Financhill
Sell
36

BHILQ Quote, Financials, Valuation and Earnings

Last price:
$0.0000
Seasonality move :
-38.96%
Day range:
$0.0001 - $0.0001
52-week range:
$0.0000 - $4.2000
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.00x
P/B ratio:
0.00x
Volume:
--
Avg. volume:
6.1K
1-year change:
-100%
Market cap:
--
Revenue:
--
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $79.5M $114.3M $90.9M $381.2M $470M
Revenue Growth (YoY) -- -25.72% -20.47% 319.19% 23.28%
 
Cost of Revenues $71M $102.4M $96.8M $377.7M $449.2M
Gross Profit $8.6M $11.9M -$5.9M $3.5M $20.8M
Gross Profit Margin 10.77% 10.42% -6.49% 0.93% 4.42%
 
R&D Expenses $24.8M $29.5M $40.6M $47.5M $40.3M
Selling, General & Admin $27.5M $37.4M $71.9M $81M $69.1M
Other Inc / (Exp) $9K -$3.6M $934K $46.8M $9.3M
Operating Expenses $52.3M $66.9M $100.8M $128.5M $96.4M
Operating Income -$43.7M -$55M -$106.7M -$125M -$75.6M
 
Net Interest Expenses $195K $6.7M $4.5M $21.4M $35.1M
EBT. Incl. Unusual Items -$43.9M -$67.1M -$122M -$99.6M -$111.4M
Earnings of Discontinued Ops. -- -- -$4M -$28.2M -$4.1M
Income Tax Expense $19K $48K $231K $59K -$192K
Net Income to Company -$43.9M -$67.2M -$126.2M -$127.9M -$115.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.9M -$67.2M -$122.2M -$99.7M -$111.2M
 
Basic EPS (Cont. Ops) -$22.70 -$28.22 -$36.27 -$24.89 -$21.48
Diluted EPS (Cont. Ops) -$22.70 -$28.22 -$36.27 -$24.89 -$21.48
Weighted Average Basic Share $1.9M $2.4M $3.5M $5.1M $5.4M
Weighted Average Diluted Share $1.9M $2.4M $3.5M $5.1M $5.4M
 
EBITDA -$39.9M -$47.4M -$96.2M -$102.8M -$54.3M
EBIT -$43.7M -$55M -$106.7M -$125M -$75.6M
 
Revenue (Reported) $79.5M $114.3M $90.9M $381.2M $470M
Operating Income (Reported) -$43.7M -$55M -$106.7M -$125M -$75.6M
Operating Income (Adjusted) -$43.7M -$55M -$106.7M -$125M -$75.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $28.2M $32M $122.3M $21.6M $34.1M
Revenue Growth (YoY) -- 13.47% 282.18% -82.38% 58.32%
 
Cost of Revenues $26.9M $34.6M $116.4M $19.8M $34.8M
Gross Profit $1.3M -$2.6M $5.9M $1.7M -$685K
Gross Profit Margin 4.63% -8.19% 4.85% 8.03% -2.01%
 
R&D Expenses $6.8M $10.5M $11.4M $10.5M $7M
Selling, General & Admin $9.2M $28.1M $18.9M $13.7M $12.3M
Other Inc / (Exp) $260K $5.6M $4.2M $12.2M -$292K
Operating Expenses $15.9M $35.5M $30.2M $20.9M $19.3M
Operating Income -$14.6M -$38.1M -$24.2M -$19.2M -$19.9M
 
Net Interest Expenses $2.6M $1.5M $6.2M $7.2M $1.8M
EBT. Incl. Unusual Items -$16.9M -$34.1M -$26.4M -$17.5M -$21.9M
Earnings of Discontinued Ops. -- -- -$3.8M -$18K -$1M
Income Tax Expense -- $218K $13K $6K --
Net Income to Company -- -$34.3M -$30.2M -$17.6M -$22.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.9M -$34.3M -$26.4M -$17.6M -$21.9M
 
Basic EPS (Cont. Ops) -$4.99 -$10.11 -$5.67 -$3.27 -$4.14
Diluted EPS (Cont. Ops) -$4.99 -$10.11 -$5.67 -$3.27 -$4.14
Weighted Average Basic Share $3.4M $3.4M $5.3M $5.4M $5.5M
Weighted Average Diluted Share $3.4M $3.4M $5.3M $5.4M $5.5M
 
EBITDA -$14.4M -$35.1M -$18.7M -$13.7M -$16.1M
EBIT -$14.4M -$38.1M -$24.2M -$19.2M -$19.9M
 
Revenue (Reported) $28.2M $32M $122.3M $21.6M $34.1M
Operating Income (Reported) -$14.6M -$38.1M -$24.2M -$19.2M -$19.9M
Operating Income (Adjusted) -$14.4M -$38.1M -$24.2M -$19.2M -$19.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $103.5M $325.8M $189.2M $208.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $105.6M $324.9M $183.5M $196.7M
Gross Profit -- -$2.1M $845K $5.7M $11.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $34.3M $49.9M $45.2M $28.2M
Selling, General & Admin -- $57.6M $83.4M $55M $61.4M
Other Inc / (Exp) $260K $391K $37.3M $26.1M -$8.8M
Operating Expenses -- $80.9M $133M $96.5M $78.7M
Operating Income -- -$83M -$132.2M -$90.9M -$66.8M
 
Net Interest Expenses $2.6M $4M $16.5M $25.8M $26.8M
EBT. Incl. Unusual Items -- -$83.8M -$111.1M -$91.7M -$104.3M
Earnings of Discontinued Ops. -- -- -$5.4M -$39.5M $2.5M
Income Tax Expense -- $218K $43K -$88K -$69K
Net Income to Company -- -- -$116.5M -$131.1M -$101.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$84M -$111.1M -$91.6M -$104.2M
 
Basic EPS (Cont. Ops) -- -$26.09 -$22.78 -$24.48 -$18.64
Diluted EPS (Cont. Ops) -- -$26.09 -$22.78 -$24.48 -$18.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$73.8M -$111.3M -$68.9M -$49.3M
EBIT -- -$83M -$132.2M -$90.9M -$66.8M
 
Revenue (Reported) -- $103.5M $325.8M $189.2M $208.6M
Operating Income (Reported) -- -$83M -$132.2M -$90.9M -$66.8M
Operating Income (Adjusted) -- -$83M -$132.2M -$90.9M -$66.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $103.5M $282.1M $90M $89.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $105.6M $279.3M $85.1M $86.1M --
Gross Profit -$2.1M $2.7M $4.9M $3.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.4M $35.7M $33.5M $21.4M --
Selling, General & Admin $57.6M $59.4M $33.5M $37.3M --
Other Inc / (Exp) $3.2M $39.6M $18.8M $687K --
Operating Expenses $80.9M $94.9M $62.5M $58.2M --
Operating Income -$83M -$92.1M -$57.6M -$55M --
 
Net Interest Expenses $4M $16M $20.4M $12.2M --
EBT. Incl. Unusual Items -$83.8M -$68.9M -$61M -$66.2M --
Earnings of Discontinued Ops. -- -$5.4M -$16.6M $2.3M --
Income Tax Expense $218K $30K -$117K $6K --
Net Income to Company -$84M -$74.3M -$77.5M -$63.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84M -$68.9M -$60.8M -$66.2M --
 
Basic EPS (Cont. Ops) -$26.08 -$14.48 -$14.43 -$11.62 --
Diluted EPS (Cont. Ops) -$26.08 -$14.48 -$14.43 -$11.62 --
Weighted Average Basic Share $9.6M $15.2M $16.1M $16.5M --
Weighted Average Diluted Share $9.6M $15.2M $16.1M $16.5M --
 
EBITDA -$73.8M -$75.6M -$41.5M -$43.1M --
EBIT -$83M -$92.1M -$57.6M -$55M --
 
Revenue (Reported) $103.5M $282.1M $90M $89.3M --
Operating Income (Reported) -$83M -$92.1M -$57.6M -$55M --
Operating Income (Adjusted) -$83M -$92.1M -$57.6M -$55M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $110.1M $182.6M $175.1M $48.7M
Short Term Investments -- $100.3M $103.7M $132.1M $32.9M
Accounts Receivable, Net -- $14.3M $24.7M $29M $34.9M
Inventory -- $13M $37M $62.1M $25.5M
Prepaid Expenses -- $1.6M $8.4M $7.4M $4.4M
Other Current Assets -- $509K $416K $32K $280K
Total Current Assets -- $140.4M $283.4M $300.7M $118.9M
 
Property Plant And Equipment -- $65.7M $171.8M $168M $141.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $9.3M $17.7M $19.2M --
Other Intangibles -- $14.8M $17.7M $8.2M $5.2M
Other Long-Term Assets -- $1.5M $44.4M $4.9M $9.4M
Total Assets -- $231.8M $565.3M $531.1M $296.4M
 
Accounts Payable -- $16.1M $20.3M $36.7M $17.1M
Accrued Expenses -- $9.5M $19.7M $21.5M $13M
Current Portion Of Long-Term Debt -- $5.5M $6.9M $2.2M $55.2M
Current Portion Of Capital Lease Obligations -- $1.6M $1.8M $3.7M $5.2M
Other Current Liabilities -- $2.8M $20.3M $18.5M $3M
Total Current Liabilities -- $35.5M $71.7M $92.5M $101.9M
 
Long-Term Debt -- $58.3M $154.2M $181.7M $85.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $99.1M $313.9M $337.2M $210.4M
 
Common Stock -- $11K $18K $21K $21K
Other Common Equity Adj -- -$325K -$1.1M -$7.1M -$1.7M
Common Equity -- $132.7M $251.4M $193.9M $86M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $132.7M $251.4M $193.9M $86M
 
Total Liabilities and Equity -- $231.8M $565.3M $531.1M $296.4M
Cash and Short Terms -- $110.1M $182.6M $175.1M $48.7M
Total Debt -- $64.4M $162.1M $187.3M $144.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $257M $192.9M $86M $14.4M
Short Term Investments -- -- $162.9M $53.5M $7.4M
Accounts Receivable, Net -- $11.6M $38.2M $37.6M $8.3M
Inventory -- $22.4M $42.6M $30.4M $10.3M
Prepaid Expenses -- $3.4M -- -- --
Other Current Assets -- $3.1M $11.8M $13.9M $13.8M
Total Current Assets -- $301.7M $285.5M $168.4M $48.2M
 
Property Plant And Equipment -- $97.6M $199.1M $166.7M $77.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1.5M $4.5M $9.8M $6.9M
Total Assets -- $426.7M $531.3M $352.5M $137.5M
 
Accounts Payable -- $23.4M $26.5M $14.1M $5.3M
Accrued Expenses -- $19M $29.9M $9.3M $8M
Current Portion Of Long-Term Debt -- $1.9M $3.2M $35.6M $1.8M
Current Portion Of Capital Lease Obligations -- $2M $3.4M $5.4M $5.1M
Other Current Liabilities -- $3.9M -- $3.5M $1.6M
Total Current Liabilities -- $50.1M $62.9M $74.6M $21.8M
 
Long-Term Debt -- $43.1M $186M $155.3M $87.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $136.8M $289.2M $232M $110.7M
 
Common Stock -- $18K $21K $21K $1K
Other Common Equity Adj -- -$348K -$8.9M -$3.2M -$464K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $289.9M $242.1M $120.5M $26.8M
 
Total Liabilities and Equity -- $426.7M $531.3M $352.5M $137.5M
Cash and Short Terms -- $257M $192.9M $86M $14.4M
Total Debt -- $47M $189.2M $194.8M $93.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$43.9M -$67.2M -$126.2M -$127.9M -$115.3M
Depreciation & Amoritzation $3.8M $7.5M $12.8M $22.8M $21.6M
Stock-Based Compensation $644K $1M $7.2M $19.5M $1.5M
Change in Accounts Receivable -$2.6M $693K -$7M -$3.1M $1M
Change in Inventories -$4.3M -$5.4M -$11.7M -$4.7M $47.9M
Cash From Operations -$44.4M -$52.7M -$117.8M -$93.4M -$73.1M
 
Capital Expenditures $6.8M $9.9M $31.5M $16.5M $11.8M
Cash Acquisitions -$26.8M -- $116.3M $1M --
Cash From Investing -$4.5M -$100.7M -$154.6M -$40.2M $118M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $43.8M $50.1M $124.6M $43.3M --
Long-Term Debt Repaid -$27.9M -$36.1M -$69.1M -$28.7M -$72.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $285.4M $81.1M --
Cash From Financing $48.5M $160.7M $341.6M $98M -$72.1M
 
Beginning Cash (CF) $3M $9.7M $78.9M $43M $15.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$352K $7.1M $69.2M -$35.6M -$27.2M
Ending Cash (CF) $2.6M $16.6M $148.2M $7.3M -$11.4M
 
Levered Free Cash Flow -$51.2M -$62.5M -$149.2M -$109.9M -$84.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$34.3M -$30.2M -$17.6M -$22.9M
Depreciation & Amoritzation -- $3M $5.6M $5.5M $3.9M
Stock-Based Compensation -- $1.4M $4.4M $867K $959K
Change in Accounts Receivable -- $10.7M -$1.7M -$1.5M $5.4M
Change in Inventories -- -$5.5M -$2.7M $12.3M $6.5M
Cash From Operations -- -$26.3M -$5.7M -$29.6M -$14.3M
 
Capital Expenditures -- $5.5M $6.2M $3.2M $83K
Cash Acquisitions -- $10.9M $10K -- --
Cash From Investing -- $13.3M -$7.9M $26.1M $13.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25.8M $6.5M -- --
Long-Term Debt Repaid -- -$54.6M -$9.9M -$1.4M -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $285.7M $80.8M -- --
Cash From Financing -- $257M -$3.2M -$1.3M -$1.5M
 
Beginning Cash (CF) -- $257M $30M $32.5M $7M
Foreign Exchange Rate Adjustment -- $31K -$1K -- --
Additions / Reductions -- $244M -$16.8M -$4.7M -$2.3M
Ending Cash (CF) -- $501.1M $13.2M $27.7M $4.7M
 
Levered Free Cash Flow -- -$31.8M -$11.9M -$32.8M -$14.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$116.5M -$131.1M -$101.8M
Depreciation & Amoritzation -- -- $20.9M $22.4M $17.5M
Stock-Based Compensation -- $2.8M $20.2M $3.4M $5.2M
Change in Accounts Receivable -- -- -$16.7M $1.1M $10.9M
Change in Inventories -- -- $201K $32.2M $17M
Cash From Operations -- -- -$108.6M -$104.8M -$38M
 
Capital Expenditures -- $26.6M $16.7M $14.8M $2.2M
Cash Acquisitions -- -$10.9M $106.5M -$10K --
Cash From Investing -- -- -$300.7M $115.5M $131.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $127.4M $266K $19.4M
Long-Term Debt Repaid -- -- -$27.9M -$9.2M -$138.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.7M --
Cash From Financing -- -- $182.3M -$8M -$119.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$227.1M $2.7M -$25.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$125.3M -$119.6M -$40.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$84M -$74.3M -$77.5M -$63.9M --
Depreciation & Amoritzation $8.5M $16.5M $16.1M $11.9M --
Stock-Based Compensation $2.8M $15.8M -$347K $3.4M --
Change in Accounts Receivable $2.5M -$7.2M -$3.1M $6.7M --
Change in Inventories -$5.5M $6.4M $43.3M $12.4M --
Cash From Operations -$73.6M -$64.4M -$75.9M -$40.8M --
 
Capital Expenditures $26.6M $11.8M $10.1M $541K --
Cash Acquisitions $10.9M $1M -- -- --
Cash From Investing $62.6M -$83.5M $72.2M $85.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $40.3M $43M -- $19.4M --
Long-Term Debt Repaid -$68.1M -$26.9M -$7.3M -$73.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $285.4M $80.8M -$2M -- --
Cash From Financing $258.2M $99M -$7.1M -$54M --
 
Beginning Cash (CF) $261M $180.7M $104.5M $22.9M --
Foreign Exchange Rate Adjustment $30K -$46K -- -$12K --
Additions / Reductions $247.3M -$49M -$10.7M -$9.1M --
Ending Cash (CF) $508.3M $131.7M $93.8M $13.8M --
 
Levered Free Cash Flow -$100.2M -$76.3M -$86M -$41.3M --

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock