Financhill
Sell
47

BZH Quote, Financials, Valuation and Earnings

Last price:
$26.62
Seasonality move :
8.16%
Day range:
$26.47 - $27.12
52-week range:
$17.37 - $27.29
Dividend yield:
0%
P/E ratio:
87.01x
P/S ratio:
0.35x
P/B ratio:
0.66x
Volume:
449.2K
Avg. volume:
551.4K
1-year change:
12.22%
Market cap:
$788.7M
Revenue:
$2.4B
EPS (TTM):
$0.31
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.3B $2.2B $2.3B $2.4B
Revenue Growth (YoY) 0.62% 8.26% -4.76% 5.59% 1.78%
 
Cost of Revenues $1.7B $1.8B $1.8B $1.9B $2B
Gross Profit $401.2M $536.9M $440.2M $409.4M $328.7M
Gross Profit Margin 18.75% 23.17% 19.95% 17.57% 13.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $163.3M $177.3M $179.8M $186.3M $204.8M
Other Inc / (Exp) -$3.1M $1.5M $5.4M $16.1M --
Operating Expenses $254.4M $264.4M $262.6M $266.4M $292.1M
Operating Income $146.9M $272.5M $177.6M $143M $36.6M
 
Net Interest Expenses $2.8M -- -- -- --
EBT. Incl. Unusual Items $143.7M $274M $182.6M $159.1M $40.9M
Earnings of Discontinued Ops. -$159K -$14K -$77K -- --
Income Tax Expense $21.5M $53.3M $24M $18.9M -$4.7M
Net Income to Company $122M $220.7M $158.6M $140.2M $45.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $122.2M $220.7M $158.7M $140.2M $45.6M
 
Basic EPS (Cont. Ops) $4.07 $7.25 $5.23 $4.59 $1.53
Diluted EPS (Cont. Ops) $4.01 $7.17 $5.16 $4.53 $1.52
Weighted Average Basic Share $30M $30.4M $30.4M $30.5M $29.8M
Weighted Average Diluted Share $30.4M $30.8M $30.7M $31M $30M
 
EBITDA $160.8M $285.9M $189.8M $157.9M $55.8M
EBIT $146.9M $272.5M $177.6M $143M $36.6M
 
Revenue (Reported) $2.1B $2.3B $2.2B $2.3B $2.4B
Operating Income (Reported) $146.9M $272.5M $177.6M $143M $36.6M
Operating Income (Adjusted) $146.9M $272.5M $177.6M $143M $36.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $454.1M $444.9M $386.8M $469M $363.5M
Revenue Growth (YoY) 5.98% -2.03% -13.06% 21.23% -22.49%
 
Cost of Revenues $357.3M $359.3M $309.4M $400.9M $328.5M
Gross Profit $96.9M $85.7M $77.4M $68M $35M
Gross Profit Margin 21.34% 19.25% 20.01% 14.51% 9.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.8M $40.6M $42M $49.8M $53M
Other Inc / (Exp) $419K $61K $2.6M $1M --
Operating Expenses $56M $57.1M $57.1M $65.9M $66.8M
Operating Income $40.9M $28.6M $20.3M $2.1M -$31.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $41.4M $28.6M $22.9M $3.2M -$31.1M
Earnings of Discontinued Ops. -$10K -$77K -- -- --
Income Tax Expense $6.5M $4.2M $1.2M $36K $1.5M
Net Income to Company $34.9M $24.3M $21.7M $3.1M -$32.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.9M $24.4M $21.7M $3.1M -$32.6M
 
Basic EPS (Cont. Ops) $1.15 $0.81 $0.71 $0.10 -$1.13
Diluted EPS (Cont. Ops) $1.14 $0.80 $0.70 $0.10 -$1.13
Weighted Average Basic Share $30.3M $30.2M $30.6M $30.4M $28.9M
Weighted Average Diluted Share $30.7M $30.5M $31M $30.8M $28.9M
 
EBITDA $43.8M $31.1M $22.5M $6.2M -$27.8M
EBIT $40.9M $28.6M $20.3M $2.1M -$31.8M
 
Revenue (Reported) $454.1M $444.9M $386.8M $469M $363.5M
Operating Income (Reported) $40.9M $28.6M $20.3M $2.1M -$31.8M
Operating Income (Adjusted) $40.9M $28.6M $20.3M $2.1M -$31.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.2B $2.3B $2.1B $2.4B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $1.7B $2B $2B
Gross Profit $423.7M $525.6M $431.9M $404.2M $292.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $163.1M $180.2M $181.1M $194.1M $208M
Other Inc / (Exp) -$1.2M $1.1M $8M $14.4M --
Operating Expenses $253.6M $265.5M $262.7M $279.3M $289.8M
Operating Income $170.1M $260.2M $169.2M $124.9M $2.6M
 
Net Interest Expenses $1.2M -- -- -- --
EBT. Incl. Unusual Items $168.9M $261.2M $177M $139.3M $6.6M
Earnings of Discontinued Ops. -$130K -$81K -- -- --
Income Tax Expense $23.9M $51M $21M $17.8M -$3.2M
Net Income to Company $144.9M $210.2M $156M $121.6M $9.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $145M $210.2M $156M $121.6M $9.9M
 
Basic EPS (Cont. Ops) $4.81 $6.91 $5.13 $3.99 $0.32
Diluted EPS (Cont. Ops) $4.73 $6.83 $5.05 $3.93 $0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $183.9M $273.2M $181.2M $141.6M $21.8M
EBIT $170.1M $260.2M $169.2M $124.9M $2.6M
 
Revenue (Reported) $2.2B $2.3B $2.1B $2.4B $2.3B
Operating Income (Reported) $170.1M $260.2M $169.2M $124.9M $2.6M
Operating Income (Adjusted) $170.1M $260.2M $169.2M $124.9M $2.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $454.1M $444.9M $386.8M $469M $363.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $357.3M $359.3M $309.4M $400.9M $328.5M
Gross Profit $96.9M $85.7M $77.4M $68M $35M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.8M $40.6M $42M $49.8M $53M
Other Inc / (Exp) $419K $61K $2.6M $1M --
Operating Expenses $56M $57.1M $57.1M $65.9M $66.8M
Operating Income $40.9M $28.6M $20.3M $2.1M -$31.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $41.4M $28.6M $22.9M $3.2M -$31.1M
Earnings of Discontinued Ops. -$10K -$77K -- -- --
Income Tax Expense $6.5M $4.2M $1.2M $36K $1.5M
Net Income to Company $34.9M $24.3M $21.7M $3.1M -$32.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.9M $24.4M $21.7M $3.1M -$32.6M
 
Basic EPS (Cont. Ops) $1.15 $0.81 $0.71 $0.10 -$1.13
Diluted EPS (Cont. Ops) $1.14 $0.80 $0.70 $0.10 -$1.13
Weighted Average Basic Share $30.3M $30.2M $30.6M $30.4M $28.9M
Weighted Average Diluted Share $30.7M $30.5M $31M $30.8M $28.9M
 
EBITDA $43.8M $31.1M $22.5M $6.2M -$27.8M
EBIT $40.9M $28.6M $20.3M $2.1M -$31.8M
 
Revenue (Reported) $454.1M $444.9M $386.8M $469M $363.5M
Operating Income (Reported) $40.9M $28.6M $20.3M $2.1M -$31.8M
Operating Income (Adjusted) $40.9M $28.6M $20.3M $2.1M -$31.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $274.1M $251.8M $386.3M $242.6M $218.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $25.7M $35.9M $45.6M $65.4M $78.1M
Inventory $1.5B $1.7B $1.8B $2B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2B $2.2B $2.3B $2.3B
 
Property Plant And Equipment $35.2M $34.4M $48.5M $57M $82.9M
Long-Term Investments $4.5M $964K -- -- --
Goodwill $11.4M $11.4M $11.4M $11.4M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.6M $14.7M $29.1M $46M --
Total Assets $2.1B $2.3B $2.4B $2.6B $2.6B
 
Accounts Payable $133.4M $143.6M $154.3M $164.4M $143.5M
Accrued Expenses $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 $337.2M $286.3M $282.1M $280.7M $257M
 
Long-Term Debt $1B $990.8M $992.9M $1B $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.3B $1.3B $1.4B $1.4B
 
Common Stock $31K $31K $31K $31K $30K
Other Common Equity Adj -- -- -- -- --
Common Equity $724.9M $939.3M $1.1B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $724.9M $939.3M $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $2.1B $2.3B $2.4B $2.6B $2.6B
Cash and Short Terms $274.1M $251.8M $386.3M $242.6M $218.6M
Total Debt $1.1B $990.8M $992.9M $1B $1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $186.9M $156.6M $138.3M $119.5M $124.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.8M $24.9M $65.3M $70.7M $92.8M
Inventory $1.6B $1.8B $2B $2.2B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2B $2.2B $2.4B $2.4B
 
Property Plant And Equipment $35M $32.9M $51.1M $57.9M $82.6M
Long-Term Investments $4.6M -- -- -- --
Goodwill $11.4M $11.4M $11.4M $11.4M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.1M $19M $34.2M $45.9M --
Total Assets $2.1B $2.2B $2.4B $2.6B $2.6B
 
Accounts Payable $114.7M $106.8M $154.6M $151.7M $120.1M
Accrued Expenses $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 $263.2M $198.7M $247M $242.5M $216.3M
 
Long-Term Debt $1B $991.9M $990.7M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.2B $1.3B $1.4B $1.4B
 
Common Stock $31K $31K $32K $31K $30K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $755.3M $962.6M $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $2.1B $2.2B $2.4B $2.6B $2.6B
Cash and Short Terms $186.9M $156.6M $138.3M $119.5M $124.3M
Total Debt $1.1B $991.9M $990.7M $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $122M $220.7M $158.6M $140.2M $45.6M
Depreciation & Amoritzation $14M $13.4M $12.2M $14.9M $19.2M
Stock-Based Compensation $12.2M $8.5M $7.3M $7.4M $7.3M
Change in Accounts Receivable -$5.3M -$10.2M $279K -$19.8M -$12.7M
Change in Inventories -$147.5M -$231.4M -$14.7M -$282.1M $2.8M
Cash From Operations $30.8M $81.1M $175.5M -$137.5M $32M
 
Capital Expenditures $14.6M $15M $20.3M $22.4M $28.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$14.7M -$29.7M -$30M -$19.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $195M -- $530M --
Long-Term Debt Repaid -$82.5M -$268.9M -$9M -$482.2M --
Repurchase of Common Stock -- $8.2M -- $12.9M $33.1M
Other Financing Activities -$3.9M -$6.6M -$5.2M -$11M --
Cash From Financing -$85M -$88.7M -$11.4M $23.9M -$36.4M
 
Beginning Cash (CF) $274.1M $251.8M $386.3M $242.6M $218.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$68.4M -$22.3M $134.5M -$143.7M -$24M
Ending Cash (CF) $205.8M $229.5M $520.8M $98.9M $194.5M
 
Levered Free Cash Flow $16.1M $66M $155.1M -$159.9M $3.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $34.9M $24.3M $21.7M $3.1M -$32.6M
Depreciation & Amoritzation $2.9M $2.5M $2.2M $4.1M $4M
Stock-Based Compensation $2.1M $1.6M $1.7M $1.9M $1.6M
Change in Accounts Receivable $4.9M $11M -$19.7M -$5.3M -$14.6M
Change in Inventories -$79.2M -$40.5M -$196.3M -$122.3M -$112.6M
Cash From Operations -$77.8M -$89.4M -$225.7M -$159.4M -$165.3M
 
Capital Expenditures $2.9M $3.2M $5.5M $5.2M $5.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8M -$3.2M -$12.8M -$5.7M -$6.3M
 
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 -- -- -- -- $15.1M
Other Financing Activities -$6.6M -$5.2M -$5.3M -$3.1M --
Cash From Financing -$6.6M -$2.6M -$9.5M $41.9M $77.4M
 
Beginning Cash (CF) $186.9M $156.6M $138.3M $119.5M $124.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$87.2M -$95.2M -$248M -$123.1M -$94.2M
Ending Cash (CF) $99.7M $61.5M -$109.6M -$3.7M $30.1M
 
Levered Free Cash Flow -$80.7M -$92.6M -$231.2M -$164.6M -$170.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $144.9M $210.2M $156M $121.6M $9.9M
Depreciation & Amoritzation $13.7M $13M $11.9M $16.7M $19.2M
Stock-Based Compensation $10.8M $8M $7.4M $7.6M $7M
Change in Accounts Receivable -$1.7M -$4M -$30.5M -$5.4M -$22M
Change in Inventories -$164M -$192.8M -$170.6M -$208M $12.5M
Cash From Operations $27.9M $69.5M $39.1M -$71.2M $26M
 
Capital Expenditures $14.6M $15.4M $22.6M $22M $28.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.1M -$15.1M -$39.2M -$22.9M -$20.3M
 
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 -- $8.2M -- $12.9M $48.2M
Other Financing Activities -$7.5M -$5.2M -$5.3M -$8.8M --
Cash From Financing -$89M -$84.7M -$18.2M $75.3M -$870K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$75.2M -$30.3M -$18.3M -$18.9M $4.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.4M $54.1M $16.5M -$93.2M -$2.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $34.9M $24.3M $21.7M $3.1M -$32.6M
Depreciation & Amoritzation $2.9M $2.5M $2.2M $4.1M $4M
Stock-Based Compensation $2.1M $1.6M $1.7M $1.9M $1.6M
Change in Accounts Receivable $4.9M $11M -$19.7M -$5.3M -$14.6M
Change in Inventories -$79.2M -$40.5M -$196.3M -$122.3M -$112.6M
Cash From Operations -$77.8M -$89.4M -$225.7M -$159.4M -$165.3M
 
Capital Expenditures $2.9M $3.2M $5.5M $5.2M $5.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8M -$3.2M -$12.8M -$5.7M -$6.3M
 
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 -- -- -- -- $15.1M
Other Financing Activities -$6.6M -$5.2M -$5.3M -$3.1M --
Cash From Financing -$6.6M -$2.6M -$9.5M $41.9M $77.4M
 
Beginning Cash (CF) $186.9M $156.6M $138.3M $119.5M $124.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$87.2M -$95.2M -$248M -$123.1M -$94.2M
Ending Cash (CF) $99.7M $61.5M -$109.6M -$3.7M $30.1M
 
Levered Free Cash Flow -$80.7M -$92.6M -$231.2M -$164.6M -$170.9M

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock