Financhill
Sell
21

BYU Quote, Financials, Valuation and Earnings

Last price:
$0.18
Seasonality move :
-11.42%
Day range:
$0.18 - $0.18
52-week range:
$0.16 - $6.38
Dividend yield:
0%
P/E ratio:
0.40x
P/S ratio:
0.04x
P/B ratio:
0.02x
Volume:
--
Avg. volume:
293.8K
1-year change:
-86.74%
Market cap:
$8.9M
Revenue:
$134.6M
EPS (TTM):
$0.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $663K $28.3M $201.1M $156.8M $134.6M
Revenue Growth (YoY) 35.85% 4163.69% 611.51% -22.03% -14.16%
 
Cost of Revenues $589.4K $24.6M $198.1M $155.8M $134.8M
Gross Profit $73.6K $3.6M $3M $1M -$189.5K
Gross Profit Margin 11.1% 12.84% 1.5% 0.66% -0.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $3M $8.1M $8.9M $16.6M
Other Inc / (Exp) -$3M -$3.5M -$285.8K $59.1K $15K
Operating Expenses $2.3M $3M $10M $8.9M $16.6M
Operating Income -$2.3M $592.7K -$7M -$7.9M -$16.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.2M -$222.4K $1.1M $7.5M $1.7M
Earnings of Discontinued Ops. -$1.7M -$3.6M -- -- --
Income Tax Expense $14.9K $2.2M $2M $3.3M $4M
Net Income to Company -$6.9M -$6M -$940.4K $4.3M -$2.3M
 
Minority Interest in Earnings $8.6K -- -- $271.6K $1.5M
Net Income to Common Excl Extra Items -$6.9M -$6M -$940.4K $4.5M -$719.8K
 
Basic EPS (Cont. Ops) -$222.50 -$30.00 -$2.00 $4.27 -$0.15
Diluted EPS (Cont. Ops) -$222.50 -$30.00 -$2.00 $3.86 -$0.15
Weighted Average Basic Share $31.1K $205.1K $429.7K $1.1M $4.7M
Weighted Average Diluted Share $31.1K $205.1K $484.4K $1.2M $8.5M
 
EBITDA -$5.2M $3.9M $6.8M $14.2M $11.4M
EBIT -$5.2M $3.4M $2.8M $9.2M $3.3M
 
Revenue (Reported) $663K $28.3M $201.1M $156.8M $134.6M
Operating Income (Reported) -$2.3M $592.7K -$7M -$7.9M -$16.8M
Operating Income (Adjusted) -$5.2M $3.4M $2.8M $9.2M $3.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.9M $54.8M $37.9M $33.9M $37.2M
Revenue Growth (YoY) -- 697.13% -30.83% -10.5% 9.59%
 
Cost of Revenues $3.7M $52.8M $38M $33.9M $37.2M
Gross Profit $3.2M $2M -$119.8K -$23.2K -$58.1K
Gross Profit Margin 45.94% 3.6% -0.32% -0.07% -0.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $292.1K $2.4M $2M $3M $2.4M
Other Inc / (Exp) -- $251K $105K $8.2K $4.3K
Operating Expenses $292.1K $2.4M $2M $3M $2.4M
Operating Income $2.9M -$394K -$2.1M -$3.1M -$2.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.7M $1.1M $2.2M $1.7M $4.8M
Earnings of Discontinued Ops. -$3M -- -- -- --
Income Tax Expense $1.1M $690K $874.8K $1M $1.6M
Net Income to Company $546.8K $457.6K $1.3M $679.7K $3.2M
 
Minority Interest in Earnings -- -- -- $382.6K $366.2K
Net Income to Common Excl Extra Items $546.8K $457.6K $1.3M $1.1M $3.5M
 
Basic EPS (Cont. Ops) $2.50 $1.00 $1.18 $0.23 $0.08
Diluted EPS (Cont. Ops) $2.50 $1.00 $1.07 $0.17 $0.07
Weighted Average Basic Share $234.5K $408.4K $1.1M $3M $38.8M
Weighted Average Diluted Share $234.5K $434.5K $1.2M $3.9M $44.1M
 
EBITDA $4.8M $2.8M $3.7M $4.1M $7.6M
EBIT $4.7M $1.8M $2.7M $2.1M $4.9M
 
Revenue (Reported) $6.9M $54.8M $37.9M $33.9M $37.2M
Operating Income (Reported) $2.9M -$394K -$2.1M -$3.1M -$2.5M
Operating Income (Adjusted) $4.7M $1.8M $2.7M $2.1M $4.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.7M $162.4M $196.7M $120.1M $123.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9M $160M $195.3M $120.1M $123.5M
Gross Profit $3.7M $2.5M $1.4M $15K -$181.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $8M $6.5M $16.9M $10M
Other Inc / (Exp) -$3.1M -$545.3K -$171.7K $87.5K $9.5K
Operating Expenses $1.2M $9.7M $8.4M $16.9M $10M
Operating Income $2.5M -$7.2M -$7M -$16.9M -$10.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.3M $671.5K $7.2M -$233.7K $14.6M
Earnings of Discontinued Ops. -$4.1M -$9.5K -- -- --
Income Tax Expense $1.6M $2.1M $3.1M $3.5M $5.4M
Net Income to Company -$8.9M -$1.4M $4.1M -$3.8M $9.2M
 
Minority Interest in Earnings $15.2K -- -- $1.4M $1.5M
Net Income to Common Excl Extra Items -$8.9M -$1.4M $4.1M -$2.3M $10.7M
 
Basic EPS (Cont. Ops) -$141.50 -$3.08 $4.68 -$1.58 $0.58
Diluted EPS (Cont. Ops) -$141.50 -$3.13 $4.57 -$1.86 $0.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$3M $8.3M $13.8M $9.1M $24.3M
EBIT -$3.2M $5.1M $9.5M $1.3M $15.6M
 
Revenue (Reported) $10.7M $162.4M $196.7M $120.1M $123.3M
Operating Income (Reported) $2.5M -$7.2M -$7M -$16.9M -$10.2M
Operating Income (Adjusted) -$3.2M $5.1M $9.5M $1.3M $15.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10M $144.2M $139.7M $103M $91.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3M $141.7M $138.9M $103.1M $91.9M
Gross Profit $3.7M $2.5M $876.3K -$147K -$139.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1M $6M $6.1M $14.1M $7.5M
Other Inc / (Exp) -$3.1M -$135.3K -$21.3K $7.1K $1.6K
Operating Expenses $1M $7.7M $6.1M $14.1M $7.5M
Operating Income $2.6M -$5.2M -$5.2M -$14.3M -$7.6M
 
Net Interest Expenses $1.6M -- -- -- --
EBT. Incl. Unusual Items -$170.2K $739.1K $6.9M -$832.3K $12.1M
Earnings of Discontinued Ops. -$3.5M -- -- -- --
Income Tax Expense $1.6M $1.5M $2.6M $2.9M $4.3M
Net Income to Company -$5.3M -$722.8K $4.3M -$3.7M $7.8M
 
Minority Interest in Earnings $7.1K -- -- $1.2M $1.1M
Net Income to Common Excl Extra Items -$5.3M -$722.8K $4.3M -$2.5M $8.9M
 
Basic EPS (Cont. Ops) -$34.00 -$3.08 $4.68 -$1.14 $0.48
Diluted EPS (Cont. Ops) -$34.00 -$3.13 $4.57 -$1.42 $0.35
Weighted Average Basic Share $479.1K $1.2M $2.8M $8.7M $73.9M
Weighted Average Diluted Share $479.1K $1.2M $3M $18M $88.3M
 
EBITDA $122.3K $4.5M $11.4M $6.3M $19.2M
EBIT -$100.6K $1.6M $8.2M $234K $12.5M
 
Revenue (Reported) $10M $144.2M $139.7M $103M $91.7M
Operating Income (Reported) $2.6M -$5.2M -$5.2M -$14.3M -$7.6M
Operating Income (Adjusted) -$100.6K $1.6M $8.2M $234K $12.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.8M $2.7M $4.3M $893.1K $1.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- $458.2K $259.8K
Prepaid Expenses -- -- -- -- --
Other Current Assets $40K $1.3M $3.3M $4M $10.1M
Total Current Assets $11M $78.3M $134.3M $148.6M $252.3M
 
Property Plant And Equipment -- -- $891.9K $203.2K $115.5K
Long-Term Investments $410K -- -- -- --
Goodwill -- $69.3M $71M $160.2M $157.5M
Other Intangibles -- $19.6M $21.3M $54.1M $45.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.4M $167.2M $227.4M $363.1M $455.3M
 
Accounts Payable -- -- $3.3M $1.3K --
Accrued Expenses $29.6K $994K $1.3M $1.8M $3.2M
Current Portion Of Long-Term Debt $315.7K -- $4M $4.7M $4.8M
Current Portion Of Capital Lease Obligations -- -- $310.7K $116.2K $86.7K
Other Current Liabilities $4.9M $21.2K $939.8K $65.2K $15.1K
Total Current Liabilities $5.6M $42.3M $26.8M $23.2M $31.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.6M $47.1M $31.6M $65.1M $72.1M
 
Common Stock $11.6K $79.1K $27.6K $2.1K $19.3K
Other Common Equity Adj -$334.3K $7.8M $13.1M -$6.4M -$13.5M
Common Equity $5.8M $120M $195.9M $299.2M $385.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$8.6K -- -- -$1.2M -$2.8M
Total Equity $5.8M $120M $195.9M $298M $383.1M
 
Total Liabilities and Equity $11.4M $167.2M $227.4M $363.1M $455.3M
Cash and Short Terms $1.8M $2.7M $4.3M $893.1K $1.5M
Total Debt $315.7K $1.7M $5.2M $5.7M $5.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3M $4.3M $2.7M $1.4M $327.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $369.6K -- -- -- --
Inventory -- -- $469.5K $269.7K $278.1K
Prepaid Expenses $6.9M -- $5.3K -- $4.8M
Other Current Assets $2.2M $6.7M $4.9M $9.4M $107.7K
Total Current Assets $99.7M $127.1M $180.2M $213M $315M
 
Property Plant And Equipment $237.5K $2.3K $626.5K $138.7K $38.6K
Long-Term Investments $410K -- -- -- --
Goodwill -- $69.8M $63.8M $155.4M $159M
Other Intangibles -- $21.9M $16.3M $46.6M $39.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $100.4M $218.8M $261M $415.2M $513.8M
 
Accounts Payable -- -- $1.1M $417.4K $600
Accrued Expenses $30.9K -- $1.7M $1.8M $2.4M
Current Portion Of Long-Term Debt -- $3M $4.9M $5.3M $4.7M
Current Portion Of Capital Lease Obligations $215.7K -- $295.4K $93.1K $16.2K
Other Current Liabilities $15K $3.8M $295.2K $16.9K $150
Total Current Liabilities $6.5M $23.8M $23M $30.7M $40.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.5M $28.1M $26.5M $70.8M $80.2M
 
Common Stock $71.1K $134.9K $55.4K $3.8K $50K
Other Common Equity Adj $3.1M $9.3M -$13.3M -$18.4M -$8.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$2.4M -$3.9M
Total Equity $93.9M $190.7M $234.5M $344.4M $433.5M
 
Total Liabilities and Equity $100.4M $218.8M $261M $415.2M $513.8M
Cash and Short Terms $3M $4.3M $2.7M $1.4M $327.3K
Total Debt -- $4.1M $5.9M $6.3M $5.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$6.9M -$6M -$940.4K $4.3M -$2.3M
Depreciation & Amoritzation -- $514.6K $4M $4.9M $8.1M
Stock-Based Compensation $884.2K $37.9K -- -- --
Change in Accounts Receivable -- $994.6K -$3.1M -$208.7K -$1.6M
Change in Inventories -- $403.5K -- -$491.9K $191.7K
Cash From Operations -$2.2M $29.9M $8M $4.3M $9.5M
 
Capital Expenditures -- -- $6M $256.9K $34.6K
Cash Acquisitions -- -$82.2M -$15.6M -$96.6M --
Cash From Investing -$8.9M -$132.6M -$71.5M -$125.5M -$100.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.1M $31.6M $6.5M $3M $3.1M
Long-Term Debt Repaid -- -$318.8K -$2.5M -$29.7K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M -- -- -- --
Cash From Financing $11.8M $106.1M $64.1M $117.4M $92.8M
 
Beginning Cash (CF) $1.5M $1.8M $2.7M $4.3M $893.1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $790.2K $3.4M $631.7K -$3.8M $2.3M
Ending Cash (CF) $2.4M $2.7M $4.3M $893.1K $1.5M
 
Levered Free Cash Flow -$2.2M $29.9M $2M $4.1M $9.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $546.8K $457.6K $1.3M $679.7K $3.2M
Depreciation & Amoritzation $76K $1M $1M $2M $2.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.9M -$1.5M -$402.6K -$609.3K -$8.7M
Change in Inventories -- $882.8K $1.1M -$11.2K -$278.1K
Cash From Operations $5.1M $4.7M $3.1M -$6.1M -$3.8M
 
Capital Expenditures -- $100 $500 -$200 --
Cash Acquisitions -- $560 -- -- --
Cash From Investing -$4.3M -$46.4M -$3.1M -$13.4M -$4.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $436.8K -$2M -- $10.1M --
Long-Term Debt Repaid -- $7.6M -$30.3K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $806.4K $39M -$30.3K $10.1M --
 
Beginning Cash (CF) $1.5M $6.9M $3.9M $1.3M $255.7K
Foreign Exchange Rate Adjustment $530.9K $36.6K -$1.2M $9.5M $3.9M
Additions / Reductions $1.6M -$2.6M -$41.9K -$9.4M -$3.8M
Ending Cash (CF) $3M $4.3M $2.7M $1.4M $327.3K
 
Levered Free Cash Flow $5.1M $4.7M $3.1M -$6.1M -$3.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$8.9M -$1.4M $4.1M -$3.8M $9.2M
Depreciation & Amoritzation $222.8K $3.2M $4.3M $7.8M $8.7M
Stock-Based Compensation -- -- -- $5.7M -$5.7M
Change in Accounts Receivable -- -$980K -$2.9M -$691.4K -$59.9M
Change in Inventories -- $403.5K -$504.5K $208.2K -$22.3K
Cash From Operations $2.2M $28.4M $10.7M $1.8M -$29.9M
 
Capital Expenditures -- $5.1M $1M $227.5K -$200
Cash Acquisitions $200K -$97.8M -$47.2K -- --
Cash From Investing -$86.6M -$111.7M -$72.6M -$126.9M -$35.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $33.7M $4.6M $5M $13.1M -$10M
Long-Term Debt Repaid -- -$2.8M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $85.5M $87.2M $61.9M $113.5M $73.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $4M $22.5K -$11.7M $8.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2M $23.3M $9.7M $1.6M -$29.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.3M -$722.8K $4.3M -$3.7M $7.8M
Depreciation & Amoritzation $222.8K $2.9M $3.2M $6.1M $6.7M
Stock-Based Compensation -- -- -- $5.7M --
Change in Accounts Receivable -- -$2M -$1.8M -$2.2M -$60.5M
Change in Inventories -- -- -$504.5K $195.6K -$18.3K
Cash From Operations $2.4M $941.9K $3.6M $1.1M -$38.4M
 
Capital Expenditures -- $5.1M $64.1K $34.8K --
Cash Acquisitions -- -$15.5M -- -- --
Cash From Investing -$83.1M -$62.2M -$63.2M -$64.7M -$5.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $31.6M $4.5M $3M $13.1M --
Long-Term Debt Repaid -- -$2.5M -$30.3K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $81M $62.1M $59.9M $56M $36.9M
 
Beginning Cash (CF) $4M $15.2M $11.8M $4.2M $2.3M
Foreign Exchange Rate Adjustment $912.2K $736.6K -$1.9M $8.1M $306.7K
Additions / Reductions $278.1K $854.8K $245.6K -$7.6M -$1.5M
Ending Cash (CF) $4.5M $16.8M $10.2M $4.7M $1.1M
 
Levered Free Cash Flow $2.4M -$4.2M $3.5M $1M -$38.4M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock