Financhill
Sell
42

BTRCF Quote, Financials, Valuation and Earnings

Last price:
$12.10
Seasonality move :
-14.11%
Day range:
$12.10 - $12.10
52-week range:
$9.50 - $13.87
Dividend yield:
0%
P/E ratio:
28.19x
P/S ratio:
2.07x
P/B ratio:
0.97x
Volume:
--
Avg. volume:
768
1-year change:
-5.54%
Market cap:
$714.8M
Revenue:
$401.8M
EPS (TTM):
$0.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $104.1M $209.3M $283M $353.2M $401.8M
Revenue Growth (YoY) 37.91% 101.32% 35.24% 24.79% 13.77%
 
Cost of Revenues $45.9M $135.1M $184.5M $234M $282.6M
Gross Profit $58.3M $74.2M $98.5M $119.2M $119.3M
Gross Profit Margin 55.94% 35.46% 34.82% 33.74% 29.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $18.4M $24.5M $29.6M $41M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23.6M $18.4M $24.5M $29.6M $41M
Operating Income $34.7M $55.8M $74M $89.6M $78.2M
 
Net Interest Expenses $2.3M $4.7M $5.3M $17.6M $22M
EBT. Incl. Unusual Items $32.8M $31M $68.3M $62.7M $46.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7M $10.6M $17.7M $19.6M $9.6M
Net Income to Company $32.8M $31M $68.3M $62.7M $46.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25M $20.4M $50.5M $43.1M $36.8M
 
Basic EPS (Cont. Ops) $0.54 $0.40 $0.93 $0.78 $0.59
Diluted EPS (Cont. Ops) $0.51 $0.39 $0.89 $0.74 $0.57
Weighted Average Basic Share $46.7M $50.5M $54.4M $55.2M $61.9M
Weighted Average Diluted Share $48.7M $52.9M $56.9M $57.8M $64.2M
 
EBITDA $43.5M $65.9M $89.4M $120.1M $122.7M
EBIT $34.6M $55.8M $74M $89.6M $78.2M
 
Revenue (Reported) $104.1M $209.3M $283M $353.2M $401.8M
Operating Income (Reported) $34.7M $55.8M $74M $89.6M $78.2M
Operating Income (Adjusted) $34.6M $55.8M $74M $89.6M $78.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $53.5M $60.1M $82.1M $89.1M $91.5M
Revenue Growth (YoY) 150.29% 12.32% 36.49% 8.64% 2.58%
 
Cost of Revenues $35.3M $43.6M $61.6M $70M $69.4M
Gross Profit $18.2M $16.5M $20.4M $19.2M $22.1M
Gross Profit Margin 34.07% 27.46% 24.9% 21.49% 24.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5M $6.2M $7.4M $8.9M $8.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5M $6.2M $7.4M $8.9M $8.6M
Operating Income $13.2M $10.3M $13.1M $10.3M $13.4M
 
Net Interest Expenses $1.1M $1.5M $7.8M $6.4M $6M
EBT. Incl. Unusual Items -$1.1M $9.1M $5.6M $3.9M $4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $2.1M $2.2M $2.7M $2.3M
Net Income to Company -$1M $9.4M $6.6M $3.8M $3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M $7M $3.4M $1.2M $1.9M
 
Basic EPS (Cont. Ops) -$0.08 $0.13 $0.06 $0.02 $0.03
Diluted EPS (Cont. Ops) -$0.07 $0.12 $0.06 $0.02 $0.03
Weighted Average Basic Share $54.4M $55M $55.2M $62.2M $60.8M
Weighted Average Diluted Share $54.4M $57.5M $57.8M $64.6M $60.8M
 
EBITDA $16M $14.7M $21.3M $24.5M $24.1M
EBIT $13.2M $10.3M $13.1M $10.3M $13.4M
 
Revenue (Reported) $53.5M $60.1M $82.1M $89.1M $91.5M
Operating Income (Reported) $13.2M $10.3M $13.1M $10.3M $13.4M
Operating Income (Adjusted) $13.2M $10.3M $13.1M $10.3M $13.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $192.3M $255.7M $349.3M $390.6M $373.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $133.3M $173.2M $223.1M $278M $269.5M
Gross Profit $59M $82.5M $126.2M $112.6M $104M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5M $23.8M $27M $39.2M $37.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5M $23.8M $27M $39.2M $37.7M
Operating Income $54M $58.7M $99.2M $73.4M $66.3M
 
Net Interest Expenses $8.3M $7.1M $25.4M $32.6M $28.4M
EBT. Incl. Unusual Items $30M $52.8M $77.4M $43.4M $30.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $10.5M $21.8M $14.8M $2.8M
Net Income to Company $29.9M $53M $80.2M $42.3M $29M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18M $42.3M $55.6M $28.6M $27.8M
 
Basic EPS (Cont. Ops) $0.39 $0.78 $1.01 $0.48 $0.45
Diluted EPS (Cont. Ops) $0.40 $0.74 $0.97 $0.46 $0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $64M $72.3M $124.1M $118.5M $108.6M
EBIT $54M $58.7M $99.2M $73.4M $66.3M
 
Revenue (Reported) $192.3M $255.7M $349.3M $390.6M $373.5M
Operating Income (Reported) $54M $58.7M $99.2M $73.4M $66.3M
Operating Income (Adjusted) $54M $58.7M $99.2M $73.4M $66.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $148.5M $195.4M $261.4M $299M $270.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $91.4M $134.5M $173.1M $217.1M $203.9M
Gross Profit $57.1M $60.9M $88.4M $81.9M $66.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5M $18.2M $20.6M $30.2M $27M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.5M $18.2M $20.6M $30.2M $27M
Operating Income $39.7M $42.7M $67.7M $51.7M $40M
 
Net Interest Expenses $3M $6.6M $21.9M $23.3M $23.6M
EBT. Incl. Unusual Items $16.9M $38.8M $47.8M $28.7M $13.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M $8.8M $12.9M $8.2M $1.4M
Net Income to Company $17M $39.1M $49.5M $28.8M $12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.9M $30M $34.9M $20.5M $11.7M
 
Basic EPS (Cont. Ops) $0.18 $0.55 $0.63 $0.34 $0.19
Diluted EPS (Cont. Ops) $0.17 $0.53 $0.61 $0.32 $0.18
Weighted Average Basic Share $151.9M $164M $165.5M $183.6M $183.6M
Weighted Average Diluted Share $153.9M $171.1M $173.2M $191.1M $190.9M
 
EBITDA $44.2M $53.6M $88.2M $86.7M $72.8M
EBIT $36.7M $42.7M $67.7M $51.7M $40M
 
Revenue (Reported) $148.5M $195.4M $261.4M $299M $270.9M
Operating Income (Reported) $39.7M $42.7M $67.7M $51.7M $40M
Operating Income (Adjusted) $36.7M $42.7M $67.7M $51.7M $40M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $26M $34.2M $33.6M $55.6M $39M
Short Term Investments -- -- -- $7.5M --
Accounts Receivable, Net $21.4M $29.7M $38.2M $46.5M $36.8M
Inventory -- -- -- -- --
Prepaid Expenses $1.8M $2.5M $4.2M $4.7M $6.3M
Other Current Assets $1.2K -- -- $1.1K --
Total Current Assets $59.7M $71.5M $101.4M $116.9M $114.4M
 
Property Plant And Equipment $6.6M $5M $9.4M $23.8M $23.4M
Long-Term Investments -- -- -- -- --
Goodwill $122.2M $201.7M $197.3M $282M $375.6M
Other Intangibles $196.4M $386.9M $522.8M $603.9M $698.8M
Other Long-Term Assets -- -- -$1.1K -- -$1K
Total Assets $387.5M $679.3M $838M $1B $1.2B
 
Accounts Payable $8.8M $11.2M $11.2M $12.1M $10.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.5M $1.8M $3M $4.6M
Other Current Liabilities $3.1M $22.5M -$1.1K -$1.1K --
Total Current Liabilities $32.4M $63.1M $69.4M $114.3M $75.8M
 
Long-Term Debt $85.2M $139.4M $220.6M $289.4M $281.9M
Capital Leases -- -- -- -- --
Total Liabilities $187.6M $287.2M $397.4M $555.2M $503.4M
 
Common Stock $576.9K $620.9K $588.1K $612K $653.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $199.9M $392.2M $440.7M $480.8M $710.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $199.9M $392.2M $440.7M $480.8M $710.3M
 
Total Liabilities and Equity $387.5M $679.3M $838M $1B $1.2B
Cash and Short Terms $26M $34.2M $33.6M $55.6M $39M
Total Debt $85.2M $140.9M $222.3M $292.4M $286.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $41M $31.9M $53.4M $48.7M $27.5M
Short Term Investments -- -- $10.3M -- --
Accounts Receivable, Net $33.3M $37.9M $47.7M $52.6M $70.1M
Inventory -- -- -- -- --
Prepaid Expenses $2.6M $3.9M $4.6M $7.3M $9M
Other Current Assets -$1.2K -- -$1.1K -- --
Total Current Assets $79.4M $75.7M $112.9M $117.2M $121M
 
Property Plant And Equipment $4.9M $8.2M $21.6M $29.2M $19.2M
Long-Term Investments -- -- -- -- --
Goodwill $164M $189.8M $278.4M $385M --
Other Intangibles $395M $500.6M $559.3M $737.6M --
Other Long-Term Assets -$2.3K -- -- -- --
Total Assets $644.4M $783.6M $985.6M $1.3B $1.3B
 
Accounts Payable $20.7M $22.5M $28M $31M $38M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.4M $2.9M $5.3M --
Other Current Liabilities $56.7M -- $1.1K -- --
Total Current Liabilities $150.8M $185.5M $98.1M $85.7M $74.1M
 
Long-Term Debt $66M $88.6M $276.3M $307M $314.7M
Capital Leases -- -- -- -- --
Total Liabilities $256.2M $371.3M $522.2M $548.3M $517.9M
 
Common Stock $631.6K $539.8K $584.4K $704.2K $728.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $388.2M $412.3M $463.5M $725.8M $737M
 
Total Liabilities and Equity $644.4M $783.6M $985.6M $1.3B $1.3B
Cash and Short Terms $41M $31.9M $53.4M $48.7M $27.5M
Total Debt $125.2M $90M $279.1M $312.3M $319.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.8M $31M $68.3M $62.7M $46.4M
Depreciation & Amoritzation $8.9M $10.1M $15.4M $30.5M $44.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.9M -$9.4M -$24.2M $4.6M -$5.4M
Change in Inventories -- -- -- -- --
Cash From Operations $30.5M $37.3M $50.7M $96.2M $53.5M
 
Capital Expenditures $2.6M $14.5M $103.3M $36.8M $40.7M
Cash Acquisitions -$75.1M $245.7M $15.1M $61.9M $130.3M
Cash From Investing -$77.8M -$259.1M -$118.4M -$114.9M -$167.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $85.2M $164.9M $312.9M $49.2M $134.4M
Long-Term Debt Repaid -$26M -$103M -$227.8M -$1.6M -$147.5M
Repurchase of Common Stock -$5.6M $9.6M $15M $14.5M $22M
Other Financing Activities $553.9K -$997.4K -$1.1K -$521.8K -$469.7K
Cash From Financing $53.4M $223.1M $69.1M $31.7M $107.3M
 
Beginning Cash (CF) $26M $34.2M $33.6M $48.1M $39M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M $2.4M $1.5M $13M -$7M
Ending Cash (CF) $32M $37.7M $35.2M $61.1M $31.8M
 
Levered Free Cash Flow $27.9M $22.8M -$52.7M $59.4M $12.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1M $9.4M $6.6M $3.8M $3M
Depreciation & Amoritzation $2.8M $4.4M $8.5M $14.2M $11.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.6M $10.4M $9.5M $23.6M $22.7M
 
Capital Expenditures $8.2M $4M $12.4M $26.1M $6.1M
Cash Acquisitions $3.8M $816.2K $22.1M $327.2K $702.3K
Cash From Investing -$12M -$4.8M -$35M -$22.7M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15.3M -$5.5M -$75.1K $17.3M --
Long-Term Debt Repaid -$15.9M -$4.5M $2.5K -$3.1M --
Repurchase of Common Stock $400 $2.2M $4.4M $14.4M $13.8M
Other Financing Activities -$2.4K -$1.1K $5M -$58.5K --
Cash From Financing $1.5M -$6.1M $452.9K -$6.5M -$15.1M
 
Beginning Cash (CF) $41M $31.9M $43.1M $48.7M $27.5M
Foreign Exchange Rate Adjustment $249.9K $168.3K -$8.2K -$20K -$57.1K
Additions / Reductions -$5.7M -$371.8K -$25.1M -$5.7M $665.2K
Ending Cash (CF) $35.6M $31.7M $18M $43M $28.1M
 
Levered Free Cash Flow -$3.6M $6.4M -$3M -$2.5M $16.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $29.9M $53M $80.2M $42.3M $29M
Depreciation & Amoritzation $9.9M $13.6M $25.7M $44.6M $43.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $36.9M $49.8M $77M $73M $52.4M
 
Capital Expenditures $15.4M $104.4M $24.6M $54.1M $20.9M
Cash Acquisitions $267.8M $33.6M $55.5M $134.9M $9.8M
Cash From Investing -$282M -$138M -$96.8M -$184.4M -$31.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $66.9M $201M $266.7M $136.3M --
Long-Term Debt Repaid -$15.9M -$101.7M -$214.1M -$149.9M --
Repurchase of Common Stock $25.4K $18.8M $20.8M $14M $36.4M
Other Financing Activities -$12.1K -$996.2K -- -$3.8M --
Cash From Financing $229.4M $83.7M $30M $115.2M -$44.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.8M -$3.4M $9.8M $3.3M -$23.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21.5M -$54.6M $52.4M $18.9M $31.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17M $39.1M $49.5M $28.8M $12.4M
Depreciation & Amoritzation $7.5M $11M $20.9M $35.1M $35M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $31.4M $43.6M $68M $44.5M $44.7M
 
Capital Expenditures $14.1M $104M $19.1M $36.6M $17.6M
Cash Acquisitions -$222.9M $15M $54.5M $127.8M $10.2M
Cash From Investing -$243.4M -$118.9M -$90.4M -$160.3M -$27.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $59.6M $95.7M $49.5M $136.6M --
Long-Term Debt Repaid -$16.5M -$15.3M -$1.6M -$149.9M --
Repurchase of Common Stock -$82.8K $9.6M $14.9M $14.4M $29.1M
Other Financing Activities -$1.2K -$10 $482.3K -$2.8M --
Cash From Financing $220.4M $77.3M $33M $116.4M -$33.5M
 
Beginning Cash (CF) $116.8M $100.5M $144.8M $167.3M $81.3M
Foreign Exchange Rate Adjustment $721.1K $753.4K $234.3K -$177.4K -$168.2K
Additions / Reductions $8.6M $2.7M $10.8M $463.3K -$16.7M
Ending Cash (CF) $126.1M $104M $155.9M $167.6M $64.4M
 
Levered Free Cash Flow $17.3M -$60.3M $48.9M $7.9M $27.1M

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock