Financhill
Buy
66

BJRI Quote, Financials, Valuation and Earnings

Last price:
$44.75
Seasonality move :
5.07%
Day range:
$43.43 - $45.22
52-week range:
$27.61 - $44.13
Dividend yield:
0%
P/E ratio:
46.36x
P/S ratio:
0.75x
P/B ratio:
2.59x
Volume:
548.2K
Avg. volume:
538.7K
1-year change:
25.27%
Market cap:
$963.8M
Revenue:
$1.4B
EPS (TTM):
$0.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $778.5M $1.1B $1.3B $1.3B $1.4B
Revenue Growth (YoY) -32.97% 39.63% 18.11% 3.84% 1.81%
 
Cost of Revenues $722.1M $957.4M $1.1B $1.2B $1.2B
Gross Profit $56.4M $129.6M $144.8M $177.8M $195.6M
Gross Profit Margin 7.25% 11.93% 11.28% 13.34% 14.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.7M $68M $73.3M $82.1M $88.3M
Other Inc / (Exp) -$13.6M -$1.6M -$6.1M -$6.9M -$18.7M
Operating Expenses $125.7M $142.2M $144M $155.9M $163.1M
Operating Income -$69.3M -$12.6M $720K $21.9M $32.5M
 
Net Interest Expenses $7.1M $5M $2.9M $4.9M $5.5M
EBT. Incl. Unusual Items -$90M -$19.2M -$8.3M $10.1M $8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$32.1M -$15.6M -$12.4M -$9.6M -$8.4M
Net Income to Company -$57.9M -$3.6M $4.1M $19.7M $16.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.9M -$3.6M $4.1M $19.7M $16.7M
 
Basic EPS (Cont. Ops) -$2.74 -$0.16 $0.17 $0.84 $0.72
Diluted EPS (Cont. Ops) -$2.74 -$0.16 $0.17 $0.82 $0.70
Weighted Average Basic Share $21.2M $23.2M $23.4M $23.5M $23.1M
Weighted Average Diluted Share $21.2M $23.2M $23.7M $23.9M $23.8M
 
EBITDA -$9.7M $58.6M $65M $86M $86.5M
EBIT -$82.9M -$14.2M -$5.4M $15M $13.7M
 
Revenue (Reported) $778.5M $1.1B $1.3B $1.3B $1.4B
Operating Income (Reported) -$69.3M -$12.6M $720K $21.9M $32.5M
Operating Income (Adjusted) -$82.9M -$14.2M -$5.4M $15M $13.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $223.3M $298.7M $341.3M $337.3M $348M
Revenue Growth (YoY) -12.29% 33.78% 14.24% -1.16% 3.15%
 
Cost of Revenues $197.7M $269.5M $298.4M $286.8M $292.4M
Gross Profit $25.7M $29.3M $42.9M $50.5M $55.6M
Gross Profit Margin 11.49% 9.8% 12.58% 14.97% 15.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $18.3M $19.7M $23M $21.8M
Other Inc / (Exp) $37K -$545K -$2M -$88K -$234K
Operating Expenses $33.6M $36.8M $38.2M $41.5M $40.5M
Operating Income -$7.9M -$7.5M $4.8M $9M $15.1M
 
Net Interest Expenses $1.4M $634K $1.1M $1.4M $1.2M
EBT. Incl. Unusual Items -$9.3M -$8.7M $1.7M $7.5M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M -$10.2M -$1.8M -$180K $167K
Net Income to Company -$3.1M $1.5M $3.5M $7.7M $13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M $1.5M $3.5M $7.7M $13.5M
 
Basic EPS (Cont. Ops) -$0.14 $0.06 $0.15 $0.33 $0.59
Diluted EPS (Cont. Ops) -$0.14 $0.06 $0.15 $0.32 $0.58
Weighted Average Basic Share $22.9M $23.4M $23.5M $23.3M $22.7M
Weighted Average Diluted Share $22.9M $23.7M $23.9M $24M $23.3M
 
EBITDA $10.3M $9.9M $20.4M $26.8M $33.2M
EBIT -$7.9M -$8.1M $2.8M $9M $14.9M
 
Revenue (Reported) $223.3M $298.7M $341.3M $337.3M $348M
Operating Income (Reported) -$7.9M -$7.5M $4.8M $9M $15.1M
Operating Income (Adjusted) -$7.9M -$8.1M $2.8M $9M $14.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $747.2M $1.2B $1.3B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $690.8M $1B $1.2B $1.1B $1.2B
Gross Profit $56.4M $133.3M $158.4M $185.4M $200.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.3M $70.9M $74.8M $85.4M $87M
Other Inc / (Exp) -$8.9M -$2.2M -$7.5M -$5M -$18.9M
Operating Expenses $128.8M $145.4M $145.4M $159.2M $162.1M
Operating Income -$72.4M -$12.2M $13M $26.2M $38.6M
 
Net Interest Expenses $7M $4.2M $3.4M $5.2M $5.3M
EBT. Incl. Unusual Items -$88.4M -$18.6M $2.1M $16M $14.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$31.6M -$19.6M -$4M -$8M -$8.1M
Net Income to Company -$56.8M $995K $6.1M $23.9M $22.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.8M $995K $6.1M $23.9M $22.5M
 
Basic EPS (Cont. Ops) -$2.63 $0.04 $0.26 $1.03 $0.97
Diluted EPS (Cont. Ops) -$2.63 $0.03 $0.26 $1.00 $0.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$13M $58.2M $75.5M $92.4M $92.8M
EBIT -$86M -$14.4M $5.5M $21.2M $19.7M
 
Revenue (Reported) $747.2M $1.2B $1.3B $1.3B $1.4B
Operating Income (Reported) -$72.4M -$12.2M $13M $26.2M $38.6M
Operating Income (Adjusted) -$86M -$14.4M $5.5M $21.2M $19.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $223.3M $298.7M $341.3M $337.3M $348M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $197.7M $269.5M $298.4M $286.8M $292.4M
Gross Profit $25.7M $29.3M $42.9M $50.5M $55.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $18.3M $19.7M $23M $21.8M
Other Inc / (Exp) $37K -$545K -$2M -$88K -$234K
Operating Expenses $33.6M $36.8M $38.2M $41.5M $40.5M
Operating Income -$7.9M -$7.5M $4.8M $9M $15.1M
 
Net Interest Expenses $1.4M $634K $1.1M $1.4M $1.2M
EBT. Incl. Unusual Items -$9.3M -$8.7M $1.7M $7.5M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M -$10.2M -$1.8M -$180K $167K
Net Income to Company -$3.1M $1.5M $3.5M $7.7M $13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M $1.5M $3.5M $7.7M $13.5M
 
Basic EPS (Cont. Ops) -$0.14 $0.06 $0.15 $0.33 $0.59
Diluted EPS (Cont. Ops) -$0.14 $0.06 $0.15 $0.32 $0.58
Weighted Average Basic Share $22.9M $23.4M $23.5M $23.3M $22.7M
Weighted Average Diluted Share $22.9M $23.7M $23.9M $24M $23.3M
 
EBITDA $10.3M $9.9M $20.4M $26.8M $33.2M
EBIT -$7.9M -$8.1M $2.8M $9M $14.9M
 
Revenue (Reported) $223.3M $298.7M $341.3M $337.3M $348M
Operating Income (Reported) -$7.9M -$7.5M $4.8M $9M $15.1M
Operating Income (Adjusted) -$7.9M -$8.1M $2.8M $9M $14.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $51.7M $38.5M $24.9M $29.1M $26.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.2M $10.5M $11.1M $9.7M $12.5M
Inventory $10.7M $11.6M $11.9M $13.2M $12.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.3M $11.7M $16.9M $21.2M $20.3M
Total Current Assets $95.3M $90.8M $82.3M $83M $79.6M
 
Property Plant And Equipment $910.4M $871.4M $875.9M $875.3M $847.5M
Long-Term Investments -- -- $5M $4.8M $4.3M
Goodwill $4.7M $4.7M $4.7M $4.7M $4.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $42.8M $43.4M $39.8M $40.6M $42.7M
Total Assets $1.1B $1B $1B $1.1B $1B
 
Accounts Payable $37.8M $48.8M $59.6M $60.6M $51M
Accrued Expenses $52.4M $56.5M $45.8M $43.5M $48.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $36.8M $39.2M $40M $37.4M $40M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $177.9M $200.4M $196.9M $199.3M $196.3M
 
Long-Term Debt $116.8M $50M $60M $68M $66.5M
Capital Leases -- -- -- -- --
Total Liabilities $765.6M $701.4M $700.4M $692.7M $671M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $293.8M $333.8M $345.5M $365.8M $370M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $293.8M $333.8M $345.5M $365.8M $370M
 
Total Liabilities and Equity $1.1B $1B $1B $1.1B $1B
Cash and Short Terms $51.7M $38.5M $24.9M $29.1M $26.1M
Total Debt $116.8M $50M $60M $68M $66.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $90.2M $27.2M $29.3M $18.8M $19M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.8M $24.1M $19.8M $15.2M $16.3M
Inventory $10.4M $11.4M $12.2M $13.5M $12.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.7M $10.9M $15.9M $18.1M $16.4M
Total Current Assets $133.2M $73.6M $77.2M $65.6M $64.1M
 
Property Plant And Equipment $893.1M $861.7M $879.4M $877M $841.3M
Long-Term Investments -- -- $5M $4.6M $4.1M
Goodwill $4.7M $4.7M $4.7M $4.7M $4.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $42.2M $44.9M $38.9M $42.1M $42M
Total Assets $1.1B $1B $1B $1B $1B
 
Accounts Payable $41.5M $49.1M $51.5M $52.4M $20.4M
Accrued Expenses $101.3M $97M $106.1M $102.2M $108.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $38M $39.6M $32M $31.9M $35.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $180.8M $185.7M $189.5M $186.6M $164.5M
 
Long-Term Debt $116.8M $50M $60M $58M $85.5M
Capital Leases -- -- -- -- --
Total Liabilities $760.4M $682.4M $692.9M $669.6M $648.4M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $325.3M $337.7M $351.2M $375.4M $371.5M
 
Total Liabilities and Equity $1.1B $1B $1B $1B $1B
Cash and Short Terms $90.2M $27.2M $29.3M $18.8M $19M
Total Debt $116.8M $50M $60M $58M $85.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$57.9M -$3.6M $4.1M $19.7M $16.7M
Depreciation & Amoritzation $73.1M $72.8M $70.4M $71M $72.7M
Stock-Based Compensation $9.8M $10.3M $10.1M $10.9M $8.6M
Change in Accounts Receivable $63K -$2.4M $1.4M $10.8M -$83K
Change in Inventories $396K -$386K $286K -$750K $1.1M
Cash From Operations $40.5M $64.3M $51.1M $105.8M $101.5M
 
Capital Expenditures $43.3M $42.2M $78.6M $98.9M $76.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.7M -$42.2M -$71.9M -$98.9M -$76.9M
 
Dividends Paid (Ex Special Dividend) -$150K -$118K -$100K -$32K -$13K
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.1B $710M $762M $884.6M
Long-Term Debt Repaid -$1.3B -$1.1B -$700M -$754M -$886.1M
Repurchase of Common Stock -$15M -- -$2.4M -$11M -$25.1M
Other Financing Activities -$1.6M -$1.8M -$384K -$573K -$1.1M
Cash From Financing $24.4M -$35.3M $7.1M -$2.7M -$27.6M
 
Beginning Cash (CF) $22.4M $51.7M $38.5M $24.9M $29.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M -$13.1M -$13.7M $4.2M -$3M
Ending Cash (CF) $51.7M $38.5M $24.9M $29.1M $26.1M
 
Levered Free Cash Flow -$2.8M $22.1M -$27.5M $6.9M $24.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.1M $1.5M $3.5M $7.7M $13.5M
Depreciation & Amoritzation $18.2M $18M $17.6M $17.9M $18.3M
Stock-Based Compensation $2.4M $2.7M $2.6M $2.5M $2M
Change in Accounts Receivable -$172K $6.3M $8.7M $4.7M $4.1M
Change in Inventories $392K $334K -$152K -$138K $588K
Cash From Operations $14.2M $609K $31.9M $22.3M $4.6M
 
Capital Expenditures $6.9M $12.1M $27M $21.9M $16.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9M -$11.5M -$27M -$21.9M -$16.6M
 
Dividends Paid (Ex Special Dividend) -$80K -$42K -$14K -$5K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $442.2M $170M $185M $234.4M $218.5M
Long-Term Debt Repaid -$442.2M -$170M -$185M -$244.4M -$199.5M
Repurchase of Common Stock -- -- -- -- -$14.1M
Other Financing Activities -$1.2M -$363K -$498K -$861K -$649K
Cash From Financing $31.2M -$405K -$512K -$10.7M $4.9M
 
Beginning Cash (CF) $51.7M $38.5M $24.9M $29.1M $26.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.6M -$11.3M $4.4M -$10.3M -$7.1M
Ending Cash (CF) $90.2M $27.2M $29.3M $18.8M $19M
 
Levered Free Cash Flow $7.3M -$11.5M $4.9M $448K -$12.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$56.8M $995K $6.1M $23.9M $22.5M
Depreciation & Amoritzation $73M $72.5M $70M $71.3M $73.1M
Stock-Based Compensation $10.7M $10.6M $10M $10.7M $8.1M
Change in Accounts Receivable -$10.4M $4M $3.9M $6.7M -$655K
Change in Inventories $203K -$444K -$200K -$736K $1.9M
Cash From Operations $53.5M $50.7M $82.4M $96.3M $83.8M
 
Capital Expenditures $33.9M $47.4M $93.5M $93.8M $71.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.3M -$46.8M -$87.3M -$93.8M -$71.7M
 
Dividends Paid (Ex Special Dividend) -$127K -$80K -$72K -$23K -$8K
Special Dividend Paid
Long-Term Debt Issued $1.4B $784.4M $725M $811.4M $868.7M
Long-Term Debt Repaid -$1.5B -$851.2M -$715M -$813.4M -$841.2M
Repurchase of Common Stock -- -- -- -$11M -$39.2M
Other Financing Activities -$2.1M -$878K -$519K -$936K -$910K
Cash From Financing -$17.3M -$66.9M $7M -$12.9M -$11.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M -$63M $2.1M -$10.5M $182K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19.6M $3.3M -$11.1M $2.4M $12.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.1M $1.5M $3.5M $7.7M $13.5M
Depreciation & Amoritzation $18.2M $18M $17.6M $17.9M $18.3M
Stock-Based Compensation $2.4M $2.7M $2.6M $2.5M $2M
Change in Accounts Receivable -$172K $6.3M $8.7M $4.7M $4.1M
Change in Inventories $392K $334K -$152K -$138K $588K
Cash From Operations $14.2M $609K $31.9M $22.3M $4.6M
 
Capital Expenditures $6.9M $12.1M $27M $21.9M $16.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9M -$11.5M -$27M -$21.9M -$16.6M
 
Dividends Paid (Ex Special Dividend) -$80K -$42K -$14K -$5K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $442.2M $170M $185M $234.4M $218.5M
Long-Term Debt Repaid -$442.2M -$170M -$185M -$244.4M -$199.5M
Repurchase of Common Stock -- -- -- -- -$14.1M
Other Financing Activities -$1.2M -$363K -$498K -$861K -$649K
Cash From Financing $31.2M -$405K -$512K -$10.7M $4.9M
 
Beginning Cash (CF) $51.7M $38.5M $24.9M $29.1M $26.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.6M -$11.3M $4.4M -$10.3M -$7.1M
Ending Cash (CF) $90.2M $27.2M $29.3M $18.8M $19M
 
Levered Free Cash Flow $7.3M -$11.5M $4.9M $448K -$12.1M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock