Financhill
Sell
18

BIRD Quote, Financials, Valuation and Earnings

Last price:
$7.18
Seasonality move :
-52.38%
Day range:
$6.67 - $7.28
52-week range:
$6.54 - $24.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.27x
P/B ratio:
0.45x
Volume:
48.9K
Avg. volume:
67.7K
1-year change:
-71.95%
Market cap:
$57M
Revenue:
$254.1M
EPS (TTM):
-$16.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $193.7M $219.3M $277.5M $297.8M $254.1M
Revenue Growth (YoY) -- 13.23% 26.53% 7.31% -14.68%
 
Cost of Revenues $94.8M $106.6M $130.8M $168.1M $149.8M
Gross Profit $98.8M $112.7M $146.7M $129.6M $104.2M
Gross Profit Margin 51.03% 51.41% 52.86% 43.53% 41.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107.8M $142M $179.5M $225.8M $223.1M
Other Inc / (Exp) -$1.7M -$452K -$11.5M -$3.9M -$37.3M
Operating Expenses $107.8M $142M $179.5M $225.8M $223.1M
Operating Income -$9M -$29.2M -$32.9M -$96.2M -$118.9M
 
Net Interest Expenses $96K $297K $178K -- --
EBT. Incl. Unusual Items -$10.9M -$30M -$44.6M -$100.1M -$152.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M -$4.1M $810K $1.2M $334K
Net Income to Company -$14.5M -$25.9M -$45.4M -$101.4M -$152.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M -$25.9M -$45.4M -$101.4M -$152.5M
 
Basic EPS (Cont. Ops) -$2.29 -$4.07 -$13.00 -$13.60 -$20.20
Diluted EPS (Cont. Ops) -$2.29 -$4.07 -$13.00 -$13.60 -$20.20
Weighted Average Basic Share $6.3M $6.3M $3.5M $7.4M $7.6M
Weighted Average Diluted Share $6.3M $6.3M $3.5M $7.4M $7.6M
 
EBITDA -$7.4M -$22.6M -$34.7M -$81.5M -$97.8M
EBIT -$10.8M -$29.7M -$44.4M -$96.2M -$118.9M
 
Revenue (Reported) $193.7M $219.3M $277.5M $297.8M $254.1M
Operating Income (Reported) -$9M -$29.2M -$32.9M -$96.2M -$118.9M
Operating Income (Adjusted) -$10.8M -$29.7M -$44.4M -$96.2M -$118.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $47.2M $62.7M $72.7M $57.2M $43M
Revenue Growth (YoY) -- 32.74% 15.85% -21.21% -24.89%
 
Cost of Revenues $22.2M $28.8M $40.1M $32.4M $23.9M
Gross Profit $25M $33.9M $32.5M $24.9M $19.1M
Gross Profit Margin 52.93% 54.11% 44.78% 43.49% 44.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.2M $45.8M $57.3M $53.7M $40.8M
Other Inc / (Exp) -$518K -$2M -$592K -$3.7M -$88K
Operating Expenses $32.2M $45.8M $57.3M $53.7M $40.8M
Operating Income -$7.2M -$11.9M -$24.8M -$28.8M -$21.7M
 
Net Interest Expenses $113K $53K $35K -- --
EBT. Incl. Unusual Items -$7.9M -$14M -$25.4M -$31.4M -$21.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$863K -$167K -$153K $134K $86K
Net Income to Company -- -$13.8M -$25.2M -$31.6M -$21.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M -$13.8M -$25.2M -$31.6M -$21.2M
 
Basic EPS (Cont. Ops) -$1.10 -$1.93 -$3.40 -$4.15 -$2.68
Diluted EPS (Cont. Ops) -$1.10 -$1.93 -$3.40 -$4.15 -$2.68
Weighted Average Basic Share $6.3M $7.2M $7.5M $7.6M $7.9M
Weighted Average Diluted Share $6.3M $7.2M $7.5M $7.6M $7.9M
 
EBITDA -$6M -$11.5M -$21.3M -$23.7M -$18.9M
EBIT -$7.7M -$13.9M -$25.4M -$28.8M -$21.7M
 
Revenue (Reported) $47.2M $62.7M $72.7M $57.2M $43M
Operating Income (Reported) -$7.2M -$11.9M -$24.8M -$28.8M -$21.7M
Operating Income (Adjusted) -$7.7M -$13.9M -$25.4M -$28.8M -$21.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $259.5M $310.8M $266.3M $205.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $122.2M $168.7M $153.1M $114.9M
Gross Profit -- $137.3M $142.1M $113.2M $91M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $173.4M $222.6M $225.2M $190M
Other Inc / (Exp) -$518K -$9.6M -$3.9M -$11.7M -$29M
Operating Expenses -- $173.4M $222.6M $225.2M $190M
Operating Income -- -$36.1M -$80.5M -$112M -$99M
 
Net Interest Expenses $113K $108K $72K -- --
EBT. Incl. Unusual Items -- -$45.8M -$84.5M -$120.6M -$123.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.6M $2.5M -$95K $580K
Net Income to Company -- -- -$86.9M -$120.5M -$124.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$44.3M -$86.9M -$120.5M -$124.4M
 
Basic EPS (Cont. Ops) -- -$6.73 -$12.20 -$15.95 -$16.08
Diluted EPS (Cont. Ops) -- -$6.73 -$12.20 -$15.95 -$16.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$36.6M -$70.3M -$92.9M -$82.9M
EBIT -- -$45.7M -$84.6M -$111.6M -$99M
 
Revenue (Reported) -- $259.5M $310.8M $266.3M $205.9M
Operating Income (Reported) -- -$36.1M -$80.5M -$112M -$99M
Operating Income (Adjusted) -- -$45.7M -$84.6M -$111.6M -$99M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $47.2M $180.3M $213.6M $182.1M $133.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.2M $82.4M $120.3M $105.2M $70.3M
Gross Profit $25M $97.9M $93.3M $76.9M $63.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.2M $124.4M $167.4M $166.7M $133.6M
Other Inc / (Exp) -$518K -$8M -$426K -$8.2M $237K
Operating Expenses $32.2M $124.4M $167.4M $166.7M $133.6M
Operating Income -$7.2M -$26.5M -$74.1M -$89.9M -$70M
 
Net Interest Expenses $113K $140K $35K -- --
EBT. Incl. Unusual Items -$7.9M -$34.6M -$74.5M -$95M -$66.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$863K $297K $2M $631K $877K
Net Income to Company -- -$34.9M -$76.5M -$95.7M -$67.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M -$34.9M -$76.5M -$95.7M -$67.6M
 
Basic EPS (Cont. Ops) -$1.10 -$5.26 -$10.40 -$12.55 -$8.68
Diluted EPS (Cont. Ops) -$1.10 -$5.26 -$10.40 -$12.55 -$8.68
Weighted Average Basic Share $6.3M $19.9M $22.3M $22.7M $23.5M
Weighted Average Diluted Share $6.3M $19.9M $22.3M $22.7M $23.5M
 
EBITDA -$6M -$28M -$63.5M -$74.7M -$59.8M
EBIT -$7.7M -$34.5M -$74.7M -$89.9M -$70M
 
Revenue (Reported) $47.2M $180.3M $213.6M $182.1M $133.9M
Operating Income (Reported) -$7.2M -$26.5M -$74.1M -$89.9M -$70M
Operating Income (Adjusted) -$7.7M -$34.5M -$74.7M -$89.9M -$70M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $74.3M $126.6M $288.6M $167.1M $130M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $2M $11M $9.2M $8.2M
Inventory $44.3M $59.2M $106.9M $116.8M $57.8M
Prepaid Expenses $4.1M $4.7M $9M $6.7M $5.7M
Other Current Assets -- -- -- -- --
Total Current Assets $134.6M $214.8M $444.4M $308.9M $212.4M
 
Property Plant And Equipment $16.6M $23.3M $38M $145.6M $93.2M
Long-Term Investments -- $2M $2.3M $2.3M $2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $206K $156K $107K $57K $8K
Total Assets $154.6M $244M $488.4M $462.4M $312.7M
 
Accounts Payable $29.8M $20.2M $30.7M $12.2M $5.9M
Accrued Expenses $4.2M $10.7M $17.8M $13M $13.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $10.3M $15.2M
Other Current Liabilities -- -- -- -$1K --
Total Current Liabilities $51.6M $54.7M $81.2M $50M $48.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $163.7M $269.6M $91.4M $145.6M $127.4M
 
Common Stock $5K $5K $15K $15K $15K
Other Common Equity Adj -$289K $2M $666K -$3.6M -$3.3M
Common Equity -$9.1M -$25.5M $397M $316.8M $185.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$9.1M -$25.5M $397M $316.8M $185.3M
 
Total Liabilities and Equity $154.6M $244M $488.4M $462.4M $312.7M
Cash and Short Terms $74.3M $126.6M $288.6M $167.1M $130M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $65.4M $180.7M $132.5M $78.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $12.2M $9.1M $5.3M $5.7M
Inventory -- $99.3M $126.5M $79.9M $57.5M
Prepaid Expenses -- $5.8M $7.5M $5.4M $4.3M
Other Current Assets -- -- -- -- --
Total Current Assets -- $209M $351.3M $235.7M $155.3M
 
Property Plant And Equipment -- $34.6M $52.2M $137.7M $61.8M
Long-Term Investments -- $2M $2.3M $2M $2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $119K $70K $20K --
Total Assets -- $249.7M $413.6M $380.1M $221.9M
 
Accounts Payable -- $33.5M $17.8M $12.6M $18.4M
Accrued Expenses -- $12.9M $13.9M $9.2M $7.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $14.6M $10.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $73M $63.5M $51.2M $45.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $299M $81.2M $143.7M $94.6M
 
Common Stock -- $5K $15K $15K $1K
Other Common Equity Adj -- $927K -$7.1M -$5M -$3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$49.4M $332.4M $236.4M $127.3M
 
Total Liabilities and Equity -- $249.7M $413.6M $380.1M $221.9M
Cash and Short Terms -- $65.4M $180.7M $132.5M $78.6M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$14.5M -$25.9M -$45.4M -$101.4M -$152.5M
Depreciation & Amoritzation $3.4M $7.1M $9.7M $14.7M $21M
Stock-Based Compensation $4.2M $6.8M $11.2M $19.9M $19.3M
Change in Accounts Receivable -$57K -$740K -$9.1M $1.6M $1M
Change in Inventories -$10.8M -$13.9M -$48.5M -$24.7M $47.5M
Cash From Operations $42K -$34.6M -$50.9M -$90.6M -$30.2M
 
Capital Expenditures $13.1M $14.4M $24.2M $31.4M $10.9M
Cash Acquisitions -- -- -- -- $2.2M
Cash From Investing -$15.2M -$16.3M -$25.6M -$32.3M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $18.3M -- $539K --
Long-Term Debt Repaid -- -$18.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $145K -- -$4.7M -$910K -$581K
Cash From Financing $25.7M $102.2M $238.2M $3.6M $640K
 
Beginning Cash (CF) $64.5M $75M $127.3M $288.6M $167.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.6M $51.3M $161.7M -$119.3M -$37.3M
Ending Cash (CF) $75M $127.3M $288.6M $167.8M $130.7M
 
Levered Free Cash Flow -$13.1M -$48.9M -$75M -$121.9M -$41.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$13.8M -$25.2M -$31.6M -$21.2M
Depreciation & Amoritzation -- $2.4M $4.1M $5.1M $2.9M
Stock-Based Compensation -- $3.4M $5.8M $4.7M $2.6M
Change in Accounts Receivable -- -$29K -$4.1M -$786K $5.5M
Change in Inventories -- -$26.9M -$7.4M $6.7M -$6M
Cash From Operations -- -$23M -$17.5M -$5.4M -$11.2M
 
Capital Expenditures -- $6.3M $8.4M $2.1M $656K
Cash Acquisitions -- -- -- -- $1.1M
Cash From Investing -- -$6.4M -$8.6M -$1.7M $1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $539K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.5M -$152K -$210K --
Cash From Financing -- $191K $862K $77K --
 
Beginning Cash (CF) -- $94.9M $207.9M $140.5M $88.1M
Foreign Exchange Rate Adjustment -- -$302K -$1.3M -$351K $1.2M
Additions / Reductions -- -$29.2M -$25.3M -$7.1M -$9.8M
Ending Cash (CF) -- $65.4M $181.4M $133.1M $79.5M
 
Levered Free Cash Flow -- -$29.3M -$25.9M -$7.5M -$11.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$86.9M -$120.5M -$124.4M
Depreciation & Amoritzation -- -- $14.3M $18.7M $16.1M
Stock-Based Compensation -- $7.3M $18.7M $20.8M $12.6M
Change in Accounts Receivable -- -- -$7.4M $3.8M -$552K
Change in Inventories -- -- -$42.6M $33.2M $19.9M
Cash From Operations -- -- -$87.5M -$33.9M -$57.7M
 
Capital Expenditures -- $17.6M $31.5M $16.1M $4.3M
Cash Acquisitions -- -- -- -- $4.6M
Cash From Investing -- -- -$32.9M -$15.5M $2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$3.1M -$373K -$223K
Cash From Financing -- -- $239.1M $767K $433K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $118.7M -$48.6M -$54.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$119M -$50M -$62M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$34.9M -$76.5M -$95.7M -$67.6M
Depreciation & Amoritzation -- $6.5M $11.1M $15.1M $10.2M
Stock-Based Compensation -- $7.3M $14.8M $15.7M $8.9M
Change in Accounts Receivable -- -$112K $1.6M $3.8M $2.2M
Change in Inventories -- -$40.8M -$34.9M $23.1M -$4.5M
Cash From Operations -- -$45.5M -$82.2M -$25.5M -$53M
 
Capital Expenditures -- $17.6M $25M $9.7M $3.1M
Cash Acquisitions -- -- -- -- $2.5M
Cash From Investing -- -$18.3M -$25.6M -$8.7M $1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $539K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.5M -$896K -$359K -$1K
Cash From Financing -- $2.3M $3.2M $390K $183K
 
Beginning Cash (CF) -- $321.5M $736.8M $452.3M $321.7M
Foreign Exchange Rate Adjustment -- -$371K -$2.7M -$804K $105K
Additions / Reductions -- -$61.5M -$104.5M -$33.8M -$51.3M
Ending Cash (CF) -- $259.6M $629.6M $417.6M $270.5M
 
Levered Free Cash Flow -- -$63.1M -$107.1M -$35.2M -$56.1M

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

GET BETTER TRADE IDEAS

Popular

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock