Financhill
Buy
67

BGOUF Quote, Financials, Valuation and Earnings

Last price:
$2.22
Seasonality move :
4.01%
Day range:
$2.22 - $2.22
52-week range:
$1.26 - $2.44
Dividend yield:
0%
P/E ratio:
43.49x
P/S ratio:
0.75x
P/B ratio:
1.82x
Volume:
--
Avg. volume:
65
1-year change:
71.43%
Market cap:
$317.6M
Revenue:
$371.5M
EPS (TTM):
-$0.03
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $419.9M $455.1M $388.9M $376M $371.5M
Revenue Growth (YoY) 38.72% 8.39% -14.54% -3.33% -1.19%
 
Cost of Revenues $259M $273.4M $244.5M $190.7M $182.3M
Gross Profit $160.9M $181.7M $144.4M $185.3M $189.2M
Gross Profit Margin 38.32% 39.93% 37.13% 49.29% 50.92%
 
R&D Expenses $26.4M $27.4M $25.4M $39.2M $47.1M
Selling, General & Admin $137.3M $154.8M $145.5M $156M $151.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $152.9M $170.7M $159.4M $177.3M $185.5M
Operating Income $8M $11M -$15M $8M $3.6M
 
Net Interest Expenses $5.4M $4.3M $6.2M $9.3M $11.9M
EBT. Incl. Unusual Items -$5.3M -$1.2M -$21.3M -$1M $289.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $3.4M -$1.5M $1.5M $4.5M
Net Income to Company -$5.3M -$1.2M -$21.3M -$1M $289.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M -$4.6M -$19.8M -$2.5M -$4.2M
 
Basic EPS (Cont. Ops) -$0.03 -$0.04 -$0.17 -$0.02 -$0.03
Diluted EPS (Cont. Ops) -$0.03 -$0.04 -$0.17 -$0.02 -$0.03
Weighted Average Basic Share $122.8M $119.5M $119.8M $121M $144.4M
Weighted Average Diluted Share $122.8M $119.5M $119.8M $121M $144.4M
 
EBITDA $36.8M $43.3M $16.1M $28.4M $23.2M
EBIT $8M $11M -$15M $8M $3.6M
 
Revenue (Reported) $419.9M $455.1M $388.9M $376M $371.5M
Operating Income (Reported) $8M $11M -$15M $8M $3.6M
Operating Income (Adjusted) $8M $11M -$15M $8M $3.6M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $127M $102.3M $100.1M $95M $104.2M
Revenue Growth (YoY) 130.48% -19.43% -2.21% -5.1% 9.69%
 
Cost of Revenues $77.8M $57.2M $50.9M $48.8M $51.3M
Gross Profit $49.2M $45.1M $49.2M $46.2M $52.8M
Gross Profit Margin 38.76% 44.11% 49.13% 48.63% 50.71%
 
R&D Expenses $5M $4.9M $4.5M $6.1M $7M
Selling, General & Admin $38.7M $38M $38M $43.3M $42.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $44.5M $43M $42.8M $44.2M $48.8M
Operating Income $4.7M $2.2M $6.4M $2M $4M
 
Net Interest Expenses $2.6M $3.5M $2M $3M $2.5M
EBT. Incl. Unusual Items -$1.1M -$1.5M $581.9K -$4.2M $1.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $2.2M -$1M $868.8K $2.5M
Net Income to Company -$7.3M -$1.5M $581.9K -$4.2M $1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $161.4K -$3.6M $1.6M -$5.1M -$893K
 
Basic EPS (Cont. Ops) $0.00 -$0.03 $0.01 -$0.04 -$0.01
Diluted EPS (Cont. Ops) $0.00 -$0.03 $0.01 -$0.04 -$0.01
Weighted Average Basic Share $120.7M $119.5M $119.8M $121M $144.4M
Weighted Average Diluted Share $120.7M $119.5M $119.8M $121M $144.4M
 
EBITDA $12.9M $10M $14.7M $10.6M $13.7M
EBIT $4.7M $2.2M $6.4M $2M $4M
 
Revenue (Reported) $127M $102.3M $100.1M $95M $104.2M
Operating Income (Reported) $4.7M $2.2M $6.4M $2M $4M
Operating Income (Adjusted) $4.7M $2.2M $6.4M $2M $4M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $421.5M $455.5M $392.2M $375.8M $373.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $250.5M $262.6M $230.2M $190.9M $185.1M
Gross Profit $171M $192.9M $162M $184.9M $188.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.9M $28M $26.7M $25.2M $31.3M
Selling, General & Admin $137.7M $154.6M $145.6M $155.9M $152.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $162.7M $181.4M $170.3M $174.9M $182.3M
Operating Income $8.3M $11.5M -$8.3M $10M $6M
 
Net Interest Expenses $9.2M $9.8M $7.8M $10.9M $11.9M
EBT. Incl. Unusual Items -$4.9M -$1.1M -$21.3M -$994.7K $225.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $3.3M -$1.6M $1.5M $4.5M
Net Income to Company -$5.1M -$1.1M -$21.3M -$994.7K $380.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.4M -$4.3M -$19.7M -$2.5M -$4.3M
 
Basic EPS (Cont. Ops) -$0.04 -$0.04 -$0.16 -$0.02 -$0.03
Diluted EPS (Cont. Ops) -$0.04 -$0.04 -$0.16 -$0.02 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $37.1M $43.9M $22.9M $44.7M $41.5M
EBIT $8.3M $11.5M -$8.3M $10M $6M
 
Revenue (Reported) $421.5M $455.5M $392.2M $375.8M $373.4M
Operating Income (Reported) $8.3M $11.5M -$8.3M $10M $6M
Operating Income (Adjusted) $8.3M $11.5M -$8.3M $10M $6M
Period Ending 2022-05-31 2023-05-31 2024-05-31 2025-05-31 2026-05-31
Revenue $455.5M $392.2M $375.8M $373.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $262.6M $230.2M $190.9M $185.1M --
Gross Profit $192.9M $162M $184.9M $188.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28M $26.7M $25.2M $31.3M --
Selling, General & Admin $154.6M $145.6M $155.9M $152.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $181.4M $170.3M $174.9M $182.3M --
Operating Income $11.5M -$8.3M $10M $6M --
 
Net Interest Expenses $9.8M $7.8M $10.9M $11.9M --
EBT. Incl. Unusual Items -$1.1M -$21.3M -$994.7K $225.7K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M -$1.6M $1.5M $4.5M --
Net Income to Company -$1.1M -$21.3M -$994.7K $380.9K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.3M -$19.7M -$2.5M -$4.3M --
 
Basic EPS (Cont. Ops) -$0.04 -$0.16 -$0.02 -$0.03 --
Diluted EPS (Cont. Ops) -$0.04 -$0.16 -$0.02 -$0.03 --
Weighted Average Basic Share $479.2M $478.8M $482.8M $507.8M --
Weighted Average Diluted Share $479.2M $478.8M $482.8M $507.8M --
 
EBITDA $43.9M $22.9M $44.7M $41.5M --
EBIT $11.5M -$8.3M $10M $6M --
 
Revenue (Reported) $455.5M $392.2M $375.8M $373.4M --
Operating Income (Reported) $11.5M -$8.3M $10M $6M --
Operating Income (Adjusted) $11.5M -$8.3M $10M $6M --
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $100.8M $83.1M $87.3M $82.2M $79.9M
Short Term Investments $71.3M $60.1M $56.8M $56.3M $58M
Accounts Receivable, Net $72M $57.2M $48.8M $45M $53M
Inventory $60.7M $90.6M $71.4M $65.1M $68M
Prepaid Expenses $5.3M $4M $3.4M $3.9M $6.4M
Other Current Assets -- -- -- -- --
Total Current Assets $262.5M $253M $222.3M $208.6M $220.8M
 
Property Plant And Equipment $49.3M $46.5M $48M $51.8M $52.8M
Long-Term Investments $3.9M $3.9M $3.3M $2.9M $3M
Goodwill $6.7M $6.1M $6.1M $6.1M $6.4M
Other Intangibles $37.2M $42.3M $48M $51.4M $61.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $387.3M $362.6M $341.4M $334.3M $356.1M
 
Accounts Payable $82.5M $83.7M $80.9M $58.4M $68.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.9M $5.6M $5.3M $6.5M $9M
Other Current Liabilities $41.8M $29.7M $20.6M $24.8M $34.6M
Total Current Liabilities $146.1M $170.6M $172.1M $160.8M $149.1M
 
Long-Term Debt $29.3M $22M $23.6M $24.7M $23.4M
Capital Leases -- -- -- -- --
Total Liabilities $201.1M $204.2M $204.3M $195.2M $182M
 
Common Stock $100.8M $88.3M $87.8M $89.2M $112.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $186.3M $158.4M $137.1M $139.1M $174.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $186.3M $158.4M $137.1M $139.1M $174.1M
 
Total Liabilities and Equity $387.3M $362.6M $341.4M $334.3M $356.1M
Cash and Short Terms $100.8M $83.1M $87.3M $82.2M $79.9M
Total Debt $33.9M $28.2M $29.3M $31.7M $32.9M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $100.8M $83.1M $87.3M $82.2M $79.9M
Short Term Investments $71.3M $60.1M $56.8M $56.3M $58M
Accounts Receivable, Net $72M $57.2M $48.8M $45M $53M
Inventory $60.7M $90.6M $71.4M $65.1M $68M
Prepaid Expenses $5.3M $4M $3.4M $3.9M $6.4M
Other Current Assets -- -- -- -- --
Total Current Assets $262.5M $253M $222.3M $208.6M $220.8M
 
Property Plant And Equipment $49.3M $46.5M $48M $51.8M $52.8M
Long-Term Investments $3.9M $3.9M $3.3M $2.9M $3M
Goodwill $6.7M $6.1M $6.1M $6.1M $6.4M
Other Intangibles $37.2M $42.3M $48M $51.4M $61.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $387.3M $362.6M $341.4M $334.3M $356.1M
 
Accounts Payable $82.5M $83.7M $80.9M $58.4M $68.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.9M $5.6M $5.3M $6.5M $9M
Other Current Liabilities $41.8M $29.7M $20.6M $24.8M $34.6M
Total Current Liabilities $146.1M $170.6M $172.1M $160.8M $149.1M
 
Long-Term Debt $29.3M $22M $23.6M $24.7M $23.4M
Capital Leases -- -- -- -- --
Total Liabilities $201.1M $204.2M $204.3M $195.2M $182M
 
Common Stock $100.8M $88.3M $87.8M $89.2M $112.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $186.3M $158.4M $137.1M $139.1M $174.1M
 
Total Liabilities and Equity $387.3M $362.6M $341.4M $334.3M $356.1M
Cash and Short Terms $100.8M $83.1M $87.3M $82.2M $79.9M
Total Debt $33.9M $28.2M $29.3M $31.7M $32.9M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$5.3M -$1.2M -$21.3M -$1M $289.9K
Depreciation & Amoritzation $28.8M $18.7M $17.2M $20.5M $19.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$29.5M $6.6M $10.9M $6.7M -$6.7M
Change in Inventories $14M -$39.8M $18.2M $7.5M --
Cash From Operations $47.3M $11.6M $27.8M $32.8M $37.1M
 
Capital Expenditures $29.3M $38.1M $31.3M $31.6M $34.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$99.2M -$36.6M -$28.6M -$30.3M -$33.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $75.2M $39.2M $15.5M -- --
Long-Term Debt Repaid -$72.7M -$613.1K -$421.5K -$1.3M -$30.3M
Repurchase of Common Stock $6.7M $5.7M $420.6K -- $2.9M
Other Financing Activities -- -$5.2M -- -- --
Cash From Financing $46.7M $22.2M $9M -$7.8M -$8.4M
 
Beginning Cash (CF) $29.3M $23.3M $30.9M $25.8M $22.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.9M -$2.4M $7.6M -$5.7M -$4.6M
Ending Cash (CF) $22.7M $21.2M $37.9M $19.8M $17.6M
 
Levered Free Cash Flow $18M -$26.5M -$3.5M $1.2M $2.5M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$7.3M -$1.5M $581.9K -$4.2M $1.6M
Depreciation & Amoritzation $8.2M -$5.1M -$6.1M -$5.6M -$6.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.8M $8.3M -$1.7M $144.8K -$12.4M
Change in Inventories $3.4M -$11.9M -- $3.2M -$5.1M
Cash From Operations $15.5M -$14.1M $14.3M $16.4M $13.7M
 
Capital Expenditures $10.2M $13.5M $10M $10.3M $12.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$81.8M -$12.8M -$9.9M -$10.1M -$12.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49.8M -$11.7M -$2.4M -- -$837.4K
Long-Term Debt Repaid $1.4M -$156.6K $9.6K -$284.9K $4.3M
Repurchase of Common Stock -$72.8M -- $436.4K -- $2.1M
Other Financing Activities -- -$37.4K -- -- --
Cash From Financing $49.9M $17.9M -$3.5M -$2.2M $1.2M
 
Beginning Cash (CF) $29.3M $23.3M $30.9M $25.8M $22.1M
Foreign Exchange Rate Adjustment -- -$145.2K -$291K -- -$297.7K
Additions / Reductions -$17.1M -$9.1M $581.9K $4.1M $2.4M
Ending Cash (CF) $12.2M $14M $31.2M $29.8M $24.2M
 
Levered Free Cash Flow $5.3M -$27.6M $4.2M $6.1M $893.1K
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$5.1M -$1.1M -$21.3M -$994.7K $380.9K
Depreciation & Amoritzation $28.8M $19.4M $16.8M $20.5M $18.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$29.2M $6.1M $11.7M $6.8M -$7.2M
Change in Inventories $14M -$39.9M $18.1M $7.5M -$314.3K
Cash From Operations $47.8M $12.8M $28.3M $32.6M $36.6M
 
Capital Expenditures $29.5M $37.6M $31.3M $31.6M $34.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$100.4M -$36.1M -$28.7M -$30.3M -$33M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $75.2M $39.2M $15.5M -- --
Long-Term Debt Repaid -$72.7M -$613.1K -$421.5K -$1.3M -$30.3M
Repurchase of Common Stock $7.7M $5.8M $436.4K -- $2.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $46.5M $21.2M $8.3M -$7.8M -$8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M -$1.8M $7.4M -$5.8M -$4.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.3M -$24.8M -$3.1M $1M $2.4M
Period Ending 2022-05-31 2023-05-31 2024-05-31 2025-05-31 2026-05-31
Net Income to Stockholders -$1.1M -$21.3M -$994.7K $380.9K --
Depreciation & Amoritzation $19.4M $16.8M $20.5M $18.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.1M $11.7M $6.8M -$7.2M --
Change in Inventories -$39.9M $18.1M $7.5M -$314.2K --
Cash From Operations $12.8M $28.3M $32.6M $36.6M --
 
Capital Expenditures $37.6M $31.3M $31.6M $34.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36.1M -$28.7M -$30.3M -$33M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39.2M $15.5M -- $10 --
Long-Term Debt Repaid -$613.1K -$421.5K -$1.3M -$30.3M --
Repurchase of Common Stock $5.8M $436.4K -- $2.9M --
Other Financing Activities -$5.2M -- -- -- --
Cash From Financing $21.2M $8.3M -$7.8M -$8M --
 
Beginning Cash (CF) $121.6M $104.2M $90.5M $71.8M --
Foreign Exchange Rate Adjustment $304K -$537.6K -$297K $121.1K --
Additions / Reductions -$1.8M $7.4M -$5.8M -$4.3M --
Ending Cash (CF) $120.1M $111M $84.3M $67.6M --
 
Levered Free Cash Flow -$24.8M -$3.1M $1M $2.4M --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock