Financhill
Buy
64

BCOV Quote, Financials, Valuation and Earnings

Last price:
$4.42
Seasonality move :
-8.11%
Day range:
$4.39 - $4.44
52-week range:
$1.55 - $4.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.98x
P/B ratio:
2.09x
Volume:
398.4K
Avg. volume:
557.9K
1-year change:
85.29%
Market cap:
$199M
Revenue:
$201.2M
EPS (TTM):
-$0.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $184.5M $197.4M $211.1M $211M $201.2M
Revenue Growth (YoY) 11.9% 6.99% 6.96% -0.04% -4.65%
 
Cost of Revenues $75.5M $76.1M $73M $77.1M $77.4M
Gross Profit $109M $121.3M $138.1M $133.9M $123.8M
Gross Profit Margin 59.09% 61.44% 65.41% 63.47% 61.55%
 
R&D Expenses $32.5M $34M $31.7M $33.5M $37.2M
Selling, General & Admin $86.1M $86.8M $100.4M $106.5M $108M
Other Inc / (Exp) -$11.9M -$5.5M -$1.7M -$1.9M -$537K
Operating Expenses $118.6M $120.8M $130.2M $141.2M $145.2M
Operating Income -$9.6M $445K $7.9M -$7.3M -$21.3M
 
Net Interest Expenses -- $177K -- -- --
EBT. Incl. Unusual Items -$21.3M -$5.2M $6.2M -$9.1M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $560K $618K $802K -$52K $1.2M
Net Income to Company -$21.9M -$5.8M $5.4M -$9M -$22.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.9M -$5.8M $5.4M -$9M -$22.9M
 
Basic EPS (Cont. Ops) -$0.58 -$0.15 $0.13 -$0.22 -$0.53
Diluted EPS (Cont. Ops) -$0.58 -$0.15 $0.13 -$0.22 -$0.53
Weighted Average Basic Share $38M $39.5M $40.7M $41.8M $43.1M
Weighted Average Diluted Share $38M $39.5M $42.2M $41.8M $43.1M
 
EBITDA -$12.9M $3.7M $14.5M $1.6M -$5.2M
EBIT -$21.3M -$5M $6.2M -$9.1M -$21.7M
 
Revenue (Reported) $184.5M $197.4M $211.1M $211M $201.2M
Operating Income (Reported) -$9.6M $445K $7.9M -$7.3M -$21.3M
Operating Income (Adjusted) -$21.3M -$5M $6.2M -$9.1M -$21.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $49.1M $52.2M $53.9M $51M $50M
Revenue Growth (YoY) 3.48% 6.27% 3.41% -5.5% -2.02%
 
Cost of Revenues $18.1M $18.7M $20.1M $19.3M $18.4M
Gross Profit $31M $33.5M $33.9M $31.7M $31.6M
Gross Profit Margin 63.13% 64.24% 62.81% 62.22% 63.21%
 
R&D Expenses $8.2M $7.9M $7.9M $8.7M $8.7M
Selling, General & Admin $21.5M $25.8M $26.8M $25.2M $25.6M
Other Inc / (Exp) $204K -$364K -$668K $13K $139K
Operating Expenses $29.7M $33.7M $34.7M $33.9M $34.4M
Operating Income $1.3M -$188K -$821K -$2.2M -$2.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5M -$552K -$1.5M -$2.2M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154K $468K $191K $260K $292K
Net Income to Company $1.3M -$1M -$1.7M -$2.4M -$3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M -$1M -$1.7M -$2.4M -$3M
 
Basic EPS (Cont. Ops) $0.03 -$0.02 -$0.04 -$0.06 -$0.07
Diluted EPS (Cont. Ops) $0.03 -$0.02 -$0.04 -$0.06 -$0.07
Weighted Average Basic Share $39.7M $40.9M $42M $43.3M $45M
Weighted Average Diluted Share $40.6M $40.9M $42M $43.3M $45M
 
EBITDA $3.4M $1.8M $2.1M $2.1M $2.3M
EBIT $1.3M -$188K -$821K -$2.2M -$2.8M
 
Revenue (Reported) $49.1M $52.2M $53.9M $51M $50M
Operating Income (Reported) $1.3M -$188K -$821K -$2.2M -$2.8M
Operating Income (Adjusted) $1.3M -$188K -$821K -$2.2M -$2.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $191.3M $212.1M $214.4M $200.3M $199.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $75.4M $74.5M $75.7M $77.4M $76.7M
Gross Profit $115.8M $137.6M $138.7M $122.9M $123.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.6M $31.8M $32.2M $37.9M $34.8M
Selling, General & Admin $84.9M $99.4M $105.5M $110M $102.4M
Other Inc / (Exp) -$9.4M -$641K -$3.1M $444K $5.9M
Operating Expenses $120.5M $129.2M $138.9M $147.9M $137.2M
Operating Income -$4.7M $8.4M -$234K -$25M -$14.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.9M $7.6M -$3.3M -$24.5M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $636K $583K -$98K $1.3M $1.1M
Net Income to Company -$14.5M $7M -$3.2M -$25.8M -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M $7M -$3.2M -$25.8M -$9.1M
 
Basic EPS (Cont. Ops) -$0.37 $0.18 -$0.08 -$0.61 -$0.21
Diluted EPS (Cont. Ops) -$0.37 $0.17 -$0.08 -$0.61 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.6M $11.4M $7.3M -$11M $5M
EBIT -$16.4M $3M -$1.9M -$26.8M -$14.5M
 
Revenue (Reported) $191.3M $212.1M $214.4M $200.3M $199.8M
Operating Income (Reported) -$4.7M $8.4M -$234K -$25M -$14.1M
Operating Income (Adjusted) -$16.4M $3M -$1.9M -$26.8M -$14.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $143.7M $158.5M $161.8M $151M $149.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.6M $55M $57.7M $58M $57.4M
Gross Profit $87M $103.4M $104M $93M $92.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.2M $24M $24.5M $28.9M $26.6M
Selling, General & Admin $62M $74.6M $79.7M $83.1M $77.5M
Other Inc / (Exp) -$6.1M -$1.2M -$2.6M -$298K $6.2M
Operating Expenses $88.2M $96.6M $105.4M $112.1M $104.1M
Operating Income -$1.2M $6.8M -$1.3M -$19.1M -$11.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.2M $5.5M -$4M -$19.4M -$5.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $597K $562K -$338K $1M $949K
Net Income to Company -$7.8M $5M -$3.6M -$20.4M -$6.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.8M $5M -$3.6M -$20.4M -$6.6M
 
Basic EPS (Cont. Ops) -$0.20 $0.13 -$0.09 -$0.48 -$0.15
Diluted EPS (Cont. Ops) -$0.20 $0.12 -$0.09 -$0.48 -$0.15
Weighted Average Basic Share $118M $121.7M $125.1M $128.9M $133.7M
Weighted Average Diluted Share $118.9M $125.6M $125.1M $128.9M $133.8M
 
EBITDA $5.3M $13.1M $5.8M -$6.8M $3.4M
EBIT -$1.2M $6.8M -$1.3M -$19.1M -$11.8M
 
Revenue (Reported) $143.7M $158.5M $161.8M $151M $149.7M
Operating Income (Reported) -$1.2M $6.8M -$1.3M -$19.1M -$11.8M
Operating Income (Adjusted) -$1.2M $6.8M -$1.3M -$19.1M -$11.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.8M $37.5M $45.7M $31.9M $18.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31.2M $29.3M $29.9M $26M $33.5M
Inventory -- -- -- -- --
Prepaid Expenses $5.2M $5.8M $7.8M $8.7M $6.6M
Other Current Assets $6.7M $13M $10.8M $10.7M $11.8M
Total Current Assets $65.8M $85.5M $94.2M $77.3M $70.4M
 
Property Plant And Equipment $29M $24.7M $45.4M $58.3M $58.7M
Long-Term Investments -- -- -- -- --
Goodwill $60.9M $60.9M $60.9M $74.9M $74.9M
Other Intangibles $13.9M $10.5M $9.3M $10.3M $6.4M
Other Long-Term Assets $3.3M $5.3M $6.7M $7M $5.8M
Total Assets $172.9M $186.8M $216.5M $227.8M $216.1M
 
Accounts Payable $9.9M $10.5M $11M $11.3M $14.4M
Accrued Expenses $18.6M $21.7M $18M $23.8M $15M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.2M $4.3M $2.6M $4.2M $4.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $86.3M $98.9M $96.6M $104M $104.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $98.7M $107.2M $120.2M $125.5M $122.2M
 
Common Stock $39K $40K $41K $42K $44K
Other Common Equity Adj -$785K -$188K -$662K -$1.6M -$1.2M
Common Equity $74.1M $79.6M $96.3M $102.3M $93.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $74.1M $79.6M $96.3M $102.3M $93.9M
 
Total Liabilities and Equity $172.9M $186.8M $216.5M $227.8M $216.1M
Cash and Short Terms $22.8M $37.5M $45.7M $31.9M $18.6M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $30.3M $45.3M $31.3M $16.4M $27M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.2M $28.1M $31.9M $30.3M $27.8M
Inventory -- -- -- -- --
Prepaid Expenses $6.9M $9M $9M $7.5M $8.1M
Other Current Assets $10.9M $11.4M $10.3M $12.2M $9.6M
Total Current Assets $80.3M $93.8M $82.6M $66.4M $72.5M
 
Property Plant And Equipment $27.5M $24.4M $56M $59.6M $54.2M
Long-Term Investments -- -- -- -- --
Goodwill $60.9M $60.9M $74.9M $74.9M $74.9M
Other Intangibles $11.3M $8.2M $11.3M $7.3M $3.6M
Other Long-Term Assets $4.5M $6.5M $6.6M $6M $5.4M
Total Assets $184.6M $193.9M $231.2M $214.1M $210.5M
 
Accounts Payable $9.4M $11M $13.1M $13.9M $7.5M
Accrued Expenses $23.3M $21.1M $23.7M $17.5M $21.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.6M $2.2M $4M $4.4M $4.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $95.6M $96M $105.9M $103M $96.3M
 
Long-Term Debt $5M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $110.5M $101.3M $127.9M $121.8M $115.1M
 
Common Stock $40K $41K $42K $44K $45K
Other Common Equity Adj -$741K -$600K -$2.5M -$1.8M -$1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $74.1M $92.6M $103.3M $92.3M $95.4M
 
Total Liabilities and Equity $184.6M $193.9M $231.2M $214.1M $210.5M
Cash and Short Terms $30.3M $45.3M $31.3M $16.4M $27M
Total Debt $5M -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$21.9M -$5.8M $5.4M -$9M -$22.9M
Depreciation & Amoritzation $8.4M $8.7M $8.3M $10.7M $16.5M
Stock-Based Compensation $9.3M $8.8M $10M $13.5M $13.9M
Change in Accounts Receivable -$5.5M $1.4M -$846K $4.2M -$7.7M
Change in Inventories -- -- -- -- --
Cash From Operations $2.7M $21.3M $19.6M $25.4M $4.5M
 
Capital Expenditures $7.3M $8.7M $8.8M $24.6M $15.7M
Cash Acquisitions -$5.3M -- -$2M -$13.2M --
Cash From Investing -$12.6M -$8.7M -$10.8M -$37.8M -$15.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $10M -- -- --
Long-Term Debt Repaid -- -$10M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$296K -$631K -$2.1M -$260K -$2M
Cash From Financing $3.2M $1.6M $702K -$83K -$2M
 
Beginning Cash (CF) $29.3M $22.8M $37.5M $45.7M $31.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M $14.2M $9.4M -$12.4M -$13.2M
Ending Cash (CF) $22.8M $37.5M $45.7M $31.9M $18.6M
 
Levered Free Cash Flow -$4.6M $12.6M $10.7M $869K -$11.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3M -$1M -$1.7M -$2.4M -$3M
Depreciation & Amoritzation $2.1M $2M $2.9M $4.2M $5.1M
Stock-Based Compensation $2M $2.3M $2.8M $3.4M $2.6M
Change in Accounts Receivable -$5.5M $3.3M $523K -$337K $564K
Change in Inventories -- -- -- -- --
Cash From Operations $3.6M $7.4M $10.5M $2.1M $3.4M
 
Capital Expenditures $2.2M $2.5M $13.5M $4.3M $1.8M
Cash Acquisitions -- -- -$39K -- --
Cash From Investing -$2.2M -$2.5M -$13.6M -$4.3M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19K -$27K -$43K -- --
Cash From Financing $794K $193K -$1K -- --
 
Beginning Cash (CF) $27.8M $40.4M $35.3M $19.1M $24.2M
Foreign Exchange Rate Adjustment $398K -$169K -$922K -$503K $1.2M
Additions / Reductions $2.2M $5.1M -$3.1M -$2.2M $1.6M
Ending Cash (CF) $30.3M $45.3M $31.3M $16.4M $27M
 
Levered Free Cash Flow $1.4M $4.9M -$3M -$2.2M $1.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$14.5M $7M -$3.2M -$25.8M -$9.1M
Depreciation & Amoritzation $8.8M $8.5M $9.2M $15.8M $19.5M
Stock-Based Compensation $11.5M $9.3M $12.7M $14M $11.5M
Change in Accounts Receivable -$1.5M $3.5M -$3.4M $1.5M $2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $11M $27.1M $24.6M $6M $13.7M
 
Capital Expenditures $9.7M $7.7M $20.9M $19.1M $9.8M
Cash Acquisitions $63K -- -$15.2M -- --
Cash From Investing -$9.6M -$7.7M -$36.1M -$19.1M -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$536K -$2M -- -$2.2M -$313K
Cash From Financing $5.9M -$3.8M $444K -$2.1M -$313K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M $15.6M -$11.1M -$15.3M $9.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3M $19.4M $3.7M -$13.1M $3.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.8M $5M -$3.6M -$20.4M -$6.6M
Depreciation & Amoritzation $6.5M $6.3M $7.1M $12.2M $15.2M
Stock-Based Compensation $6.7M $7.2M $10M $10.4M $8M
Change in Accounts Receivable -$1.4M $710K -$1.9M -$4.6M $5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $8.9M $14.7M $19.7M $306K $9.5M
 
Capital Expenditures $7.3M $6.3M $18.3M $12.9M $7M
Cash Acquisitions -- -- -$13.2M -- --
Cash From Investing -$7.3M -$6.3M -$31.5M -$12.9M -$989K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -$5M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$448K -$1.9M -$50K -$2M -$239K
Cash From Financing $5.8M $350K $92K -$2M -$239K
 
Beginning Cash (CF) $82.6M $113M $107.8M $63.5M $65.7M
Foreign Exchange Rate Adjustment $163K -$1M -$2.7M -$965K $125K
Additions / Reductions $7.4M $8.8M -$11.7M -$14.5M $8.2M
Ending Cash (CF) $90.2M $120.8M $93.4M $48M $74M
 
Levered Free Cash Flow $1.7M $8.5M $1.5M -$12.6M $2.5M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock