Financhill
Sell
33

BGFV Quote, Financials, Valuation and Earnings

Last price:
$1.18
Seasonality move :
5.24%
Day range:
$1.15 - $1.20
52-week range:
$0.80 - $3.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.03x
P/B ratio:
0.17x
Volume:
378.3K
Avg. volume:
433.7K
1-year change:
-64.22%
Market cap:
$26.7M
Revenue:
$795.5M
EPS (TTM):
-$3.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.2B $995.5M $884.7M $795.5M
Revenue Growth (YoY) 4.49% 11.58% -14.31% -11.13% -10.09%
 
Cost of Revenues $692M $726M $654.3M $598.9M $561M
Gross Profit $349.2M $435.8M $341.2M $285.8M $234.5M
Gross Profit Margin 33.54% 37.51% 34.27% 32.31% 29.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $275.4M $299.8M $307.7M $296.6M $290.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $272.9M $299.8M $307.7M $296.6M $290.1M
Operating Income $76.3M $136M $33.5M -$10.7M -$55.6M
 
Net Interest Expenses $1.9M $893K $572K -- $1M
EBT. Incl. Unusual Items $74.4M $135.1M $32.9M -$10.6M -$56.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.4M $32.7M $6.8M -$3.5M $12.5M
Net Income to Company $55.9M $102.4M $26.1M -$7.1M -$69.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.9M $102.4M $26.1M -$7.1M -$69.1M
 
Basic EPS (Cont. Ops) $2.63 $4.73 $1.21 -$0.33 -$3.15
Diluted EPS (Cont. Ops) $2.58 $4.55 $1.18 -$0.33 -$3.15
Weighted Average Basic Share $21.3M $21.7M $21.6M $21.7M $21.9M
Weighted Average Diluted Share $21.7M $22.5M $22.1M $21.7M $21.9M
 
EBITDA $95.1M $154.3M $52M $8.2M -$36.4M
EBIT $76.3M $136M $33.5M -$10.7M -$55.6M
 
Revenue (Reported) $1B $1.2B $995.5M $884.7M $795.5M
Operating Income (Reported) $76.3M $136M $33.5M -$10.7M -$55.6M
Operating Income (Adjusted) $76.3M $136M $33.5M -$10.7M -$55.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $272.8M $242M $224.9M $193.4M $175.6M
Revenue Growth (YoY) 25.29% -11.3% -7.04% -14.01% -9.19%
 
Cost of Revenues $174.9M $156M $149.8M $133M $121.3M
Gross Profit $97.9M $85.9M $75.1M $60.4M $54.3M
Gross Profit Margin 35.88% 35.51% 33.41% 31.23% 30.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70.1M $75.3M $75.2M $71.4M $70.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $70.1M $75.3M $75.2M $71.4M $70.8M
Operating Income $27.7M $10.6M -$29K -$11M -$16.4M
 
Net Interest Expenses $342K $184K -- $123K $812K
EBT. Incl. Unusual Items $27.4M $10.4M $86K -$11.1M -$17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $1.3M -$107K -$2.8M $1K
Net Income to Company $21.5M $9.1M $193K -$8.3M -$17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.5M $9.1M $193K -$8.3M -$17.3M
 
Basic EPS (Cont. Ops) $1.01 $0.42 $0.01 -$0.38 -$0.78
Diluted EPS (Cont. Ops) $0.96 $0.41 $0.01 -$0.38 -$0.78
Weighted Average Basic Share $21.4M $21.7M $21.6M $21.8M $22M
Weighted Average Diluted Share $22.4M $22.3M $21.9M $21.8M $22M
 
EBITDA $32.3M $15.1M $4.6M -$6.4M -$11.9M
EBIT $27.7M $10.6M -$29K -$11M -$16.4M
 
Revenue (Reported) $272.8M $242M $224.9M $193.4M $175.6M
Operating Income (Reported) $27.7M $10.6M -$29K -$11M -$16.4M
Operating Income (Adjusted) $27.7M $10.6M -$29K -$11M -$16.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.1B $978.5M $853.2M $777.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $713.8M $707.1M $648.1M $582.1M $549.3M
Gross Profit $382.5M $423.9M $330.4M $271.1M $228.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $274.2M $305M $307.6M $292.8M $289.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $271.7M $305M $307.6M $292.8M $289.5M
Operating Income $110.8M $118.9M $22.9M -$21.7M -$61M
 
Net Interest Expenses $1.5M $735K $273K $85K $1.7M
EBT. Incl. Unusual Items $109.3M $118.1M $22.6M -$21.8M -$62.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.2M $28.2M $5.4M -$6.2M $15.3M
Net Income to Company $82.1M $89.9M $17.2M -$15.6M -$78M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.1M $89.9M $17.2M -$15.6M -$78M
 
Basic EPS (Cont. Ops) $3.85 $4.14 $0.80 -$0.71 -$3.55
Diluted EPS (Cont. Ops) $3.74 $4.00 $0.79 -$0.72 -$3.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $129.5M $137.2M $41.4M -$2.8M -$41.9M
EBIT $110.8M $118.9M $22.9M -$21.7M -$61M
 
Revenue (Reported) $1.1B $1.1B $978.5M $853.2M $777.7M
Operating Income (Reported) $110.8M $118.9M $22.9M -$21.7M -$61M
Operating Income (Adjusted) $110.8M $118.9M $22.9M -$21.7M -$61M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $272.8M $242M $224.9M $193.4M $175.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $174.9M $156M $149.8M $133M $121.3M
Gross Profit $97.9M $85.9M $75.1M $60.4M $54.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70.1M $75.3M $75.2M $71.4M $70.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $70.1M $75.3M $75.2M $71.4M $70.8M
Operating Income $27.7M $10.6M -$29K -$11M -$16.4M
 
Net Interest Expenses $342K $184K -- $123K $812K
EBT. Incl. Unusual Items $27.4M $10.4M $86K -$11.1M -$17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $1.3M -$107K -$2.8M $1K
Net Income to Company $21.5M $9.1M $193K -$8.3M -$17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.5M $9.1M $193K -$8.3M -$17.3M
 
Basic EPS (Cont. Ops) $1.01 $0.42 $0.01 -$0.38 -$0.78
Diluted EPS (Cont. Ops) $0.96 $0.41 $0.01 -$0.38 -$0.78
Weighted Average Basic Share $21.4M $21.7M $21.6M $21.8M $22M
Weighted Average Diluted Share $22.4M $22.3M $21.9M $21.8M $22M
 
EBITDA $32.3M $15.1M $4.6M -$6.4M -$11.9M
EBIT $27.7M $10.6M -$29K -$11M -$16.4M
 
Revenue (Reported) $272.8M $242M $224.9M $193.4M $175.6M
Operating Income (Reported) $27.7M $10.6M -$29K -$11M -$16.4M
Operating Income (Adjusted) $27.7M $10.6M -$29K -$11M -$16.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $64.7M $97.4M $25.6M $9.2M $5.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.9M $13.7M $12.3M $9.2M $10.3M
Inventory $251.2M $280M $303.5M $275.8M $260.3M
Prepaid Expenses $11.7M $16.3M $16.6M $16.1M $10.2M
Other Current Assets -- -- -- -- --
Total Current Assets $347.4M $407.3M $358M $310.2M $286.2M
 
Property Plant And Equipment $335.9M $330.5M $334.3M $312.2M $313.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.9M $4M $6.5M $8.9M $9.5M
Total Assets $700M $754M $708.8M $644.7M $609.4M
 
Accounts Payable $80.9M $104.4M $67.4M $55.2M $69.7M
Accrued Expenses $71.3M $72.9M $60.3M $53.7M $51.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $75.8M $80.4M $73.8M $74.2M $73.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $239.6M $269.8M $211.5M $190.7M $202.6M
 
Long-Term Debt -- -- -- -- $13.8M
Capital Leases -- -- -- -- --
Total Liabilities $467.4M $486.6M $440M $400.3M $433.8M
 
Common Stock $255K $260K $264K $267K $269K
Other Common Equity Adj -- -- -- -- --
Common Equity $232.6M $267.3M $268.8M $244.4M $175.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $232.6M $267.3M $268.8M $244.4M $175.6M
 
Total Liabilities and Equity $700M $754M $708.8M $644.7M $609.4M
Cash and Short Terms $64.7M $97.4M $25.6M $9.2M $5.4M
Total Debt -- -- -- -- $13.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $100.1M $62M $27.5M $12.6M $3.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.4M $11.7M $11.2M $8.8M $8.3M
Inventory $247.3M $301.5M $315.4M $275.8M $293.7M
Prepaid Expenses $10.5M $14.1M $15.1M $12.6M $9.2M
Other Current Assets -- -- -- -- --
Total Current Assets $369.3M $389.4M $369.2M $309.9M $315.1M
 
Property Plant And Equipment $330.7M $337.3M $325.4M $314.7M $303.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.6M $4M $7.1M $8.8M $9.3M
Total Assets $716.1M $741.8M $711.8M $649.6M $628.3M
 
Accounts Payable $88.6M $100.3M $92.4M $69.8M $98.2M
Accrued Expenses $68.4M $58.8M $53.5M $51.1M $51.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $75.9M $79.5M $71.8M $71.8M $72.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $242.8M $247.2M $225.1M $198.9M $228.3M
 
Long-Term Debt -- -- -- -- $30.9M
Capital Leases -- -- -- -- --
Total Liabilities $464.9M $472.9M $448.3M $414.1M $469.4M
 
Common Stock $259K $264K $266K $269K $271K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $251.2M $268.9M $263.6M $235.4M $158.9M
 
Total Liabilities and Equity $716.1M $741.8M $711.8M $649.6M $628.3M
Cash and Short Terms $100.1M $62M $27.5M $12.6M $3.9M
Total Debt -- -- -- -- $30.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $55.9M $102.4M $26.1M -$7.1M -$69.1M
Depreciation & Amoritzation $18.8M $18.3M $18.5M $18.9M $19.1M
Stock-Based Compensation $1.7M $2M $2.5M $2.7M $2.8M
Change in Accounts Receivable -$6.2M $5.9M $1.6M $2.8M $194K
Change in Inventories $58.1M -$28.8M -$23.5M $27.7M $15.5M
Cash From Operations $148.7M $115.5M -$28.4M $18.5M -$11.4M
 
Capital Expenditures $7.3M $10.9M $13.2M $11M $10.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.4M -$10.6M -$13.2M -$11M -$10.9M
 
Dividends Paid (Ex Special Dividend) -$5.5M -$61.8M -$22.3M -$19.8M -$2.8M
Special Dividend Paid
Long-Term Debt Issued $137.3M -- $619K -- $54.9M
Long-Term Debt Repaid -$218.7M -$3.1M -$3.5M -$3.5M -$45.1M
Repurchase of Common Stock -- -$7.6M -$4.1M -- --
Other Financing Activities -$203K -$1.8M -$1.2M -$627K -$1.7M
Cash From Financing -$87M -$72.1M -$30.2M -$23.9M $18.4M
 
Beginning Cash (CF) $8.2M $64.7M $97.4M $25.6M $9.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.4M $32.8M -$71.9M -$16.4M -$3.8M
Ending Cash (CF) $64.7M $97.4M $25.6M $9.2M $5.4M
 
Levered Free Cash Flow $141.4M $104.7M -$41.6M $7.5M -$22.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $21.5M $9.1M $193K -$8.3M -$17.3M
Depreciation & Amoritzation $4.5M $4.5M $4.6M $4.6M $4.5M
Stock-Based Compensation $425K $563K $679K $718K $660K
Change in Accounts Receivable $7.9M $2M $1M $385K $1M
Change in Inventories $3.9M -$21.5M -$11.9M -$80K -$33.4M
Cash From Operations $42M -$23.7M $12.3M $8.2M -$15.3M
 
Capital Expenditures $1.7M $2.9M $2.5M $1.8M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$2.9M -$2.5M -$1.8M -$741K
 
Dividends Paid (Ex Special Dividend) -$3.4M -$6.1M -$6.1M -$1.7M -$354K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $52M
Long-Term Debt Repaid -$931K -$815K -$818K -$899K -$35.8M
Repurchase of Common Stock -- -$1.4M -- -- --
Other Financing Activities -$1.8M -$1.2M -$619K -$308K -$96K
Cash From Financing -$5M -$8.7M -$7.9M -$3M $14.5M
 
Beginning Cash (CF) $64.7M $97.4M $25.6M $9.2M $5.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.4M -$35.4M $1.9M $3.4M -$1.5M
Ending Cash (CF) $100.1M $62M $27.5M $12.6M $3.9M
 
Levered Free Cash Flow $40.2M -$26.7M $9.8M $6.4M -$16.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $82.1M $89.9M $17.2M -$15.6M -$78M
Depreciation & Amoritzation $18.6M $18.3M $18.6M $18.8M $19.1M
Stock-Based Compensation $1.7M $2.1M $2.6M $2.8M $2.7M
Change in Accounts Receivable -$4.1M $6K $688K $2.1M $833K
Change in Inventories $65.1M -$54.2M -$13.9M $39.6M -$17.8M
Cash From Operations $196M $49.8M $7.6M $14.5M -$34.9M
 
Capital Expenditures $6.7M $12.1M $12.8M $10.3M $10.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.5M -$12M -$12.8M -$10.2M -$9.8M
 
Dividends Paid (Ex Special Dividend) -$7.6M -$64.5M -$22.3M -$15.4M -$1.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$159.5M -$3M -$3.5M -$3.6M -$80M
Repurchase of Common Stock -- -$9M -- -- --
Other Financing Activities $10M -$1.2M -$637K -$316K -$1.5M
Cash From Financing -$135.6M -$75.8M -$29.4M -$19.1M $36M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.9M -$38.1M -$34.6M -$14.8M -$8.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $189.3M $37.8M -$5.2M $4.2M -$45.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $21.5M $9.1M $193K -$8.3M -$17.3M
Depreciation & Amoritzation $4.5M $4.5M $4.6M $4.6M $4.5M
Stock-Based Compensation $425K $563K $679K $718K $660K
Change in Accounts Receivable $7.9M $2M $1M $385K $1M
Change in Inventories $3.9M -$21.5M -$11.9M -$80K -$33.4M
Cash From Operations $42M -$23.7M $12.3M $8.2M -$15.3M
 
Capital Expenditures $1.7M $2.9M $2.5M $1.8M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$2.9M -$2.5M -$1.8M -$741K
 
Dividends Paid (Ex Special Dividend) -$3.4M -$6.1M -$6.1M -$1.7M -$354K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $52M
Long-Term Debt Repaid -$931K -$815K -$818K -$899K -$35.8M
Repurchase of Common Stock -- -$1.4M -- -- --
Other Financing Activities -$1.8M -$1.2M -$619K -$308K -$96K
Cash From Financing -$5M -$8.7M -$7.9M -$3M $14.5M
 
Beginning Cash (CF) $64.7M $97.4M $25.6M $9.2M $5.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.4M -$35.4M $1.9M $3.4M -$1.5M
Ending Cash (CF) $100.1M $62M $27.5M $12.6M $3.9M
 
Levered Free Cash Flow $40.2M -$26.7M $9.8M $6.4M -$16.9M

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
76
SBET alert for Jun 5

SharpLink Gaming [SBET] is down 5.78% over the past day.

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 1.64% over the past day.

Buy
70
ZLAB alert for Jun 5

Zai Lab [ZLAB] is up 1.55% over the past day.

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

Show me the best stock