Financhill
Sell
32

BSPDF Quote, Financials, Valuation and Earnings

Last price:
$0.03
Seasonality move :
-14.36%
Day range:
$0.03 - $0.03
52-week range:
$0.03 - $0.03
Dividend yield:
0%
P/E ratio:
2.92x
P/S ratio:
0.71x
P/B ratio:
0.21x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$543.7M
Revenue:
$870.7M
EPS (TTM):
$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $425M $535.5M $689.2M $757.6M $870.7M
Revenue Growth (YoY) -15.16% 25.99% 28.7% 9.94% 14.93%
 
Cost of Revenues $137.6M $208.3M $233.4M $340.9M $319.1M
Gross Profit $287.4M $327.1M $455.8M $416.7M $551.6M
Gross Profit Margin 67.62% 61.09% 66.13% 55% 63.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $140.8M $147.7M $187.6M $204.4M $248.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $148.3M $157.7M $206.8M $225.9M $270M
Operating Income $139.1M $169.4M $249M $190.8M $281.6M
 
Net Interest Expenses $122.5M $115.1M $112.3M $106.3M $89.1M
EBT. Incl. Unusual Items $34.1M $108.2M $179.2M $149M $312.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $571.2K $323.6K $675K $1.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $14.1M $13.3M $15.1M $20.6M $35.3M
Net Income to Common Excl Extra Items $33.4M $107.6M $178.9M $148.3M $310.4M
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.01 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.01 $0.01 $0.01
Weighted Average Basic Share $20B $20.9B $20.9B $20.9B $20.9B
Weighted Average Diluted Share $20B $20.9B $20.9B $20.9B $20.9B
 
EBITDA $166.4M $199.7M $279.2M $228M $329.3M
EBIT $139.1M $169.4M $249M $190.8M $281.6M
 
Revenue (Reported) $425M $535.5M $689.2M $757.6M $870.7M
Operating Income (Reported) $139.1M $169.4M $249M $190.8M $281.6M
Operating Income (Adjusted) $139.1M $169.4M $249M $190.8M $281.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $133.1M $221.7M $151.8M $172.4M $145M
Revenue Growth (YoY) 0.58% 66.56% -31.51% 13.53% -15.9%
 
Cost of Revenues $55.9M $81M $55.2M $63.9M $55.3M
Gross Profit $77.2M $140.6M $96.7M $108.4M $89.7M
Gross Profit Margin 58.02% 63.44% 63.67% 62.92% 61.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.3M $57.6M $47.5M $63.7M $66.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $42.9M $63.5M $53M $67.8M $70.4M
Operating Income $34.4M $77.1M $43.7M $40.7M $19.3M
 
Net Interest Expenses $26.4M $27.8M $26.6M $23.4M $22.6M
EBT. Incl. Unusual Items $20.1M $34.5M $42.9M $29.9M $7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $255K $237.2K $54.4K $214.2K $227.4K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.4M $3.9M $5.5M $6.3M $2.8M
Net Income to Common Excl Extra Items $19.9M $34.3M $42.9M $29.7M $7.4M
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $20.9B $20.9B $20.9B $20.9B $20.9B
Weighted Average Diluted Share $20.9B $20.9B $20.9B $20.9B $20.9B
 
EBITDA $41.8M $84.2M $53M $51.9M $31.4M
EBIT $34.4M $77.1M $43.7M $40.7M $19.3M
 
Revenue (Reported) $133.1M $221.7M $151.8M $172.4M $145M
Operating Income (Reported) $34.4M $77.1M $43.7M $40.7M $19.3M
Operating Income (Adjusted) $34.4M $77.1M $43.7M $40.7M $19.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $493.7M $661.7M $682M $905.6M $770.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $180.5M $259.7M $227.2M $382.2M $296.8M
Gross Profit $313.2M $401.9M $454.8M $523.4M $473.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $143.4M $181.8M $187.2M $233.2M $266.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $153.4M $199.5M $205.8M $256.6M $288.6M
Operating Income $159.8M $202.5M $248.9M $266.9M $184.7M
 
Net Interest Expenses $117.9M $114.6M $105.8M $91.8M $93.4M
EBT. Incl. Unusual Items $64.7M $105.7M $237.9M $214.4M $204.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $525.4K $502.9K $1.6M $1.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $10.5M $13.2M $23.4M $30.8M $16M
Net Income to Common Excl Extra Items $63.6M $105.2M $237.4M $212.7M $203.8M
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.01 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.01 $0.01 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $188.1M $231.8M $283.6M $307.1M $237.9M
EBIT $159.8M $202.5M $248.9M $266.9M $184.7M
 
Revenue (Reported) $493.7M $661.7M $682M $905.6M $770.1M
Operating Income (Reported) $159.8M $202.5M $248.9M $266.9M $184.7M
Operating Income (Adjusted) $159.8M $202.5M $248.9M $266.9M $184.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $361.1M $487.2M $483.5M $634.8M $534M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $132.5M $184.2M $178.1M $222.1M $199.9M
Gross Profit $228.6M $303M $305.4M $412.7M $334.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107.5M $141.7M $141.6M $170.8M $188M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $115.4M $155.4M $154.9M $186M $204.4M
Operating Income $113.2M $147.6M $150.5M $226.7M $129.7M
 
Net Interest Expenses $86.6M $86.1M $79.6M $65M $69.3M
EBT. Incl. Unusual Items $73.8M $70M $132.8M $197.9M $90.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $355.7K $309.9K $487.6K $1.4M $772K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $7.2M $7M $15.6M $25.8M $6.6M
Net Income to Common Excl Extra Items $73.4M $69.7M $132.4M $196.5M $89.6M
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.01 $0.01 $0.00
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.01 $0.01 $0.00
Weighted Average Basic Share $62.7B $62.7B $62.7B $62.7B $62.7B
Weighted Average Diluted Share $62.7B $62.7B $62.7B $62.7B $62.7B
 
EBITDA $133.8M $169.3M $178.4M $257.5M $166M
EBIT $113.2M $147.6M $150.5M $226.7M $129.7M
 
Revenue (Reported) $361.1M $487.2M $483.5M $634.8M $534M
Operating Income (Reported) $113.2M $147.6M $150.5M $226.7M $129.7M
Operating Income (Adjusted) $113.2M $147.6M $150.5M $226.7M $129.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $955.7M $830.8M $766.9M $702.6M $684.2M
Short Term Investments $204.4M $285.2M $141.1M $88.5M $124.7M
Accounts Receivable, Net $9.9M $9.5M $11.7M $17M $22M
Inventory $761.4M $834M $810.1M $930M $1B
Prepaid Expenses $44.8M $72.4M $79.4M $74.5M $79.6M
Other Current Assets $27K $27K $24.7K $59.5K $113.7K
Total Current Assets $2B $2B $1.9B $1.9B $1.9B
 
Property Plant And Equipment $927.3M $1.1B $1B $948.1M $1.2B
Long-Term Investments $1.2B $1B $944.1M $1.2B $1.3B
Goodwill $651.2K $651.2K $595.4K $595.4K $567.5K
Other Intangibles $174.2M $248.6M $288M $314.5M $309M
Other Long-Term Assets $245.8K $267.2K $258.3K $265.8K $503.7K
Total Assets $4.3B $4.3B $4.2B $4.3B $4.7B
 
Accounts Payable $66.5M $78M $57.9M $66.9M $84.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $669K $346.4K $332.8K $523K $184.6K
Other Current Liabilities $39.6M $35.9M $38.6M $34M $101M
Total Current Liabilities $851.6M $769.5M $728M $772.7M $890.6M
 
Long-Term Debt $826.2M $690.5M $673.3M $662.1M $683.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.8B $1.7B $1.7B $1.8B
 
Common Stock $150.7M $148.5M $136M $137.5M $131.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.1B $2.2B $2.2B $2.4B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $309.7M $311.4M $283.2M $307.3M $401.3M
Total Equity $2.5B $2.5B $2.4B $2.7B $2.9B
 
Total Liabilities and Equity $4.3B $4.3B $4.2B $4.3B $4.7B
Cash and Short Terms $955.7M $830.8M $766.9M $702.6M $684.2M
Total Debt $1.2B $841.6M $767.3M $767.2M $896.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $746.1M $837.8M $977.2M $654.3M $655.4M
Short Term Investments $208.1M $144.1M $92.7M $89.6M --
Accounts Receivable, Net $9.3M $11.5M $15.7M $16.4M $4.6M
Inventory $835.1M $810.4M $884.3M $974.6M $1.1B
Prepaid Expenses $61.5M $77.7M $79.4M $80.8M $66.3M
Other Current Assets $26.6K $25.5K $34.7K $135.6K --
Total Current Assets $1.9B $2B $2.1B $1.8B $1.9B
 
Property Plant And Equipment $920.6M $1B $1.1B $991.7M $1.1B
Long-Term Investments $1.1B $945.5M $1.1B $1.4B $1.3B
Goodwill $641.9K $614K $604.7K $614K --
Other Intangibles $226.6M $272.2M $316.2M $341.1M --
Other Long-Term Assets $248.6K $266.4K $270K $286.9K --
Total Assets $4.2B $4.2B $4.6B $4.5B $4.6B
 
Accounts Payable $76M $69.7M $75.1M $83.6M $58.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $475.6K $345.9K $475K $280.7K --
Other Current Liabilities $28.6M $35.2M $36.2M $41.1M --
Total Current Liabilities $679.4M $728M $833.4M $881.3M $662.4M
 
Long-Term Debt $726.2M $676.9M $906.2M $552.2M $788.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.8B $2B $1.6B $1.6B
 
Common Stock $147.9M $139M $137M $139.8M $127M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $307.2M $281.2M $300.6M $306.5M $520.1M
Total Equity $2.5B $2.4B $2.6B $2.9B $3.1B
 
Total Liabilities and Equity $4.2B $4.2B $4.6B $4.5B $4.6B
Cash and Short Terms $746.1M $837.8M $977.2M $654.3M $655.4M
Total Debt $844.4M $783.4M $979.4M $767.6M $897.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $76.1M $202M $189.7M $79.3M $66.1M
 
Capital Expenditures $49.3M $57.9M $66.4M $38.4M $27.5M
Cash Acquisitions -- $4.8M -- $34.7M $62.5M
Cash From Investing -$121.7M -$14.2M $4.5M -$32.5M -$224.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $296.2M $18.2M $380.2M $309.5M $262.6M
Long-Term Debt Repaid -$61.7M -$391.4M -$434.8M -$315.7M -$109M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1M $133.8K $6.3M $67.6M $2.2M
Cash From Financing $304.6M -$384.4M -$73.3M -$32.9M $122.6M
 
Beginning Cash (CF) $777M $545M $654.3M $642.8M $584.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $278.7M -$191.8M $132.5M -$20.3M -$29.5M
Ending Cash (CF) $1.1B $358.1M $798.4M $588.3M $561.1M
 
Levered Free Cash Flow $26.8M $144M $123.2M $40.9M $38.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $77M $59.2M $53.3M $28.5M -$22.6M
 
Capital Expenditures $19.8M $18.1M $7.3M $2.2M $834.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30.5M $62.7M $32.7M -$79M -$91.5M
 
Dividends Paid (Ex Special Dividend) $1.8M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$480 $32.3M $173.7M $1.7M --
Long-Term Debt Repaid -$12.1M -$53.7M -$17.2M -$24.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.8M $7.9M $226.9K -$1.5M --
Cash From Financing -$16.2M -$27.2M $135.7M -$31.4M $117.9M
 
Beginning Cash (CF) $535.4M $722.8M $915.9M $566.6M $557.1M
Foreign Exchange Rate Adjustment -$89.7K $2.6M -$11.9M -$4.2M $1.7M
Additions / Reductions $30.3M $97.3M $209.9M -$86.1M $5.6M
Ending Cash (CF) $565.5M $822.7M $1.1B $476.4M $564.4M
 
Levered Free Cash Flow $57.3M $41.1M $46M $26.2M -$23.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $241.4M $189.4M $60.4M $108.7M -$98.5M
 
Capital Expenditures $75.8M $43.8M $57.6M $31.9M $8.4M
Cash Acquisitions $4.8M -- $33.9M $2.2M $61.2M
Cash From Investing -$33.8M $73.1M -$11.3M -$205M -$33.1M
 
Dividends Paid (Ex Special Dividend) -$5.9M -$1.8M -- -- --
Special Dividend Paid
Long-Term Debt Issued $16.4M $144.7M $539.6M $81.4M --
Long-Term Debt Repaid -$390.6M -$192.2M -$339.6M -$311.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $429K $74.1M -$30K --
Cash From Financing -$387.8M -$69.2M $178.8M -$255M $173.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$193.2M $198.9M $204.7M -$357.5M $52.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $165.7M $145.6M $2.8M $76.8M -$106.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $197.9M $185.4M $52.9M $82.4M -$81.1M
 
Capital Expenditures $53.5M $39.4M $31.1M $24.6M $5.5M
Cash Acquisitions $4.8M -- $33.9M $1.4M --
Cash From Investing -$25.1M $62M $44.1M -$130M $61.2M
 
Dividends Paid (Ex Special Dividend) $1.8M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.2M $137.7M $297.1M $69M $66.7M
Long-Term Debt Repaid -$378.9M -$179.8M -$84.6M -$80.8M -$167.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $62.5K $357.8K $68.2M $588K $62.9M
Cash From Financing -$375.4M -$62.6M $189.5M -$38.1M $11.3M
 
Beginning Cash (CF) $1.9B $2B $2.4B $1.8B $1.6B
Foreign Exchange Rate Adjustment $6.2M $6.8M -$27.9M $243.1K $4.9M
Additions / Reductions -$196.4M $191.5M $258.7M -$85.4M -$3.6M
Ending Cash (CF) $1.7B $2.2B $2.6B $1.7B $1.6B
 
Levered Free Cash Flow $144.5M $146M $21.8M $57.9M -$86.6M

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 10.06% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 47.05% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.4% over the past day.

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

Show me the best stock