Financhill
Sell
38

BJRI Quote, Financials, Valuation and Earnings

Last price:
$34.75
Seasonality move :
0.2%
Day range:
$34.43 - $35.72
52-week range:
$27.61 - $38.87
Dividend yield:
0%
P/E ratio:
28.50x
P/S ratio:
0.63x
P/B ratio:
2.16x
Volume:
181.2K
Avg. volume:
264.3K
1-year change:
-0.06%
Market cap:
$812.7M
Revenue:
$1.3B
EPS (TTM):
$1.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.2B $778.5M $1.1B $1.3B $1.3B
Revenue Growth (YoY) 3.98% -32.97% 39.63% 18.11% 3.84%
 
Cost of Revenues $975.8M $722.1M $957.4M $1.1B $1.2B
Gross Profit $185.7M $56.4M $129.6M $144.8M $177.8M
Gross Profit Margin 15.99% 7.25% 11.93% 11.28% 13.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.5M $54.7M $68M $73.3M $82.1M
Other Inc / (Exp) -$2.1M -$13.6M -$1.6M -$6.1M -$6.9M
Operating Expenses $132.7M $125.7M $142.2M $144M $155.9M
Operating Income $53M -$69.3M -$12.6M $720K $21.9M
 
Net Interest Expenses $4.6M $7.1M $5M $2.9M $4.9M
EBT. Incl. Unusual Items $46.3M -$90M -$19.2M -$8.3M $10.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -$32.1M -$15.6M -$12.4M -$9.6M
Net Income to Company $45.2M -$57.9M -$3.6M $4.1M $19.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.2M -$57.9M -$3.6M $4.1M $19.7M
 
Basic EPS (Cont. Ops) $2.23 -$2.74 -$0.16 $0.17 $0.84
Diluted EPS (Cont. Ops) $2.20 -$2.74 -$0.16 $0.17 $0.82
Weighted Average Basic Share $20.3M $21.2M $23.2M $23.4M $23.5M
Weighted Average Diluted Share $20.6M $21.2M $23.2M $23.7M $23.9M
 
EBITDA $122.9M -$9.7M $58.6M $65M $86M
EBIT $50.9M -$82.9M -$14.2M -$5.4M $15M
 
Revenue (Reported) $1.2B $778.5M $1.1B $1.3B $1.3B
Operating Income (Reported) $53M -$69.3M -$12.6M $720K $21.9M
Operating Income (Adjusted) $50.9M -$82.9M -$14.2M -$5.4M $15M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $198.9M $282.2M $311.3M $318.6M $325.7M
Revenue Growth (YoY) -28.65% 41.88% 10.34% 2.34% 2.22%
 
Cost of Revenues $179.9M $250.5M $279.4M $280.9M $287.7M
Gross Profit $19M $31.6M $31.9M $37.8M $38M
Gross Profit Margin 9.54% 11.21% 10.26% 11.86% 11.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $17.3M $18.9M $19.5M $21M
Other Inc / (Exp) $2.7M -$2.3M -$322K -$1.4M $434K
Operating Expenses $31.5M $35.9M $36.7M $38.7M $40.3M
Operating Income -$12.5M -$4.3M -$4.8M -$957K -$2.3M
 
Net Interest Expenses $1.6M $1M $645K $1M $1.3M
EBT. Incl. Unusual Items -$11.4M -$7.6M -$5.8M -$3.4M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M -$5.4M -$4.1M $401K -$260K
Net Income to Company -$6.6M -$2.2M -$1.6M -$3.8M -$2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$2.2M -$1.6M -$3.8M -$2.9M
 
Basic EPS (Cont. Ops) -$0.30 -$0.09 -$0.07 -$0.16 -$0.13
Diluted EPS (Cont. Ops) -$0.30 -$0.09 -$0.07 -$0.16 -$0.13
Weighted Average Basic Share $22.3M $23.3M $23.4M $23.5M $23.1M
Weighted Average Diluted Share $22.3M $23.3M $23.4M $23.5M $23.1M
 
EBITDA $5.5M $11.7M $12.2M $15.5M $16.3M
EBIT -$12.5M -$6.5M -$5.1M -$2.4M -$1.8M
 
Revenue (Reported) $198.9M $282.2M $311.3M $318.6M $325.7M
Operating Income (Reported) -$12.5M -$4.3M -$4.8M -$957K -$2.3M
Operating Income (Adjusted) -$12.5M -$6.5M -$5.1M -$2.4M -$1.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $872.6M $992.8M $1.2B $1.4B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $782.8M $879.5M $1.1B $1.2B $1.1B
Gross Profit $89.8M $113.3M $129.7M $175.8M $189.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.7M $62.9M $72.4M $79.7M $86.3M
Other Inc / (Exp) -$11.5M -$4.4M -$634K -$8.5M -$1.8M
Operating Expenses $124.8M $136.2M $145.8M $151.2M $160.5M
Operating Income -$35.1M -$22.9M -$16M $24.6M $28.6M
 
Net Interest Expenses $6.4M $6.1M $2.7M $4.4M $5.7M
EBT. Incl. Unusual Items -$52.9M -$33.4M -$19.3M $11.7M $21.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$27.6M -$16.4M -$14.8M -$3.9M -$8.8M
Net Income to Company -$25.3M -$17M -$4.5M $15.6M $30M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.3M -$17M -$4.5M $15.6M $30M
 
Basic EPS (Cont. Ops) -$1.14 -$0.77 -$0.20 $0.67 $1.29
Diluted EPS (Cont. Ops) -$1.15 -$0.78 -$0.20 $0.66 $1.25
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $33.6M $34M $54.3M $86.8M $98.9M
EBIT -$39.5M -$39M -$16.7M $16.1M $26.9M
 
Revenue (Reported) $872.6M $992.8M $1.2B $1.4B $1.3B
Operating Income (Reported) -$35.1M -$22.9M -$16M $24.6M $28.6M
Operating Income (Adjusted) -$39.5M -$39M -$16.7M $16.1M $26.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $581.5M $795.8M $939.8M $1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $538.2M $695.6M $839.5M $878.3M $870.3M
Gross Profit $43.3M $100.2M $100.3M $131.3M $142.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.3M $49.6M $54M $60.4M $64.6M
Other Inc / (Exp) -$11.6M -$2.5M -$1.5M -$3.9M $1.2M
Operating Expenses $94.9M $105.5M $109.1M $116.2M $120.8M
Operating Income -$51.6M -$5.3M -$8.7M $15.1M $21.9M
 
Net Interest Expenses $5.1M $4M $1.7M $3.2M $4M
EBT. Incl. Unusual Items -$68.3M -$11.8M -$12M $8M $19.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.5M -$12.8M -$12.1M -$3.6M -$2.9M
Net Income to Company -$39.8M $1.1M $115K $11.6M $22M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$39.8M $1.1M $115K $11.6M $22M
 
Basic EPS (Cont. Ops) -$1.90 $0.04 -$0.00 $0.50 $0.94
Diluted EPS (Cont. Ops) -$1.90 $0.03 -$0.00 $0.49 $0.91
Weighted Average Basic Share $62.3M $69.5M $70.2M $70.6M $69.7M
Weighted Average Diluted Share $62.3M $70.5M $70.7M $71.4M $71M
 
EBITDA -$1.5M $46.9M $42.7M $64.5M $77.3M
EBIT -$56.2M -$7.8M -$10.2M $11.3M $23.1M
 
Revenue (Reported) $581.5M $795.8M $939.8M $1B $1B
Operating Income (Reported) -$51.6M -$5.3M -$8.7M $15.1M $21.9M
Operating Income (Adjusted) -$56.2M -$7.8M -$10.2M $11.3M $23.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.4M $51.7M $38.5M $24.9M $29.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.3M $6.2M $10.5M $11.1M $9.7M
Inventory $11.1M $10.7M $11.6M $11.9M $13.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.9M $9.3M $11.7M $16.9M $21.2M
Total Current Assets $64.6M $95.3M $90.8M $82.3M $83M
 
Property Plant And Equipment $967M $910.4M $871.4M $875.9M $875.3M
Long-Term Investments -- -- -- $5M $4.8M
Goodwill $4.7M $4.7M $4.7M $4.7M $4.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $35.8M $42.8M $43.4M $39.8M $40.6M
Total Assets $1.1B $1.1B $1B $1B $1.1B
 
Accounts Payable $23.4M $37.8M $48.8M $59.6M $60.6M
Accrued Expenses $42.9M $52.4M $56.5M $45.8M $43.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $32.2M $36.8M $39.2M $40M $37.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $158.4M $177.9M $200.4M $196.9M $199.3M
 
Long-Term Debt $143M $116.8M $50M $60M $68M
Capital Leases -- -- -- -- --
Total Liabilities $781.8M $765.6M $701.4M $700.4M $692.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $290.3M $293.8M $333.8M $345.5M $365.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $290.3M $293.8M $333.8M $345.5M $365.8M
 
Total Liabilities and Equity $1.1B $1.1B $1B $1B $1.1B
Cash and Short Terms $22.4M $51.7M $38.5M $24.9M $29.1M
Total Debt $143M $116.8M $50M $60M $68M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $64.9M $59.8M $19.2M $12M $18.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14M $24.4M $19.9M $18.4M $17.5M
Inventory $9.9M $11.2M $11.8M $14.4M $12.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.6M $6.4M $11M $46.8M $15.6M
Total Current Assets $93.4M $101.9M $61.8M $61.3M $64.5M
 
Property Plant And Equipment $921.3M $872.5M $873.2M -- $869.5M
Long-Term Investments -- -- -- -- $4.4M
Goodwill $4.7M $4.7M $4.7M $4.7M $4.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $38.8M $42.8M $40M $933.6M $43.7M
Total Assets $1.1B $1B $1B $1B $1B
 
Accounts Payable $38.4M $41M $51.1M $49.4M $47.7M
Accrued Expenses $91M $94.8M $93.7M $90.8M $102.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $34.1M $39M $40.1M $31.7M $32.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $163.5M $174.8M $184.8M $182.7M $183.1M
 
Long-Term Debt $126.8M $71.8M $50M -- $66.5M
Capital Leases -- -- -- -- --
Total Liabilities $757.8M $705.7M $678.5M $676.2M $665.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $308.9M $335.5M $339M $361M $376.2M
 
Total Liabilities and Equity $1.1B $1B $1B $1B $1B
Cash and Short Terms $64.9M $59.8M $19.2M $12M $18.4M
Total Debt $126.8M $71.8M $50M -- $66.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $45.2M -$57.9M -$3.6M $4.1M $19.7M
Depreciation & Amoritzation $72M $73.1M $72.8M $70.4M $71M
Stock-Based Compensation $8.9M $9.8M $10.3M $10.1M $10.9M
Change in Accounts Receivable $12.1M $63K -$2.4M $1.4M $10.8M
Change in Inventories -$969K $396K -$386K $286K -$750K
Cash From Operations $116M $40.5M $64.3M $51.1M $105.8M
 
Capital Expenditures $82.2M $43.3M $42.2M $78.6M $98.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78.1M -$35.7M -$42.2M -$71.9M -$98.9M
 
Dividends Paid (Ex Special Dividend) -$10M -$150K -$118K -$100K -$32K
Special Dividend Paid
Long-Term Debt Issued $1B $1.3B $1.1B $710M $762M
Long-Term Debt Repaid -$995.5M -$1.3B -$1.1B -$700M -$754M
Repurchase of Common Stock -$82.8M -$15M -- -$2.4M -$11M
Other Financing Activities -$1M -$1.6M -$1.8M -$384K -$573K
Cash From Financing -$44.7M $24.4M -$35.3M $7.1M -$2.7M
 
Beginning Cash (CF) $29.2M $22.4M $51.7M $38.5M $24.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.8M $29.3M -$13.1M -$13.7M $4.2M
Ending Cash (CF) $22.4M $51.7M $38.5M $24.9M $29.1M
 
Levered Free Cash Flow $33.8M -$2.8M $22.1M -$27.5M $6.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.6M -$2.2M -$1.6M -$3.8M -$2.9M
Depreciation & Amoritzation $18M $18.2M $17.4M $17.9M $18.2M
Stock-Based Compensation $3M $2.4M $2.6M $2.7M $913K
Change in Accounts Receivable $1.5M $2.7M $3.4M $15.6M -$1.4M
Change in Inventories $593K -$230K $167K -$2.3M $613K
Cash From Operations $21.6M -$7.3M $3.6M $32M $27.3M
 
Capital Expenditures $7.1M $10.9M $19.8M $29.1M $19.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3M -$10.9M -$19.8M -$29.1M -$19.7M
 
Dividends Paid (Ex Special Dividend) -$19K -$29K -$15K -$6K -$2K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $220.1M $215.4M $150M $179M $192.2M
Long-Term Debt Repaid -$260.1M -$225.4M -$150M -$172M -$189.2M
Repurchase of Common Stock -- -- -$2.4M -$4.3M -$8.2M
Other Financing Activities -$108K -- -$4K -$2K -$144K
Cash From Financing -$40.1M -$10M -$2.4M $3M -$5.4M
 
Beginning Cash (CF) $86.7M $88M $37.8M $6.1M $16.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.8M -$28.2M -$18.6M $5.9M $2.2M
Ending Cash (CF) $64.9M $59.8M $19.2M $12M $18.4M
 
Levered Free Cash Flow $14.5M -$18.1M -$16.3M $3M $7.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$25.3M -$17M -$4.5M $15.6M $30M
Depreciation & Amoritzation $73.1M $73M $71M $70.7M $72M
Stock-Based Compensation $9.2M $10.4M $10.5M $10.6M $9M
Change in Accounts Receivable $4.7M -$8.4M $7.2M $3.2M $934K
Change in Inventories -$24K -$382K $48K -$2.1M $2.1M
Cash From Operations $74.6M $50.6M $51.8M $90.9M $102.1M
 
Capital Expenditures $48.6M $36.5M $68M $109.6M $78M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40.8M -$32.7M -$67.3M -$103.6M -$78M
 
Dividends Paid (Ex Special Dividend) -$2.6M -$127K -$84K -$49K -$17K
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.3B $613.6M $774M $874.1M
Long-Term Debt Repaid -$1.2B -$1.3B -$635.4M -$764M -$867.6M
Repurchase of Common Stock -$25.3M -- -- -- --
Other Financing Activities -$1.5M -$1.3M -$868K -$517K -$1.1M
Cash From Financing $6.8M -$23M -$25.1M $5.4M -$17.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.6M -$5.1M -$40.6M -$7.2M $6.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.9M $14.1M -$16.1M -$18.7M $24.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$39.8M $1.1M $115K $11.6M $22M
Depreciation & Amoritzation $54.7M $54.7M $52.9M $53.2M $54.2M
Stock-Based Compensation $6.8M $7.4M $7.6M $8.1M $6.2M
Change in Accounts Receivable $9.7M $1.3M $10.9M $12.7M $2.8M
Change in Inventories $606K -$172K $262K -$2.1M $801K
Cash From Operations $36.2M $46.2M $33.8M $73.6M $69.8M
 
Capital Expenditures $32M $25.2M $51M $82M $61M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.2M -$25.1M -$50.3M -$82M -$61M
 
Dividends Paid (Ex Special Dividend) -$134K -$111K -$77K -$26K -$11K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $892.3M $913M $470M $534M $646.1M
Long-Term Debt Repaid -$908.5M -$958M -$470M -$534M -$647.6M
Repurchase of Common Stock -$15M -- -$2.4M -$4.3M -$17.1M
Other Financing Activities -$1.5M -$1.3M -$367K -$500K -$1M
Cash From Financing $34.5M -$12.9M -$2.8M -$4.6M -$19.5M
 
Beginning Cash (CF) $189.4M $229.9M $103.5M $60.2M $64.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.5M $8.2M -$19.3M -$12.9M -$10.6M
Ending Cash (CF) $232M $238M $84.1M $47.3M $53.4M
 
Levered Free Cash Flow $4.2M $21.1M -$17.2M -$8.4M $8.8M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock