Financhill
Sell
30

BYL.TO Quote, Financials, Valuation and Earnings

Last price:
$0.25
Seasonality move :
-0.86%
Day range:
$0.24 - $0.25
52-week range:
$0.20 - $0.63
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.46x
P/B ratio:
--
Volume:
100.9K
Avg. volume:
79.2K
1-year change:
-40%
Market cap:
$36.6M
Revenue:
$83.6M
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $119.7M $102.5M $78.2M $73M $83.6M
Revenue Growth (YoY) -21.9% -14.4% -23.68% -6.62% 14.44%
 
Cost of Revenues $84.3M $93.9M $56.2M $47.2M $50.3M
Gross Profit $35.4M $8.6M $22M $25.9M $33.3M
Gross Profit Margin 29.57% 8.43% 28.15% 35.43% 39.87%
 
R&D Expenses $13.3M $13.4M $10.3M $11M $11.8M
Selling, General & Admin $31.3M $30.3M $28.1M $25.7M $24.1M
Other Inc / (Exp) -$4.3M -$28.3M $393K $5.2M -$2.6M
Operating Expenses $44.6M $37.5M $31.9M $34.7M $35.3M
Operating Income -$9.2M -$28.9M -$9.9M -$8.8M -$1.9M
 
Net Interest Expenses $4.4M $3.6M $3.1M $4.5M $3.1M
EBT. Incl. Unusual Items -$17.8M -$60.8M -$12.5M -$8.1M -$7.6M
Earnings of Discontinued Ops. -- -- -$4.2M -$5.6M $606K
Income Tax Expense -$887K $6.7M $101K $146K $907K
Net Income to Company -$16.9M -$67.4M -$12.7M -$8.2M -$8.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.9M -$67.4M -$12.7M -$8.2M -$8.5M
 
Basic EPS (Cont. Ops) -$0.42 -$1.09 -$0.21 -$0.16 -$0.05
Diluted EPS (Cont. Ops) -$0.42 -$1.09 -$0.21 -$0.16 -$0.05
Weighted Average Basic Share $40.7M $61.8M $80.2M $87.3M $151.1M
Weighted Average Diluted Share $40.7M $61.8M $80.2M $87.3M $151.1M
 
EBITDA -$1.4M -$17.9M -$2M -$4.9M $793K
EBIT -$13.5M -$28.9M -$9.9M -$8.8M -$1.9M
 
Revenue (Reported) $119.7M $102.5M $78.2M $73M $83.6M
Operating Income (Reported) -$9.2M -$28.9M -$9.9M -$8.8M -$1.9M
Operating Income (Adjusted) -$13.5M -$28.9M -$9.9M -$8.8M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.2M $30M $16.9M $20.7M $16.8M
Revenue Growth (YoY) -17.39% -0.82% -43.74% -2.81% -19.1%
 
Cost of Revenues $26.6M $23.3M $10.5M $11.5M $9.5M
Gross Profit $3.6M $6.7M $6.3M $9.2M $7.3M
Gross Profit Margin 11.97% 22.25% 37.62% 44.25% 43.42%
 
R&D Expenses $2.6M $3.1M $2.9M $3.2M $3.1M
Selling, General & Admin $7.6M $8.2M $6.2M $6.6M $4.5M
Other Inc / (Exp) -$385K -$259K $1.2M -$209K --
Operating Expenses $7.5M $10.1M $9M $9.6M $7.6M
Operating Income -$3.9M -$3.4M -$2.6M -$445K -$312K
 
Net Interest Expenses $765K $960K $872K $623K $718K
EBT. Incl. Unusual Items -$5.2M -$4.8M -$2.5M -$1.4M -$1.4M
Earnings of Discontinued Ops. -- -- -$1M -$857K --
Income Tax Expense -$138K $254K $32K $137K -$112K
Net Income to Company -$4.9M -$4.9M -$2.4M -$1.4M -$1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M -$4.9M -$2.4M -$1.4M -$1.1M
 
Basic EPS (Cont. Ops) -$0.07 -$0.06 -$0.04 -$0.02 -$0.01
Diluted EPS (Cont. Ops) -$0.07 -$0.06 -$0.04 -$0.02 -$0.01
Weighted Average Basic Share $66.3M $80.2M $88.5M $151.1M $152.5M
Weighted Average Diluted Share $66.3M $80.2M $88.5M $151.1M $152.5M
 
EBITDA -$1.2M -$703K -$2.3M $226K $247K
EBIT -$3.9M -$3.4M -$2.6M -$445K -$312K
 
Revenue (Reported) $30.2M $30M $16.9M $20.7M $16.8M
Operating Income (Reported) -$3.9M -$3.4M -$2.6M -$445K -$312K
Operating Income (Adjusted) -$3.9M -$3.4M -$2.6M -$445K -$312K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $100.9M $118.3M $86.7M $79.7M $78.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95.6M $91M $59M $47.7M $45.4M
Gross Profit $5.3M $27.2M $27.7M $32M $33.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.6M $13.1M $11.5M $11.9M $12.3M
Selling, General & Admin $28.4M $32.9M $25.5M $24.6M $21.8M
Other Inc / (Exp) -$21.6M -$10.1M $6.4M -$203K --
Operating Expenses $35.4M $39.5M $34.2M $35.6M $34.1M
Operating Income -$30.1M -$12.3M -$6.5M -$3.6M -$619K
 
Net Interest Expenses $4M $3.5M $4.2M $3M $3.3M
EBT. Incl. Unusual Items -$55.9M -$25.8M -$5M -$5.5M -$6.7M
Earnings of Discontinued Ops. -- -- -$4.5M -$4.1M $3.7M
Income Tax Expense $943K $6.5M $939K $568K $452K
Net Income to Company -$56.7M -$32.4M -$5.9M -- -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.7M -$32.4M -$5.9M -$5.9M -$7.1M
 
Basic EPS (Cont. Ops) -$1.11 -$0.40 -$0.13 -$0.08 -$0.02
Diluted EPS (Cont. Ops) -$1.12 -$0.40 -$0.13 -$0.08 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$18.9M -$1.5M -$1.4M -$1.3M $1.8M
EBIT -$30.1M -$12.3M -$6.5M -$3.6M -$619K
 
Revenue (Reported) $100.9M $118.3M $86.7M $79.7M $78.9M
Operating Income (Reported) -$30.1M -$12.3M -$6.5M -$3.6M -$619K
Operating Income (Adjusted) -$30.1M -$12.3M -$6.5M -$3.6M -$619K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $75.3M $91.1M $56.9M $62.8M $58.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $71.6M $69.8M $35.9M $37.1M $32.4M
Gross Profit $3.7M $21.2M $21M $25.7M $25.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.7M $10M $8.3M $8.9M $9.3M
Selling, General & Admin $21.8M $24.4M $17.8M $18.4M $16.1M
Other Inc / (Exp) -$18.6M -$443K $5.5M $139K $98K
Operating Expenses $29.8M $30.7M $24.6M $26.6M $25.4M
Operating Income -$26.1M -$9.5M -$3.5M -$990K $312K
 
Net Interest Expenses $2.7M $2.6M $3M $2.1M $2.3M
EBT. Incl. Unusual Items -$47.6M -$12.6M -$1.1M -$3M -$2.1M
Earnings of Discontinued Ops. -- -- -$4.5M -$3.1M --
Income Tax Expense -$166K -$313K $243K $536K $81K
Net Income to Company -$47.3M -$12.2M -$1.3M -$3.5M -$2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.3M -$12.2M -$1.3M -$3.5M -$2.1M
 
Basic EPS (Cont. Ops) -$0.88 -$0.15 -$0.07 -$0.04 -$0.01
Diluted EPS (Cont. Ops) -$0.88 -$0.15 -$0.07 -$0.04 -$0.01
Weighted Average Basic Share $166.2M $240.4M $252.4M $452.9M $455.9M
Weighted Average Diluted Share $166.2M $240.4M $252.4M $452.9M $455.9M
 
EBITDA -$36.2M -$1.5M -$882K $1.1M $2.1M
EBIT -$44.4M -$9.5M -$3.5M -$990K $312K
 
Revenue (Reported) $75.3M $91.1M $56.9M $62.8M $58.1M
Operating Income (Reported) -$26.1M -$9.5M -$3.5M -$990K $312K
Operating Income (Adjusted) -$44.4M -$9.5M -$3.5M -$990K $312K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.2M $19.7M $7.4M $4.9M $5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.3M $17.7M $20.3M $8.9M $15M
Inventory $19.7M $16.1M $18.6M $18M $14.9M
Prepaid Expenses $1.9M $1.3M $1M $811K $858K
Other Current Assets -- -- -- -- --
Total Current Assets $58M $61.1M $50.5M $43.2M $37.3M
 
Property Plant And Equipment $36.3M $22.3M $19.5M $12.2M $10.4M
Long-Term Investments $119K $189K $133K $167K $222K
Goodwill $15.9M -- -- -- --
Other Intangibles $15.2M $9.3M $4.3M $2.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $133.5M $93M $74.4M $59.7M $49.2M
 
Accounts Payable $15.2M $20.2M $18.6M $9.1M $22.3M
Accrued Expenses $3M $6M $5.5M $5.1M $5.8M
Current Portion Of Long-Term Debt -- $4.9M -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1.4M $1.7M $901K $590K
Other Current Liabilities -- -- -- $8.9M $392K
Total Current Liabilities $36.5M $61.9M $60.9M $47.8M $44.4M
 
Long-Term Debt $32.1M $15.5M $14.2M $10.1M $11.4M
Capital Leases -- -- -- -- --
Total Liabilities $84.6M $81.3M $77.6M $59.7M $57.7M
 
Common Stock $142.2M $172.7M $172.8M $187.8M $187.9M
Other Common Equity Adj -- $10.8M $11.2M $11.1M $8.4M
Common Equity $48.9M $11.8M -$3.3M -$36.2K -$8.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48.9M $11.8M -$3.3M -$36K -$8.5M
 
Total Liabilities and Equity $133.5M $93M $74.4M $59.7M $49.2M
Cash and Short Terms $11.2M $19.7M $7.4M $4.9M $5M
Total Debt $46.1M $48.8M $32.1M $11M $12M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $17.7M $7.3M $4.3M $3.7M $5.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.9M $21.8M $20.5M $14.2M $11.6M
Inventory $14.6M $20.1M $18.8M $15.5M $13.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5M $4.7M $5.2M $3.1M --
Total Current Assets $57.1M $54.7M $48.7M $43.5M $33.4M
 
Property Plant And Equipment $33.8M $20.3M $15.9M $10.8M $9.7M
Long-Term Investments $253K $194K $207K $228K $314K
Goodwill -- -- -- -- --
Other Intangibles $11.5M -- -- -- --
Other Long-Term Assets $444K $77K $1.1M $1.2M --
Total Assets $110.2M $80.8M $69M $58.5M $44.2M
 
Accounts Payable $28.5M $32.2M $29.5M $22.8M $21.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $17.6M $3.4M -- --
Current Portion Of Capital Lease Obligations $1.4M $1.6M $1.2M $689K --
Other Current Liabilities $1.1M -- -- $9.1M --
Total Current Liabilities $45.7M $62.9M $65M $50.8M $38.4M
 
Long-Term Debt $33.7M $14.5M $7M $11.2M $11.5M
Capital Leases -- -- -- -- --
Total Liabilities $82.6M $80.2M $73.9M $63.8M $54.1M
 
Common Stock $168.4M $172.8M $176M $187.8M $188.2M
Other Common Equity Adj $11M $10.9M $10.4M $11.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $27.5M $649K -$4.9M -$5.3M -$9.9M
 
Total Liabilities and Equity $110.2M $80.8M $69M $58.5M $44.2M
Cash and Short Terms $17.7M $7.3M $4.3M $3.7M $5.3M
Total Debt $50.8M $33.8M $21.4M $11.8M $12.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.9M -$67.4M -$12.7M -$8.2M -$8.5M
Depreciation & Amoritzation $12.2M $11M $7.9M $3.9M $2.7M
Stock-Based Compensation $2M $434K $1.4M $2.3M $1.7M
Change in Accounts Receivable -$922K $532K -$476K $7.6M -$5.4M
Change in Inventories $1.4M -$507K -$3.2M -$1.9M $2.3M
Cash From Operations $3.7M -$6.9M -$5.5M -$7.1M $464K
 
Capital Expenditures $7.1M $1.4M $1.6M $312K $137K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7M -$1.4M -$1.6M -$33K -$137K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.7M -- $4.8M $424K
Long-Term Debt Repaid -$4.1M -$5.1M -$5M -$16.2M -$990K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $636K $16.9M -$6.3M $4.8M -$566K
 
Beginning Cash (CF) $14M $19.7M $7.4M $4.9M $5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7M $8.5M -$12.3M -$2.5M $103K
Ending Cash (CF) $11.2M $28M -$3.9M $2.2M $5.5M
 
Levered Free Cash Flow -$3.5M -$8.3M -$7.1M -$7.4M $327K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.9M -$4.9M -$2.4M -$1.4M -$1.1M
Depreciation & Amoritzation $2.7M $2.7M $264K $671K $559K
Stock-Based Compensation $320K $359K $223K $322K $167K
Change in Accounts Receivable -$2.2M -$2M $951K $461K $1.5M
Change in Inventories $1.4M $1.3M -$1.4M $158K -$196K
Cash From Operations $871K $1.2M -$2.4M $1.6M -$111K
 
Capital Expenditures $217K $358K $23K $47K $13K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$217K -$358K -$54K -$47K -$13K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$101K -- -$304K -$364K --
Long-Term Debt Repaid -$1.4M $583K -$123K -$232K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.2M -$1.7M -$427K -$596K $1M
 
Beginning Cash (CF) $17.7M $7.3M $4.3M $3.7M $5.3M
Foreign Exchange Rate Adjustment $278K $1.1M $411K -$14K $92K
Additions / Reductions $9.1M $295K -$2.5M $959K $1M
Ending Cash (CF) $27.1M $8.7M $2.2M $4.6M $6.4M
 
Levered Free Cash Flow $654K $870K -$2.4M $1.6M -$124K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$56.7M -$32.4M -$5.9M -- -$7.1M
Depreciation & Amoritzation $11.2M $10.8M $5.1M -- $2.4M
Stock-Based Compensation $1.3M $813K $1.6M -- $2.1M
Change in Accounts Receivable $5.9M -$1.2M -$245K -- $3M
Change in Inventories -$229K -$3.8M -$1.8M -- $1.3M
Cash From Operations -$8.7M -$7.1M -$7M -- $4.4M
 
Capital Expenditures $1.2M $2.3M $461K $136K $64K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$954K -$2.2M -$507K -- -$64K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2M -- -- -- --
Long-Term Debt Repaid -$5.6M -$5.3M -$3.5M -$14.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13M -$2.2M $4.5M -- -$2.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8M -$10.4M -$3M -- $1.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9.9M -$9.4M -$7.4M -- $4.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$47.3M -$12.2M -$1.3M -$3.5M -$2.1M
Depreciation & Amoritzation $8.2M $8M $2.7M $2.1M $1.7M
Stock-Based Compensation $639K $1M $1.2M $1.4M $1.8M
Change in Accounts Receivable $830K -$884K -$1.7M -$5.2M $3.2M
Change in Inventories -$785K -$4.1M -$3.5M $2.2M $1.2M
Cash From Operations -$5.3M -$5.5M -$7.5M -$1.2M $2.8M
 
Capital Expenditures $736K $1.6M $286K $113K $40K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$736K -$1.5M -$286K -$113K -$40K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6M -- $4.2M $676K --
Long-Term Debt Repaid -$3.9M -$4.1M -$2.6M -$702K -$3.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $12.6M -$6.4M $4.7M -$26K -$2.3M
 
Beginning Cash (CF) $42.1M $27M $19.3M $9.3M $15.6M
Foreign Exchange Rate Adjustment -$158K $1M $28K $114K -$77K
Additions / Reductions $6.9M -$12.4M -$3.1M -$1.2M $291K
Ending Cash (CF) $48.8M $15.7M $16.2M $8.2M $15.8M
 
Levered Free Cash Flow -$6M -$7.1M -$7.8M -$1.3M $2.7M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock