
Property Plant And Equipment $35.7M $35M $32.9M $51.1M $57.9M
Long-Term Investments $3.9M $4.6M -- -- --
Goodwill $11.4M $11.4M $11.4M $11.4M $11.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.5M $11.1M $19M $34.2M $45.9M
Total Assets $2B $2.1B $2.2B $2.4B $2.6B
 
Accounts Payable $120.9M $114.7M $106.8M $154.6M $151.7M
Accrued Expenses $33.3M $36.4M $36.1M $24M $24.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $177.8M $182.7M $173.5M $220.7M $214.5M
 
Long-Term Debt $1.1B $1.1B $984.3M $974.6M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.3B $1.2B $1.3B $1.4B
 
Common Stock $31K $31K $31K $32K $31K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $606.1M $755.3M $962.6M $1.1B $1.2B
 
Total Liabilities and Equity $2B $2.1B $2.2B $2.4B $2.6B
Cash and Short Terms $244.6M $157.7M $120.7M $104.2M $80.4M
Total Debt $1.1B $1.1B $984.3M $974.6M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $52.2M $122M $220.7M $158.6M $140.2M
Depreciation & Amoritzation $15.6M $14M $13.4M $12.2M $14.9M
Stock-Based Compensation $10M $12.2M $8.5M $7.3M $7.4M
Change in Accounts Receivable $6.8M -$5.3M -$10.2M $279K -$19.8M
Change in Inventories $154.9M -$147.5M -$231.4M -$14.7M -$282.1M
Cash From Operations $289.1M $31.7M $81.1M $178.1M -$137.5M
 
Capital Expenditures $10.6M $14.6M $15M $20.3M $22.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.2M -$14.2M -$14.7M -$29.7M -$30M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $390M -- $195M -- $530M
Long-Term Debt Repaid -$441.2M -$82.5M -$268.9M -$9M -$482.2M
Repurchase of Common Stock -$3.3M -- -$8.2M -- -$12.9M
Other Financing Activities -$2.9M -$3.9M -$6.6M -$5.2M -$11M
Cash From Financing -$59.2M -$85.9M -$88.7M -$13.9M $23.9M
 
Beginning Cash (CF) $122.8M $342.5M $274.1M $251.8M $386.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219.7M -$68.4M -$22.3M $134.5M -$143.7M
Ending Cash (CF) $342.5M $274.1M $251.8M $386.3M $242.6M
 
Levered Free Cash Flow $278.5M $17M $66M $157.7M -$159.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12M $34.9M $24.3M $21.7M $3.1M
Depreciation & Amoritzation $3.1M $2.9M $2.5M $2.2M $4.1M
Stock-Based Compensation $3.5M $2.1M $1.6M $1.7M $1.9M
Change in Accounts Receivable $1.3M $4.9M $11M -$19.7M -$5.3M
Change in Inventories -$62.7M -$79.2M -$40.5M -$196.3M -$122.3M
Cash From Operations -$74.6M -$77.8M -$86.8M -$225.6M -$159.4M
 
Capital Expenditures $3M $2.9M $3.2M $5.5M $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9M -$2.8M -$3.2M -$12.8M -$5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $50M $75M
Long-Term Debt Repaid -- -- -- -$54.3M -$30M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$6.6M -$5.2M -$5.3M -$3.1M
Cash From Financing -$3M -$6.6M -$5.2M -$9.6M $41.9M
 
Beginning Cash (CF) $342.5M $274.1M $251.8M $386.3M $242.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.5M -$87.2M -$95.2M -$248M -$123.1M
Ending Cash (CF) $262M $186.9M $156.6M $138.3M $119.5M
 
Levered Free Cash Flow -$77.5M -$80.7M -$90M -$231.1M -$164.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $61.5M $144.9M $210.2M $156M $121.6M
Depreciation & Amoritzation $15.3M $13.7M $13M $11.9M $16.7M
Stock-Based Compensation $11.2M $10.8M $8M $7.4M $7.6M
Change in Accounts Receivable $866K -$1.7M -$4.1M -$30.5M -$5.4M
Change in Inventories $161.2M -$164M -$192.8M -$170.6M -$208M
Cash From Operations $299M $28.4M $72.1M $39.3M -$71.3M
 
Capital Expenditures $11M $14.6M $15.4M $22.6M $22M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.5M -$14.1M -$15.1M -$39.2M -$22.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $50M $555M
Long-Term Debt Repaid -- -- -$268.9M -$63.3M -$457.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -$7.5M -$5.2M -$5.3M -$8.8M
Cash From Financing -$86.6M -$89.4M -$87.2M -$18.4M $75.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $202M -$75.2M -$30.3M -$18.3M -$18.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $288.1M $13.8M $56.7M $16.6M -$93.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12M $34.9M $24.3M $21.7M $3.1M
Depreciation & Amoritzation $3.1M $2.9M $2.5M $2.2M $4.1M
Stock-Based Compensation $3.5M $2.1M $1.6M $1.7M $1.9M
Change in Accounts Receivable $1.3M $4.9M $11M -$19.7M -$5.3M
Change in Inventories -$62.7M -$79.2M -$40.5M -$196.3M -$122.3M
Cash From Operations -$74.6M -$77.8M -$86.8M -$225.6M -$159.4M
 
Capital Expenditures $3M $2.9M $3.2M $5.5M $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9M -$2.8M -$3.2M -$12.8M -$5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $50M $75M
Long-Term Debt Repaid -- -- -- -$54.3M -$30M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$6.6M -$5.2M -$5.3M -$3.1M
Cash From Financing -$3M -$6.6M -$5.2M -$9.6M $41.9M
 
Beginning Cash (CF) $342.5M $274.1M $251.8M $386.3M $242.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.5M -$87.2M -$95.2M -$248M -$123.1M
Ending Cash (CF) $262M $186.9M $156.6M $138.3M $119.5M
 
Levered Free Cash Flow -$77.5M -$80.7M -$90M -$231.1M -$164.6M

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

GET BETTER TRADE IDEAS

Popular

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
56
ROOT alert for Apr 23

Root [ROOT] is up 9.37% over the past day.

Buy
72
EFX alert for Apr 23

Equifax [EFX] is up 1.69% over the past day.

Buy
51
CALX alert for Apr 23

Calix [CALX] is down 1.81% over the past day.

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

Show me the best stock