Financhill
Sell
11

BIRD Quote, Financials, Valuation and Earnings

Last price:
$5.15
Seasonality move :
-8.76%
Day range:
$5.08 - $5.27
52-week range:
$5.07 - $18.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.21x
P/B ratio:
0.40x
Volume:
48.3K
Avg. volume:
52.4K
1-year change:
-65.09%
Market cap:
$41.1M
Revenue:
$189.8M
EPS (TTM):
-$11.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $219.3M $277.5M $297.8M $254.1M $189.8M
Revenue Growth (YoY) 13.23% 26.53% 7.31% -14.68% -25.31%
 
Cost of Revenues $106.6M $130.8M $168.1M $149.8M $108.7M
Gross Profit $112.7M $146.7M $129.6M $104.2M $81.1M
Gross Profit Margin 51.41% 52.86% 43.53% 41.03% 42.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $142M $179.5M $225.8M $223.1M $175M
Other Inc / (Exp) -$452K -$11.5M -$3.9M -$37.3M -$983K
Operating Expenses $142M $179.5M $225.8M $223.1M $175M
Operating Income -$29.2M -$32.9M -$96.2M -$118.9M -$94M
 
Net Interest Expenses $297K $178K -- -- --
EBT. Incl. Unusual Items -$30M -$44.6M -$100.1M -$152.1M -$91.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.1M $810K $1.2M $334K $1.9M
Net Income to Company -$25.9M -$45.4M -$101.4M -$152.5M -$93.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.9M -$45.4M -$101.4M -$152.5M -$93.3M
 
Basic EPS (Cont. Ops) -$4.07 -$13.00 -$13.60 -$20.10 -$11.87
Diluted EPS (Cont. Ops) -$4.07 -$13.00 -$13.60 -$20.10 -$11.87
Weighted Average Basic Share $6.3M $3.5M $7.4M $7.6M $7.9M
Weighted Average Diluted Share $6.3M $3.5M $7.4M $7.6M $7.9M
 
EBITDA -$22.6M -$34.7M -$81.5M -$97.8M -$81.6M
EBIT -$29.7M -$44.4M -$96.2M -$118.9M -$94M
 
Revenue (Reported) $219.3M $277.5M $297.8M $254.1M $189.8M
Operating Income (Reported) -$29.2M -$32.9M -$96.2M -$118.9M -$94M
Operating Income (Adjusted) -$29.7M -$44.4M -$96.2M -$118.9M -$94M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $79.3M $97.2M $84.2M $72M $55.9M
Revenue Growth (YoY) -- 22.64% -13.41% -14.48% -22.42%
 
Cost of Revenues $39.9M $48.4M $47.9M $44.6M $38.4M
Gross Profit $39.4M $48.8M $36.3M $27.4M $17.5M
Gross Profit Margin 49.73% 50.17% 43.13% 38.03% 31.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.1M $55.2M $58.4M $56.4M $41.4M
Other Inc / (Exp) -$1.6M -$3.5M -$3.6M -$29.2M -$1.2M
Operating Expenses $49.1M $55.2M $58.4M $56.4M $41.4M
Operating Income -$9.7M -$6.4M -$22.1M -$29M -$24M
 
Net Interest Expenses -- $37K -- -- --
EBT. Incl. Unusual Items -$11.2M -$9.9M -$25.6M -$57.1M -$24.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M $512K -$726K -$297K $994K
Net Income to Company -- -$10.4M -$24.9M -$56.8M -$25.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M -$10.4M -$24.9M -$56.8M -$25.7M
 
Basic EPS (Cont. Ops) -$1.47 -$1.80 -$3.40 -$7.40 -$3.23
Diluted EPS (Cont. Ops) -$1.47 -$1.80 -$3.40 -$7.40 -$3.23
Weighted Average Basic Share $6.3M $7.4M $7.5M $7.7M $8M
Weighted Average Diluted Share $6.3M $7.4M $7.5M $7.7M $8M
 
EBITDA -$8.7M -$6.8M -$18.2M -$23.1M -$21.8M
EBIT -$11.2M -$9.9M -$21.8M -$29M -$24M
 
Revenue (Reported) $79.3M $97.2M $84.2M $72M $55.9M
Operating Income (Reported) -$9.7M -$6.4M -$22.1M -$29M -$24M
Operating Income (Adjusted) -$11.2M -$9.9M -$21.8M -$29M -$24M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $219.3M $277.5M $297.8M $254.1M $189.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $130.8M $168.1M $149.8M $108.7M
Gross Profit -- $146.7M $129.6M $104.2M $81.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $179.5M $225.8M $223.1M $175M
Other Inc / (Exp) -$2.1M -$11.5M -$4M -$37.3M -$985K
Operating Expenses -- $179.5M $225.8M $223.1M $175M
Operating Income -- -$32.9M -$96.2M -$118.9M -$94M
 
Net Interest Expenses $81K $177K -- -- --
EBT. Incl. Unusual Items -- -$44.6M -$100.1M -$152.1M -$91.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $809K $1.2M $334K $1.9M
Net Income to Company -- -$45.4M -$101.4M -$152.5M -$93.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$45.4M -$101.4M -$152.5M -$93.3M
 
Basic EPS (Cont. Ops) -- -$7.06 -$13.80 -$19.95 -$11.91
Diluted EPS (Cont. Ops) -- -$7.06 -$13.80 -$19.95 -$11.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$34.7M -$81.8M -$97.8M -$81.6M
EBIT -- -$44.4M -$96.5M -$118.9M -$94M
 
Revenue (Reported) $219.3M $277.5M $297.8M $254.1M $189.8M
Operating Income (Reported) -- -$32.9M -$96.2M -$118.9M -$94M
Operating Income (Adjusted) -- -$44.4M -$96.5M -$118.9M -$94M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $277.5M $297.8M $254.1M $189.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $130.8M $168.1M $149.8M $108.7M --
Gross Profit $146.7M $129.6M $104.2M $81.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $179.5M $225.8M $223.1M $175M --
Other Inc / (Exp) -$11.5M -$4M -$37.3M -$985K --
Operating Expenses $179.5M $225.8M $223.1M $175M --
Operating Income -$32.9M -$96.2M -$118.9M -$94M --
 
Net Interest Expenses $177K $35K -- -- --
EBT. Incl. Unusual Items -$44.6M -$100.1M -$152.1M -$91.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $809K $1.2M $334K $1.9M --
Net Income to Company -$45.4M -$101.4M -$152.5M -$93.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.4M -$101.4M -$152.5M -$93.3M --
 
Basic EPS (Cont. Ops) -$7.06 -$13.80 -$19.95 -$11.91 --
Diluted EPS (Cont. Ops) -$7.06 -$13.80 -$19.95 -$11.91 --
Weighted Average Basic Share $27.2M $29.8M $30.3M $31.5M --
Weighted Average Diluted Share $27.2M $29.8M $30.3M $31.5M --
 
EBITDA -$34.7M -$81.8M -$97.8M -$81.6M --
EBIT -$44.4M -$96.5M -$118.9M -$94M --
 
Revenue (Reported) $277.5M $297.8M $254.1M $189.8M --
Operating Income (Reported) -$32.9M -$96.2M -$118.9M -$94M --
Operating Income (Adjusted) -$44.4M -$96.5M -$118.9M -$94M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $126.6M $288.6M $167.1M $130M $66.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2M $11M $9.2M $8.2M $6.2M
Inventory $59.2M $106.9M $116.8M $57.8M $44.1M
Prepaid Expenses $4.7M $9M $6.7M $5.7M $5.1M
Other Current Assets -- -- -- -- $1K
Total Current Assets $214.8M $444.4M $308.9M $212.4M $130.6M
 
Property Plant And Equipment $23.3M $38M $145.6M $93.2M $55.9M
Long-Term Investments $2M $2.3M $2.3M $2M $200K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $156K $107K $57K $8K --
Total Assets $244M $488.4M $462.4M $312.7M $188.9M
 
Accounts Payable $20.2M $30.7M $12.2M $5.9M $10.8M
Accrued Expenses $10.7M $17.8M $13M $13.4M $11.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $10.3M $15.2M $10.9M
Other Current Liabilities -- -- -$1K -- --
Total Current Liabilities $54.7M $81.2M $50M $48.6M $44.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $269.6M $91.4M $145.6M $127.4M $87.2M
 
Common Stock $5K $15K $15K $1K $1K
Other Common Equity Adj $2M $666K -$3.6M -$3.3M -$5.7M
Common Equity -$25.5M $397M $316.8M $185.3M $101.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$25.5M $397M $316.8M $185.3M $101.7M
 
Total Liabilities and Equity $244M $488.4M $462.4M $312.7M $188.9M
Cash and Short Terms $126.6M $288.6M $167.1M $130M $66.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $126.6M $288.6M $167.1M $130M $66.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2M $11M $9.2M $8.2M $6.2M
Inventory $59.2M $106.9M $116.8M $57.8M $44.1M
Prepaid Expenses $4.7M $9M $6.7M $5.7M $5.1M
Other Current Assets -- -- -- -- $1K
Total Current Assets $214.8M $444.4M $308.9M $212.4M $130.6M
 
Property Plant And Equipment $23.3M $38M $145.6M $93.2M $55.9M
Long-Term Investments $2M $2.3M $2.3M $2M $200K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $156K $107K $57K $8K --
Total Assets $244M $488.4M $462.4M $312.7M $188.9M
 
Accounts Payable $20.2M $30.7M $12.2M $5.9M $10.8M
Accrued Expenses $10.7M $17.8M $13M $13.4M $11.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $10.3M $15.2M $10.9M
Other Current Liabilities -- -- -$1K -- --
Total Current Liabilities $54.7M $81.2M $50M $48.6M $44.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $269.6M $91.4M $145.6M $127.4M $87.2M
 
Common Stock $5K $15K $15K $1K $1K
Other Common Equity Adj $2M $666K -$3.6M -$3.3M -$5.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$25.5M $397M $316.8M $185.3M $101.7M
 
Total Liabilities and Equity $244M $488.4M $462.4M $312.7M $188.9M
Cash and Short Terms $126.6M $288.6M $167.1M $130M $66.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$25.9M -$45.4M -$101.4M -$152.5M -$93.3M
Depreciation & Amoritzation $7.1M $9.7M $14.7M $21M $12.4M
Stock-Based Compensation $6.8M $11.2M $19.9M $19.3M $11.5M
Change in Accounts Receivable -$740K -$9.1M $1.6M $1M $2M
Change in Inventories -$13.9M -$48.5M -$24.7M $47.5M $6.9M
Cash From Operations -$34.6M -$50.9M -$90.6M -$30.2M -$63.9M
 
Capital Expenditures $14.4M $24.2M $31.4M $10.9M $4.1M
Cash Acquisitions -- -- -- $2.2M $4M
Cash From Investing -$16.3M -$25.6M -$32.3M -$7.7M $2.1M
 
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 -- -$4.7M -$910K -$581K -$1K
Cash From Financing $102.2M $238.2M $3.6M $640K $287K
 
Beginning Cash (CF) $75M $127.3M $288.6M $167.8M $130.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.3M $161.7M -$119.3M -$37.3M -$61.5M
Ending Cash (CF) $127.3M $288.6M $167.8M $130.7M $67.6M
 
Levered Free Cash Flow -$48.9M -$75M -$121.9M -$41.1M -$68M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$10.4M -$24.9M -$56.8M -$25.7M
Depreciation & Amoritzation -- $3.1M $3.6M $5.9M $2.2M
Stock-Based Compensation -- $3.9M $5.1M $3.7M $2.6M
Change in Accounts Receivable -- -$9M $42K -$2.8M -$284K
Change in Inventories -- -$7.7M $10.1M $24.4M $11.4M
Cash From Operations -- -$5.4M -$8.4M -$4.7M -$10.8M
 
Capital Expenditures -- $6.5M $6.4M $1.2M $1M
Cash Acquisitions -- -- -- $2.2M $1.6M
Cash From Investing -- -$7.3M -$6.7M $1M $586K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.2M -$14K -$222K --
Cash From Financing -- $235.8M $377K $250K $104K
 
Beginning Cash (CF) -- $65.4M $181.4M $133.1M $79.5M
Foreign Exchange Rate Adjustment -- $30K $1.2M $1M -$1.7M
Additions / Reductions -- $223.2M -$14.8M -$3.5M -$10.2M
Ending Cash (CF) -- $288.6M $167.8M $130.7M $67.6M
 
Levered Free Cash Flow -- -$11.9M -$14.8M -$5.9M -$11.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$45.4M -$101.4M -$152.5M -$93.3M
Depreciation & Amoritzation -- $9.7M $14.7M $21M $12.4M
Stock-Based Compensation -- $11.2M $19.9M $19.3M $11.5M
Change in Accounts Receivable -- -$9.1M $1.6M $1M $2M
Change in Inventories -- -$48.5M -$24.7M $47.5M $6.9M
Cash From Operations -$34.6M -$50.9M -$90.6M -$30.2M -$63.9M
 
Capital Expenditures -- $24.2M $31.4M $10.9M $4.1M
Cash Acquisitions -- -- -- $2.2M $4M
Cash From Investing -- -$25.6M -$32.3M -$7.7M $2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$910K -$581K -$1K
Cash From Financing -- $238.2M $3.6M $640K $287K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $161.7M -$119.3M -$37.3M -$61.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$75M -$121.9M -$41.1M -$68M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$45.4M -$101.4M -$152.5M -$93.3M --
Depreciation & Amoritzation $9.7M $14.7M $21M $12.4M --
Stock-Based Compensation $11.2M $19.9M $19.3M $11.5M --
Change in Accounts Receivable -$9.1M $1.6M $1M $2M --
Change in Inventories -$48.5M -$24.7M $47.5M $6.9M --
Cash From Operations -$50.9M -$90.6M -$30.2M -$63.9M --
 
Capital Expenditures $24.2M $31.4M $10.9M $4.1M --
Cash Acquisitions -- -- $2.2M $4M --
Cash From Investing -$25.6M -$32.3M -$7.7M $2.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $539K -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.7M -$910K -$581K -$1K --
Cash From Financing $238.2M $3.6M $640K $287K --
 
Beginning Cash (CF) $386.8M $918.2M $585.4M $401.1M --
Foreign Exchange Rate Adjustment -$341K -$1.5M $200K -$1.6M --
Additions / Reductions $161.7M -$119.3M -$37.3M -$61.5M --
Ending Cash (CF) $548.2M $797.4M $548.3M $338.1M --
 
Levered Free Cash Flow -$75M -$121.9M -$41.1M -$68M --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock