Financhill
Sell
39

BSEM Quote, Financials, Valuation and Earnings

Last price:
$5.8000
Seasonality move :
160.26%
Day range:
$5.5700 - $5.8900
52-week range:
$3.0932 - $15.7400
Dividend yield:
0%
P/E ratio:
6.81x
P/S ratio:
0.55x
P/B ratio:
1.94x
Volume:
29.1K
Avg. volume:
165.2K
1-year change:
-62.26%
Market cap:
$97.2M
Revenue:
$301.8M
EPS (TTM):
$0.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4M $4.3M $6.9M $16.7M $301.8M
Revenue Growth (YoY) -8.2% 79.77% 58.38% 142.69% 1708.93%
 
Cost of Revenues $1.4M $1.9M $1.1M $1.5M $14M
Gross Profit $1M $2.4M $5.8M $15.2M $287.9M
Gross Profit Margin 41.81% 55.36% 83.63% 91.07% 95.37%
 
R&D Expenses $57.3K $119.6K $224.8K $342K $1.9M
Selling, General & Admin $470.8K $369.9K $10.2M $22.6M $254.7M
Other Inc / (Exp) -- $719.8K -$2.1M -$3.7K --
Operating Expenses $2.6M $4M $10.4M $23M $256.7M
Operating Income -$1.6M -$1.6M -$4.7M -$7.8M $31.2M
 
Net Interest Expenses $546.1K $525.9K $468.2K $700.3K $587.2K
EBT. Incl. Unusual Items -$2.5M -$1.4M -$7.2M -$8.5M $30.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$1.3M
Net Income to Company -$2.5M -$1.4M -$7.2M -$8.5M $31.9M
 
Minority Interest in Earnings -$24.7K $33.6K -$38.8K -- --
Net Income to Common Excl Extra Items -$2.5M -$1.4M -$7.2M -$8.5M $31.9M
 
Basic EPS (Cont. Ops) -$0.28 -$0.12 -$0.63 -$0.62 $1.95
Diluted EPS (Cont. Ops) -$0.28 -$0.12 -$0.63 -$0.62 $1.47
Weighted Average Basic Share $9M $11.7M $11.4M $13.7M $16.4M
Weighted Average Diluted Share $9M $11.7M $11.4M $13.7M $21.7M
 
EBITDA -$1.4M -$1.3M -$4.4M -$7.6M $31.5M
EBIT -$1.6M -$1.6M -$4.7M -$7.8M $31.2M
 
Revenue (Reported) $2.4M $4.3M $6.9M $16.7M $301.8M
Operating Income (Reported) -$1.6M -$1.6M -$4.7M -$7.8M $31.2M
Operating Income (Adjusted) -$1.6M -$1.6M -$4.7M -$7.8M $31.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2M $1.1M $3.5M $18.4M $10.5M
Revenue Growth (YoY) 156.35% -4.42% 205.45% 426.12% -43.12%
 
Cost of Revenues $517.4K $300K $381.1K $4.3M $1.3M
Gross Profit $681.4K $845.8K $3.1M $14.1M $9.2M
Gross Profit Margin 56.84% 73.82% 89.11% 76.69% 87.95%
 
R&D Expenses $102.1K -- $37.5K $488.9K $2M
Selling, General & Admin $263.4K $1.3M $4.4M $68.5M $5.8M
Other Inc / (Exp) -- -$2.2K -$490 -- --
Operating Expenses $1.3M $1.6M $4.5M $4.8M $7.8M
Operating Income -$585.9K -$775K -$1.3M $9.3M $1.4M
 
Net Interest Expenses -- $110.6K $199.8K $139.3K --
EBT. Incl. Unusual Items -$458.3K -$887.8K -$1.5M $9.2M $1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $2.3M $707.7K
Net Income to Company -$610.4K -$883.3K -$1.5M $6.8M $761.1K
 
Minority Interest in Earnings -$6.3K -$90.6K -- -- --
Net Income to Common Excl Extra Items -$458.3K -$887.8K -$1.5M $6.8M $761.1K
 
Basic EPS (Cont. Ops) -$0.05 -$0.07 -$0.11 $0.42 $0.05
Diluted EPS (Cont. Ops) -$0.05 -$0.07 -$0.11 $0.32 $0.03
Weighted Average Basic Share $9.3M $11.7M $13.5M $16.3M $16.7M
Weighted Average Diluted Share $9.3M $11.7M $13.5M $21.1M $23.2M
 
EBITDA -$471.6K -$713K -$1.3M $9.4M $1.6M
EBIT -$585.8K -$775K -$1.3M $9.3M $1.4M
 
Revenue (Reported) $1.2M $1.1M $3.5M $18.4M $10.5M
Operating Income (Reported) -$585.9K -$775K -$1.3M $9.3M $1.4M
Operating Income (Adjusted) -$585.8K -$775K -$1.3M $9.3M $1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.9M $7.3M $5.9M $146.3M $235.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7M $1.5M $989.6K $11.1M $6.5M
Gross Profit $2.2M $5.8M $4.9M $135.2M $228.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $986.8K $6.9M
Selling, General & Admin $766.3K $1.9M $15.5M $167.1M $206.5M
Other Inc / (Exp) -- -$1.8M -$15.2K -- --
Operating Expenses $3.4M $7.2M $15.9M $115.3M $213.4M
Operating Income -$1.1M -$1.4M -$10.9M $19.9M $15.3M
 
Net Interest Expenses $812K $884.1K $573.2K $810.2K $65.8K
EBT. Incl. Unusual Items -$1.5M -$3.6M -$11.7M $19.5M $15.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $5.8M -$4.9M
Net Income to Company -$1.8M -$3.7M -$11.7M $14.7M $20.2M
 
Minority Interest in Earnings -$4.3K $186.2K -$48.7K -- --
Net Income to Common Excl Extra Items -$1.5M -$3.6M -$11.7M $13.6M $20.2M
 
Basic EPS (Cont. Ops) -$0.16 -$0.39 -$0.92 $0.82 $1.23
Diluted EPS (Cont. Ops) -$0.16 -$0.39 -$0.92 $0.61 $0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$818.1K -$1.2M -$10.7M $20.1M $15.7M
EBIT -$1.1M -$1.4M -$10.9M $19.9M $15.3M
 
Revenue (Reported) $3.9M $7.3M $5.9M $146.3M $235.2M
Operating Income (Reported) -$1.1M -$1.4M -$10.9M $19.9M $15.3M
Operating Income (Adjusted) -$1.1M -$1.4M -$10.9M $19.9M $15.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $6.1M $5.1M $134.8M $132.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $941.8K $806.7K $10.4M $2.9M --
Gross Profit $5.1M $4.3M $124.4M $129.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $98.4K $644.8K $5.6M --
Selling, General & Admin $1.7M $11.8M $165.2M $117M --
Other Inc / (Exp) -$2M $3K -- -- --
Operating Expenses $6.2M $11.9M $101.7M $122.6M --
Operating Income -$1M -$7.5M $22.7M $6.8M --
 
Net Interest Expenses $358.2K $463.2K $522.3K -- --
EBT. Incl. Unusual Items -$3.3M -$8M $22.2M $6.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $5.8M $2.2M --
Net Income to Company -$3.5M -$8M $15.2M $4.7M --
 
Minority Interest in Earnings $127.9K -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$8M $16.4M $4.7M --
 
Basic EPS (Cont. Ops) -$0.35 -$0.61 $1.00 $0.28 --
Diluted EPS (Cont. Ops) -$0.35 -$0.61 $0.79 $0.17 --
Weighted Average Basic Share $32.9M $39.3M $48.9M $50.1M --
Weighted Average Diluted Share $32.9M $39.3M $61.4M $66.2M --
 
EBITDA -$830.6K -$7.3M $22.9M $7.1M --
EBIT -$1M -$7.5M $22.7M $6.8M --
 
Revenue (Reported) $6.1M $5.1M $134.8M $132.3M --
Operating Income (Reported) -$1M -$7.5M $22.7M $6.8M --
Operating Income (Adjusted) -$1M -$7.5M $22.7M $6.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $100.2K $340.3K $772.1K $239.4K $22.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.9K $300.1K $37.2K $11.4M $106.2M
Inventory $577.2K $260K $395.2K $658.7K $1.8M
Prepaid Expenses $9.5K $38.6K $281.9K -- --
Other Current Assets -- $38.1K $281.9K $329.2K $2.9M
Total Current Assets $698.8K $938.6K $1.5M $12.6M $133.8M
 
Property Plant And Equipment $1.5M $1.3M $1.4M $1.4M $2M
Long-Term Investments -- -- -- -- --
Goodwill $465.2K $244.6K $244.6K $244.6K $244.6K
Other Intangibles -- $210.1K $362.6K $347.6K $224.1K
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7M $2.7M $3.6M $14.6M $140.6M
 
Accounts Payable $725.2K $647.3K $570.1K $1.4M $5.3M
Accrued Expenses $790K $1.3M $1.5M $1.7M $2M
Current Portion Of Long-Term Debt $4M $3M $4M $4.4M $4M
Current Portion Of Capital Lease Obligations $126.9K $26.9K $9.2K $9K $106.7K
Other Current Liabilities $192.7K $397.9K $228.3K $289.4K $711.4K
Total Current Liabilities $6.4M $6.5M $6.3M $15.6M $99.2M
 
Long-Term Debt $1.7M $1.8M $1.1M $283.8K $330.2K
Capital Leases -- -- -- -- --
Total Liabilities $8.1M $8.5M $7.5M $16M $99.7M
 
Common Stock $9.2K $9.7K $12.2K $16.2K $16.7K
Other Common Equity Adj -- -- -- -- --
Common Equity -$5.5M -$6M -$4.1M -$1.3M $40.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $131.7K $165.3K $126.4K -- --
Total Equity -$5.4M -$5.8M -$4M -$1.3M $40.9M
 
Total Liabilities and Equity $2.7M $2.7M $3.6M $14.6M $140.6M
Cash and Short Terms $100.2K $340.3K $772.1K $239.4K $22.8M
Total Debt $5.4M $4.8M $4.5M $4.8M $4.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $346.8K $1M $109.9K $14.6M $27.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $298.5K $216.9K $2.9M $82.3M $20.1M
Inventory $435K $519.8K $495K $2.1M $2.7M
Prepaid Expenses $29K -- -- -- --
Other Current Assets -- -- $280.1K -- --
Total Current Assets $1.1M $1.9M $3.8M $101.4M $52.7M
 
Property Plant And Equipment $1.3M $1.4M $1.4M $1.9M $4.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $244.6K -- --
Other Intangibles -- -- $378.5K -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.9M $3.9M $5.8M $104.2M $62.4M
 
Accounts Payable $857.7K $361.6K $1.2M $2.1M $4.6M
Accrued Expenses -- -- $1.7M -- --
Current Portion Of Long-Term Debt -- -- $4.6M -- --
Current Portion Of Capital Lease Obligations -- -- $9K -- --
Other Current Liabilities -- -- $349.3K -- --
Total Current Liabilities $6.9M $5.5M $7.9M $81M $12.2M
 
Long-Term Debt $1.6M $1.4M $1.4M $358.3K $158.4K
Capital Leases -- -- -- -- --
Total Liabilities $8.5M $6.9M $9.3M $81.4M $12.4M
 
Common Stock $9.3K $12.1K $13.6K $16.3K $16.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $156.4K $175.1K -- -- --
Total Equity -$5.6M -$3M -$3.5M $22.8M $50M
 
Total Liabilities and Equity $2.9M $3.9M $5.8M $104.2M $62.4M
Cash and Short Terms $346.8K $1M $109.9K $14.6M $27.2M
Total Debt $5.3M $5M $5.6M $4.4M $3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.5M -$1.4M -$7.2M -$8.5M $31.9M
Depreciation & Amoritzation $268.6K $283.8K $222.5K $229K $293.2K
Stock-Based Compensation $804.4K $403K $4.9M $5.8M $6.7M
Change in Accounts Receivable $67.4K -$288.2K $112.7K -$11.3M -$93.8M
Change in Inventories -$88.6K $209.3K -$135.2K -$263.4K -$1.2M
Cash From Operations -$1M -$109.5K $303.6K -$3.5M $24.5M
 
Capital Expenditures -- $42.8K $469.5K $210.3K $426.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing $357.2K -$7.8K -$469.5K -$210.3K -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $640.8K $295.5K $1.1M $1.6M --
Long-Term Debt Repaid -$99.2K -$63.1K -$552.3K -$771.7K -$849.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $615.1K $357.4K $597.7K $3.2M -$206.8K
 
Beginning Cash (CF) $100.2K $340.3K $772.1K $239.4K $22.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.5K $240.1K $431.8K -$532.7K $22.6M
Ending Cash (CF) $59.7K $580.5K $1.2M -$293.3K $45.4M
 
Levered Free Cash Flow -$1M -$152.3K -$165.9K -$3.7M $24.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$610.4K -$883.3K -$1.5M $6.8M $761.1K
Depreciation & Amoritzation $62.3K $61.9K $60.4K $62.6K $114.7K
Stock-Based Compensation $764.2K $62.6K $1.2M $526.5K $1.1M
Change in Accounts Receivable -$178.1K $272.3K -$2.6M $52.3M -$34.3M
Change in Inventories -$3.8K $141.2K $3.4K -$702.5K -$268.6K
Cash From Operations -$84.8K -$317K -$451K $9.4M -$2.4M
 
Capital Expenditures $8.8K $62.8K $40.6K $119.6K $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.8K -$62.8K -$40.6K -$1.4M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $361.2K $49.1K $277.8K -$4.9K -$135K
 
Beginning Cash (CF) $346.8K $1M $109.9K $14.6M $27.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76.6K -$330.7K -$213.8K $8M -$3.7M
Ending Cash (CF) $423.4K $710.7K -$104K $22.7M $23.5M
 
Levered Free Cash Flow -$93.6K -$379.8K -$491.6K $9.3M -$4.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.8M -$3.7M -$11.7M $14.7M $20.2M
Depreciation & Amoritzation $301.8K $234.6K $232.2K $256.7K $360.8K
Stock-Based Compensation -- $1.9M $7.3M $5.6M $6.6M
Change in Accounts Receivable -$215.2K $47.7K -$2.7M -$23.2M -$20.9M
Change in Inventories $276.7K -$197.9K $24.9K -$1.6M -$655.7K
Cash From Operations -$620.2K $794.7K -$2.5M $14.9M $15.3M
 
Capital Expenditures $8.8K $405.7K $280.7K $295.3K $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $321K -$370.7K -$280.7K -$1.5M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $537.7K $270.6K $1.9M $1.2M -$931.9K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $238.5K $694.7K -$931.6K $14.5M $12.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$628.9K $389K -$2.8M $14.6M $12.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$3.5M -$8M $15.2M $4.7M --
Depreciation & Amoritzation $164.7K $174.3K $202.1K $283K --
Stock-Based Compensation $2.2M $4.6M $4.5M $4.4M --
Change in Accounts Receivable $83.3K -$2.8M -$14.7M $3M --
Change in Inventories -$259.8K -$99.7K -$1.4M -$905K --
Cash From Operations $746.3K -$2.1M $16.3M $7.1M --
 
Capital Expenditures $399K $210.3K $295.2K $2.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$399K -$210.3K -$1.5M -$1.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $800 -- -- --
Long-Term Debt Repaid -$11.2K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $354K $1.6M -$394.1K -$1.1M --
 
Beginning Cash (CF) $3.2M $582.3K $21.8M $84.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $701.1K -$662.2K $14.4M $4.3M --
Ending Cash (CF) $3.9M -$80K $36.2M $89M --
 
Levered Free Cash Flow $347.3K -$2.3M $16M $4.2M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
81
SPHR alert for Feb 14

Sphere Entertainment Co. [SPHR] is down 0.2% over the past day.

Sell
39
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock