Financhill
Sell
46

BVS Quote, Financials, Valuation and Earnings

Last price:
$10.63
Seasonality move :
-19.04%
Day range:
$10.36 - $10.96
52-week range:
$3.90 - $14.38
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.22x
P/B ratio:
4.67x
Volume:
175.6K
Avg. volume:
309.9K
1-year change:
99.25%
Market cap:
$694.2M
Revenue:
$512.3M
EPS (TTM):
-$0.60
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $340.1M $321.2M $430.9M $512.1M $512.3M
Revenue Growth (YoY) 6.57% -5.58% 34.17% 18.85% 0.05%
 
Cost of Revenues $90.9M $87.6M $128.2M $181M $184.2M
Gross Profit $249.2M $233.5M $302.7M $331.1M $328.2M
Gross Profit Margin 73.27% 72.71% 70.25% 64.65% 64.06%
 
R&D Expenses $11.1M $11.2M $19M $23.9M $13.4M
Selling, General & Admin $198.5M $193.1M $254.3M $332.1M $303.9M
Other Inc / (Exp) -$500K $3.9M -$10.5M -$142.3M -$82.5M
Operating Expenses $217.4M $211.7M $281.7M $365.7M $326.2M
Operating Income $31.8M $21.8M $21.1M -$34.7M $2M
 
Net Interest Expenses $21.6M $9.8M $1.1M $12M $40.7M
EBT. Incl. Unusual Items $9.7M $15.9M $9.5M -$189M -$121.1M
Earnings of Discontinued Ops. -$1.8M -- -$1.9M -$68.7M -$74.4M
Income Tax Expense $1.6M $1.2M -$2M -$44.4M $85K
Net Income to Company $8.1M $14.7M $11.5M -$144.7M -$121.2M
 
Minority Interest in Earnings $553K $1.7M $9.8M $54.7M $39.4M
Net Income to Common Excl Extra Items $6.9M $16.4M $19.4M -$158.7M -$156.2M
 
Basic EPS (Cont. Ops) $0.12 $0.44 -$0.15 -$2.59 -$2.49
Diluted EPS (Cont. Ops) $0.12 $0.44 -$0.15 -$2.59 -$2.49
Weighted Average Basic Share $55.6M $37.7M $59.5M $61.4M $62.6M
Weighted Average Diluted Share $55.6M $37.7M $59.5M $61.4M $62.6M
 
EBITDA $61.6M $54.3M $45.5M -$121.6M -$23.1M
EBIT $31.3M $25.7M $10.6M -$177M -$80.4M
 
Revenue (Reported) $340.1M $321.2M $430.9M $512.1M $512.3M
Operating Income (Reported) $31.8M $21.8M $21.1M -$34.7M $2M
Operating Income (Adjusted) $31.3M $25.7M $10.6M -$177M -$80.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $85.9M $108.9M $128.7M $120.8M $139M
Revenue Growth (YoY) 31.35% 26.75% 18.16% -6.12% 15.04%
 
Cost of Revenues $23.4M $29.8M $44.1M $41.9M $45.4M
Gross Profit $62.5M $79.1M $84.5M $78.9M $93.6M
Gross Profit Margin 72.71% 72.61% 65.7% 65.28% 67.32%
 
R&D Expenses $3.6M $6.2M $4.6M $3M $3.8M
Selling, General & Admin $50.3M $69.6M $79M $69.8M $81.1M
Other Inc / (Exp) $3.3M -$3.2M -$125.7M -$1.8M -$1.9M
Operating Expenses $55.5M $77.7M $85.8M $75.2M $87M
Operating Income $6.9M $1.4M -$1.3M $3.7M $6.6M
 
Net Interest Expenses $1.9M $1.3M $3.6M $10.1M $9.5M
EBT. Incl. Unusual Items $8.3M -$3.2M -$130.6M -$8.2M -$4.8M
Earnings of Discontinued Ops. -- -- -$44.7M -- --
Income Tax Expense $373K -$882K -$29.5M $600K $589K
Net Income to Company $8M -$2.3M -$101M -$8.8M -$5.4M
 
Minority Interest in Earnings $492K $1.2M $37.5M $1.5M $597K
Net Income to Common Excl Extra Items $8.5M -$1.1M -$108.2M -$7.3M -$4.8M
 
Basic EPS (Cont. Ops) $0.15 -$0.03 -$1.76 -$0.12 -$0.07
Diluted EPS (Cont. Ops) $0.15 -$0.03 -$1.76 -$0.12 -$0.07
Weighted Average Basic Share $55.6M $41.8M $61.7M $62.8M $65.3M
Weighted Average Diluted Share $55.6M $41.8M $61.7M $62.8M $65.3M
 
EBITDA $17.5M $6.7M -$113.4M $15.8M $17M
EBIT $10.2M -$1.8M -$127M $1.9M $4.7M
 
Revenue (Reported) $85.9M $108.9M $128.7M $120.8M $139M
Operating Income (Reported) $6.9M $1.4M -$1.3M $3.7M $6.6M
Operating Income (Adjusted) $10.2M -$1.8M -$127M $1.9M $4.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $320.1M $399.1M $516.7M $502.8M $555.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.6M $110.7M $172M $186.7M $183.2M
Gross Profit $233.5M $288.4M $344.7M $316.1M $371.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.5M $14.8M $25M $16.1M $13.7M
Selling, General & Admin $185.6M $235.3M $335.6M $303M $332.6M
Other Inc / (Exp) $4.7M -$12.3M -$126.9M -$96.1M -$35.3M
Operating Expenses $204.4M $258M $371.5M $327.4M $354.3M
Operating Income $29.1M $30.4M -$26.8M -$11.3M $17.6M
 
Net Interest Expenses $14.7M $2.8M $5.6M $37.8M $40.1M
EBT. Incl. Unusual Items $19M $15.4M -$159.3M -$145.1M -$57.8M
Earnings of Discontinued Ops. -$199K -- -$45.3M -$97.8M --
Income Tax Expense $1.2M $1.6M -$36.1M -$10.1M -$6.6M
Net Income to Company -- $13.7M -$123.2M -$135M -$51.2M
 
Minority Interest in Earnings $1.7M $8.8M $43.3M $50.8M $11.7M
Net Income to Common Excl Extra Items $19.3M $22.5M -$127.1M -$182.1M -$39.5M
 
Basic EPS (Cont. Ops) $0.35 $0.54 -$2.07 -$2.94 -$0.60
Diluted EPS (Cont. Ops) $0.35 $0.54 -$2.07 -$2.94 -$0.60
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $61.6M $56.6M -$103.1M -$45.5M $31.9M
EBIT $32.5M $26.6M -$153.3M -$107.4M -$17.7M
 
Revenue (Reported) $320.1M $399.1M $516.7M $502.8M $555.1M
Operating Income (Reported) $29.1M $30.4M -$26.8M -$11.3M $17.6M
Operating Income (Adjusted) $32.5M $26.6M -$153.3M -$107.4M -$17.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $222.6M $300.5M $386.3M $376.9M $419.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $62.5M $85.5M $129.4M $135M $134.1M
Gross Profit $160M $214.9M $256.9M $241.9M $285.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.3M $11.9M $17.9M $10.2M $10.4M
Selling, General & Admin $131.1M $173.4M $254.7M $225.5M $254.3M
Other Inc / (Exp) $4.5M -$11.6M -$128M -$81.8M -$34.6M
Operating Expenses $144.7M $191M $280.8M $242.4M $270.6M
Operating Income $15.3M $24M -$23.9M -$554K $15M
 
Net Interest Expenses $7.1M $3M $6.2M $30.4M $29.8M
EBT. Incl. Unusual Items $12.8M $12.2M -$156.6M -$112.7M -$49.4M
Earnings of Discontinued Ops. -- -- -$45.3M -$74.4M --
Income Tax Expense $302K $759K -$33.4M $835K -$5.8M
Net Income to Company $12.5M $11.5M -$123.2M -$113.5M -$43.5M
 
Minority Interest in Earnings $1.2M $8.3M $41.7M $37.8M $10.1M
Net Income to Common Excl Extra Items $13.6M $19.7M -$126.8M -$150.1M -$33.4M
 
Basic EPS (Cont. Ops) $0.25 $0.47 -$2.06 -$2.42 -$0.51
Diluted EPS (Cont. Ops) $0.25 $0.47 -$2.06 -$2.42 -$0.51
Weighted Average Basic Share $166.9M $125.4M $183.6M $187.5M $192.7M
Weighted Average Diluted Share $166.9M $125.4M $183.6M $187.5M $192.7M
 
EBITDA $40.4M $44M -$113M -$37.4M $17.6M
EBIT $18.6M $20.8M -$151.5M -$82.3M -$19.6M
 
Revenue (Reported) $222.6M $300.5M $386.3M $376.9M $419.6M
Operating Income (Reported) $15.3M $24M -$23.9M -$554K $15M
Operating Income (Adjusted) $18.6M $20.8M -$151.5M -$82.3M -$19.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $64.5M $86.8M $43.9M $30.2M $37M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $85.1M $88.3M $125M $136.3M $122.8M
Inventory $27.3M $29.1M $61.7M $84.8M $91.3M
Prepaid Expenses -- -- $12.2M -- --
Other Current Assets $6.1M $7.6M $15M $18.6M $16.9M
Total Current Assets $183M $211.8M $263.1M $272.6M $268M
 
Property Plant And Equipment $19.8M $21.8M $40.2M $44.1M $50M
Long-Term Investments -- -- -- -- --
Goodwill $49.8M $49.8M $147.6M $7.5M $7.5M
Other Intangibles $216.5M $191.7M $695.2M $639.9M $482.4M
Other Long-Term Assets $3.3M $19.4M $79.3M $408.6M $3.1M
Total Assets $472.4M $494.5M $1.2B $1.4B $810.9M
 
Accounts Payable $6.4M $4.4M $16.9M $36.7M $23M
Accrued Expenses $47M $79.9M $112.7M $97.6M $105.3M
Current Portion Of Long-Term Debt -- -- -- $33.1M $27.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.2M $3.9M $3.6M $122.7M $4.8M
Total Current Liabilities $89M $122.6M $180.9M $304M $175.5M
 
Long-Term Debt $188M $173.4M $339.6M $385M $367M
Capital Leases -- -- -- -- --
Total Liabilities $326.8M $350.3M $692.1M $960.4M $589.8M
 
Common Stock $285.1M $144.2M $75K $78K $79K
Other Common Equity Adj -$465K -- $179K -$110K $794K
Common Equity $143M $144.2M $458.9M $325.2M $173.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6M -- $74.9M $87M $47.5M
Total Equity $145.6M $144.2M $533.8M $412.2M $221.1M
 
Total Liabilities and Equity $472.4M $494.5M $1.2B $1.4B $810.9M
Cash and Short Terms $64.5M $86.8M $43.9M $30.2M $37M
Total Debt $198M $188.4M $357.7M $418.1M $394.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $72.5M $80.9M $34.4M $26.8M $43.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $80.8M $105.4M $132.2M $112.9M $121.9M
Inventory $34.7M $36.6M $77M $97.6M $90M
Prepaid Expenses -- -- -- $2.1M --
Other Current Assets $5.1M $23.2M $27.6M $10M $16.9M
Total Current Assets $193.1M $246.1M $271.1M $249.5M $298.7M
 
Property Plant And Equipment $19.8M $27.2M $42.9M $54M $39.2M
Long-Term Investments -- -- -- -- --
Goodwill $49.8M $52.9M $15.4M $7.5M $7.5M
Other Intangibles $196.7M $248.8M $1.1B $493.3M $414.8M
Other Long-Term Assets $19.9M $79.3M $13M $6.9M $1.9M
Total Assets $479.3M $654.8M $1.4B $811.1M $769.5M
 
Accounts Payable $8.8M $10.9M $19.1M $17.6M $16.8M
Accrued Expenses $65.9M $100.5M $104.2M $106.7M $115.1M
Current Portion Of Long-Term Debt $16.3M $15M $31.3M $19.6M $38.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.1M $16.4M $3.5M $4.7M $27.4M
Total Current Liabilities $111.7M $160.7M $288.4M $160.8M $211.5M
 
Long-Term Debt $177M $162.4M $393.1M $375M $345M
Capital Leases -- -- -- -- --
Total Liabilities $333.9M $424.3M $1B $584.6M $582.7M
 
Common Stock $285.2M $57K $80K $79K $81K
Other Common Equity Adj $222K $204K -$1.3M $397K $445K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1M $78M $35.7M $48.9M $38.1M
Total Equity $145.3M $230.5M $379.1M $226.5M $186.8M
 
Total Liabilities and Equity $479.3M $654.8M $1.4B $811.1M $769.5M
Cash and Short Terms $72.5M $80.9M $34.4M $26.8M $43.1M
Total Debt $193.3M $177.4M $424.4M $394.6M $383.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $8.1M $14.7M $11.5M -$144.7M -$121.2M
Depreciation & Amoritzation $30.3M $28.6M $34.9M $55.4M $57.4M
Stock-Based Compensation -- -- $19.8M $17.6M $2.7M
Change in Accounts Receivable -$14.9M -$3.9M -$20.1M -$17.7M $10.1M
Change in Inventories -$1.4M -$528K $3.2M -$18.6M -$6M
Cash From Operations $40.7M $71.8M $23M -$13.5M $15.3M
 
Capital Expenditures $8.3M $20.7M $20.9M $11.5M $7.4M
Cash Acquisitions -- -- -$262.9M -- $34.7M
Cash From Investing -$7.9M -$20.5M -$283.8M -$116.4M $15.8M
 
Dividends Paid (Ex Special Dividend) -$9.1M -$19.9M -- -- --
Special Dividend Paid
Long-Term Debt Issued $198.1M $49M $277.5M $104.7M $64M
Long-Term Debt Repaid -$199.5M -$59M -$111.3M -$45M -$87.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$448K $317K -$2.2M -$3.4M -$4.2M
Cash From Financing -$11M -$29.6M $273.4M $62.1M -$26.7M
 
Beginning Cash (CF) $42.8M $64.5M $86.8M $99.2M $31.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.9M $21.7M $12.6M -$67.9M $4.5M
Ending Cash (CF) $64.5M $86.8M $99.2M $31.8M $37M
 
Levered Free Cash Flow $32.4M $51.1M $2.1M -$25.1M $8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8M -$2.3M -$101M -$8.8M -$5.4M
Depreciation & Amoritzation $7.3M $8.5M $13.6M $13.8M $12.3M
Stock-Based Compensation -- $5.9M $4.6M $1.8M $2.1M
Change in Accounts Receivable -$13.3M -$3.8M $8.3M $7.9M $17.1M
Change in Inventories -$675K -$2.4M -$6M -$1M -$2.5M
Cash From Operations $20.8M $10.6M -$701K -$8.3M $10.3M
 
Capital Expenditures $1.3M $1.1M $171K $2M $64K
Cash Acquisitions -- -$1M $231K -- --
Cash From Investing -$17.8M -$13.2M -$56.3M -$2M -$64K
 
Dividends Paid (Ex Special Dividend) -$5.6M -$183K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $79.7M $15M --
Long-Term Debt Repaid -$51.5M -$3.8M -$29.5M -$7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$830K $22K -$168K -$191K
Cash From Financing -$57.1M -$4.3M $50.7M $8.2M $362K
 
Beginning Cash (CF) $126.2M $138.1M $41M $29.4M $32M
Foreign Exchange Rate Adjustment $272K -$206K -$238K -$440K $466K
Additions / Reductions -$54M -$6.9M -$6.4M -$2.1M $10.6M
Ending Cash (CF) $72.5M $130.9M $34.4M $26.8M $43.1M
 
Levered Free Cash Flow $19.6M $9.5M -$872K -$10.4M $10.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $13.7M -$123.2M -$135M -$51.2M
Depreciation & Amoritzation -- $30M $50.1M $61.8M $49.6M
Stock-Based Compensation -- $13.7M $20.3M $4.4M $10.1M
Change in Accounts Receivable -- -$20.5M -$19.7M $14.4M -$14.1M
Change in Inventories -- $8M -$6.9M -$24.1M -$2.7M
Cash From Operations -- $35.3M -$5.7M $10.2M $29.8M
 
Capital Expenditures $2.3M $22.9M $23M $11.9M $801K
Cash Acquisitions -- -$46.8M -$216.1M $34.9M -$222K
Cash From Investing -- -$64.2M -$334.3M $13M -$1.7M
 
Dividends Paid (Ex Special Dividend) -$14.7M -$5.4M $183K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $382.1M $64M --
Long-Term Debt Repaid -- -$16.3M -$138.5M -$93.8M -$11.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $289K -$5.6M -$4M -$1.9M
Cash From Financing -- $87.2M $243.8M -$32.1M -$11.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $58.3M -$96.2M -$8.9M $16.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.5M $12.4M -$28.6M -$1.7M $29M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.5M $11.5M -$123.2M -$113.5M -$43.5M
Depreciation & Amoritzation $21.8M $23.2M $38.5M $44.9M $37.2M
Stock-Based Compensation -- $13.7M $14.2M $947K $8.3M
Change in Accounts Receivable $3.4M -$13.1M -$12.8M $19.2M -$4.9M
Change in Inventories -$7M $1.5M -$8.6M -$14.1M -$10.9M
Cash From Operations $46.4M $9.9M -$18.8M $5M $19.5M
 
Capital Expenditures $2.3M $4.6M $6.6M $7M $432K
Cash Acquisitions -- -$46.8M $0 $34.9M --
Cash From Investing -$18.8M -$62.5M -$113M $16.4M -$1.1M
 
Dividends Paid (Ex Special Dividend) -$14.7M -$183K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49M -- $104.7M $64M --
Long-Term Debt Repaid -$54M -$11.3M -$38.5M -$87.3M -$11.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$28K -$3.4M -$4M -$1.7M
Cash From Financing -$19.7M $97.1M $67.5M -$26.6M -$11.7M
 
Beginning Cash (CF) $321M $354.4M $222.9M $108.3M $94.1M
Foreign Exchange Rate Adjustment $86K -$377K -$531K $261K -$497K
Additions / Reductions $7.9M $44.5M -$64.3M -$5.3M $6.6M
Ending Cash (CF) $329M $398.4M $158M $103.3M $100.2M
 
Levered Free Cash Flow $44M $5.3M -$25.4M -$2M $19M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock