Financhill
Sell
15

BRLT Quote, Financials, Valuation and Earnings

Last price:
$1.88
Seasonality move :
-25.67%
Day range:
$1.75 - $2.00
52-week range:
$1.52 - $3.46
Dividend yield:
0%
P/E ratio:
61.67x
P/S ratio:
0.33x
P/B ratio:
1.74x
Volume:
66.5K
Avg. volume:
76.6K
1-year change:
-44.61%
Market cap:
$25.2M
Revenue:
$446.4M
EPS (TTM):
$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $201.3M $251.8M $380.2M $439.9M $446.4M
Revenue Growth (YoY) -- 25.07% 50.98% 15.7% 1.48%
 
Cost of Revenues $116.4M $139.5M $192.8M $205.6M $189.4M
Gross Profit $84.9M $112.3M $187.4M $234.3M $257M
Gross Profit Margin 42.18% 44.6% 49.3% 53.26% 57.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.3M $85.7M $147.3M $211M $252.5M
Other Inc / (Exp) -$126K -$74K -$6.6M $188K $4.9M
Operating Expenses $90.3M $85.7M $147.3M $211M $252.5M
Operating Income -$5.4M $26.6M $40.1M $23.3M $4.5M
 
Net Interest Expenses $2.3M $4.9M $7.6M $4.7M $5.1M
EBT. Incl. Unusual Items -$7.8M $21.6M $25.9M $18.9M $4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$316K -$168K -$431K
Net Income to Company -$7.8M $21.6M $26.3M $19M $4.7M
 
Minority Interest in Earnings -- -- -$24.7M -$16.9M -$4.2M
Net Income to Common Excl Extra Items -$7.8M $21.6M $1.5M $2.1M $584K
 
Basic EPS (Cont. Ops) -$0.93 $2.59 $0.16 $0.20 $0.05
Diluted EPS (Cont. Ops) -$0.93 $2.59 $0.10 $0.15 $0.04
Weighted Average Basic Share $8.3M $8.3M $9.6M $10.7M $11.9M
Weighted Average Diluted Share $8.3M $8.3M $96.7M $96.5M $97.1M
 
EBITDA -$4.9M $27.2M $34.4M $25.4M $13.6M
EBIT -$5.5M $26.5M $33.5M $23.5M $9.4M
 
Revenue (Reported) $201.3M $251.8M $380.2M $439.9M $446.4M
Operating Income (Reported) -$5.4M $26.6M $40.1M $23.3M $4.5M
Operating Income (Adjusted) -$5.5M $26.5M $33.5M $23.5M $9.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $71.4M $95.2M $111.4M $114.2M $99.9M
Revenue Growth (YoY) -- 33.3% 16.97% 2.47% -12.51%
 
Cost of Revenues $40.6M $47.2M $50.5M $47.3M $39.1M
Gross Profit $30.8M $48M $60.9M $66.8M $60.8M
Gross Profit Margin 43.18% 50.42% 54.68% 58.54% 60.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.5M $38.1M $54.6M $64.8M $61.8M
Other Inc / (Exp) -$59K -$4M $374K $1.4M $1.5M
Operating Expenses $21.5M $38.1M $54.6M $64.8M $61.8M
Operating Income $9.3M $9.9M $6.3M $2M -$1.1M
 
Net Interest Expenses $1.2M $1.9M $778K $1.3M $1.3M
EBT. Incl. Unusual Items $8M $4M $5.9M $2.1M -$864K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $23K $180K $95K $211K
Net Income to Company -- $4M $5.7M $2M -$1.1M
 
Minority Interest in Earnings -- -$3.9M -$5.1M -$1.8M $934K
Net Income to Common Excl Extra Items $8M $66K $646K $245K -$141K
 
Basic EPS (Cont. Ops) $0.96 $0.01 $0.06 $0.02 -$0.01
Diluted EPS (Cont. Ops) $0.96 $0.01 $0.05 $0.02 -$0.01
Weighted Average Basic Share $8.3M $9.6M $10.9M $12.1M $13.5M
Weighted Average Diluted Share $8.3M $96.6M $96.6M $97.2M $13.5M
 
EBITDA $9.4M $6.1M $7.2M $4.5M $1.8M
EBIT $9.3M $5.9M $6.7M $3.4M $456K
 
Revenue (Reported) $71.4M $95.2M $111.4M $114.2M $99.9M
Operating Income (Reported) $9.3M $9.9M $6.3M $2M -$1.1M
Operating Income (Adjusted) $9.3M $5.9M $6.7M $3.4M $456K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $346.9M $442.2M $441.7M $427M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $180.1M $211M $192.2M $170.8M
Gross Profit -- $166.8M $231.1M $249.4M $256.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $124.9M $200.9M $240.1M $254M
Other Inc / (Exp) -$59K -$6.5M -$434K $4M $6M
Operating Expenses -- $124.9M $200.9M $240.1M $254M
Operating Income -- $41.9M $30.2M $9.3M $2.1M
 
Net Interest Expenses $1.2M $7.1M $5.5M $4.8M $5.1M
EBT. Incl. Unusual Items -- $28.2M $24.3M $8.5M $3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $23K $50K -$438K -$328K
Net Income to Company -- -- $24.2M $9M $3.3M
 
Minority Interest in Earnings -- -$3.9M -$21.4M -$7.9M -$2.9M
Net Income to Common Excl Extra Items -- $24.3M $2.9M $1.1M $426K
 
Basic EPS (Cont. Ops) -- $2.41 $0.29 $0.10 $0.03
Diluted EPS (Cont. Ops) -- $2.41 $0.20 $0.05 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $36M $31.4M $17M $13.2M
EBIT -- $35.3M $29.8M $13.3M $8.1M
 
Revenue (Reported) -- $346.9M $442.2M $441.7M $427M
Operating Income (Reported) -- $41.9M $30.2M $9.3M $2.1M
Operating Income (Adjusted) -- $35.3M $29.8M $13.3M $8.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $71.4M $258.3M $320.3M $322M $302.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.6M $133.1M $151.4M $138M $119.5M
Gross Profit $30.8M $125.1M $168.9M $184M $183.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.5M $98M $151.6M $180.7M $182.2M
Other Inc / (Exp) -$59K -$6.5M -$351K $3.4M $4.5M
Operating Expenses $21.5M $98M $151.6M $180.7M $182.2M
Operating Income $9.3M $27.2M $17.3M $3.3M $940K
 
Net Interest Expenses $1.2M $5.8M $3.7M $3.8M $3.8M
EBT. Incl. Unusual Items $8M $14.9M $13.2M $2.9M $1.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $23K $389K $119K $222K
Net Income to Company -- $14.8M $12.8M $2.8M $1.4M
 
Minority Interest in Earnings -- -$3.9M -$11.4M -$2.5M -$1.2M
Net Income to Common Excl Extra Items $8M $11M $1.4M $341K $183K
 
Basic EPS (Cont. Ops) $0.96 $0.81 $0.14 $0.03 $0.01
Diluted EPS (Cont. Ops) $0.96 $0.81 $0.11 $0.00 $0.01
Weighted Average Basic Share $8.3M $34.6M $31.7M $35.3M $39.5M
Weighted Average Diluted Share $8.3M $121.6M $289.3M $205.5M $209.6M
 
EBITDA $9.4M $21.2M $18.2M $9.7M $9.3M
EBIT $9.3M $20.7M $16.9M $6.7M $5.4M
 
Revenue (Reported) $71.4M $258.3M $320.3M $322M $302.6M
Operating Income (Reported) $9.3M $27.2M $17.3M $3.3M $940K
Operating Income (Adjusted) $9.3M $20.7M $16.9M $6.7M $5.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $40.4M $66.3M $172.9M $154.6M $155.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $10.8M $13.6M $24.7M $39.3M $37.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.3M $2.9M $8.2M $11.8M $11M
Total Current Assets $53.7M $83M $206M $205.9M $204.9M
 
Property Plant And Equipment $2M $2M $6.7M $44.4M $56.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $252K $258K $601K $3.3M $2.7M
Total Assets $55.9M $85.2M $217.7M $262.6M $273.6M
 
Accounts Payable $10.8M $10.8M $14.5M $11M $4.5M
Accrued Expenses $7.3M $10.8M $19M $28.5M $31.3M
Current Portion Of Long-Term Debt -- -- $30.8M $3.3M $4.1M
Current Portion Of Capital Lease Obligations -- -- -- $3.9M $5M
Other Current Liabilities $2.2M $1.3M $3.2M $2.8M $6M
Total Current Liabilities $32M $38.7M $92.8M $74.5M $76.9M
 
Long-Term Debt $32.7M $62.2M $32.8M $59.5M $55.6M
Capital Leases -- -- -- -- --
Total Liabilities $147.4M $170.6M $134.9M $169.4M $176.1M
 
Common Stock -$91.5M -$85.4M $10K $10K $10K
Other Common Equity Adj -- -- -- -- --
Common Equity -$91.5M -$85.4M $8.4M $10.9M $12.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $74.4M $82.2M $84.9M
Total Equity -$91.5M -$85.4M $82.8M $93.1M $97.5M
 
Total Liabilities and Equity $55.9M $85.2M $217.7M $262.6M $273.6M
Cash and Short Terms $40.4M $66.3M $172.9M $154.6M $155.8M
Total Debt $32.7M $62.2M $63.6M $62.7M $59.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $161.1M $152.9M $147.1M $152.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- $20.1M $40.3M $37.3M $38.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $7.7M $9.8M $11.3M $11.3M
Total Current Assets -- $189M $203.2M $195.9M $202.7M
 
Property Plant And Equipment -- $6M $37.4M $57.9M $57.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $552K $3.1M $2.7M $3.4M
Total Assets -- $199.9M $252.4M $265.7M $273.2M
 
Accounts Payable -- $11.5M $10.4M $4.1M $2.2M
Accrued Expenses -- $19M $27.6M $26.9M $26.6M
Current Portion Of Long-Term Debt -- $20.5M $3.3M $3.7M $6.5M
Current Portion Of Capital Lease Obligations -- -- $3.3M $4.9M $5.9M
Other Current Liabilities -- $2.5M $5.2M $3.9M $5.6M
Total Current Liabilities -- $78.6M $77.6M $70.8M $72.4M
 
Long-Term Debt -- $42.7M $60.2M $56.7M $51.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $130M $167.8M $172.2M $168.9M
 
Common Stock -- $10K $10K $10K $10K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $62.9M $74.9M $81.6M $89.9M
Total Equity -- $70M $84.6M $93.4M $104.4M
 
Total Liabilities and Equity -- $199.9M $252.4M $265.7M $273.2M
Cash and Short Terms -- $161.1M $152.9M $147.1M $152.7M
Total Debt -- $63.2M $63.5M $60.4M $58.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$7.8M $21.6M $26.3M $19M $4.7M
Depreciation & Amoritzation $622K $646K $860K $1.9M $4.2M
Stock-Based Compensation $43K $46K $2.8M $8.8M $10M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.4M -$2.8M -$11.2M -$14.8M $1.5M
Cash From Operations $567K $26.7M $46.1M $14.5M $26.2M
 
Capital Expenditures $678K $584K $5.6M $9.1M $11.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$678K -$584K -$5.6M -$9.1M -$11.9M
 
Dividends Paid (Ex Special Dividend) -- -$30M -- -- --
Special Dividend Paid
Long-Term Debt Issued $35M $32.7M -- $65M --
Long-Term Debt Repaid -$11M -$2.7M -- -$69M -$3.3M
Repurchase of Common Stock -- -- -$14M -- --
Other Financing Activities -$1.4M -$263K -$21.4M -$19.6M -$9.9M
Cash From Financing $22.6M -$263K $66.1M -$23.6M -$13.1M
 
Beginning Cash (CF) $18.1M $40.6M $66.5M $173.1M $154.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.5M $25.9M $106.6M -$18.2M $1.2M
Ending Cash (CF) $40.6M $66.5M $173.1M $154.9M $156M
 
Levered Free Cash Flow -$111K $26.1M $40.5M $5.4M $14.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $4M $5.7M $2M -$1.1M
Depreciation & Amoritzation -- $215K $501K $1.1M $1.3M
Stock-Based Compensation -- $684K $2.3M $2.6M $2.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$2.9M -$5.1M $2.2M -$314K
Cash From Operations -- $13.6M $4.1M $4.6M $2M
 
Capital Expenditures -- $1.7M $2.5M $1.6M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.7M -$2.5M -$1.6M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$813K -$813K --
Repurchase of Common Stock -- -$14M -- -- -$179K
Other Financing Activities -- -$3.6M -$3.4M -$4.7M -$50K
Cash From Financing -- $84.2M -$4.3M -$5.5M -$229K
 
Beginning Cash (CF) -- $65.2M $155.7M $149.8M $152.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $96.1M -$2.6M -$2.5M $445K
Ending Cash (CF) -- $161.3M $153.1M $147.3M $152.9M
 
Levered Free Cash Flow -- $11.9M $1.6M $3.1M $674K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $24.2M $9M $3.3M
Depreciation & Amoritzation -- -- $1.6M $3.7M $5.1M
Stock-Based Compensation -- $872K $8.5M $9.7M $10M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$20.3M $2.9M -$1.1M
Cash From Operations -- -- $21.3M $21M $14.2M
 
Capital Expenditures -- $4.4M $7.8M $13.3M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$7.8M -$13.3M -$3.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$68.2M -$3.3M -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$18.1M -$10.3M -$1.9M
Cash From Financing -- -- -$21.6M -$13.5M -$4.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$8.2M -$5.8M $5.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $13.5M $7.7M $10.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $14.8M $12.8M $2.8M $1.4M
Depreciation & Amoritzation -- $536K $1.2M $3M $3.8M
Stock-Based Compensation -- $872K $6.6M $7.5M $7.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$6.5M -$15.6M $2M -$585K
Cash From Operations -- $33.8M $9M $15.5M $3.5M
 
Capital Expenditures -- $4.4M $6.6M $10.7M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.4M -$6.6M -$10.7M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $65M -- --
Long-Term Debt Repaid -- -- -$68.2M -$2.4M -$1.6M
Repurchase of Common Stock -- -$14M -- -- -$438K
Other Financing Activities -- -$22.5M -$19.2M -$9.9M -$1.9M
Cash From Financing -- $65.4M -$22.4M -$12.3M -$3.9M
 
Beginning Cash (CF) -- $204.4M $493.9M $450.8M $456.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $94.8M -$19.9M -$7.5M -$3.2M
Ending Cash (CF) -- $299.2M $474M $443.3M $453M
 
Levered Free Cash Flow -- $29.4M $2.5M $4.8M $774K

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 7.07% over the past day.

Sell
47
CEG alert for Jan 10

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
8
CRNX alert for Jan 10

Crinetics Pharmaceuticals [CRNX] is down 16.31% over the past day.

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

Show me the best stock