Financhill
Sell
25

BAND Quote, Financials, Valuation and Earnings

Last price:
$18.00
Seasonality move :
1%
Day range:
$17.68 - $18.29
52-week range:
$11.90 - $25.02
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.71x
P/B ratio:
1.48x
Volume:
363.5K
Avg. volume:
246.2K
1-year change:
38.85%
Market cap:
$498.5M
Revenue:
$601.1M
EPS (TTM):
-$0.92
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $232.6M $343.1M $490.9M $573.2M $601.1M
Revenue Growth (YoY) 13.95% 47.52% 43.07% 16.75% 4.88%
 
Cost of Revenues $125M $185.3M $277.1M $334.8M $365M
Gross Profit $107.6M $157.9M $213.8M $238.4M $236.2M
Gross Profit Margin 46.28% 46.01% 43.56% 41.59% 39.29%
 
R&D Expenses $31.5M $42.1M $69.5M $98M $104.2M
Selling, General & Admin $93.9M $129.3M $146.5M $164.7M $167.4M
Other Inc / (Exp) $23K -$1.8M -$174K $44.7M $17M
Operating Expenses $125.3M $171.4M $216.1M $262.7M $271.6M
Operating Income -$17.7M -$13.5M -$2.2M -$24.3M -$35.5M
 
Net Interest Expenses -- $13.7M $28.8M $3M $808K
EBT. Incl. Unusual Items -$15.2M -$29M -$31.2M $17.3M -$19.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.7M $15M -$3.8M -$2.3M -$3M
Net Income to Company $2.5M -$44M -$27.4M $19.6M -$16.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5M -$44M -$27.4M $19.6M -$16.3M
 
Basic EPS (Cont. Ops) $0.11 -$1.83 -$1.09 $0.77 -$0.64
Diluted EPS (Cont. Ops) $0.10 -$1.83 -$1.09 -$0.48 -$0.64
Weighted Average Basic Share $22.6M $24.1M $25.1M $25.3M $25.6M
Weighted Average Diluted Share $23.9M $24.1M $25.1M $30.9M $25.6M
 
EBITDA -$3.9M $8.1M $34.2M $56M $23.2M
EBIT -$17.7M -$13.5M -$2.4M $20.4M -$18.5M
 
Revenue (Reported) $232.6M $343.1M $490.9M $573.2M $601.1M
Operating Income (Reported) -$17.7M -$13.5M -$2.2M -$24.3M -$35.5M
Operating Income (Adjusted) -$17.7M -$13.5M -$2.4M $20.4M -$18.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $84.8M $130.6M $148.3M $152M $193.9M
Revenue Growth (YoY) 40.12% 54.13% 13.54% 2.49% 27.54%
 
Cost of Revenues $45.5M $73.6M $84.9M $92.5M $120.7M
Gross Profit $39.2M $57.1M $63.5M $59.5M $73.1M
Gross Profit Margin 46.29% 43.68% 42.79% 39.14% 37.72%
 
R&D Expenses $10.2M $16.9M $25M $24.8M $30.2M
Selling, General & Admin $27.1M $39.3M $39.8M $40.9M $43.9M
Other Inc / (Exp) -$6K $148K $399K $739K $1.6M
Operating Expenses $37.4M $56.1M $64.9M $65.6M $74M
Operating Income $1.9M $938K -$1.4M -$6.1M -$898K
 
Net Interest Expenses $4.2M $7.7M $737K -- $1M
EBT. Incl. Unusual Items -$2.3M -$6.6M -$1.7M -$5.3M -$321K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10K $315K -$923K -$219K -$734K
Net Income to Company -$2.4M -$6.9M -$802K -$5.1M $413K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M -$6.9M -$802K -$5.1M $413K
 
Basic EPS (Cont. Ops) -$0.10 -$0.28 -$0.03 -$0.20 $0.02
Diluted EPS (Cont. Ops) -$0.10 -$0.28 -$0.03 -$0.20 $0.02
Weighted Average Basic Share $24.2M $25.1M $25.3M $25.6M $27.4M
Weighted Average Diluted Share $24.2M $25.1M $25.3M $25.6M $28.6M
 
EBITDA $6.3M $10.3M $7.4M $4.8M $11.5M
EBIT $1.9M $1.1M -$1.4M -$6.1M -$898K
 
Revenue (Reported) $84.8M $130.6M $148.3M $152M $193.9M
Operating Income (Reported) $1.9M $938K -$1.4M -$6.1M -$898K
Operating Income (Adjusted) $1.9M $1.1M -$1.4M -$6.1M -$898K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $292.1M $477.8M $542.3M $592.7M $703.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $156.9M $264.4M $315.9M $354.5M $438.4M
Gross Profit $135.2M $213.4M $226.4M $238.2M $265.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $37.5M $62.8M $91.2M $101.6M $116.1M
Selling, General & Admin $102.5M $161M $156.6M $169.1M $176.8M
Other Inc / (Exp) -$1.7M -$1.7M $4.9M $57.5M $11.4M
Operating Expenses $139.9M $223.8M $247.8M $270.6M $292.9M
Operating Income -$4.7M -$10.4M -$21.4M -$32.4M -$27.4M
 
Net Interest Expenses $8.9M $25.6M $10.8M $1.4M $721K
EBT. Incl. Unusual Items -$13M -$37.6M -$27.3M $23.7M -$16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $1.5M -$5.2M -$4.3M -$1M
Net Income to Company -$26M -$39.1M -$22M $28M -$15.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26M -$39.1M -$22M $28M -$15.7M
 
Basic EPS (Cont. Ops) -$1.08 -$1.58 -$0.88 $1.11 -$0.60
Diluted EPS (Cont. Ops) -$1.08 -$1.58 -$0.88 -$0.79 -$0.92
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $12.7M $25.4M $19.2M $54.8M $49.2M
EBIT -$4.8M -$10.3M -$16.9M $16.3M $35K
 
Revenue (Reported) $292.1M $477.8M $542.3M $592.7M $703.9M
Operating Income (Reported) -$4.7M -$10.4M -$21.4M -$32.4M -$27.4M
Operating Income (Adjusted) -$4.8M -$10.3M -$16.9M $16.3M $35K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $230.1M $364.8M $416.2M $435.7M $538.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $123.9M $203.1M $241.9M $261.6M $335.1M
Gross Profit $106.2M $161.7M $174.3M $174.1M $203.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.3M $50M $71.7M $75.3M $87.2M
Selling, General & Admin $78.1M $109.8M $119.9M $124.2M $133.6M
Other Inc / (Exp) -$57K $56K $5.1M $18M $12.4M
Operating Expenses $107.5M $159.9M $191.6M $199.5M $220.8M
Operating Income -$1.3M $1.8M -$17.3M -$25.4M -$17.4M
 
Net Interest Expenses $8.9M $20.8M $2.9M $1.2M $1.7M
EBT. Incl. Unusual Items -$10.3M -$18.9M -$15M -$8.6M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.8M $255K -$1.2M -$3.2M -$1.3M
Net Income to Company -$24.1M -$19.2M -$13.9M -$5.4M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.1M -$19.2M -$13.9M -$5.4M -$4.8M
 
Basic EPS (Cont. Ops) -$1.00 -$0.77 -$0.55 -$0.21 -$0.18
Diluted EPS (Cont. Ops) -$1.00 -$0.77 -$0.55 -$0.63 -$0.50
Weighted Average Basic Share $71.7M $75.2M $75.8M $76.6M $80.9M
Weighted Average Diluted Share $71.7M $75.2M $75.8M $80.4M $84.6M
 
EBITDA $12.2M $29.4M $14.3M $8.4M $30.2M
EBIT -$1.3M $1.9M -$12.6M -$21.3M -$6.9M
 
Revenue (Reported) $230.1M $364.8M $416.2M $435.7M $538.5M
Operating Income (Reported) -$1.3M $1.8M -$17.3M -$25.4M -$17.4M
Operating Income (Adjusted) -$1.3M $1.9M -$12.6M -$21.3M -$6.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $184.4M $72.2M $331.5M $113.6M $132M
Short Term Investments -- $40M -- $71.2M $21.5M
Accounts Receivable, Net $14.7M $26.5M $31.4M $41.8M $35.7M
Inventory -- -- -- -- --
Prepaid Expenses $9.3M $14.5M -- -- --
Other Current Assets -- -- $15.8M $16.7M $17M
Total Current Assets $226.9M $193.6M $412.9M $279.6M $252.8M
 
Property Plant And Equipment $62.7M $71.1M $83.7M $109.7M $335.4M
Long-Term Investments -- -- -- -- --
Goodwill $6.9M $372.2M $344.4M $326.4M $335.9M
Other Intangibles $6.6M $248.1M $211.2M $177.4M $166.9M
Other Long-Term Assets $1.5M $2M $8.7M $31.3M $5.5M
Total Assets $341.4M $890.6M $1.1B $929.3M $1.1B
 
Accounts Payable $4.2M $11.7M $9.1M $26.8M $34.2M
Accrued Expenses $13.6M $34.2M $32.2M $30.9M $41.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.9M $5.7M $6M $7.5M $5.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $45.7M $92.2M $93.5M $114M $122.8M
 
Long-Term Debt -- $282.2M $486.4M $480.5M $418.5M
Capital Leases -- -- -- -- --
Total Liabilities $71.3M $460.7M $652.9M $657.1M $803.7M
 
Common Stock $24K $24K $25K $25K $26K
Other Common Equity Adj $41K $27.9M -$13M -$44.2M -$28.8M
Common Equity $270.1M $429.9M $412.6M $272.2M $297.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $270.1M $429.9M $412.6M $272.2M $297.4M
 
Total Liabilities and Equity $341.4M $890.6M $1.1B $929.3M $1.1B
Cash and Short Terms $184.4M $112.2M $331.5M $184.9M $153.5M
Total Debt -- $282.2M $486.4M $480.5M $418.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $300.2M $321.8M $166.4M $107.4M $74.9M
Short Term Investments $230.8M -- $145.2M $31.7M $5M
Accounts Receivable, Net $21M $43M $37M $36.5M $46.4M
Inventory -- -- -- -- --
Prepaid Expenses $10M $22.4M $24.3M -- --
Other Current Assets -- -- -- $16M $15.3M
Total Current Assets $590.8M $431.5M $417.1M $234.4M $198.7M
 
Property Plant And Equipment $61.4M $83.9M $84.5M $337.9M $322.7M
Long-Term Investments -- -- -- -- --
Goodwill $6.9M $353.2M $298.9M $322M $340.4M
Other Intangibles $6.2M $220.6M $170.5M $164.7M $159.3M
Other Long-Term Assets $1.7M $7.5M $32.3M $6.4M $4.2M
Total Assets $670.4M $1.1B $1B $1.1B $1B
 
Accounts Payable $7.8M $15.7M $21M $31.2M $20.6M
Accrued Expenses $18.7M $40.7M $33.4M $38.3M $67.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.2M $6.2M $7.3M $4.8M $3.4M
Other Current Liabilities -- $7.8M -- -- --
Total Current Liabilities $57.8M $109.1M $117.2M $108.6M $153.7M
 
Long-Term Debt $277.5M $479.2M $637.2M $418M $281M
Capital Leases -- -- -- -- --
Total Liabilities $357.3M $671.6M $813.8M $790.1M $693.2M
 
Common Stock $24K $25K $25K $26K $28K
Other Common Equity Adj $61K -$1.7M -$82.9M -$49.1M -$20.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $313.1M $429.3M $194.6M $280M $336.6M
 
Total Liabilities and Equity $670.4M $1.1B $1B $1.1B $1B
Cash and Short Terms $531M $321.8M $311.6M $139.1M $79.9M
Total Debt $277.5M $479.2M $637.2M $418M $306M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.5M -$44M -$27.4M $19.6M -$16.3M
Depreciation & Amoritzation $13.8M $21.6M $36.6M $35.6M $41.7M
Stock-Based Compensation $6.6M $9.9M $14.5M $20.7M $37M
Change in Accounts Receivable -$6.2M -$18.8M -$6.7M -$13.3M -$3.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M $4.5M $40.8M $34.9M $39M
 
Capital Expenditures $25.8M $14.6M $54.6M $64.1M $19.9M
Cash Acquisitions -- -$400.5M -- $1.6M $1.3M
Cash From Investing -$7.7M -$455.1M $2.8M -$133.4M $30.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $400M $250M -- --
Long-Term Debt Repaid -- -$28K -$212K -$190K -$157K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.3M -$57.2M -$43.7M -$120M -$53M
Cash From Financing $152.4M $346.9M $207M -$120M -$52.8M
 
Beginning Cash (CF) $41.5M $185M $81.4M $332.3M $114.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $143.5M -$103.7M $250.7M -$218.5M $17.1M
Ending Cash (CF) $185M $81.4M $332.3M $114.6M $132.3M
 
Levered Free Cash Flow -$27M -$10.1M -$13.8M -$29.2M $19.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.4M -$6.9M -$802K -$5.1M $413K
Depreciation & Amoritzation $4.5M $9.2M $8.8M $11M $12.4M
Stock-Based Compensation $2.4M $3.8M $4.9M $6.9M $11.4M
Change in Accounts Receivable -$4.6M -$12.5M -$1.6M -$4.4M -$13.7M
Change in Inventories -- -- -- -- --
Cash From Operations $11.6M $14.8M $24M $23M $20.5M
 
Capital Expenditures $2.3M $2.7M $10.5M $4.8M $6.2M
Cash Acquisitions -- -- -- $235K $155K
Cash From Investing -$2.3M -$2.7M -$17.8M -$5.7M $7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $100.5M
Long-Term Debt Repaid -- -$56K -$36K -$51.3M -$244.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$274K -$264K -$176K $50.5M $128.4M
Cash From Financing $45K -$236K -$212K -$786K -$15.1M
 
Beginning Cash (CF) $291.9M $319M $166.2M $92M $62.3M
Foreign Exchange Rate Adjustment $56K $87K -$4.9M -$914K $649K
Additions / Reductions $9.4M $12M $6M $16.5M $12.3M
Ending Cash (CF) $301.3M $331.1M $167.3M $107.6M $75.3M
 
Levered Free Cash Flow $9.3M $12.2M $13.5M $18.2M $14.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$26M -$39.1M -$22M $28M -$15.7M
Depreciation & Amoritzation $17.5M $35.6M $36M $38.4M $49.2M
Stock-Based Compensation $9M $14.2M $18M $27.9M $49.8M
Change in Accounts Receivable -$17.1M -$23.2M -$4.4M $4.3M -$24.1M
Change in Inventories -- -- -- -- --
Cash From Operations $13.6M $16.9M $41.5M $30.3M $66.6M
 
Capital Expenditures $21.3M $49M $44.2M $42.4M $25.4M
Cash Acquisitions -- -- -- $2.6M $807K
Cash From Investing -$252.1M -$201.2M -$189.2M $73.8M $5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $400M $250M -- -- --
Long-Term Debt Repaid -- -$189K -$213K -$51.4M -$217.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$57M -$37.2M -$9.5M -$119.1M -$53.9M
Cash From Financing $347M $213.8M -$9.5M -$170.1M -$106.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.5M $29.4M -$157.3M -$66M -$33.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.7M -$32.1M -$2.7M -$12.1M $41.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$24.1M -$19.2M -$13.9M -$5.4M -$4.8M
Depreciation & Amoritzation $13.4M $27.5M $26.9M $29.7M $37.1M
Stock-Based Compensation $7.3M $11.6M $15.1M $22.3M $35.1M
Change in Accounts Receivable -$16.2M -$20.6M -$18.3M -$654K -$21.3M
Change in Inventories -- -- -- -- --
Cash From Operations $11.3M $23.7M $24.3M $19.7M $47.4M
 
Capital Expenditures $11.4M $45.8M $35.3M $13.7M $19.2M
Cash Acquisitions -- -- -- $1.1M $624K
Cash From Investing -$242.2M $11.7M -$180.4M $26.9M $1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $400M $250M -- -- $165.5M
Long-Term Debt Repaid -- -$161K -$162K -$51.4M -$269.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$56.8M -$36.8M -$2.6M -$1.8M -$2.7M
Cash From Financing $347.1M $214M -$2.6M -$52.7M -$106.1M
 
Beginning Cash (CF) $994.8M $729.7M $815.5M $292.1M $300.1M
Foreign Exchange Rate Adjustment $48K $291K -$6.3M -$887K $41K
Additions / Reductions $116.3M $249.3M -$158.6M -$6.1M -$57.1M
Ending Cash (CF) $1.1B $979.3M $650.5M $285.1M $243.1M
 
Levered Free Cash Flow -$51K -$22.1M -$11M $6.1M $28.2M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.18% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.29% over the past day.

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

Show me the best stock