Financhill
Sell
9

BEDU Quote, Financials, Valuation and Earnings

Last price:
$2.05
Seasonality move :
-7.98%
Day range:
$1.82 - $2.02
52-week range:
$1.24 - $3.23
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.23x
P/B ratio:
0.75x
Volume:
8.3K
Avg. volume:
7.3K
1-year change:
38.06%
Market cap:
$55M
Revenue:
$244M
EPS (TTM):
-$1.66
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $209.9M $214.2M $221.3M $252.1M $244M
Revenue Growth (YoY) 115.76% 2.08% 3.28% 13.96% -3.25%
 
Cost of Revenues $150.6M $180.4M $164.3M $185.6M $174M
Gross Profit $59.3M $33.9M $57M $66.5M $70M
Gross Profit Margin 28.23% 15.8% 25.75% 26.38% 28.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80M $81.9M $70.5M $73M $65.2M
Other Inc / (Exp) $4.4M $2.9M -$64.8M -$23.9M -$120.3M
Operating Expenses $75M $78.1M $69.9M $66.7M $64.7M
Operating Income -$15.8M -$44.2M -$12.9M -$237.8K $5.3M
 
Net Interest Expenses $23.2M $25.9M $19.4M $775.7K $182.8K
EBT. Incl. Unusual Items -$34.5M -$67.2M -$97.1M -$24.9M -$115.1M
Earnings of Discontinued Ops. $67M $56.4M -$2.5M -$4M -$22.8M
Income Tax Expense $9.1M $14.4M $8.5M $26.1M $4.6M
Net Income to Company $23.3M -$25.3M -$108.2M -$55M -$143.6M
 
Minority Interest in Earnings -$450.5K $17.3M -$892.1K -$1.2M $5.1M
Net Income to Common Excl Extra Items $22.9M -$8.1M -$109M -$56.2M -$138.5M
 
Basic EPS (Cont. Ops) $0.76 -$0.28 -$3.68 -$1.90 -$4.67
Diluted EPS (Cont. Ops) $0.76 -$0.28 -$3.68 -$1.90 -$4.67
Weighted Average Basic Share $30M $29.8M $29.7M $29.7M $29.7M
Weighted Average Diluted Share $30M $29.8M $29.7M $29.7M $29.7M
 
EBITDA $12.3M -$7.4M -$59.9M -$12.2M -$106.2M
EBIT -$15.8M -$41.3M -$77.7M -$24.2M -$114.9M
 
Revenue (Reported) $209.9M $214.2M $221.3M $252.1M $244M
Operating Income (Reported) -$15.8M -$44.2M -$12.9M -$237.8K $5.3M
Operating Income (Adjusted) -$15.8M -$41.3M -$77.7M -$24.2M -$114.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue -$176.5M $49.5M $19M $28.9M $14.9M
Revenue Growth (YoY) -- -- -84.73% 52.26% -48.59%
 
Cost of Revenues -$83.1M $42M $22.5M $31.8M $23.8M
Gross Profit -$93.5M $7.5M -$3.5M -$2.9M -$8.9M
Gross Profit Margin 52.94% 15.1% -18.44% -9.98% -60.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$6.6M $24.5M $8.4M $10.4M $5.2M
Other Inc / (Exp) -$3M -$9.5M -$77.6M -$22.9M -$102.5M
Operating Expenses -$9.2M $23.5M $8.4M $11.2M $5.3M
Operating Income -$84.2M -$16M -$11.9M -$14.1M -$14.2M
 
Net Interest Expenses $8.1M $7.3M $2.3M -- --
EBT. Incl. Unusual Items -$95.3M -$32.8M -$91.8M -$36.5M -$116.6M
Earnings of Discontinued Ops. -- -$30.8M -- -- --
Income Tax Expense -$6.9M $10.3M $1.2M $6.9M -$844.9K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$746.3K $17.4M -$1.1M -$596.5K $2.3M
Net Income to Common Excl Extra Items -$21.9M -$56.6M -$96.5M -$47.9M -$137.3M
 
Basic EPS (Cont. Ops) -$0.74 -$1.89 -$0.53 -$1.61 -$4.62
Diluted EPS (Cont. Ops) -$0.74 -$1.89 -$0.53 -$1.61 -$4.62
Weighted Average Basic Share $29.9M $29.7M $29.7M $29.7M $29.7M
Weighted Average Diluted Share $29.9M $29.7M $29.7M $29.7M $29.7M
 
EBITDA -$91.6M -$25.5M -$89.5M -$37M -$116.7M
EBIT -$91.6M -$25.5M -$89.5M -$37M -$116.7M
 
Revenue (Reported) -$176.5M $49.5M $19M $28.9M $14.9M
Operating Income (Reported) -$84.2M -$16M -$11.9M -$14.1M -$14.2M
Operating Income (Adjusted) -$91.6M -$25.5M -$89.5M -$37M -$116.7M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $208.8M $386.2M $191.7M $253.1M $243.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $150.1M $279.5M $158.8M $186.1M $173.9M
Gross Profit $58.7M $106.7M $32.9M $67M $69.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79.9M $109.9M $70.9M $73.3M $65.2M
Other Inc / (Exp) $4.4M $7M -$76.7M -$23.4M -$120.2M
Operating Expenses $75M $105.7M $68.7M $67M $64.7M
Operating Income -$16.3M $945.4K -$35.8M -$100 $5.2M
 
Net Interest Expenses $23.2M $25.9M $21.6M $791.1K $186.7K
EBT. Incl. Unusual Items -$35.1M -$17.9M -$134M -$24.2M -$115.2M
Earnings of Discontinued Ops. -- $9M $9M -- --
Income Tax Expense $9M $17.8M $17.6M $26.1M $4.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$440.3K $15.4M $15M -$1.2M $5.1M
Net Income to Common Excl Extra Items $22.6M -$11.5M -$130.2M -$55.4M -$138.5M
 
Basic EPS (Cont. Ops) $0.75 -$0.32 -$1.59 -$1.86 -$4.67
Diluted EPS (Cont. Ops) $0.75 -$0.32 -$1.59 -$1.86 -$4.67
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$18.7M $3.3M -$112.4M -$23.8M -$115M
EBIT -$18.7M $3.3M -$112.4M -$23.8M -$115M
 
Revenue (Reported) $208.8M $386.2M $191.7M $253.1M $243.9M
Operating Income (Reported) -$16.3M $945.4K -$35.8M -$100 $5.2M
Operating Income (Adjusted) -$18.7M $3.3M -$112.4M -$23.8M -$115M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $386.2M $86.4M $253.1M $243.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $279.5M $69M $186.1M $173.9M --
Gross Profit $106.7M $17.3M $67M $69.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $109.9M $26.4M $73.3M $65.2M --
Other Inc / (Exp) $7M -$73.1M -$23.4M -$120.2M --
Operating Expenses $105.7M $26.3M $67M $64.7M --
Operating Income $945.5K -$8.9M -$130 $5.2M --
 
Net Interest Expenses $25.9M $6.3M $1.2M $398.6K --
EBT. Incl. Unusual Items -$17.9M -$88.4M -$24.2M -$115.2M --
Earnings of Discontinued Ops. $9M -- -- -- --
Income Tax Expense $17.8M $5.6M $26.1M $4.6M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $15.4M -$1.4M -$1.2M $5.1M --
Net Income to Common Excl Extra Items -$11.5M -$97.9M -$55.4M -$138.5M --
 
Basic EPS (Cont. Ops) -$0.32 -$0.58 -$1.86 -$4.67 --
Diluted EPS (Cont. Ops) -$0.32 -$0.58 -$1.86 -$4.67 --
Weighted Average Basic Share $119.2M $59.3M $118.7M $118.7M --
Weighted Average Diluted Share $119.2M $59.3M $118.7M $118.7M --
 
EBITDA $3.3M -$82M -$23.8M -$115M --
EBIT $3.3M -$82M -$23.8M -$115M --
 
Revenue (Reported) $386.2M $86.4M $253.1M $243.9M --
Operating Income (Reported) $945.5K -$8.9M -$130 $5.2M --
Operating Income (Adjusted) $3.3M -$82M -$23.8M -$115M --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $141.7M $130.4M $96M $56.3M $69.5M
Short Term Investments $2M -- -- -- --
Accounts Receivable, Net $2.2M $6.4M $2.6M $1.9M $2.6M
Inventory $872.8K $1.2M $992.4K $162.4K $163.5K
Prepaid Expenses $11.4M $9.7M $14.5M $11.2M $8.6M
Other Current Assets $2.1M $1.2M $1M $1.2M $932.3K
Total Current Assets $1B $569.4M $173.6M $127.3M $93.6M
 
Property Plant And Equipment $346.3M $342.6M $267.6M $258.3M $249.4M
Long-Term Investments $8M $11.6M $5.8M $4.5M $3.4M
Goodwill $299M $301.1M $207.2M $152.5M $74.3M
Other Intangibles $73.5M $75M $46.6M $42.6M $7M
Other Long-Term Assets $160.2M $10.8M $2.5M $48.8M $1.3M
Total Assets $2B $1.3B $715.6M $634.1M $429.3M
 
Accounts Payable $9.9M $11.3M $14.5M $13M $12.9M
Accrued Expenses $22.2M $16.6M $22.2M $21.3M $16.7M
Current Portion Of Long-Term Debt $135.6M $116.4M $21.6M -- --
Current Portion Of Capital Lease Obligations $28.6M $19M $15.1M $14.4M $15M
Other Current Liabilities $521.3M $5.1M $8.7M $41.4M $2.5M
Total Current Liabilities $890M $622.4M $228.6M $203.2M $141.3M
 
Long-Term Debt $293.9M $95.1K $91.5K -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $887.1M $441.7M $418.3M $343.9M
 
Common Stock $1.2K $1.2K $1.2K $1.1K $1.1K
Other Common Equity Adj $36.5M $26.4M $7.1M $26.4M $29.3M
Common Equity $398.7M $393.2M $241.2M $194.4M $72.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $56.3M $40.2M $32.6M $21.3M $12.6M
Total Equity $455M $433.4M $273.8M $215.7M $85.4M
 
Total Liabilities and Equity $2B $1.3B $715.6M $634.1M $429.3M
Cash and Short Terms $143.7M $130.4M $96M $56.3M $69.5M
Total Debt $429.4M $400M $21.7M -- --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $141.7M $130.4M $96M $56.3M $69.5M
Short Term Investments $2M -- -- -- --
Accounts Receivable, Net $2.2M $6.4M $2.6M $1.9M $2.6M
Inventory $872.8K $1.2M $992.4K $162.4K $163.5K
Prepaid Expenses $11.4M $9.7M $14.5M $11.2M $8.6M
Other Current Assets $2.1M $1.2M $1M $1.2M $932.3K
Total Current Assets $1B $569.4M $173.6M $127.3M $93.6M
 
Property Plant And Equipment $346.3M $342.6M $267.6M $258.3M $249.4M
Long-Term Investments $8M $11.6M $5.8M $4.5M $3.4M
Goodwill $299M $301.1M $207.2M $152.5M $74.3M
Other Intangibles $73.5M $75M $46.6M $42.6M $7M
Other Long-Term Assets $160.2M $10.8M $2.5M $48.8M $1.3M
Total Assets $2B $1.3B $715.6M $634.1M $429.3M
 
Accounts Payable $9.9M $11.3M $14.5M $13M $12.9M
Accrued Expenses $22.2M $16.6M $22.2M $21.3M $16.7M
Current Portion Of Long-Term Debt $135.6M $116.4M $21.6M -- --
Current Portion Of Capital Lease Obligations $28.6M $19M $15.1M $14.4M $15M
Other Current Liabilities $521.3M $5.1M $8.7M $41.4M $2.5M
Total Current Liabilities $890M $622.4M $228.6M $203.2M $141.3M
 
Long-Term Debt $293.9M $95.1K $91.5K -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $887.1M $441.7M $418.3M $343.9M
 
Common Stock $1.2K $1.2K $1.2K $1.1K $1.1K
Other Common Equity Adj $36.5M $26.4M $7.1M $26.4M $29.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $56.3M $40.2M $32.6M $21.3M $12.6M
Total Equity $455M $433.4M $273.8M $215.7M $85.4M
 
Total Liabilities and Equity $2B $1.3B $715.6M $634.1M $429.3M
Cash and Short Terms $143.7M $130.4M $96M $56.3M $69.5M
Total Debt $429.4M $400M $21.7M -- --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $23.3M -$25.3M -$108.2M -$55M -$143.6M
Depreciation & Amoritzation $28.1M $33.9M $17.8M $11.9M $8.8M
Stock-Based Compensation -$1.5M $285K -$125.4K -- $1.1M
Change in Accounts Receivable $759.8K -$6M -$3.3M $484.6K -$8.5M
Change in Inventories -$191.2K -$418.1K $109.2K $196.1K $143.9K
Cash From Operations $69.8M $106.8M $7.3M $3.2M $17.6M
 
Capital Expenditures $21.3M $24.2M $13.8M $11.3M $6.3M
Cash Acquisitions -$1.8M -$445.5M -- -$2.7K -$16.8M
Cash From Investing $10.3M -$470.6M -$128.6M -$7.5M -$13.6M
 
Dividends Paid (Ex Special Dividend) -$26.2M -$14.1M -- -- --
Special Dividend Paid
Long-Term Debt Issued $144.5M $160M $305.4M -- --
Long-Term Debt Repaid -$8.6M -$200M -$555M -$24.5M --
Repurchase of Common Stock -$8M -$3.8M -$1.4M -- --
Other Financing Activities -$5.6M -$10.4M $266.6M -$18.1M -$11.9M
Cash From Financing $96.1M -$68.2M $15.6M -$42.5M -$11.9M
 
Beginning Cash (CF) $464.1M $676.1M $232.9M $122M $78.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $176.2M -$432M -$105.8M -$46.9M -$7.9M
Ending Cash (CF) $628.9M $231.6M $131.9M $80.7M $70.3M
 
Levered Free Cash Flow $48.5M $82.5M -$6.5M -$8.1M $11.2M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $85.6M $129M -- $952.4K $14.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $258.8M -$82.4M -- -$2.8M -$17.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.8M -$71.7M -- -$29.5M -$170.4K
 
Beginning Cash (CF) $295.9M $256.9M -- $110.5M $74.6M
Foreign Exchange Rate Adjustment -$10M $5M -- $3.3M -$871.4K
Additions / Reductions $340.7M -$25M -- -$31.3M -$3.5M
Ending Cash (CF) $628.9M $231.6M -- $80.7M $70.3M
 
Levered Free Cash Flow $85.6M $129M -- $952.4K $14.5M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $69.8M $106.8M -- $3.2M $17.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.3M -$470.6M -- -$7.5M -$13.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $96.1M -$68.2M -- -$42.5M -$11.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $176.2M -$432M -- -$46.9M -$7.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $69.8M $106.8M -- $3.2M $17.6M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $106.8M -- $3.2M $17.6M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$470.6M -- -$7.5M -$13.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$68.2M -- -$42.5M -$11.9M --
 
Beginning Cash (CF) $1.5B -- $471.5M $294.4M --
Foreign Exchange Rate Adjustment -$12.5M -- $5.5M -$607.8K --
Additions / Reductions -$432M -- -$46.9M -$7.9M --
Ending Cash (CF) $1.1B -- $431.8M $286.5M --
 
Levered Free Cash Flow $106.8M -- $3.2M $17.6M --

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