Financhill
Buy
67

BOMXF Quote, Financials, Valuation and Earnings

Last price:
$2.02
Seasonality move :
-2.26%
Day range:
$2.04 - $2.04
52-week range:
$1.39 - $2.05
Dividend yield:
6.14%
P/E ratio:
11.04x
P/S ratio:
5.45x
P/B ratio:
3.22x
Volume:
--
Avg. volume:
4K
1-year change:
3.55%
Market cap:
$1.1B
Revenue:
$207.9M
EPS (TTM):
$0.15
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $176.5M $183.5M $183.2M $194.6M $207.9M
Revenue Growth (YoY) 0.69% 3.97% -0.17% 6.18% 6.87%
 
Cost of Revenues $58.8M $61.5M $57.8M $61.5M $74.6M
Gross Profit $117.8M $122.1M $125.4M $133M $133.3M
Gross Profit Margin 66.71% 66.5% 68.46% 68.38% 64.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.9M $5.2M $9.2M $9M $9.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $29.6M $22.9M $28.4M $28.7M $33.3M
Operating Income $88.1M $99.2M $97.1M $104.3M $100M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $107.2M $107.6M $115.1M $126.3M $137M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.2M $32.1M $29.7M $34.5M $42M
Net Income to Company $75.1M $75.2M $85.4M $91.8M $95M
 
Minority Interest in Earnings -$5.6M -$5.2M -$6.6M -$9.2M -$9.8M
Net Income to Common Excl Extra Items $69.5M $70M $78.8M $82.6M $85.1M
 
Basic EPS (Cont. Ops) $0.12 $0.12 $0.13 $0.14 $0.15
Diluted EPS (Cont. Ops) $0.12 $0.12 $0.13 $0.14 $0.15
Weighted Average Basic Share $593M $592.4M $590.4M $578.6M $569.8M
Weighted Average Diluted Share $593M $592.4M $590.4M $578.6M $569.8M
 
EBITDA $117.6M $108.9M $127.2M $137.8M $150.6M
EBIT $107.7M $99.2M $115.8M $126.9M $137.7M
 
Revenue (Reported) $176.5M $183.5M $183.2M $194.6M $207.9M
Operating Income (Reported) $88.1M $99.2M $97.1M $104.3M $100M
Operating Income (Adjusted) $107.7M $99.2M $115.8M $126.9M $137.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $43.6M $46.3M $48.3M $54.7M $55.8M
Revenue Growth (YoY) -9.18% 6.11% 4.5% 13.07% 4.48%
 
Cost of Revenues $14.5M $16M $16.3M $20.1M $19.4M
Gross Profit $29.1M $30.3M $32.1M $34.6M $36.4M
Gross Profit Margin 66.68% 65.4% 66.33% 63.24% 65.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.2M $1.5M $2.4M $2.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.4M $6.2M $6.5M $7.7M $7.3M
Operating Income $23.7M $24M $25.5M $26.8M $29.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.5M $26.1M $29.7M $32.8M $33.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M $6.1M $7.8M $10.9M $10.2M
Net Income to Company $26.5M $26M $29M -- --
 
Minority Interest in Earnings -$964.8K -$1.5M -$2.2M -$2.8M -$2M
Net Income to Common Excl Extra Items $15.7M $18.4M $19.8M $19.3M $21.6M
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.04
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.04
Weighted Average Basic Share $593M $589.7M $581.6M $573.5M $562.5M
Weighted Average Diluted Share $593M $589.7M $581.6M $573.5M $562.5M
 
EBITDA $26M $27M $28.2M $30M $32.2M
EBIT $23.7M $24M $25.5M $26.8M $29.1M
 
Revenue (Reported) $43.6M $46.3M $48.3M $54.7M $55.8M
Operating Income (Reported) $23.7M $24M $25.5M $26.8M $29.1M
Operating Income (Adjusted) $23.7M $24M $25.5M $26.8M $29.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $175.3M $189.3M $194.7M $203.5M $212.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $55.7M $65.1M $57.7M $71.2M $77.2M
Gross Profit $119.6M $124.2M $137M $132.3M $135.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.5M $5.3M $9.9M $11.4M $10.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $28.2M $25M $28.1M $32.4M $34.3M
Operating Income $91.4M $99.2M $108.9M $99.8M $101.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $111.8M $105M $130M $129.3M $137.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.3M $29.2M $33.3M $40M $42.1M
Net Income to Company $77.6M $75.3M $100.4M -- --
 
Minority Interest in Earnings -$6.2M -$5.4M -$9.6M -$8.8M -$9.6M
Net Income to Common Excl Extra Items $70.6M $70.4M $87.3M $80.9M $86.5M
 
Basic EPS (Cont. Ops) $0.12 $0.12 $0.15 $0.14 $0.15
Diluted EPS (Cont. Ops) $0.12 $0.12 $0.15 $0.14 $0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $120.6M $110.5M $138.3M $135.1M $152.2M
EBIT $111.1M $99.2M $127.2M $122.9M $139.3M
 
Revenue (Reported) $175.3M $189.3M $194.7M $203.5M $212.6M
Operating Income (Reported) $91.4M $99.2M $108.9M $99.8M $101.2M
Operating Income (Adjusted) $111.1M $99.2M $127.2M $122.9M $139.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $142.8M $154.2M $163.4M $114.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.6M $48.4M $58.1M $40.7M --
Gross Profit $94.3M $105.8M $105.3M $73.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3M $4.1M $6.1M $4.3M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18M $17.8M $22.2M $15.4M --
Operating Income $76.3M $88M $83.1M $58M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $81.9M $96.9M $100.1M $68.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.4M $26.1M $31.6M $20.9M --
Net Income to Company $82.2M $97.1M $69.5M -- --
 
Minority Interest in Earnings -$4.7M -$7.7M -$7.3M -$4.3M --
Net Income to Common Excl Extra Items $54.6M $63.2M $61.6M $44M --
 
Basic EPS (Cont. Ops) $0.09 $0.11 $0.11 $0.08 --
Diluted EPS (Cont. Ops) $0.09 $0.11 $0.11 $0.08 --
Weighted Average Basic Share $1.8B $1.8B $1.7B $1.1B --
Weighted Average Diluted Share $1.8B $1.8B $1.7B $1.1B --
 
EBITDA $84.8M $96.2M $92.6M $64.5M --
EBIT $76.3M $88M $83.1M $58M --
 
Revenue (Reported) $142.8M $154.2M $163.4M $114.1M --
Operating Income (Reported) $76.3M $88M $83.1M $58M --
Operating Income (Adjusted) $76.3M $88M $83.1M $58M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $163.7M $184.9M $181M $201.2M $219.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.8M $18.1M $17.6M $17.2M $17.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $186.7M $204.3M $202.7M $222.1M $241.7M
 
Property Plant And Equipment $35.6M $23.5M $34.2M $31.9M $49.5M
Long-Term Investments -- -- -- -- --
Goodwill $162.8M $155M $150.7M $158.2M $181.6M
Other Intangibles $14.5M -- $11.9M $13.5M $22.2M
Other Long-Term Assets $2.9M $27.8M $5.1M $6.4M $7.8M
Total Assets $416.4M $423.9M $419.7M $448.4M $519M
 
Accounts Payable $17.1M $24.4M $12.9M $14.9M $19.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.2M -- $5.6M $5.3M $8M
Other Current Liabilities -- $50.3K -- -- --
Total Current Liabilities $34.3M $31.7M $29.4M $35.2M $45M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $43.7M $43.7M $42M $46.6M $67.6M
 
Common Stock $238M $226.5M $220.2M $231.2M $265.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $359.7M $364.8M $364.5M $383M $430.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.1M $15.4M $13.1M $18.9M $20.6M
Total Equity $372.8M $380.2M $377.7M $401.9M $451.4M
 
Total Liabilities and Equity $416.4M $423.9M $419.7M $448.4M $519M
Cash and Short Terms $163.7M $184.9M $181M $201.2M $219.3M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $156.9M $167.4M $183.8M -- $179.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.5M $20.4M $19.4M -- $22.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $49.7K -- --
Total Current Assets $175.1M $191.7M $206.7M -- $202.7M
 
Property Plant And Equipment $21M $21.8M $21.3M -- $21.8M
Long-Term Investments -- -- -- -- --
Goodwill $137.7M -- $153.2M -- $156.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $28.6M $24.9M $34.3M -- $49.5M
Total Assets $372.5M $404.4M $424.5M -- $445.6M
 
Accounts Payable $23.6M $28.2M $25.5M -- $31.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.9M $38.4M $39.6M -- $49.7M
 
Long-Term Debt -- -- -- -- $21.5M
Capital Leases -- -- -- -- --
Total Liabilities $48.5M $50.9M $50.1M -- $71.3M
 
Common Stock $201.3M $219.6M $223.8M -- $229.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.5M $11.8M $18M -- $17.8M
Total Equity $324M $353.5M $374.5M -- $374.2M
 
Total Liabilities and Equity $372.5M $404.4M $424.5M -- $445.6M
Cash and Short Terms $156.9M $167.4M $183.8M -- $179.4M
Total Debt -- -- -- -- $21.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $75.1M $75.2M $85.4M $91.8M $95M
Depreciation & Amoritzation $9.9M $9.8M $11.5M $10.9M $12.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.3M $2.1M -$5M $856.2K $1M
Change in Inventories -- -- -- -- --
Cash From Operations $84.9M $88.4M $88.3M $106.3M $108.9M
 
Capital Expenditures $4.4M $1.9M $3.9M $4.3M $10.6M
Cash Acquisitions -$741.5K -$313.8K -- -- --
Cash From Investing -$4.7M -$1.7M -$4.1M -$4.6M -$9.9M
 
Dividends Paid (Ex Special Dividend) -$54.8M -$50.3M -$59M -$63.1M -$75M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$9.6M -$18.1M -$16.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$62.8M -$59.5M -$82.9M -$90.9M -$110.3M
 
Beginning Cash (CF) $143.6M $145.4M $181.4M $184.1M $221.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.4M $27.1M $1.3M $10.8M -$11.3M
Ending Cash (CF) $161M $172.5M $182.7M $195M $210.1M
 
Levered Free Cash Flow $80.6M $86.6M $84.3M $102M $98.3M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders $11.3M $19.2M $27.9M $32.8M $34.5M
Depreciation & Amoritzation $2.5M $1.7M $2.9M $2.9M $3.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $28.8M $15.8M $18.7M $22.9M $30M
 
Capital Expenditures -$80.8K $220.9K $602K $1.7M $5.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $80.8K -$508.9K -$609.8K -$1.4M -$5.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$4.2M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $1.1M -$4.1M -$2.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$58.4M -$49.1M -$66.8M -$71.2M -$88.6M
 
Beginning Cash (CF) $155.1M $197.4M $211M $216.4M $240.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.5M -$33.8M -$48.7M -$49.6M -$64.2M
Ending Cash (CF) $126.3M $140.1M $165.1M $171.1M $188.5M
 
Levered Free Cash Flow $28.9M $15.6M $18.1M $21.2M $24.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $93.8M $75.8M $97.4M $93.2M --
Depreciation & Amoritzation $9.3M $11.1M $11.5M $11.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $101M $82.2M $100.7M $107.8M --
 
Capital Expenditures $3.5M $1.9M $4.9M $9.3M $5.5M
Cash Acquisitions -$741.5K -- -- -- --
Cash From Investing -$4.2M -$2M -$5.3M -$9M --
 
Dividends Paid (Ex Special Dividend) -- -$4.2M -$54.8M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$16.3M -$15.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$54.3M -$78.5M -$89.2M -$107.4M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.5M $1.7M $6.2M -$8.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $97.5M $80.3M $95.7M $98.6M --
Period Ending 2021-04-24 2022-04-24 2023-04-24 2024-04-24
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
56
ROOT alert for Apr 23

Root [ROOT] is up 9.37% over the past day.

Buy
72
EFX alert for Apr 24

Equifax [EFX] is up 1.69% over the past day.

Buy
51
CALX alert for Apr 24

Calix [CALX] is down 1.81% over the past day.

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

Show me the best stock