Financhill
Sell
41

BJRI Quote, Financials, Valuation and Earnings

Last price:
$36.65
Seasonality move :
0.76%
Day range:
$35.32 - $36.68
52-week range:
$27.61 - $38.87
Dividend yield:
0%
P/E ratio:
28.72x
P/S ratio:
0.64x
P/B ratio:
2.18x
Volume:
291.7K
Avg. volume:
259.8K
1-year change:
12.8%
Market cap:
$819.1M
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

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,…

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

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: $3.4T
P/E Ratio: 116x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Sell
47
DRUG alert for Jan 4

Bright Minds Biosciences [DRUG] is down 4.28% over the past day.

Buy
85
BMA alert for Jan 4

Banco Macro SA [BMA] is up 0.88% over the past day.

Sell
47
AGFY alert for Jan 4

Agrify [AGFY] is down 5.86% over the past day.

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

Show me the best stock