Financhill
Buy
52

BSM Quote, Financials, Valuation and Earnings

Last price:
$14.57
Seasonality move :
-1.17%
Day range:
$14.52 - $14.74
52-week range:
$13.78 - $16.92
Dividend yield:
10.99%
P/E ratio:
8.99x
P/S ratio:
6.62x
P/B ratio:
2.63x
Volume:
346.4K
Avg. volume:
663K
1-year change:
-9.28%
Market cap:
$3.1B
Revenue:
$501.1M
EPS (TTM):
$1.62
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $492.8M $296.6M $505.7M $784.3M $501.1M
Revenue Growth (YoY) -17.14% -39.8% 70.49% 55.08% -36.11%
 
Cost of Revenues $187.8M $139.5M $123.9M $126.4M $114M
Gross Profit $305M $157.1M $381.9M $657.9M $387.1M
Gross Profit Margin 61.89% 52.97% 75.5% 83.88% 77.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.4M $43M $48.7M $53.7M $51.5M
Other Inc / (Exp) -$4.5M $19.2M -$143.3M -$120.4M $91M
Operating Expenses $64.9M $44.1M $50.9M $54.7M $54.6M
Operating Income $240.1M $113M $330.9M $603.2M $332.4M
 
Net Interest Expenses $21.3M $10.4M $5.6M $6.2M $887K
EBT. Incl. Unusual Items $214.4M $121.8M $182M $476.5M $422.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $214.4M $121.8M $182M $476.5M $422.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $214.4M $121.8M $182M $476.5M $422.5M
 
Basic EPS (Cont. Ops) $1.01 $0.49 $0.77 $2.18 $1.91
Diluted EPS (Cont. Ops) $1.01 $0.49 $0.77 $2.12 $1.88
Weighted Average Basic Share $206M $206.7M $208.2M $209.4M $210M
Weighted Average Diluted Share $206.1M $206.8M $208.3M $224.4M $225.1M
 
EBITDA $345.4M $214.2M $248.6M $530.6M $471M
EBIT $235.8M $132.2M $187.6M $482.8M $425.3M
 
Revenue (Reported) $492.8M $296.6M $505.7M $784.3M $501.1M
Operating Income (Reported) $240.1M $113M $330.9M $603.2M $332.4M
Operating Income (Adjusted) $235.8M $132.2M $187.6M $482.8M $425.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $64.8M $137.4M $221.2M $136.7M $103.2M
Revenue Growth (YoY) -42.67% 111.93% 60.97% -38.18% -24.53%
 
Cost of Revenues $32.9M $32.6M $33M $31.4M $26M
Gross Profit $31.9M $104.8M $188.2M $105.3M $77.1M
Gross Profit Margin 49.27% 76.3% 85.1% 77.02% 74.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.4M $12.3M $13M $14.4M $12.8M
Other Inc / (Exp) $3.1M -$74.7M -$4.8M -$26.7M $31.7M
Operating Expenses $9.7M $12.6M $13.3M $16.4M $15.7M
Operating Income $22.3M $92.2M $174.9M $88.9M $61.4M
 
Net Interest Expenses $1.7M $1.4M $1.7M $110K $380K
EBT. Incl. Unusual Items $23.7M $16.2M $168.5M $62.1M $92.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $23.7M $16.2M $168.5M $62.1M $92.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.7M $16.2M $168.5M $62.1M $92.7M
 
Basic EPS (Cont. Ops) $0.09 $0.05 $0.78 $0.27 $0.41
Diluted EPS (Cont. Ops) $0.09 $0.05 $0.75 $0.27 $0.41
Weighted Average Basic Share $206.7M $208.7M $209.4M $210M $210.7M
Weighted Average Diluted Share $206.7M $208.7M $224.4M $210M $210.7M
 
EBITDA $45.2M $32.5M $182.4M $75.1M $104.7M
EBIT $25.4M $17.5M $170.2M $62.7M $93.5M
 
Revenue (Reported) $64.8M $137.4M $221.2M $136.7M $103.2M
Operating Income (Reported) $22.3M $92.2M $174.9M $88.9M $61.4M
Operating Income (Adjusted) $25.4M $17.5M $170.2M $62.7M $93.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $335.9M $425.8M $746.3M $563.7M $471.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $148.7M $126.8M $127.8M $114.9M $110.6M
Gross Profit $187.1M $299M $618.5M $448.8M $360.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.3M $47.6M $50.7M $53.3M $52.8M
Other Inc / (Exp) $5.8M -$165.5M -$133.6M $68.3M $69.1M
Operating Expenses $47.5M $49.8M $51.7M $56M $57.1M
Operating Income $139.6M $249.2M $566.7M $392.8M $303.9M
 
Net Interest Expenses $13.9M $5.6M $5.7M $3M $351K
EBT. Incl. Unusual Items $131.5M $78.1M $427.5M $458.1M $372.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $131.5M $78.1M $427.5M $458.1M $372.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $131.5M $78.1M $427.5M $458.1M $372.6M
 
Basic EPS (Cont. Ops) $0.53 $0.27 $1.93 $2.09 $1.64
Diluted EPS (Cont. Ops) $0.53 $0.27 $1.88 $2.04 $1.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $232.3M $149.9M $482.8M $508.9M $421.3M
EBIT $145.4M $83.7M $433.2M $462.2M $375.3M
 
Revenue (Reported) $335.9M $425.8M $746.3M $563.7M $471.5M
Operating Income (Reported) $139.6M $249.2M $566.7M $392.8M $303.9M
Operating Income (Adjusted) $145.4M $83.7M $433.2M $462.2M $375.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $215.6M $344.8M $585.3M $364.7M $335.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.3M $91.6M $95.6M $84M $80.6M
Gross Profit $111.3M $253.1M $489.7M $280.7M $254.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.7M $37.4M $39.3M $39M $40.3M
Other Inc / (Exp) $22.8M -$161.8M -$152.1M $36.7M $14.7M
Operating Expenses $33.6M $39.3M $40.1M $41.4M $43.8M
Operating Income $77.7M $213.8M $449.6M $239.3M $210.7M
 
Net Interest Expenses $9M $4.2M $4.2M $1M $544K
EBT. Incl. Unusual Items $91.5M $47.8M $293.3M $274.9M $225M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $91.5M $47.8M $293.3M $274.9M $225M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.5M $47.8M $293.3M $274.9M $225M
 
Basic EPS (Cont. Ops) $0.36 $0.15 $1.31 $1.24 $0.97
Diluted EPS (Cont. Ops) $0.36 $0.15 $1.28 $1.22 $0.97
Weighted Average Basic Share $620.1M $624M $628.1M $629.9M $632M
Weighted Average Diluted Share $620.1M $624M $658.1M $644.9M $632M
 
EBITDA $162.7M $98.3M $332.5M $310.9M $261.2M
EBIT $100.5M $52M $297.5M $277M $227M
 
Revenue (Reported) $215.6M $344.8M $585.3M $364.7M $335.1M
Operating Income (Reported) $77.7M $213.8M $449.6M $239.3M $210.7M
Operating Income (Adjusted) $100.5M $52M $297.5M $277M $227M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $8.1M $1.8M $8.9M $4.3M $70.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $71M $58.2M $93M $129.1M $77.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $1.7M $2M $1.9M $2.3M
Total Current Assets $102.3M $66.5M $108M $173.4M $193.1M
 
Property Plant And Equipment $1.4B $1.2B $1.1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $6.6M $9.5M $8.3M
Total Assets $1.5B $1.2B $1.2B $1.3B $1.3B
 
Accounts Payable $5.3M $3.4M $5.9M $6.8M $6.3M
Accrued Expenses $5.5M $2.1M $2.9M $2.2M $2.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.8M $21M $53.6M $4.2M $2.6M
Total Current Liabilities $29.8M $39.9M $77.1M $30.7M $25.8M
 
Long-Term Debt $394M $121M $89M $10M --
Capital Leases -- -- -- -- --
Total Liabilities $448.4M $185M $184.3M $61.3M $49.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.1B $1.1B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.1B $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $1.5B $1.2B $1.2B $1.3B $1.3B
Cash and Short Terms $8.1M $1.8M $8.9M $4.3M $70.3M
Total Debt $394M $121M $89M $10M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.1M $3.3M $838K $56M $21M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.6M $83.9M $150.9M $80M $62.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8M $1.5M $2.2M $2M $2M
Total Current Assets $61.9M $93.1M $161M $167M $109.3M
 
Property Plant And Equipment $1.2B $1.1B $1.1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $7.6M $7.3M
Total Assets $1.3B $1.2B $1.3B $1.2B $1.2B
 
Accounts Payable $3.5M $2.2M $3M $4.5M $3.7M
Accrued Expenses $12.5M $13.2M $18.1M $13.6M $13.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.3M $116.1M $50.4M $15.7M $1.8M
Total Current Liabilities $21.3M $131.5M $71.5M $33.8M $19.5M
 
Long-Term Debt $147M $99M $60M -- --
Capital Leases -- -- -- -- --
Total Liabilities $197M $261.2M $149.1M $60.6M $44.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $985.4M $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $1.3B $1.2B $1.3B $1.2B $1.2B
Cash and Short Terms $3.1M $3.3M $838K $56M $21M
Total Debt $147M $99M $60M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $214.4M $121.8M $182M $476.5M $422.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $20.5M $3.7M $12.2M $17.4M $10.8M
Change in Accounts Receivable $35M $16.5M -$34.9M -$39.5M $53.1M
Change in Inventories -- -- -- -- --
Cash From Operations $412.7M $281.8M $256.9M $425M $521.3M
 
Capital Expenditures $111.3M $4.8M $14.6M $12.6M $19.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$48.6M $151.2M -$14.3M -$1.2M -$19.7M
 
Dividends Paid (Ex Special Dividend) -$328.4M -$161.3M -$197.9M -$343.4M -$419.8M
Special Dividend Paid
Long-Term Debt Issued $334.5M $160M $212M $339M $64M
Long-Term Debt Repaid -$350.5M -$433M -$244M -$418M -$74M
Repurchase of Common Stock -$17M -$5M -$2M -$3M -$5.5M
Other Financing Activities -- -- -$3.6M -$2.9M -$216K
Cash From Financing -$361.4M -$439.4M -$235.5M -$428.3M -$435.5M
 
Beginning Cash (CF) $5.4M $8.1M $1.8M $8.9M $4.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M -$6.3M $7.1M -$4.6M $66M
Ending Cash (CF) $8.1M $1.8M $8.9M $4.3M $70.3M
 
Levered Free Cash Flow $301.4M $277M $242.2M $412.4M $501.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.3M $134.2M $183.2M $147.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.3M $2.5M $5.6M $2.4M --
Change in Accounts Receivable -$13.4M -$8.8M $20.8M $4.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $60.4M $73.5M $156.4M $134.1M --
 
Capital Expenditures -$232K $427K $538K $14.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $606K -$426K -$538K -$14.8M --
 
Dividends Paid (Ex Special Dividend) -$36.3M -$57.4M -$99.5M -$105M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36M $68M $102M -- --
Long-Term Debt Repaid -$62M -$78M -$152M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$74K --
Cash From Financing -$62.3M -$67.4M -$152.4M -$105.1M --
 
Beginning Cash (CF) $3.1M $3.3M $838K $56M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $5.6M $3.5M $14.3M --
Ending Cash (CF) $1.8M $8.9M $4.3M $70.3M --
 
Levered Free Cash Flow $60.6M $73M $155.9M $119.3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $131.5M $78.1M $427.5M $458.1M $372.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $12M $14.3M $14M $9.2M
Change in Accounts Receivable $36.4M -$39.4M -$69.1M $69M $19.1M
Change in Inventories -- -- -- -- --
Cash From Operations $327.8M $243.8M $342M $543.6M $432.2M
 
Capital Expenditures $6.4M $14M $12.5M $5.6M $81.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $150.9M -$13.3M -$1.1M -$5.5M -$79M
 
Dividends Paid (Ex Special Dividend) -$206.5M -$176.8M -$301.3M -$414.3M -$383.7M
Special Dividend Paid
Long-Term Debt Issued $206M $180M $305M $166M $33M
Long-Term Debt Repaid -$472M -$228M -$344M -$226M -$33M
Repurchase of Common Stock -$5M -$2M -$3M -$5.5M -$4.4M
Other Financing Activities -- -- -- -- -$124K
Cash From Financing -$477.6M -$230.3M -$343.3M -$482.9M -$388.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $207K -$2.4M $55.2M -$35.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $321.4M $229.8M $329.6M $538M $350.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $121.8M $182M $476.5M $422.5M $225M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.7M $12.2M $17.4M $10.8M $6.8M
Change in Accounts Receivable $16.5M -$34.9M -$39.5M $53.1M $14.2M
Change in Inventories -- -- -- -- --
Cash From Operations $281.8M $256.9M $425M $521.3M $298.1M
 
Capital Expenditures $4.8M $14.6M $12.6M $19.8M $67M
Cash Acquisitions -- -- -- -- --
Cash From Investing $151.2M -$14.3M -$1.2M -$19.7M -$64.2M
 
Dividends Paid (Ex Special Dividend) -$161.3M -$197.9M -$343.4M -$419.8M -$278.7M
Special Dividend Paid -- $50K -- -- --
Long-Term Debt Issued $160M $212M $339M $64M $33M
Long-Term Debt Repaid -$433M -$244M -$418M -$74M -$33M
Repurchase of Common Stock -$5M -$2M -$3M -$5.5M -$4.4M
Other Financing Activities -- -$3.6M -- -$216K -$50K
Cash From Financing -$439.4M -$235.5M -$428.3M -$435.5M -$283.2M
 
Beginning Cash (CF) $15.8M $9.9M $28.5M $126.2M $137.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.3M $7.1M -$4.6M $66M -$49.3M
Ending Cash (CF) $9.5M $17M $24M $192.1M $88.1M
 
Levered Free Cash Flow $277M $242.2M $412.4M $501.4M $231.1M

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

GET BETTER TRADE IDEAS

Popular

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 30.64% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is up 22.41% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is up 18.99% over the past day.

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

Show me the best stock