Financhill
Buy
58

BMRC Quote, Financials, Valuation and Earnings

Last price:
$22.15
Seasonality move :
-3.74%
Day range:
$22.94 - $23.25
52-week range:
$14.11 - $27.11
Dividend yield:
4.33%
P/E ratio:
17.84x
P/S ratio:
5.92x
P/B ratio:
0.85x
Volume:
29.9K
Avg. volume:
49.2K
1-year change:
8.97%
Market cap:
$371.2M
Revenue:
$105M
EPS (TTM):
-$0.86
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $104.8M $105.2M $115.1M $138.1M $105M
Revenue Growth (YoY) 3.03% 0.43% 9.36% 20.06% -24.01%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.1M $36.3M $44.7M $45.4M $47.8M
Other Inc / (Exp) $55K $915K -$16K -$63K -$5.9M
Operating Expenses $39.2M $39.4M $47.6M $48.7M $51.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $45.9M $40.6M $44.9M $63.5M $26M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $10.3M $11.7M $16.9M $6.1M
Net Income to Company $34.2M $30.2M $33.2M $46.6M $19.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.2M $30.2M $33.2M $46.6M $19.9M
 
Basic EPS (Cont. Ops) $2.51 $2.24 $2.32 $2.93 $1.24
Diluted EPS (Cont. Ops) $2.48 $2.22 $2.30 $2.92 $1.24
Weighted Average Basic Share $13.6M $13.5M $14.3M $15.9M $16M
Weighted Average Diluted Share $13.8M $13.6M $14.4M $16M $16M
 
EBITDA -- -- -- -- --
EBIT $50.7M $43.6M $48.3M $66.1M $62.8M
 
Revenue (Reported) $104.8M $105.2M $115.1M $138.1M $105M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $50.7M $43.6M $48.3M $66.1M $62.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $26.4M $31.3M $35.8M $25.8M $26.2M
Revenue Growth (YoY) -1.92% 18.83% 14.15% -27.72% 1.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $13.6M $11.1M $11.5M $11.9M
Other Inc / (Exp) -- $1K -$63K $14K $1K
Operating Expenses $9.9M $14.4M $11.9M $12.2M $12.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.9M $6.8M $16.7M $6.9M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $1.6M $4.5M $1.6M $2.4M
Net Income to Company $7.5M $5.3M $12.2M $5.3M $4.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.5M $5.3M $12.2M $5.3M $4.6M
 
Basic EPS (Cont. Ops) $0.55 $0.35 $0.76 $0.33 $0.28
Diluted EPS (Cont. Ops) $0.55 $0.35 $0.76 $0.33 $0.28
Weighted Average Basic Share $13.5M $14.9M $15.9M $16M $16M
Weighted Average Diluted Share $13.6M $15M $16M $16M $16.1M
 
EBITDA -- -- -- -- --
EBIT $10.5M $7.4M $17.2M $17.5M $19M
 
Revenue (Reported) $26.4M $31.3M $35.8M $25.8M $26.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $10.5M $7.4M $17.2M $17.5M $19M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $106M $107.2M $135.8M $120.6M $62.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.6M $41.7M $46.1M $46.4M $49.9M
Other Inc / (Exp) $915K $1K -$80K $14K -$38.4M
Operating Expenses $38.6M $44.5M $49.4M $50.1M $52.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $41.9M $42.4M $59.4M $43.3M -$23.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7M $10.8M $16M $11.1M -$9.3M
Net Income to Company $31.2M $31.6M $43.4M $32.2M -$13.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.2M $31.6M $43.4M $32.2M -$13.8M
 
Basic EPS (Cont. Ops) $2.30 $2.33 $2.73 $2.01 -$0.86
Diluted EPS (Cont. Ops) $2.29 $2.32 $2.72 $2.01 -$0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $45.7M $45.7M $61.8M $69.7M $23.4M
 
Revenue (Reported) $106M $107.2M $135.8M $120.6M $62.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $45.7M $45.7M $61.8M $69.7M $23.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $79.8M $81.7M $102.4M $84.9M $42.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.4M $32.7M $34.5M $36M $38.4M
Other Inc / (Exp) $915K $1K -$63K $14K -$32.5M
Operating Expenses $29.6M $34.7M $36.9M $38.7M $40.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $29.5M $31.3M $45.9M $25.6M -$23.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $7.8M $12.2M $6.4M -$9.1M
Net Income to Company $22.1M $23.5M $33.7M $19.3M -$14.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.1M $23.5M $33.7M $19.3M -$14.4M
 
Basic EPS (Cont. Ops) $1.63 $1.73 $2.12 $1.20 -$0.90
Diluted EPS (Cont. Ops) $1.63 $1.72 $2.11 $1.20 -$0.90
Weighted Average Basic Share $40.6M $41.4M $47.7M $48M $48.2M
Weighted Average Diluted Share $40.9M $41.6M $47.9M $48.1M $48.3M
 
EBITDA -- -- -- -- --
EBIT $32M $34.1M $47.6M $51.2M $11.9M
 
Revenue (Reported) $79.8M $81.7M $102.4M $84.9M $42.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $32M $34.1M $47.6M $51.2M $11.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $183.4M $200.3M $347.6M $45.4M $30.5M
Short Term Investments $434.1M $392.6M $1.2B $802.1M $552M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $617.5M $592.9M $1.5B $847.5M $582.5M
 
Property Plant And Equipment $17.1M $30.5M $31.2M $33M $28.1M
Long-Term Investments $569.7M $501.4M $1.5B $1.8B $1.5B
Goodwill $30.1M $30.1M $72.8M $72.8M $72.8M
Other Intangibles $4.7M $3.8M $6.6M $5.1M $3.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $2.9B $4.3B $4.1B $3.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $112M $26M
Current Portion Of Capital Lease Obligations -- $58K $419K $439K $298K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $58K $419K $112.4M $26.3M
 
Long-Term Debt $2.9M $2.8M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.6B $3.9B $3.7B $3.4B
 
Common Stock $129.1M $125.9M $212.5M $215.1M $217.5M
Other Common Equity Adj $4.5M $12.6M -$2M -$73.7M -$53M
Common Equity $336.8M $358.3M $450.4M $412.1M $439.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $336.8M $358.3M $450.4M $412.1M $439.1M
 
Total Liabilities and Equity $2.7B $2.9B $4.3B $4.1B $3.8B
Cash and Short Terms $617.5M $592.9M $1.5B $847.5M $582.5M
Total Debt $2.9M $2.8M -- $112M $26M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $213.6M $584.7M $185.6M $123.1M $229.2M
Short Term Investments $413.7M $963.1M $812.9M $658.8M $105.4M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $627.3M $1.5B $998.5M $781.9M $334.6M
 
Property Plant And Equipment $31.3M $32.6M $32.1M $29.8M $26.8M
Long-Term Investments $530.8M $1.2B $1.8B $1.6B $1.3B
Goodwill $30.1M $72.8M $72.8M $72.8M $72.8M
Other Intangibles $4M $7M $5.5M $4.1M $3M
Other Long-Term Assets -- -- -- -- --
Total Assets $3B $4.3B $4.3B $4B $3.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $120M --
Current Portion Of Capital Lease Obligations $99K $451K $365K $335K $193K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $99K $451K $365K $120.3M $193K
 
Long-Term Debt $2.8M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $3.8B $4B $3.6B $3.4B
 
Common Stock $129.3M $217.7M $214.7M $217.2M $215.5M
Other Common Equity Adj $12.3M $6.8M -$80M -$76.6M -$26.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $357.6M $458.5M $396.6M $418.6M $437M
 
Total Liabilities and Equity $3B $4.3B $4.3B $4B $3.8B
Cash and Short Terms $627.3M $1.5B $998.5M $781.9M $334.6M
Total Debt $2.8M -- -- $120M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $34.2M $30.2M $33.2M $46.6M $19.9M
Depreciation & Amoritzation $3.1M $3M $2.9M $3.3M $3.4M
Stock-Based Compensation $2.8M $2.5M $2.3M $2.2M $1.8M
Change in Accounts Receivable -$329K -$5.1M $5.6M $2.2M -$4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $40.9M $40.8M $45.3M $55.3M $35.7M
 
Capital Expenditures $542K $981K $1M $2.3M $1.7M
Cash Acquisitions -- -- $140.6M -- --
Cash From Investing -$20.8M -$173.4M -$340.7M -$218.1M $334.7M
 
Dividends Paid (Ex Special Dividend) -$11M -$12.5M -$13.1M -$15.7M -$16.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.2M -$172K -$4.2M -$131K -$148K
Repurchase of Common Stock -$15.1M -$6.9M -$40.9M -$1.3M -$70K
Other Financing Activities -$220K -$73K -- -- --
Cash From Financing $129M $149.5M $442.7M -$139.4M -$385.3M
 
Beginning Cash (CF) $34.2M $183.4M $200.3M $347.6M $45.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $149.2M $16.9M $147.3M -$302.2M -$15M
Ending Cash (CF) $183.4M $200.3M $347.6M $45.4M $30.5M
 
Levered Free Cash Flow $40.4M $39.9M $44.2M $53M $33.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.1M $9.7M $12.9M $610K --
Depreciation & Amoritzation $772K $854K $946K $723K --
Stock-Based Compensation $553K $352K $321K $286K --
Change in Accounts Receivable $212K -$61K -$2K -$4.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $9.5M $12.9M $16.3M $787K --
 
Capital Expenditures $212K $211K $1.5M $12K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $48.9M -$321.7M $64.9M $158.2M --
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3.8M -$4M -$4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$41K $13.9M -$35K -$36K --
Repurchase of Common Stock -$3.6M -$5.5M -$40K -- --
Other Financing Activities -- $156K $40K -- --
Cash From Financing -$71.7M $71.7M -$221.4M -$251.7M --
 
Beginning Cash (CF) $213.6M $584.7M $185.6M $123.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.3M -$237.1M -$140.1M -$92.7M --
Ending Cash (CF) $200.3M $347.6M $45.4M $30.5M --
 
Levered Free Cash Flow $9.3M $12.7M $14.8M $775K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $31.2M $31.6M $43.4M $32.2M -$13.8M
Depreciation & Amoritzation $3M $2.8M $3.2M $3.7M $2.6M
Stock-Based Compensation $2.5M $2.5M $2.2M $1.9M $2M
Change in Accounts Receivable -$8M $5.8M $2.2M $194K -$14.5M
Change in Inventories -- -- -- -- --
Cash From Operations $41M $41.9M $51.9M $51.2M $18.4M
 
Capital Expenditures $892K $1M $973K $3.2M $368K
Cash Acquisitions -- $140.6M -- -- --
Cash From Investing -$338.6M $30M -$604.8M $241.4M $362.7M
 
Dividends Paid (Ex Special Dividend) -$12.2M -$12.4M -$15.5M -$16.1M -$16.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$174K -$18.1M $13.8M -$147K -$149K
Repurchase of Common Stock -$5.1M -$39M -$6.7M -$110K -$4.3M
Other Financing Activities -$73K -- -- -- --
Cash From Financing $328.7M $299.3M $153.7M -$355M -$275.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.1M $371.2M -$399.2M -$62.4M $106M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $40.2M $40.8M $50.9M $48M $18.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.2M $33.2M $46.6M $19.9M -$14.4M
Depreciation & Amoritzation $3M $2.9M $3.3M $3.4M $1.9M
Stock-Based Compensation $2.5M $2.3M $2.2M $1.8M $1.7M
Change in Accounts Receivable -$5.1M $5.6M $2.2M -$4.1M -$10.2M
Change in Inventories -- -- -- -- --
Cash From Operations $40.8M $45.3M $55.3M $35.7M $17.7M
 
Capital Expenditures $981K $1M $2.3M $1.7M $356K
Cash Acquisitions -- $140.6M -- -- --
Cash From Investing -$173.4M -$340.7M -$218.1M $334.7M $204.5M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$13.1M -$15.7M -$16.1M -$12.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$172K -$4.2M -$131K -$148K -$113K
Repurchase of Common Stock -$6.9M -$40.9M -$1.3M -$70K -$4.3M
Other Financing Activities -$73K -- -- -- --
Cash From Financing $149.5M $442.7M -$139.4M -$385.3M -$23.4M
 
Beginning Cash (CF) $950.9M $1.2B $820M $246.2M $298.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.9M $147.3M -$302.2M -$15M $198.7M
Ending Cash (CF) $967.9M $1.3B $517.8M $231.2M $496.9M
 
Levered Free Cash Flow $39.9M $44.2M $53M $33.9M $17.3M

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

GET BETTER TRADE IDEAS

Popular

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…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

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

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 10.35% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 2.01% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 0.99% over the past day.

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

Show me the best stock