Financhill
Buy
63

BORR Quote, Financials, Valuation and Earnings

Last price:
$3.72
Seasonality move :
6.8%
Day range:
$3.47 - $3.64
52-week range:
$3.29 - $7.61
Dividend yield:
8.89%
P/E ratio:
10.91x
P/S ratio:
0.99x
P/B ratio:
0.92x
Volume:
5.4M
Avg. volume:
4.4M
1-year change:
-50%
Market cap:
$904.2M
Revenue:
$771.6M
EPS (TTM):
$0.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $334.1M $307.5M $245.3M $443.8M $771.6M
Revenue Growth (YoY) 102.61% -7.96% -20.23% 80.92% 73.86%
 
Cost of Revenues $121.6M $117.9M $119.6M $116.5M $117.4M
Gross Profit $212.5M $189.6M $125.7M $327.3M $654.2M
Gross Profit Margin 63.6% 61.66% 51.24% 73.75% 84.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.4M $49.1M $34.7M $36.8M $45.1M
Other Inc / (Exp) -$58.4M -$74.5M $18.1M -$131.1M -$5.8M
Operating Expenses $358.3M $319.5M $215.2M $301.7M $404.4M
Operating Income -$145.8M -$129.9M -$89.5M $25.6M $249.8M
 
Net Interest Expenses $83.7M $97M $111.9M $168.9M $187.9M
EBT. Incl. Unusual Items -$287.9M -$301.4M -$183.3M -$274.4M $56.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $16.2M $9.7M $18.4M $34M
Net Income to Company -$299.1M -$317.6M -$193M -$292.8M $22.1M
 
Minority Interest in Earnings $1.5M -- -- -- --
Net Income to Common Excl Extra Items -$297.6M -$317.6M -$193M -$292.8M $22.1M
 
Basic EPS (Cont. Ops) -$5.54 -$4.22 -$1.43 -$1.64 $0.09
Diluted EPS (Cont. Ops) -$5.54 -$4.22 -$1.43 -$1.64 $0.09
Weighted Average Basic Share $53.7M $75.2M $134.7M $178.4M $244.3M
Weighted Average Diluted Share $53.7M $75.2M $134.7M $178.4M $248.2M
 
EBITDA -$116.1M -$96.1M $29.2M -$32.5M $331.9M
EBIT -$217.5M -$214M -$90.4M -$149M $214.5M
 
Revenue (Reported) $334.1M $307.5M $245.3M $443.8M $771.6M
Operating Income (Reported) -$145.8M -$129.9M -$89.5M $25.6M $249.8M
Operating Income (Adjusted) -$217.5M -$214M -$90.4M -$149M $214.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.2M $73M $107.9M $191.5M $241.6M
Revenue Growth (YoY) -42.36% 23.31% 47.81% 77.48% 26.16%
 
Cost of Revenues $28.9M $28.4M $29.2M $30.4M $31.8M
Gross Profit $30.3M $44.6M $78.7M $161.1M $209.8M
Gross Profit Margin 51.18% 61.1% 72.94% 84.13% 86.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.7M $7.7M $7M $11.6M $12M
Other Inc / (Exp) $7.4M $7.4M -$9.6M -$1.2M -$900K
Operating Expenses $74.1M $53.3M $67.4M $97.4M $126.3M
Operating Income -$43.8M -$8.7M $11.3M $63.7M $83.5M
 
Net Interest Expenses $22.1M $26.6M $52.1M $47.6M $57.4M
EBT. Incl. Unusual Items -$58.5M -$27.9M -$50.4M $14.9M $25.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $4.7M $4.5M $14.6M $15.5M
Net Income to Company -$61.9M -$32.6M -$54.9M $300K $9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$61.9M -$32.6M -$54.9M $300K $9.7M
 
Basic EPS (Cont. Ops) -$0.78 -$0.24 -$0.30 $0.00 $0.04
Diluted EPS (Cont. Ops) -$0.78 -$0.24 -$0.30 $0.00 $0.04
Weighted Average Basic Share $78.5M $136.8M $185.6M $245.8M $251M
Weighted Average Diluted Share $78.5M $136.8M $185.6M $250.2M $254.9M
 
EBITDA -$6.8M $23.4M $13.6M $84.4M $107.8M
EBIT -$35.7M -$5M -$15.6M $54M $76M
 
Revenue (Reported) $59.2M $73M $107.9M $191.5M $241.6M
Operating Income (Reported) -$43.8M -$8.7M $11.3M $63.7M $83.5M
Operating Income (Adjusted) -$35.7M -$5M -$15.6M $54M $76M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $340.2M $236.4M $364.3M $699.6M $968.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $117.5M $112.3M $124.6M $114.9M $126.3M
Gross Profit $222.7M $124.1M $239.7M $584.7M $841.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56M $35.7M $33.3M $45.3M $47.8M
Other Inc / (Exp) -$72.9M $16.1M -$129.4M $4.2M -$9.2M
Operating Expenses $354M $231.4M $253.5M $389.5M $488.7M
Operating Income -$131.3M -$107.3M -$13.8M $195.2M $353.1M
 
Net Interest Expenses $96.9M $105.6M $155.1M $180.9M $220.4M
EBT. Incl. Unusual Items -$301.1M -$196.8M -$298.3M $18.5M $123.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.7M $9.2M $19.3M $46.1M $39.3M
Net Income to Company -$318.8M -$206M -$317.6M -$27.6M $84.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$318.8M -$206M -$317.6M -$27.6M $84.2M
 
Basic EPS (Cont. Ops) -$5.25 -$1.54 -$2.08 $0.01 $0.34
Diluted EPS (Cont. Ops) -$5.25 -$1.54 -$2.08 $0.01 $0.33
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$96.6M $6.5M -$56.9M $280.6M $440.5M
EBIT -$212.5M -$105.8M -$181.5M $165.7M $314.2M
 
Revenue (Reported) $340.2M $236.4M $364.3M $699.6M $968.1M
Operating Income (Reported) -$131.3M -$107.3M -$13.8M $195.2M $353.1M
Operating Income (Adjusted) -$212.5M -$105.8M -$181.5M $165.7M $314.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $247.3M $176.2M $295.2M $551M $747.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88.8M $83.2M $88.2M $86.6M $95.5M
Gross Profit $158.5M $93M $207M $464.4M $652M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.6M $27.2M $25.8M $34.3M $37M
Other Inc / (Exp) -$73.9M $16.5M -$131.6M $3.8M $400K
Operating Expenses $257.1M $169M $207.3M $295.1M $379.4M
Operating Income -$98.6M -$76M -$300K $169.3M $272.6M
 
Net Interest Expenses $73M $81.4M $124M $136.1M $168.6M
EBT. Incl. Unusual Items -$245.5M -$140.9M -$255.9M $37M $104.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $6M $15.6M $43.3M $48.6M
Net Income to Company -$258.5M -$146.9M -$271.5M -$6.3M $55.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$258.5M -$146.9M -$271.5M -$6.3M $55.8M
 
Basic EPS (Cont. Ops) -$4.02 -$1.10 -$1.74 -$0.03 $0.23
Diluted EPS (Cont. Ops) -$4.02 -$1.10 -$1.74 -$0.03 $0.22
Weighted Average Basic Share $199.7M $402.4M $483.7M $725.3M $754.9M
Weighted Average Diluted Share $199.7M $402.4M $483.7M $733.9M $799.9M
 
EBITDA -$91.7M $10.9M -$75.2M $237.9M $346.5M
EBIT -$180.5M -$72.3M -$163.4M $151.3M $251M
 
Revenue (Reported) $247.3M $176.2M $295.2M $551M $747.5M
Operating Income (Reported) -$98.6M -$76M -$300K $169.3M $272.6M
Operating Income (Adjusted) -$180.5M -$72.3M -$163.4M $151.3M $251M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $59.1M $19.2M $34.9M $108M $102.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $40.2M $22.9M $28.5M $43M $56.2M
Inventory -- -- -- -- --
Prepaid Expenses $8.1M $6.4M $6.6M $9.6M $11M
Other Current Assets $500K $300K $200K $500K $500K
Total Current Assets $277.9M $140.8M $176.2M $349.9M $409.9M
 
Property Plant And Equipment $3B $3B $2.9B $2.6B $2.6B
Long-Term Investments $31.4M $62.7M $19.4M $20.6M $15.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $7.8M $10.3M $800K
Total Assets $3.3B $3.2B $3.1B $3B $3.1B
 
Accounts Payable $14.1M $20.4M $34.7M $47.7M $35.5M
Accrued Expenses $68.3M $53.8M $61.6M $158.7M $120.1M
Current Portion Of Long-Term Debt -- -- -- $405.1M $82.9M
Current Portion Of Capital Lease Obligations $3.4M $3.1M $700K $500K $500K
Other Current Liabilities $68.8M $6.2M $1.4M $1.4M $6.1M
Total Current Liabilities $249.7M $96M $117.9M $745.6M $360.4M
 
Long-Term Debt $1.7B $1.9B $1.9B $1.2B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.1B $2.2B $2.1B $2.1B
 
Common Stock $5.6M $11M $13.8M $23M $26.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1B $889.9M $897.8M $984M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200K -- -- -- --
Total Equity $1.3B $1B $889.9M $897.8M $984M
 
Total Liabilities and Equity $3.3B $3.2B $3.1B $3B $3.1B
Cash and Short Terms $59.1M $19.2M $34.9M $108M $102.5M
Total Debt $1.7B $1.9B $1.9B $1.6B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.5M $68.9M $279M $94.4M $185.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.8M $32.1M $38M $58.6M $152.4M
Inventory -- -- -- -- --
Prepaid Expenses $18.7M $5.7M $19.9M $14.3M $7.2M
Other Current Assets $300K $200K $200K $500K $500K
Total Current Assets $150.6M $182.1M $632.4M $377.2M $582.6M
 
Property Plant And Equipment $3B $2.9B $2.6B $2.6B $2.7B
Long-Term Investments $69M $23.7M $19.2M $18.2M $17M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $6.7M $1.1M --
Total Assets $3.2B $3.1B $3.3B $3B $3.3B
 
Accounts Payable $27.8M $14.7M $53.2M $77.3M $59M
Accrued Expenses $63.7M $68.2M $233.8M $164.3M $157.4M
Current Portion Of Long-Term Debt -- -- $1.1B $68.8M $109.4M
Current Portion Of Capital Lease Obligations $3.1M $1.7M $200K $500K $500K
Other Current Liabilities $3.1M $500K $18.2M $1.4M $2.4M
Total Current Liabilities $122.3M $98.8M $2B $455.8M $413M
 
Long-Term Debt $1.9B $1.9B $283.5M $1.5B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.4B $2.1B $2.4B
 
Common Stock $7.9M $13.8M $23M $25.7M $26.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200K -- -- -- --
Total Equity $1.1B $935.8M $917.5M $918.1M $988.2M
 
Total Liabilities and Equity $3.2B $3.1B $3.3B $3B $3.3B
Cash and Short Terms $12.5M $68.9M $279M $94.4M $185.7M
Total Debt $1.9B $1.9B $1.9B $1.6B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$299.1M -$317.6M -$193M -$292.8M $22.1M
Depreciation & Amoritzation $101.4M $117.9M $119.6M $116.5M $117.4M
Stock-Based Compensation $3.9M $700K $900K $2.6M $5.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$89M -$54.8M -$58.9M $62.5M -$50.7M
 
Capital Expenditures $271.8M $42.4M $18.9M $83.3M $114M
Cash Acquisitions -- -- $10.6M -- --
Cash From Investing -$271.1M -$119.7M $40.9M -$82.6M -$104.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $738.1M $5M -- $150M $1.9B
Long-Term Debt Repaid -$390M -- -- -$355.5M -$1.8B
Repurchase of Common Stock -- -- -- -- -$800K
Other Financing Activities -- -- -- -- --
Cash From Financing $397.3M $65.2M $44.8M $92.6M $139M
 
Beginning Cash (CF) $91.3M $128.5M $19.2M $46M $118.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.2M -$109.3M $26.8M $72.5M -$15.9M
Ending Cash (CF) $128.5M $19.2M $46M $118.5M $102.6M
 
Levered Free Cash Flow -$360.8M -$97.2M -$77.8M -$20.8M -$164.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$61.9M -$32.6M -$54.9M $300K $9.7M
Depreciation & Amoritzation $28.9M $28.4M $29.2M $30.4M $31.8M
Stock-Based Compensation $200K $200K $500K $1.3M $2.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.8M -$7M $8.2M $34.5M $48.4M
 
Capital Expenditures $11.8M $5.8M $20.4M $23.8M $187.4M
Cash Acquisitions -$7.5M $9.1M -- -- --
Cash From Investing -$16.3M $43.5M -$20.4M -$23.8M -$187.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$23.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $239.4M
Long-Term Debt Repaid -- -- -- -$10.3M -$85M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $260.4M -- $131.1M
 
Beginning Cash (CF) $34.6M $32.4M $37.8M $83.8M $194.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.1M $36.5M $248.2M $10.7M -$7.9M
Ending Cash (CF) $12.5M $68.9M $286M $94.5M $186.6M
 
Levered Free Cash Flow -$17.6M -$12.8M -$12.2M $10.7M -$139M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$318.8M -$206M -$317.6M -$27.6M $84.2M
Depreciation & Amoritzation $115.9M $112.3M $124.6M $114.9M $126.3M
Stock-Based Compensation $1.3M $800K $800K $5.5M $7.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$25.9M -$73.1M -$39.3M $106.2M $2M
 
Capital Expenditures $64.7M $15.8M $49.2M $118M $255M
Cash Acquisitions -$5.3M $35.3M -- -- --
Cash From Investing -$142.1M $53.3M -$41.7M -$108.2M -$255M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$71.6M
Special Dividend Paid
Long-Term Debt Issued $35M -- -- $566.3M $1.9B
Long-Term Debt Repaid -- -- -- -$766.1M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $63.9M $76.2M $298.1M -$189.5M $345.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$104.1M $56.4M $217.1M -$191.5M $92.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$90.6M -$88.9M -$88.5M -$11.8M -$253M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$258.5M -$146.9M -$271.5M -$6.3M $55.8M
Depreciation & Amoritzation $88.8M $83.2M $88.2M $86.6M $95.5M
Stock-Based Compensation $1M $1.1M $1M $3.9M $6.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$16.3M -$34.6M -$15M $28.7M $81.4M
 
Capital Expenditures $40.1M $13.5M $43.8M $78.5M $219.5M
Cash Acquisitions -$24.7M $10.6M -- -- --
Cash From Investing -$133.5M $39.5M -$43.1M -$68.7M -$219.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$71.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- -- $416.3M $447.7M
Long-Term Debt Repaid -- -- -- -$410.6M -$155.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $33.8M $44.8M $298.1M $16M $222.1M
 
Beginning Cash (CF) $270.1M $100.6M $142.1M $461M $580.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$116M $49.7M $240M -$24M $84M
Ending Cash (CF) $154.1M $150.3M $382.1M $437M $664.1M
 
Levered Free Cash Flow -$56.4M -$48.1M -$58.8M -$49.8M -$138.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 2.15% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 12.5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.85% over the past day.

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

Show me the best stock