Financhill
Buy
68

BOEUF Quote, Financials, Valuation and Earnings

Last price:
$20.12
Seasonality move :
24.18%
Day range:
$20.12 - $20.12
52-week range:
$19.81 - $35.00
Dividend yield:
0%
P/E ratio:
89.03x
P/S ratio:
12.13x
P/B ratio:
14.91x
Volume:
--
Avg. volume:
198
1-year change:
-37.67%
Market cap:
$1.3B
Revenue:
$85M
EPS (TTM):
$0.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.6M $24.8M $32.5M $55.7M $85M
Revenue Growth (YoY) 19.57% 26.21% 31.03% 71.36% 52.67%
 
Cost of Revenues $2.1M $3.5M $3.8M $5.5M $7M
Gross Profit $17.6M $21.3M $28.7M $50.2M $78M
Gross Profit Margin 89.35% 86.04% 88.25% 90.2% 91.73%
 
R&D Expenses $6.3M $6.2M $5.2M $5.4M $7.2M
Selling, General & Admin $18.4M $21.4M $22.9M $29M $34.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $28.1M $31.3M $35.3M $48.1M $64.1M
Operating Income -$10.6M -$9.9M -$6.6M $2.1M $13.9M
 
Net Interest Expenses $48.3K $136.1K $95.9K $293.6K $217K
EBT. Incl. Unusual Items -$10.8M -$9.5M -$6.4M $1.5M $16.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $261.9K $430.3K $343.2K -$21.6M $3.7M
Net Income to Company -$10.7M -$9.4M -$6.4M $1.3M $15.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M -$10M -$6.7M $23.1M $12.7M
 
Basic EPS (Cont. Ops) -$0.19 -$0.16 -$0.10 $0.36 $0.19
Diluted EPS (Cont. Ops) -$0.19 -$0.16 -$0.10 $0.35 $0.19
Weighted Average Basic Share $59.1M $64M $64.4M $65M $65.6M
Weighted Average Diluted Share $59.1M $64M $64.4M $65.6M $66.6M
 
EBITDA -$9.7M -$9M -$5.7M $3M $14.9M
EBIT -$10.6M -$9.9M -$6.6M $2.1M $13.9M
 
Revenue (Reported) $19.6M $24.8M $32.5M $55.7M $85M
Operating Income (Reported) -$10.6M -$9.9M -$6.6M $2.1M $13.9M
Operating Income (Adjusted) -$10.6M -$9.9M -$6.6M $2.1M $13.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.3M $8M $14.6M $22.8M $30.9M
Revenue Growth (YoY) 17.05% 26.39% 82.44% 55.74% 35.62%
 
Cost of Revenues $699.7K $739K $1.1M $1.6M $2.2M
Gross Profit $5.6M $7.3M $13.5M $21.2M $28.7M
Gross Profit Margin 88.97% 90.79% 92.15% 92.9% 92.89%
 
R&D Expenses $1.3M $1.2M $1.2M $1.9M $2.2M
Selling, General & Admin $4.7M $6M $6.9M $8.5M $10.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.2M $8.9M $12M $16.6M $21.2M
Operating Income -$1.6M -$1.6M $1.4M $4.5M $7.5M
 
Net Interest Expenses $60K $43.8K $196.6K $33.5K --
EBT. Incl. Unusual Items -$1.6M -$1.4M $1.2M $3.9M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.1K $52.3K -$20M $963.8K $3.4M
Net Income to Company -$1.5M -$1.3M $1.4M $3.9M $7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6M -$1.4M $21.2M $2.9M $3.6M
 
Basic EPS (Cont. Ops) -$0.03 -$0.02 $0.33 $0.04 $0.06
Diluted EPS (Cont. Ops) -$0.03 -$0.02 $0.32 $0.04 $0.05
Weighted Average Basic Share $64.1M $64.5M $65.1M $65.8M $65.9M
Weighted Average Diluted Share $64.1M $64.5M $65.9M $66.7M $66.7M
 
EBITDA -$1.4M -$1.5M $1.6M $4.7M $7.7M
EBIT -$1.6M -$1.6M $1.4M $4.5M $7.5M
 
Revenue (Reported) $6.3M $8M $14.6M $22.8M $30.9M
Operating Income (Reported) -$1.6M -$1.6M $1.4M $4.5M $7.5M
Operating Income (Adjusted) -$1.6M -$1.6M $1.4M $4.5M $7.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24M $29.6M $49M $77.3M $110.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6M $3M $4.2M $5.8M $8.2M
Gross Profit $21.4M $26.6M $44.8M $71.4M $102.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.5M $5.5M $5.1M $6.8M $8.9M
Selling, General & Admin $20.7M $23.5M $26.6M $33.6M $38.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $31.4M $34.8M $44.7M $61.3M $78.5M
Operating Income -$9.9M -$8.1M $173.5K $10.1M $24.1M
 
Net Interest Expenses $104K $105.4K $230.5K $131.9K $1.6M
EBT. Incl. Unusual Items -$10.1M -$7.2M $39.8K $9.3M $20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $313.1K $403K -$19.7M $666.3K $5.1M
Net Income to Company -$10.1M -$7M $215.4K $9M $21.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.4M -$7.6M $19.8M $8.6M $15.1M
 
Basic EPS (Cont. Ops) -$0.16 -$0.12 $0.30 $0.13 $0.23
Diluted EPS (Cont. Ops) -$0.16 -$0.12 $0.30 $0.13 $0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.1M -$7.3M $1M $11M $24.9M
EBIT -$9.9M -$8.1M $173.5K $10.1M $24.1M
 
Revenue (Reported) $24M $29.6M $49M $77.3M $110.8M
Operating Income (Reported) -$9.9M -$8.1M $173.5K $10.1M $24.1M
Operating Income (Adjusted) -$9.9M -$8.1M $173.5K $10.1M $24.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.8M $22.7M $39.4M $61.1M $86.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2M $2.2M $3.4M $4.5M $6.4M
Gross Profit $15.9M $20.5M $36M $56.6M $80.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $3.9M $3.7M $5.1M $6.8M
Selling, General & Admin $15.3M $17.5M $20.2M $24.9M $29.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23.1M $25.8M $34.3M $46.8M $60.6M
Operating Income -$7.2M -$5.4M $1.7M $9.8M $19.9M
 
Net Interest Expenses $104K $73.9K $230.5K $131.9K $1.6M
EBT. Incl. Unusual Items -$7.1M -$4.7M $1.8M $9.6M $13.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $182.5K $160.3K -$19.9M $2M $3.4M
Net Income to Company -$7M -$4.6M $2M $9.7M $15.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.2M -$4.8M $21.7M $7.6M $10.1M
 
Basic EPS (Cont. Ops) -$0.11 -$0.07 $0.33 $0.12 $0.15
Diluted EPS (Cont. Ops) -$0.11 -$0.07 $0.33 $0.11 $0.15
Weighted Average Basic Share $191.9M $193.4M $194.9M $196.9M $197.6M
Weighted Average Diluted Share $191.9M $193.4M $196.6M $199.9M $200.3M
 
EBITDA -$6.7M -$4.9M $2.2M $10.3M $20.5M
EBIT -$7.2M -$5.4M $1.7M $9.8M $19.9M
 
Revenue (Reported) $17.8M $22.7M $39.4M $61.1M $86.9M
Operating Income (Reported) -$7.2M -$5.4M $1.7M $9.8M $19.9M
Operating Income (Adjusted) -$7.2M -$5.4M $1.7M $9.8M $19.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43.1M $22.8M $19.3M $16.6M $20.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.9M $4.2M $6M $11.6M $17.7M
Inventory $5.5M $5.7M $5.4M $8.3M $12.1M
Prepaid Expenses $409K $355.5K $472.8K $749.3K $871.6K
Other Current Assets -- -- $573.2K -$100 $5.9M
Total Current Assets $53.7M $34.1M $32.5M $40M $56.3M
 
Property Plant And Equipment $1.8M $3M $2.4M $2.4M $1.9M
Long-Term Investments -- -- $100 $100 $38.6K
Goodwill -- -- -- -- --
Other Intangibles $1.1M $924.7K $804.4K $1.2M $1.3M
Other Long-Term Assets -- -- $100 $100 $90
Total Assets $56.6M $38M $35.7M $68.3M $79.9M
 
Accounts Payable $1.5M $2.1M $2.3M $2M $1.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $593.3K $582.5K $489.4K $423.4K $628.6K
Other Current Liabilities $851.7K $621.8K $608.7K $660.5K $809.6K
Total Current Liabilities $7.4M $6.8M $8.7M $12.9M $13M
 
Long-Term Debt $684.6K $1.8M $1.2M $1.3M $693.3K
Capital Leases -- -- -- -- --
Total Liabilities $8.1M $8.6M $9.9M $14.3M $14.1M
 
Common Stock $4.9M $4.5M $4M $4.1M $3.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $48.6M $29.3M $25.8M $54.1M $65.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48.6M $29.3M $25.8M $54.1M $65.8M
 
Total Liabilities and Equity $56.6M $38M $35.7M $68.3M $79.9M
Cash and Short Terms $43.1M $22.8M $19.3M $16.6M $20.5M
Total Debt $1.3M $2.4M $1.7M $1.7M $1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $25.8M $19.2M $15.1M $15.1M $40.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.1M $4.9M $10.3M $17.5M $19.2M
Inventory $5.5M $5.1M $6.1M $13.2M $14.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $1.3M $2.8M $4.7M --
Total Current Assets $36.5M $30.4M $34.3M $50.5M $81.7M
 
Property Plant And Equipment $1.7M $2.2M $1.8M $2M $2M
Long-Term Investments -- -- $100 $21.4K $118.2K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $39.2M $33.3M $58.1M $76.8M $106.9M
 
Accounts Payable $1.6M $1.4M $1.1M $1M $1.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $642.2K $463.1K $413.8K $638.9K --
Other Current Liabilities $3.6M $4.7M $6.9M $9M --
Total Current Liabilities $5.9M $6.5M $8.5M $10.6M $17.3M
 
Long-Term Debt $615.9K $1.2M $783K $843.1K $419.5K
Capital Leases -- -- -- -- --
Total Liabilities $6.6M $7.8M $9.3M $11.5M $18M
 
Common Stock $4.7M $3.7M $3.8M $4.1M $4.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.6M $25.5M $48.8M $65.3M $88.9M
 
Total Liabilities and Equity $39.2M $33.3M $58.1M $76.8M $106.9M
Cash and Short Terms $25.8M $19.2M $15.1M $15.1M $40.3M
Total Debt $1.3M $1.7M $1.2M $1.5M $1.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.7M -$9.4M -$6.4M $1.3M $15.7M
Depreciation & Amoritzation $830.2K $852.8K $830.3K $846.7K $889.5K
Stock-Based Compensation $405.1K $857.9K $1.8M $3.8M $1.5M
Change in Accounts Receivable -$316.8K -$631.5K -$2.6M -$7.3M -$9M
Change in Inventories -$1.4M -$13.6K $699.3K -$3.5M -$2.1M
Cash From Operations -$10.9M -$9.7M -$4.6M -$1.7M $6.2M
 
Capital Expenditures $288.8K $397.9K $324K $570.8K $552.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$288.8K -$397.9K -$324K -$570.8K -$592.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $7.3M -- -- --
Other Financing Activities -- -$7.3M $5.1M -$15.4K --
Cash From Financing $39.7M -$7.2M $4.2M -$631.4K -$454.9K
 
Beginning Cash (CF) $43.1M $22.8M $19.3M $16.6M $20.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.4M -$17.2M -$512.2K -$3.2M $5.6M
Ending Cash (CF) $71.4M $5.8M $19M $13.1M $26.7M
 
Levered Free Cash Flow -$11.2M -$10.1M -$5M -$2.3M $5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.5M -$1.3M $1.4M $3.9M $7M
Depreciation & Amoritzation $137.3K $155.6K $176.8K $180K $200.6K
Stock-Based Compensation $165.5K $498.2K $629.6K $318.4K $890.4K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.3M -$925.4K $1.5M $4.1M $7.6M
 
Capital Expenditures $46K $67.6K $52.9K $59.2K $135.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46K -$67.6K -$52.9K -$79.9K -$174.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.2M -- -- -- --
Cash From Financing -$7.4M $4.7M -$184.7K -$86.5K -$208.9K
 
Beginning Cash (CF) $25.8M $19.2M $15.1M $15.1M $40.3M
Foreign Exchange Rate Adjustment $19.4K $124K $45.9K -$166.1K $178.4K
Additions / Reductions -$9.7M $3.9M $1.3M $3.7M $7.4M
Ending Cash (CF) $16.1M $23.1M $16.5M $18.7M $47.9M
 
Levered Free Cash Flow -$2.4M -$993K $1.5M $4M $7.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.1M -$7M $215.4K $9M $21.4M
Depreciation & Amoritzation $797.2K $852.8K $828.7K $894.6K $883K
Stock-Based Compensation $486.4K $1.6M $1.8M $3.6M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$10.4M -$6.1M -$3.5M $651.9K $24.4M
 
Capital Expenditures $213.8K $409.6K $320.1K $790.3K $540.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$213.8K -$409.6K -$320.1K -$811K -$631.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $7M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$7.2M $4.2M -$820.6K -$525.7K -$663.1K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.8M -$1.9M -$4.6M -$872.5K $22.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.6M -$6.5M -$3.8M -$138.4K $23.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7M -$4.6M $2M $9.7M $15.8M
Depreciation & Amoritzation $508.1K $512.4K $518K $566.7K $581.4K
Stock-Based Compensation $393.2K $1.1M $1.2M $998.4K $2.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$7.9M -$4.2M -$3M -$549.1K $17.6M
 
Capital Expenditures $175.6K $192.1K $191.9K $412.8K $415.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$175.6K -$192.1K -$191.9K -$433.5K -$487.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.2M -- -- -- --
Cash From Financing -$7M $4.3M -$503.9K -$398.3K -$619K
 
Beginning Cash (CF) $100.9M $56.9M $47.3M $43.4M $99.4M
Foreign Exchange Rate Adjustment $38.3K $307.8K $114.3K $199.1K -$525.7K
Additions / Reductions -$15M $285.9K -$3.6M -$1.2M $16M
Ending Cash (CF) $85.9M $57.5M $43.9M $42.5M $114.8M
 
Levered Free Cash Flow -$8M -$4.4M -$3.2M -$961.9K $17.2M

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 8

SMX (Security Matters) Plc [SMX] is down 69.73% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.64% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.99% over the past day.

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

Show me the best stock