Financhill
Sell
41

BMBL Quote, Financials, Valuation and Earnings

Last price:
$5.55
Seasonality move :
7.69%
Day range:
$4.35 - $4.58
52-week range:
$3.55 - $12.49
Dividend yield:
0%
P/E ratio:
19.74x
P/S ratio:
0.50x
P/B ratio:
0.55x
Volume:
4.1M
Avg. volume:
3M
1-year change:
-57.38%
Market cap:
$453.2M
Revenue:
$1.1B
EPS (TTM):
-$4.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $760.9M $903.5M $1.1B $1.1B
Revenue Growth (YoY) -- -- 18.74% 16.42% 1.88%
 
Cost of Revenues -- $205.6M $249.5M $307.8M $318.8M
Gross Profit -- $555.3M $654M $744M $752.8M
Gross Profit Margin -- 72.98% 72.39% 70.73% 70.25%
 
R&D Expenses -- $113.8M $109M $130.6M $100.7M
Selling, General & Admin -- $469.2M $412.7M $492M $389.7M
Other Inc / (Exp) -- $3.2M -$129.2M -$26.5M -$897.1M
Operating Expenses -- $690M $611.5M $690.6M $561M
Operating Income -- -$134.7M $42.5M $53.4M $191.8M
 
Net Interest Expenses -- $24.6M $24.1M $21.5M $39.9M
EBT. Incl. Unusual Items -- -$156.1M -$110.7M $5.3M -$745.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$437.8M $3.4M $7.2M $23.1M
Net Income to Company -- $281.7M -$114.1M -$1.9M -$768.4M
 
Minority Interest in Earnings -- $28.1M $34.4M -$2.3M $211.4M
Net Income to Common Excl Extra Items -- $309.8M -$79.7M -$4.2M -$557M
 
Basic EPS (Cont. Ops) -- $1.50 -$0.62 -$0.03 -$4.61
Diluted EPS (Cont. Ops) -- $1.45 -$0.62 -$0.03 -$4.61
Weighted Average Basic Share $109.4M $121.4M $129.4M $134.9M $120.8M
Weighted Average Diluted Share $109.4M $192.7M $129.4M $134.9M $120.8M
 
EBITDA -- -$27.6M $3.1M $94.9M -$634.7M
EBIT -- -$134.7M -$86.7M $26.8M -$705.3M
 
Revenue (Reported) -- $760.9M $903.5M $1.1B $1.1B
Operating Income (Reported) -- -$134.7M $42.5M $53.4M $191.8M
Operating Income (Adjusted) -- -$134.7M -$86.7M $26.8M -$705.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $207M $241.6M $273.6M $261.6M
Revenue Growth (YoY) -- 27.57% 16.7% 13.25% -4.38%
 
Cost of Revenues -- $54M $67.8M $80.5M $78M
Gross Profit -- $153.1M $173.8M $193.2M $183.7M
Gross Profit Margin -- 73.93% 71.95% 70.59% 70.21%
 
R&D Expenses -- $29.6M $28M $30.3M $24.1M
Selling, General & Admin -- $101.9M $132M $152.6M $104.5M
Other Inc / (Exp) -- -$4.3M -$153.9M -$20.3M -$8.6M
Operating Expenses -- $157.7M $175.9M $200M $146.7M
Operating Income -- -$4.6M -$2.1M -$6.9M $37M
 
Net Interest Expenses -- $5.7M $5.6M $4.9M $12.1M
EBT. Incl. Unusual Items -- -$14.6M -$161.6M -$32.1M $16.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$715K -$2.4M -$58K $6.9M
Net Income to Company -- -$13.9M -$159.2M -$32M $9.3M
 
Minority Interest in Earnings -- $1.5M $48.7M $6M -$5.1M
Net Income to Common Excl Extra Items -- -$12.4M -$48.9M -$26M $4.2M
 
Basic EPS (Cont. Ops) -- -$0.08 -$0.85 -$0.19 -$0.08
Diluted EPS (Cont. Ops) -- -$0.08 -$0.85 -$0.19 -$0.08
Weighted Average Basic Share -- $129.1M $129.6M $134.2M $108.3M
Weighted Average Diluted Share -- $192.9M $129.8M $134.2M $108.3M
 
EBITDA -- $21.6M -$115.4M -$9.9M $46.4M
EBIT -- -$4.6M -$131.3M -$27.1M $28.3M
 
Revenue (Reported) -- $207M $241.6M $273.6M $261.6M
Operating Income (Reported) -- -$4.6M -$2.1M -$6.9M $37M
Operating Income (Adjusted) -- -$4.6M -$131.3M -$27.1M $28.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $763.1M $903.5M $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $207.8M $249.5M $307.8M $318.8M
Gross Profit -- $555.3M $654M $744M $752.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $113.8M $109M $130.6M $100.7M
Selling, General & Admin -- $469.2M $412.7M $492M $388M
Other Inc / (Exp) -- $11.2M -$129.2M -$26.5M -$898.7M
Operating Expenses -- $690M $611.5M $690.6M $559.4M
Operating Income -- -$134.7M $42.5M $53.4M $193.4M
 
Net Interest Expenses -- $25M $24.1M $21.5M $39.9M
EBT. Incl. Unusual Items -- -$148.6M -$110.7M $5.3M -$745.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$436.6M $3.4M $7.2M $23.1M
Net Income to Company -- $281.7M -$114.1M -$1.9M -$768.4M
 
Minority Interest in Earnings -- $26.9M $34.4M -$2.3M $211.4M
Net Income to Common Excl Extra Items -- $314.9M -$54.2M -$4.2M -$557M
 
Basic EPS (Cont. Ops) -- $1.54 -$0.61 -$0.03 -$4.78
Diluted EPS (Cont. Ops) -- $1.49 -$0.62 -$0.03 -$4.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$27.6M $3.1M $101.4M -$634M
EBIT -- -$134.7M -$86.7M $33.4M -$704.6M
 
Revenue (Reported) -- $763.1M $903.5M $1.1B $1.1B
Operating Income (Reported) -- -$134.7M $42.5M $53.4M $193.4M
Operating Income (Adjusted) -- -$134.7M -$86.7M $33.4M -$704.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $763.1M $903.5M $1.1B $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $207.8M $249.5M $307.8M $318.8M --
Gross Profit $555.3M $654M $744M $752.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $113.8M $109M $130.6M $100.7M --
Selling, General & Admin $469.2M $412.7M $492M $388M --
Other Inc / (Exp) $11.2M -$129.2M -$26.5M -$898.7M --
Operating Expenses $690M $611.5M $690.6M $559.4M --
Operating Income -$134.7M $42.5M $53.4M $193.4M --
 
Net Interest Expenses $25M $24.1M $21.5M $39.9M --
EBT. Incl. Unusual Items -$148.6M -$110.7M $5.3M -$745.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$436.6M $3.4M $7.2M $23.1M --
Net Income to Company $281.7M -$114.1M -$1.9M -$768.4M --
 
Minority Interest in Earnings $26.9M $34.4M -$2.3M $211.4M --
Net Income to Common Excl Extra Items $314.9M -$54.2M -$4.2M -$557M --
 
Basic EPS (Cont. Ops) $1.54 -$0.61 -$0.03 -$4.78 --
Diluted EPS (Cont. Ops) $1.49 -$0.62 -$0.03 -$4.78 --
Weighted Average Basic Share $486.4M $517.7M $539.7M $483.4M --
Weighted Average Diluted Share $626M $644.5M $648.9M $483.4M --
 
EBITDA -$27.6M $3.1M $101.4M -$634M --
EBIT -$134.7M -$86.7M $33.4M -$704.6M --
 
Revenue (Reported) $763.1M $903.5M $1.1B $1.1B --
Operating Income (Reported) -$134.7M $42.5M $53.4M $193.4M --
Operating Income (Adjusted) -$134.7M -$86.7M $33.4M -$704.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $128M $369.2M $402.6M $355.6M $204.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.6M $47.5M $66.9M $102.7M $99.7M
Inventory -- -- -- -- --
Prepaid Expenses $6.4M $11M $9.2M $9.8M $17.1M
Other Current Assets $5.5M $8.2M $10.9M $24.9M $21.2M
Total Current Assets $251M $469.5M $501.4M $493.1M $342.2M
 
Property Plant And Equipment $28.5M $41M $31.9M $27.9M $19.7M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.5B $1.6B $1.6B $1.4B
Other Intangibles $1.8B $1.7B $1.5B $1.5B $748.9M
Other Long-Term Assets $3.3M $10M $31.1M $7.1M $11.5M
Total Assets $3.6B $3.8B $3.7B $3.6B $2.5B
 
Accounts Payable $23.7M $19.2M $3.4M $4.6M $6.6M
Accrued Expenses $36.2M $39.8M $55.2M $60.7M $52.1M
Current Portion Of Long-Term Debt $5.3M $5.8M $5.8M $5.8M $5.8M
Current Portion Of Capital Lease Obligations $4.9M $3.9M $3.1M $1.2M $3.1M
Other Current Liabilities $55.1M $8.8M $72.8M $88.5M $2.6M
Total Current Liabilities $241.3M $176M $211.7M $244.9M $138.6M
 
Long-Term Debt $820.9M $623.2M $619.2M $615.2M $611.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.3B $1.2B $1.3B $1.2B
 
Common Stock $1.9B $1.3M $1.3M $1.4M $1.1M
Other Common Equity Adj $180.9M $78.6M $74.5M $79M $71.1M
Common Equity $2.1B $1.6B $1.6B $1.6B $824.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $808K $861.6M $825.8M $702.3M $524.5M
Total Equity $2.1B $2.5B $2.5B $2.3B $1.3B
 
Total Liabilities and Equity $3.6B $3.8B $3.7B $3.6B $2.5B
Cash and Short Terms $128M $369.2M $402.6M $355.6M $204.3M
Total Debt $826.2M $629M $625M $620.9M $617.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $369.2M $402.6M $355.6M $204.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $47.5M $66.9M $102.7M $99.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $11M $9.2M $9.8M $17.1M
Other Current Assets -- $8.2M $10.9M $24.9M $21.2M
Total Current Assets -- $469.5M $501.4M $493.1M $342.2M
 
Property Plant And Equipment -- $41M $31.9M $27.9M $19.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.5B $1.6B $1.6B $1.4B
Other Intangibles -- $1.7B $1.5B $1.5B $748.9M
Other Long-Term Assets -- $10M $31.1M $7.1M $11.5M
Total Assets -- $3.8B $3.7B $3.6B $2.5B
 
Accounts Payable -- $19.2M $3.4M $4.6M $6.6M
Accrued Expenses -- $39.8M $55.2M $60.7M $52.1M
Current Portion Of Long-Term Debt -- $5.8M $5.8M $5.8M $5.8M
Current Portion Of Capital Lease Obligations -- $3.9M $3.1M $1.2M $3.1M
Other Current Liabilities -- $8.8M $72.8M $88.5M $2.6M
Total Current Liabilities -- $176M $211.7M $244.9M $138.6M
 
Long-Term Debt -- $623.2M $619.2M $615.2M $611.3M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.3B $1.2B $1.3B $1.2B
 
Common Stock -- $1.3M $1.3M $1.4M $1.1M
Other Common Equity Adj -- $78.6M $74.5M $79M $71.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $861.6M $825.8M $702.3M $524.5M
Total Equity -- $2.5B $2.5B $2.3B $1.3B
 
Total Liabilities and Equity -- $3.8B $3.7B $3.6B $2.5B
Cash and Short Terms -- $369.2M $402.6M $355.6M $204.3M
Total Debt -- $629M $625M $620.9M $617.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $281.7M -$114.1M -$1.9M -$768.4M
Depreciation & Amoritzation -- $107.1M $89.7M $68M $70.6M
Stock-Based Compensation -- $123.9M $111M $104.3M $26.2M
Change in Accounts Receivable -- -$10M -$20.7M -$36M $5.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $104.8M $132.9M $182.1M $123.4M
 
Capital Expenditures -- $13.7M $16.3M $14.9M $26.8M
Cash Acquisitions -- -- -$69.7M -$9.8M --
Cash From Investing -- -$12.5M -$86.1M -$24.8M -$26.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$206.4M -$5.8M -$5.8M -$5.8M
Repurchase of Common Stock -- -$2B -- -$157.1M -$214.3M
Other Financing Activities -- -$9.3M -$9.2M -$36M -$30.8M
Cash From Financing -- $151.5M -$15M -$198.9M -$250.8M
 
Beginning Cash (CF) -- $128.3M $369.2M $407M $359.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $243.8M $31.9M -$41.6M -$154.1M
Ending Cash (CF) -- $369.2M $402.6M $355.6M $204.3M
 
Levered Free Cash Flow -- $91.2M $116.6M $167.2M $96.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$13.9M -$159.2M -$32M $9.3M
Depreciation & Amoritzation -- $26.2M $15.9M $17.2M $18.1M
Stock-Based Compensation -- $24.4M $33.8M $20.7M $14M
Change in Accounts Receivable -- -$5M -$15.5M -$3.3M $4.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $84.6M $51.2M $63.4M -$5.4M
 
Capital Expenditures -- $4.3M $5M $2.2M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$3.1M -$5M -$2.2M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.4M -$1.4M -$1.4M -$1.4M
Repurchase of Common Stock -- -- -- -$136.2M -$40.3M
Other Financing Activities -- -- -$1.9M -$2.9M -$1.4M
Cash From Financing -- -$1.4M -$3.3M -$140.5M -$43.1M
 
Beginning Cash (CF) -- $291.6M $365.1M $439.2M $252.1M
Foreign Exchange Rate Adjustment -- -$2.4M -$7.7M -$4.2M $3.4M
Additions / Reductions -- $80M $42.9M -$79.3M -$51.6M
Ending Cash (CF) -- $369.2M $402.6M $355.6M $204.3M
 
Levered Free Cash Flow -- $80.3M $46.2M $61.3M -$8.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $281.7M -$114.1M -$1.9M -$768.4M
Depreciation & Amoritzation -- $107.1M $89.7M $68M $70.6M
Stock-Based Compensation -- $123.9M $111M $104.3M $26.2M
Change in Accounts Receivable -- -$10M -$20.7M -$36M $5.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $104.8M $132.9M $182.1M $123.4M
 
Capital Expenditures -- $13.7M $16.3M $14.9M $26.8M
Cash Acquisitions -- -- -$69.7M -$9.8M --
Cash From Investing -- -$12.5M -$86.1M -$24.8M -$26.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$206.4M -$5.8M -$5.8M -$5.8M
Repurchase of Common Stock -- -$2B -- -$157.1M -$214.3M
Other Financing Activities -- -- -$9.2M -$36M -$30.8M
Cash From Financing -- $151.5M -$15M -$198.9M -$250.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $243.8M $31.9M -$41.6M -$154.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $91.2M $116.6M $167.2M $96.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $281.7M -$114.1M -$1.9M -$768.4M --
Depreciation & Amoritzation $107.1M $89.7M $68M $70.6M --
Stock-Based Compensation $123.9M $111M $104.3M $26.2M --
Change in Accounts Receivable -$10M -$20.7M -$36M $5.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $104.8M $132.9M $182.1M $123.4M --
 
Capital Expenditures $13.7M $16.3M $14.9M $26.8M --
Cash Acquisitions -- -$69.7M -$9.8M -- --
Cash From Investing -$12.5M -$86.1M -$24.8M -$26.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$206.4M -$5.8M -$5.8M -$5.8M --
Repurchase of Common Stock -$2B -- -$157.1M -$214.3M --
Other Financing Activities -$9.3M -$9.2M -$36M -$30.8M --
Cash From Financing $151.5M -$15M -$198.9M -$250.8M --
 
Beginning Cash (CF) $917.6M $1.4B $1.6B $1.2B --
Foreign Exchange Rate Adjustment -$3M $5.9M -$6.3M $2M --
Additions / Reductions $243.8M $31.9M -$41.6M -$154.1M --
Ending Cash (CF) $1.2B $1.4B $1.6B $1B --
 
Levered Free Cash Flow $91.2M $116.6M $167.2M $96.7M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock