Financhill
Buy
68

BOMXF Quote, Financials, Valuation and Earnings

Last price:
$2.30
Seasonality move :
-7.21%
Day range:
$2.30 - $2.30
52-week range:
$1.50 - $2.34
Dividend yield:
4.55%
P/E ratio:
14.92x
P/S ratio:
5.64x
P/B ratio:
3.17x
Volume:
--
Avg. volume:
2.4K
1-year change:
38.32%
Market cap:
$1.3B
Revenue:
$227.2M
EPS (TTM):
$0.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $183.5M $193.4M $203.7M $221.6M $227.2M
Revenue Growth (YoY) 3.97% 6.26% 5.33% 8.78% 2.53%
 
Cost of Revenues $61.5M $57.8M $61.5M $74.6M $76.4M
Gross Profit $122.1M -- -- -- --
Gross Profit Margin 66.5% -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.9M -$107.3M -$113.5M -$113.8M -$117.8M
Operating Income $99.2M $107.3M $113.5M $113.8M $117.8M
 
Net Interest Expenses -- $646.8K $559K $747.6K $1.4M
EBT. Incl. Unusual Items $107.6M $115M $126.1M $136.1M $138.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.1M $29.7M $34.5M $41.9M $41M
Net Income to Company $75.2M $85.4M $91.8M $136.8M $139.6M
 
Minority Interest in Earnings -$5.2M $6.6M $9.2M $9.8M $9.3M
Net Income to Common Excl Extra Items $70M $85.4M $91.8M $94.8M $98.7M
 
Basic EPS (Cont. Ops) $0.12 $0.13 $0.14 $0.15 $0.16
Diluted EPS (Cont. Ops) $0.12 $0.13 $0.14 $0.15 $0.16
Weighted Average Basic Share $592.4M $590.4M $578.6M $575.6M $566M
Weighted Average Diluted Share $592.4M $590.4M $578.6M $575.6M $566M
 
EBITDA $108.9M $118.7M $124.4M $126.6M $130.3M
EBIT $99.2M $107.3M $113.5M $113.8M $117.8M
 
Revenue (Reported) $183.5M $193.4M $203.7M $221.6M $227.2M
Operating Income (Reported) $99.2M $107.3M $113.5M $113.8M $117.8M
Operating Income (Adjusted) $99.2M $107.3M $113.5M $113.8M $117.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $46.3M $48.8M $54.8M $56M $59.1M
Revenue Growth (YoY) 6.21% 5.31% 12.35% 2.24% 5.56%
 
Cost of Revenues $4.2M $16.3M $20.1M $19.4M $5.1M
Gross Profit $42.1M -- -- -- $54.1M
Gross Profit Margin 90.92% -- -- -- 91.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18M -$26M -$26.9M -$29.3M $24.1M
Operating Income $24.1M $26M $26.9M $29.3M $30M
 
Net Interest Expenses $169.6K $130.6K $181.4K $194.7K $441.8K
EBT. Incl. Unusual Items $26.1M $29.7M $32.8M $33.5M $32.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $7.8M $10.9M $10.2M $10.2M
Net Income to Company $19.9M $21.9M $22.1M $23.7M $25.2M
 
Minority Interest in Earnings $1.5M $2.2M $2.8M $2M $1.9M
Net Income to Common Excl Extra Items $19.9M $21.9M $22.1M $23.7M $23M
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.04 $0.04
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.04 $0.04
Weighted Average Basic Share $589.7M $581.6M $573.5M $562.5M $558.8M
Weighted Average Diluted Share $589.7M $581.6M $573.5M $562.5M $558.8M
 
EBITDA $27.1M $28.6M $30.1M $32.4M $33.4M
EBIT $24.1M $26M $26.9M $29.3M $30M
 
Revenue (Reported) $46.3M $48.8M $54.8M $56M $59.1M
Operating Income (Reported) $24.1M $26M $26.9M $29.3M $30M
Operating Income (Adjusted) $24.1M $26M $26.9M $29.3M $30M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $189.4M $205.1M $214M $229.1M $228M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65.1M $57.7M $71.2M $77.2M --
Gross Profit $130.9M -- -- -- $54.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $35.2M -$118.4M -$110.3M -$117.5M -$65M
Operating Income $95.7M $118.4M $110.3M $117.5M $119.1M
 
Net Interest Expenses $641.2K $567.4K $698.5K $787.5K $2M
EBT. Incl. Unusual Items $104.9M $130M $129.3M $139.3M $133.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.1M $33.3M $40M $41.6M $40.1M
Net Income to Company $75.8M $96.8M $89.7M $98.9M $131.1M
 
Minority Interest in Earnings $5.4M $9.6M $8.8M $9.6M $8.1M
Net Income to Common Excl Extra Items $75.8M $96.8M $89.7M $98.9M $94.4M
 
Basic EPS (Cont. Ops) $0.12 $0.15 $0.14 $0.16 $0.15
Diluted EPS (Cont. Ops) $0.13 $0.15 $0.14 $0.16 $0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $107M $129.6M $122.5M $130.9M $131.3M
EBIT $95.7M $118.4M $110.3M $117.5M $119.1M
 
Revenue (Reported) $189.4M $205.1M $214M $229.1M $228M
Operating Income (Reported) $95.7M $118.4M $110.3M $117.5M $119.1M
Operating Income (Adjusted) $95.7M $118.4M $110.3M $117.5M $119.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $142.9M $154.8M $164.5M $171.1M $171.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.8M $48.4M $58.1M $40.7M $25.2M
Gross Profit $106.1M -- -- -- $54.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $29.8M -$87.8M -$84.1M -$87M -$34.2M
Operating Income $76.3M $87.8M $84.1M $87M $88.2M
 
Net Interest Expenses $169.6K $415.9K $555.4K $594.6K $1.2M
EBT. Incl. Unusual Items $81.9M $96.9M $100.2M $103.5M $98.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.4M $26.1M $31.6M $31.3M $30.3M
Net Income to Company $76M $70.9M $69M $73.1M $72.1M
 
Minority Interest in Earnings -$1.7M $7.7M $7.3M $7.1M $5.8M
Net Income to Common Excl Extra Items $56.1M $70.9M $69M $73.1M $68.8M
 
Basic EPS (Cont. Ops) $0.09 $0.11 $0.11 $0.12 $0.11
Diluted EPS (Cont. Ops) $0.10 $0.11 $0.11 $0.12 $0.11
Weighted Average Basic Share $1.8B $1.8B $1.7B $1.7B $1.7B
Weighted Average Diluted Share $1.8B $1.8B $1.7B $1.7B $1.7B
 
EBITDA $84.9M $96M $93.6M $97.1M $97.9M
EBIT $76.3M $87.8M $84.1M $87M $88.2M
 
Revenue (Reported) $142.9M $154.8M $164.5M $171.1M $171.4M
Operating Income (Reported) $76.3M $87.8M $84.1M $87M $88.2M
Operating Income (Adjusted) $76.3M $87.8M $84.1M $87M $88.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $184.9M $181M $201.3M $219.9M $181.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.1M $17.6M $17.2M $17.9M $17.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $204.3M $202.8M $222.2M $242.3M $201.6M
 
Property Plant And Equipment $23.5M $34.2M $31.9M $49.7M $37.5M
Long-Term Investments -- $1.2M $1.3M $1.2M $1.3M
Goodwill $155M $150.7M $158.2M $181.6M $149.2M
Other Intangibles -- $11.9M $13.5M $22.2M $26.9M
Other Long-Term Assets $27.8M $5.1M $6.4M $7.8M $6M
Total Assets $423.9M $421.3M $448.6M $520.4M $433.2M
 
Accounts Payable $24.4M $12.9M $14.9M $19.8M $15.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.6M $5.3M $8M $8.1M
Other Current Liabilities $50.3K -- -- -- --
Total Current Liabilities $31.7M $29.4M $35.2M $45.1M $39.9M
 
Long-Term Debt -- $7.1M $4.9M $15.3M $11.9M
Capital Leases -- -- -- -- --
Total Liabilities $43.7M $43.6M $46.6M $67.8M $59.4M
 
Common Stock $226.5M $220.2M $231.3M $266.2M $216.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $364.8M $364.5M $383.1M $432M $355.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.4M $13.1M $18.9M $20.6M $18M
Total Equity $380.2M $377.7M $402.1M $452.7M $373.7M
 
Total Liabilities and Equity $423.9M $421.3M $448.6M $520.4M $433.2M
Cash and Short Terms $184.9M $181M $201.3M $219.9M $181.7M
Total Debt -- $12.7M $10.3M $23.3M $20M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $167.2M $184M $202.7M $180M $198.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.4M $19.4M $19.8M $22.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $49.7K -- -- --
Total Current Assets $191.4M $207M $224.6M $203.3M $225.6M
 
Property Plant And Equipment $33.7M $31.5M $42.8M $41.5M $48.3M
Long-Term Investments $1.1M $1.1M $1.2M $1.4M $1.4M
Goodwill -- $153.2M $175.8M $156.9M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $24.9M $34.3M $42.1M $49.5M --
Total Assets $403.9M $425M $489.3M $446.9M $500.1M
 
Accounts Payable $28.2M $25.5M $31.6M $31.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $57K -- --
Total Current Liabilities $38.3M $39.7M $48.7M $49.9M $52.2M
 
Long-Term Debt $6.5M $5M $10.8M $13.5M $15.9M
Capital Leases -- -- -- -- --
Total Liabilities $50.8M $50.1M $66.3M $71.4M $77M
 
Common Stock $219.4M $224.2M $259.4M $229.9M $232.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.8M $18M $18.4M $17.8M $17.9M
Total Equity $353.1M $374.9M $422.9M $375.4M $423.1M
 
Total Liabilities and Equity $403.9M $425M $489.3M $446.9M $500.1M
Cash and Short Terms $167.2M $184M $202.7M $180M $198.1M
Total Debt $12.6M $10.1M $17.1M $22.7M $27.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $75.2M $85.4M $91.8M $136.8M $139.6M
Depreciation & Amoritzation $9.8M $11.5M $10.9M $12.8M $12.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.1M -$5M $856K $1M -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $88.4M $88.5M $106.9M $110.2M $116.7M
 
Capital Expenditures $1.9M $3.9M $4.3M $10.6M $14.1M
Cash Acquisitions -$313.8K -- -- -- --
Cash From Investing -$1.7M -$4.4M -$5.3M -$10.8M -$14.1M
 
Dividends Paid (Ex Special Dividend) -$50.3M $58.9M $63.1M $74.9M $65.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $9.6M $18.1M $16.7M $16.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$59.5M -$82.8M -$90.8M -$110.6M -$99.6M
 
Beginning Cash (CF) $145.4M $181M $201.3M $219.9M $181.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.1M $1.3M $10.8M -$11.3M $3M
Ending Cash (CF) $172.5M $182.3M $212.1M $208.6M $184.7M
 
Levered Free Cash Flow $86.6M $84.6M $102.6M $99.6M $102.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $19.9M $21.9M $22.1M $23.7M $25.2M
Depreciation & Amoritzation $3M $2.7M $3.2M $3M $3.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.9M $4.2M $2.5M -$311.4K $2.7M
Change in Inventories -- -- -- -- --
Cash From Operations $17.2M $21.7M $20.3M $23.4M $22.3M
 
Capital Expenditures $471.2K $905.2K $913.6K $2.6M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$471.2K -$905.2K -$1.1M -$2.6M -$5M
 
Dividends Paid (Ex Special Dividend) -$111.3K -$1.8M -$8.8M -$471K $2.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3M $5.7M $6.2M $6.2M $892.8K
Other Financing Activities -- -- $23.4M -- --
Cash From Financing -$10.2M -$7.3M -$8.2M -$5.8M -$6.8M
 
Beginning Cash (CF) $167.2M $184M $202.7M $180M $198.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M $13.4M $10.9M $15M $10.5M
Ending Cash (CF) $173.7M $197.4M $213.6M $195M $208.6M
 
Levered Free Cash Flow $16.7M $20.8M $19.4M $20.8M $17.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $75.8M $96.8M $89.7M $98.9M $131.1M
Depreciation & Amoritzation $11.3M $11.1M $12.2M $13.4M $12.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.3M $1.2M $4.8M -$8.2M $2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $78.8M $104.9M $105.8M $114.8M $106.8M
 
Capital Expenditures $1.8M $5.3M $9.3M $11.7M $14.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3M -$6M -$9.8M -$11.5M -$14.9M
 
Dividends Paid (Ex Special Dividend) $59.8M $63.3M $74.8M $70M $57.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $7.1M $14.8M $16.1M $19.2M $5.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$81.2M -$87M -$108.6M -$104.1M -$86.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.7M $11.8M -$12.7M -$841.6K $5.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $77M $99.6M $96.6M $103.1M $91.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $76M $70.9M $69M $73.1M $72.1M
Depreciation & Amoritzation $8.6M $8.2M $9.5M $10.1M $10.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.9M -$1.7M $1.9M -$7.9M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $68.8M $84.7M $83.9M $89.7M $83.6M
 
Capital Expenditures $1.3M $2.7M $7.6M $8.7M $10.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$3.4M -$8M -$8.7M -$10.1M
 
Dividends Paid (Ex Special Dividend) -$4.3M $63.3M $74.8M $70M $61.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3M $12.3M $10.3M $12.6M $2.7M
Other Financing Activities -- -- $23.4M -- --
Cash From Financing -$79.1M -$82.4M -$99.9M -$93.3M -$81.4M
 
Beginning Cash (CF) $559.2M $576.6M $646.6M $615.4M $593.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.2M -$1.1M -$24M -$12.3M -$7.9M
Ending Cash (CF) $549.8M $575.4M $622.7M $603.1M $585.2M
 
Levered Free Cash Flow $67.5M $82M $76.3M $81M $73.5M

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