Financhill
Buy
72

BFLBY Quote, Financials, Valuation and Earnings

Last price:
$24.50
Seasonality move :
15.11%
Day range:
$24.50 - $24.50
52-week range:
$9.42 - $27.94
Dividend yield:
2.23%
P/E ratio:
22.16x
P/S ratio:
0.76x
P/B ratio:
3.01x
Volume:
150
Avg. volume:
7.9K
1-year change:
160.14%
Market cap:
$4.6B
Revenue:
$5.4B
EPS (TTM):
$1.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4B $4.4B $4.5B $4.8B $5.4B
Revenue Growth (YoY) -18.4% 11.97% 2.59% 7.01% 12.36%
 
Cost of Revenues $3.6B $4B $4.1B $4.3B $4.9B
Gross Profit $338.2M $459.4M $459.9M $501.1M $595.5M
Gross Profit Margin 8.56% 10.4% 10.15% 10.33% 10.93%
 
R&D Expenses -- $6.9M $4.7M $4.1M $3.5M
Selling, General & Admin $353.7M $343.6M $323.2M $322M $340.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $344M $340.1M $324.1M $324.9M $339M
Operating Income -$5.8M $119.4M $135.8M $176.2M $256.5M
 
Net Interest Expenses -- $34.9M $27.9M $41.1M $39.3M
EBT. Incl. Unusual Items $132M $132.6M $48.8M $171.1M $253.1M
Earnings of Discontinued Ops. -$8M $8M -$105.1K $3.8M $1.6M
Income Tax Expense $8.6M -$9.6M $21.4M -$19.8M $62M
Net Income to Company $132M $136.3M $54.1M $176.5M $260.8M
 
Minority Interest in Earnings -$1.8M $827.4K $2.9M $3.9M $6.3M
Net Income to Common Excl Extra Items $113.5M $145.9M $32.7M $196.3M $198.8M
 
Basic EPS (Cont. Ops) $0.56 $0.75 $0.15 $1.05 $1.04
Diluted EPS (Cont. Ops) $0.56 $0.75 $0.15 $1.04 $1.03
Weighted Average Basic Share $201.5M $203.2M $198.1M $187.3M $187.5M
Weighted Average Diluted Share $204.1M $204.9M $198.9M $188.1M $188.5M
 
EBITDA $308.9M $238.5M $239.1M $283.7M $390.6M
EBIT $167.9M $119.4M $135.8M $176.2M $256.5M
 
Revenue (Reported) $4B $4.4B $4.5B $4.8B $5.4B
Operating Income (Reported) -$5.8M $119.4M $135.8M $176.2M $256.5M
Operating Income (Adjusted) $167.9M $119.4M $135.8M $176.2M $256.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.2B $1.4B $1.6B
Revenue Growth (YoY) 9.54% -2.84% 12.32% 16.02% 14.68%
 
Cost of Revenues $988.9M $967.4M $1.1B $1.2B $1.4B
Gross Profit $124.9M $114.9M $133.6M $173.4M $182.5M
Gross Profit Margin 11.22% 10.61% 10.99% 12.29% 11.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $83.7M $78.5M $76.1M $86.2M $93.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $83.7M $78.5M $76.1M $86.2M $93.7M
Operating Income $41.3M $36.3M $57.4M $87.1M $88.8M
 
Net Interest Expenses $9.4M $7M $8.5M $5.9M $5.7M
EBT. Incl. Unusual Items $54.2M $29M $52.3M $76.2M $84.5M
Earnings of Discontinued Ops. -$1.2M -$402.7K $108.8K $329.6K --
Income Tax Expense $5.9M $6.8M $12.3M $16.3M $21.6M
Net Income to Company $151.1M $107.9M $149.3M $185.7M $214.1M
 
Minority Interest in Earnings -- $302K $979.1K $1.9M $1.4M
Net Income to Common Excl Extra Items $49.5M $23M $40.9M $61.5M $65.2M
 
Basic EPS (Cont. Ops) $0.24 $0.11 $0.21 $0.32 $0.34
Diluted EPS (Cont. Ops) $0.24 $0.11 $0.21 $0.32 $0.34
Weighted Average Basic Share $203.6M $203.6M $187.2M $187.4M $186M
Weighted Average Diluted Share $203.6M $203.6M $187.2M -- --
 
EBITDA $69.5M $61.3M $79.5M $119.6M $124.7M
EBIT $41.3M $36.3M $57.4M $87.1M $88.8M
 
Revenue (Reported) $1.1B $1.1B $1.2B $1.4B $1.6B
Operating Income (Reported) $41.3M $36.3M $57.4M $87.1M $88.8M
Operating Income (Adjusted) $41.3M $36.3M $57.4M $87.1M $88.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $4.4B $4.8B $5.3B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4B $4.3B $4.7B $5.3B
Gross Profit $459.5M $457.3M $491.7M $577.4M $655.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $342.9M $329.4M $319.3M $341.2M $365.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $342.9M $329.4M $263.9M $342.5M $366.8M
Operating Income $116.5M $127.9M $227.8M $234.9M $288.4M
 
Net Interest Expenses $15.6M $20.4M $25.8M $24.9M $17.2M
EBT. Incl. Unusual Items $337.9M $107.1M $98.1M $247.4M $279.9M
Earnings of Discontinued Ops. -$2.3M $4.2M -$816.1K $5.4M -$341.7K
Income Tax Expense $22.3M $2.8M $26.6M -$2.5M $75.5M
Net Income to Company -- $101M $109.9M $269.8M $308.7M
 
Minority Interest in Earnings $1.3M $1.8M $3.5M $6.3M $7.1M
Net Income to Common Excl Extra Items $321.8M $108.3M $77.4M $256.2M $214M
 
Basic EPS (Cont. Ops) $1.57 $0.54 $0.39 $1.36 $1.11
Diluted EPS (Cont. Ops) $1.57 $0.54 $0.39 $1.36 $1.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $246.8M $234.5M $328.5M $359.2M $438.7M
EBIT $116.5M $127.9M $227.8M $234.9M $288.4M
 
Revenue (Reported) $4.3B $4.4B $4.8B $5.3B $5.9B
Operating Income (Reported) $116.5M $127.9M $227.8M $234.9M $288.4M
Operating Income (Adjusted) $116.5M $127.9M $227.8M $234.9M $288.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $3.3B $3.6B $4B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3B $3.2B $3.5B $4B
Gross Profit $334.3M $335M $368M $444.9M $508.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $255.9M $242.5M $238.5M $257.9M $282.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $257.2M $242.5M $238.5M $257.9M $282.3M
Operating Income $77M $92.5M $129.5M $186.9M $226M
 
Net Interest Expenses $28.2M $20.4M $21M $17.4M $15.8M
EBT. Incl. Unusual Items $84.1M $58M $107.8M $183.9M $210.7M
Earnings of Discontinued Ops. $3.6M $768K -- $1.6M -$235.1K
Income Tax Expense $12.8M $24.5M $29.1M $46.1M $59.6M
Net Income to Company $187.2M $151.8M $207.6M $185.7M $342.5M
 
Minority Interest in Earnings -$120.5K $1.8M $2.5M $4.9M $5.8M
Net Income to Common Excl Extra Items $77.3M $36.3M $82M $141.9M $157.1M
 
Basic EPS (Cont. Ops) $0.37 $0.17 $0.42 $0.74 $0.81
Diluted EPS (Cont. Ops) $0.37 $0.17 $0.42 $0.74 $0.81
Weighted Average Basic Share $609.3M $611.1M $561.3M $562.3M $559.7M
Weighted Average Diluted Share $609.3M $612M $561.3M $376.4M $375.3M
 
EBITDA $119.6M $169.6M $203.9M $278.1M $333.1M
EBIT $91.3M $92.5M $129.5M $186.9M $226M
 
Revenue (Reported) $3.3B $3.3B $3.6B $4B $4.5B
Operating Income (Reported) $77M $92.5M $129.5M $186.9M $226M
Operating Income (Adjusted) $91.3M $92.5M $129.5M $186.9M $226M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $628M $947.1M $627.9M $805.2M $481.5M
Short Term Investments $588.9M $247.4M $45.6M $252.4M $71.3M
Accounts Receivable, Net $697.1M $994.7M $1.1B $1.2B $1.4B
Inventory $56.1M $73.8M $86.2M $96.4M $119.2M
Prepaid Expenses $43.7M $30.5M $21.2M $27M $30.1M
Other Current Assets $8.5M $8.6M $4.4M $5.1M $20.8M
Total Current Assets $2.4B $2.1B $1.9B $2.3B $2.1B
 
Property Plant And Equipment $564.7M $495.1M $447.6M $453.1M $492.4M
Long-Term Investments -- $20.1M $20.7M $21.3M $23M
Goodwill $936.6M $880.5M $839.6M $865.3M $824.3M
Other Intangibles $4.6M $3.3M $3.9M $5.7M $22.5M
Other Long-Term Assets -- -- $321.7K -- $208.1K
Total Assets $4B $3.8B $3.5B $3.9B $3.8B
 
Accounts Payable $360.7M $383.5M $456.5M $491.1M $511.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $57.3M $50.9M $51.4M $56M $59.8M
Other Current Liabilities $42.3M $33.2M $34.6M $38.5M $39.9M
Total Current Liabilities $1.4B $1.3B $1.4B $1.8B $1.6B
 
Long-Term Debt $461.1M $449.3M $415.1M $325.8M $328.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.4B $2.3B $2.6B $2.4B
 
Common Stock $163.1M $150.8M $141.5M $146.5M $137.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.5B $1.2B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$13.2M -$13.4M -$10.4M $9.3M $10.8M
Total Equity $1.5B $1.5B $1.2B $1.3B $1.4B
 
Total Liabilities and Equity $4B $3.8B $3.5B $3.9B $3.8B
Cash and Short Terms $1.2B $947.1M $627.9M $805.2M $481.5M
Total Debt $461.5M $500.5M $466.2M $381.8M $388.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $974.4M $501.1M $655.2M $467.7M $550.6M
Short Term Investments $57.9M $48.9M $201.4M -- --
Accounts Receivable, Net $1.2B -- -- -- --
Inventory $68M $70.9M $89.9M $126.3M $138.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $44.7M $49.9M $64.5M $105.4M --
Total Current Assets $2.3B $1.7B $2.1B $2.3B $2.4B
 
Property Plant And Equipment $505.6M $424.2M $453.1M $522.1M $539.4M
Long-Term Investments $22.4M $18.9M $20M $25.3M $24.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -$211.7K -- --
Total Assets $3.8B $3B $3.5B $3.8B $4.1B
 
Accounts Payable $808.6M $748.9M $873.2M $1.1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $248.9M $203.3M $225.7M $271.4M --
Total Current Liabilities $1.6B $1.2B $1.7B $1.7B $2B
 
Long-Term Debt $481.3M $386.9M $326.6M $356.2M $219.5M
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $1.9B $2.3B $2.4B $2.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$14.4M -$11M $7.7M $10.8M $12.1M
Total Equity $1.4B $1.1B $1.2B $1.4B $1.5B
 
Total Liabilities and Equity $3.8B $3B $3.5B $3.8B $4.1B
Cash and Short Terms $974.4M $501.1M $655.2M $467.7M $550.6M
Total Debt $652.3M $386.9M $326.6M $356.2M $219.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $132M $136.3M $54.1M $176.5M $260.8M
Depreciation & Amoritzation $141M $117.6M $103.7M $107.5M $134.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $147.8M -$88.3M -$170.5M -$95.6M $24.8M
Change in Inventories -- -- -- -- --
Cash From Operations $130.2M $103.3M $139.6M $124.4M $224.1M
 
Capital Expenditures $41.8M $72.5M $54.3M $63.5M $68.4M
Cash Acquisitions $9.4M $2.8M $105.1K $14.2M $14.6M
Cash From Investing -$21.6M $334.6M $164.1M -$235.3M $120.7M
 
Dividends Paid (Ex Special Dividend) -$5.5M $92.8M $203.6M $52.5M $73M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $189.5M --
Long-Term Debt Repaid -$59.2M -$187.5M -$64.5M -$57.2M -$346.5M
Repurchase of Common Stock -$342.6K $2.2M $105.7M $324.3K $540.8K
Other Financing Activities -$114.2K -$2.4M -$843.7K -$433K -$757.7K
Cash From Financing -$94M -$282.5M -$375.8M $76.1M -$426M
 
Beginning Cash (CF) $570.8M $731.1M $612M $594.7M $481.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.6M $156.4M -$73M -$37.9M -$79.3M
Ending Cash (CF) $583.1M $888.4M $538.1M $553.6M $404.1M
 
Levered Free Cash Flow $88.4M $30.8M $85.2M $61M $155.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $151.1M $107.9M $149.3M $185.7M $214.1M
Depreciation & Amoritzation -$61.1M -$51.3M -$52.7M -$58.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $157.2M $164M -$29.7M $73.4M -$38.3M
Change in Inventories -- -- -- -- --
Cash From Operations $70.9M -- $72.5M $69.1M $96.2M
 
Capital Expenditures $24.4M -- $10.5M $12.4M $15.1M
Cash Acquisitions -$2.3M -- -$13.7M -$9.6M -$26.6M
Cash From Investing $14.1M -- -$201.1M -$17.4M -$13M
 
Dividends Paid (Ex Special Dividend) $1.9M -- $3.4M $6.2M $3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$288.8K -- --
Long-Term Debt Repaid $30.6M -$11.3M -$14.9M -$25.3M --
Repurchase of Common Stock $2.3M -- -- $758.5K $16.6M
Other Financing Activities $120.5K -- $980.2K $882.2K --
Cash From Financing -$15.6M -- -$16M -$19.6M -$40.6M
 
Beginning Cash (CF) $916.6M $452.3M $453.7M $467.7M $550.6M
Foreign Exchange Rate Adjustment -$245.8K -- $748.3K $222.5K $960.8K
Additions / Reductions $69.2M -- -$143.9M $32.3M $43.6M
Ending Cash (CF) $985.6M -- $310.6M $500.3M $595.1M
 
Levered Free Cash Flow $70.9M -- $62M $56.7M $81.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $101M $109.9M $269.8M $308.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$299.1M $11.8M -$35M
Change in Inventories -- -- -- -- --
Cash From Operations -$15.1M -- -- -- $382.6M
 
Capital Expenditures $43M $25.8M $10.5M $25.8M $64.1M
Cash Acquisitions -- -- -- -- $14.7M
Cash From Investing $500.2M -- -- -- -$94.2M
 
Dividends Paid (Ex Special Dividend) $94.2M -- -- -- $103.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $190.5M -$1.1M --
Long-Term Debt Repaid -$12.7M -- -$59.2M -$342.2M --
Repurchase of Common Stock $2.6M -- -- -- $42.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$156.4M -- -- -- -$235M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $330.3M -- -- -- $49.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$58.2M -- -- -- $318.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $187.2M $151.8M $207.6M $185.7M $342.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$137.1M $73.4M -$35.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$6M -$64.3M $72.5M $69.1M $285.7M
 
Capital Expenditures $46.5M $24.9M $10.5M $12.4M $46.1M
Cash Acquisitions -$4M $1.1M -$13.7M -$9.6M --
Cash From Investing $507.2M $137M -$201.1M -$17.4M -$67.9M
 
Dividends Paid (Ex Special Dividend) -$92.7M $212.2M $3.4M $6.2M $109M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $190.5M -- --
Long-Term Debt Repaid -- -$48M -$42.6M -$327.6M -$16.7M
Repurchase of Common Stock $2.3M $109.5K -- $758.5K $43M
Other Financing Activities -- -- $762.2K $989.8K $105.2K
Cash From Financing -$166.2M -$252.1M -$16M -$19.6M -$208.4M
 
Beginning Cash (CF) $2.1B $1.6B $1.6B $1.4B $1.6B
Foreign Exchange Rate Adjustment $838.9K $1.6M $748.3K $222.5K -$3.6M
Additions / Reductions $334.7M -$177.8M -$143.9M $32.3M $5.7M
Ending Cash (CF) $2.4B $941.4M $310.6M $500.3M $1.6B
 
Levered Free Cash Flow -$28.1M -$89.2M $62M $56.7M $239.7M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock