Financhill
Sell
37

BRLT Quote, Financials, Valuation and Earnings

Last price:
$1.41
Seasonality move :
-18.25%
Day range:
$1.47 - $1.57
52-week range:
$1.25 - $3.21
Dividend yield:
0%
P/E ratio:
49.00x
P/S ratio:
0.27x
P/B ratio:
1.31x
Volume:
50.9K
Avg. volume:
92.8K
1-year change:
-44.11%
Market cap:
$20M
Revenue:
$422.2M
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $251.8M $380.2M $439.9M $446.4M $422.2M
Revenue Growth (YoY) 25.07% 50.98% 15.7% 1.48% -5.43%
 
Cost of Revenues $139.5M $192.8M $205.6M $189.4M $167.8M
Gross Profit $112.3M $187.4M $234.3M $257M $254.4M
Gross Profit Margin 44.6% 49.3% 53.26% 57.57% 60.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85.7M $147.3M $211M $252.5M $251.1M
Other Inc / (Exp) -$74K -$6.6M $188K $4.9M $5.8M
Operating Expenses $85.7M $147.3M $211M $252.5M $251.1M
Operating Income $26.6M $40.1M $23.3M $4.5M $3.4M
 
Net Interest Expenses $4.9M $7.6M $4.7M $5.1M $5M
EBT. Incl. Unusual Items $21.6M $25.9M $18.9M $4.3M $4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$316K -$168K -$431K $160K
Net Income to Company $21.6M $26.3M $19M $4.7M $4M
 
Minority Interest in Earnings -- -$24.7M -$16.9M -$4.2M -$3.5M
Net Income to Common Excl Extra Items $21.6M $1.5M $2.1M $584K $541K
 
Basic EPS (Cont. Ops) $2.59 $0.16 $0.20 $0.05 $0.04
Diluted EPS (Cont. Ops) $2.59 $0.10 $0.15 $0.04 $0.03
Weighted Average Basic Share $8.3M $9.6M $10.7M $11.9M $13.3M
Weighted Average Diluted Share $8.3M $96.7M $96.5M $97.1M $98.4M
 
EBITDA $27.2M $34.4M $25.4M $13.6M $14.5M
EBIT $26.5M $33.5M $23.5M $9.4M $9.2M
 
Revenue (Reported) $251.8M $380.2M $439.9M $446.4M $422.2M
Operating Income (Reported) $26.6M $40.1M $23.3M $4.5M $3.4M
Operating Income (Adjusted) $26.5M $33.5M $23.5M $9.4M $9.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $88.6M $121.9M $119.6M $124.3M $119.5M
Revenue Growth (YoY) -- 37.57% -1.87% 3.94% -3.88%
 
Cost of Revenues $46.9M $59.6M $54.2M $51.3M $48.3M
Gross Profit $41.7M $62.3M $65.4M $73M $71.2M
Gross Profit Margin 47.02% 51.09% 54.7% 58.71% 59.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27M $49.3M $59.4M $71.8M $68.8M
Other Inc / (Exp) $1K -$83K $539K $1.5M $1.4M
Operating Expenses $27M $49.3M $59.4M $71.8M $68.8M
Operating Income $14.7M $13M $6M $1.2M $2.4M
 
Net Interest Expenses $1.3M $1.8M $958K $1.3M $1.2M
EBT. Incl. Unusual Items $13.4M $11.1M $5.6M $1.4M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$339K -$557K -$550K -$62K
Net Income to Company -- $11.4M $6.2M $1.9M $2.6M
 
Minority Interest in Earnings -- -$9.9M -$5.5M -$1.7M -$2.3M
Net Income to Common Excl Extra Items $13.4M $1.5M $709K $243K $358K
 
Basic EPS (Cont. Ops) $1.60 $0.15 $0.07 $0.02 $0.03
Diluted EPS (Cont. Ops) $1.60 $0.09 $0.05 $0.02 $0.02
Weighted Average Basic Share $8.3M $9.6M $11M $12.4M $13.6M
Weighted Average Diluted Share $8.3M $97.1M $96.6M $97.5M $97.8M
 
EBITDA $14.8M $13.2M $7.3M $3.9M $5.2M
EBIT $14.7M $12.9M $6.6M $2.7M $3.8M
 
Revenue (Reported) $88.6M $121.9M $119.6M $124.3M $119.5M
Operating Income (Reported) $14.7M $13M $6M $1.2M $2.4M
Operating Income (Adjusted) $14.7M $12.9M $6.6M $2.7M $3.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $251.8M $380.2M $439.9M $446.4M $422.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $192.8M $205.6M $189.4M $167.8M
Gross Profit -- $187.4M $234.3M $257M $254.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $147.3M $211M $252.5M $251.1M
Other Inc / (Exp) -$58K -$6.6M $188K $4.9M $5.8M
Operating Expenses -- $147.3M $211M $252.5M $251.1M
Operating Income -- $40.1M $23.3M $4.5M $3.4M
 
Net Interest Expenses $2.5M $7.6M $4.7M $5.1M $5M
EBT. Incl. Unusual Items -- $25.9M $18.9M $4.3M $4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$316K -$168K -$431K $160K
Net Income to Company -- $26.3M $19M $4.7M $4M
 
Minority Interest in Earnings -- -$13.8M -$16.9M -$4.2M -$3.5M
Net Income to Common Excl Extra Items -- $12.4M $2.1M $584K $541K
 
Basic EPS (Cont. Ops) -- $0.96 $0.21 $0.05 $0.04
Diluted EPS (Cont. Ops) -- $0.90 $0.16 $0.02 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $34.4M $25.4M $13.6M $14.5M
EBIT -- $33.5M $23.5M $9.4M $9.2M
 
Revenue (Reported) $251.8M $380.2M $439.9M $446.4M $422.2M
Operating Income (Reported) -- $40.1M $23.3M $4.5M $3.4M
Operating Income (Adjusted) -- $33.5M $23.5M $9.4M $9.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $380.2M $439.9M $446.4M $422.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $192.8M $205.6M $189.4M $167.8M --
Gross Profit $187.4M $234.3M $257M $254.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $147.3M $211M $252.5M $251.1M --
Other Inc / (Exp) -$6.6M $188K $4.9M $5.8M --
Operating Expenses $147.3M $211M $252.5M $251.1M --
Operating Income $40.1M $23.3M $4.5M $3.4M --
 
Net Interest Expenses $7.6M $4.7M $5.1M $5M --
EBT. Incl. Unusual Items $25.9M $18.9M $4.3M $4.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$316K -$168K -$431K $160K --
Net Income to Company $26.3M $19M $4.7M $4M --
 
Minority Interest in Earnings -$13.8M -$16.9M -$4.2M -$3.5M --
Net Income to Common Excl Extra Items $12.4M $2.1M $584K $541K --
 
Basic EPS (Cont. Ops) $0.96 $0.21 $0.05 $0.04 --
Diluted EPS (Cont. Ops) $0.90 $0.16 $0.02 $0.03 --
Weighted Average Basic Share $44.2M $42.7M $47.7M $53.1M --
Weighted Average Diluted Share $218.7M $385.9M $302.9M $307.5M --
 
EBITDA $34.4M $25.4M $13.6M $14.5M --
EBIT $33.5M $23.5M $9.4M $9.2M --
 
Revenue (Reported) $380.2M $439.9M $446.4M $422.2M --
Operating Income (Reported) $40.1M $23.3M $4.5M $3.4M --
Operating Income (Adjusted) $33.5M $23.5M $9.4M $9.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $66.3M $172.9M $154.6M $155.8M $161.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $13.6M $24.7M $39.3M $37.8M $38.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $8.2M $11.8M $11M $11M
Total Current Assets $83M $206M $205.9M $204.9M $211.4M
 
Property Plant And Equipment $2M $6.7M $44.4M $56.3M $56.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $258K $601K $3.3M $2.7M $3.3M
Total Assets $85.2M $217.7M $262.6M $273.6M $281.2M
 
Accounts Payable $10.8M $14.5M $11M $17.2M $15.7M
Accrued Expenses $10.8M $19M $28.5M $18.6M $18.8M
Current Portion Of Long-Term Debt -- $30.8M $3.3M $4.1M $5.7M
Current Portion Of Capital Lease Obligations -- -- $3.9M $5M $6.1M
Other Current Liabilities $1.3M $3.2M $2.8M $6M $5.8M
Total Current Liabilities $38.7M $92.8M $74.5M $76.9M $78.2M
 
Long-Term Debt $62.2M $32.8M $59.5M $55.6M $50M
Capital Leases -- -- -- -- --
Total Liabilities $170.6M $134.9M $169.4M $176.1M $171.9M
 
Common Stock -$85.4M $10K $10K $10K $10K
Other Common Equity Adj -- -- -- -- --
Common Equity -$85.4M $8.4M $10.9M $12.5M $15.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $74.4M $82.2M $84.9M $94.1M
Total Equity -$85.4M $82.8M $93.1M $97.5M $109.4M
 
Total Liabilities and Equity $85.2M $217.7M $262.6M $273.6M $281.2M
Cash and Short Terms $66.3M $172.9M $154.6M $155.8M $161.9M
Total Debt $62.2M $63.6M $62.7M $59.6M $55.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $66.3M $172.9M $154.6M $155.8M $161.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $13.6M $24.7M $39.3M $37.8M $38.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $8.2M $11.8M $11M $11M
Total Current Assets $83M $206M $205.9M $204.9M $211.4M
 
Property Plant And Equipment $2M $6.7M $44.4M $56.3M $56.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $258K $601K $3.3M $2.7M $3.3M
Total Assets $85.2M $217.7M $262.6M $273.6M $281.2M
 
Accounts Payable $10.8M $14.5M $11M $17.2M $15.7M
Accrued Expenses $10.8M $19M $28.5M $18.6M $18.8M
Current Portion Of Long-Term Debt -- $30.8M $3.3M $4.1M $5.7M
Current Portion Of Capital Lease Obligations -- -- $3.9M $5M $6.1M
Other Current Liabilities $1.3M $3.2M $2.8M $6M $5.8M
Total Current Liabilities $38.7M $92.8M $74.5M $76.9M $78.2M
 
Long-Term Debt $62.2M $32.8M $59.5M $55.6M $50M
Capital Leases -- -- -- -- --
Total Liabilities $170.6M $134.9M $169.4M $176.1M $171.9M
 
Common Stock -$85.4M $10K $10K $10K $10K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $74.4M $82.2M $84.9M $94.1M
Total Equity -$85.4M $82.8M $93.1M $97.5M $109.4M
 
Total Liabilities and Equity $85.2M $217.7M $262.6M $273.6M $281.2M
Cash and Short Terms $66.3M $172.9M $154.6M $155.8M $161.9M
Total Debt $62.2M $63.6M $62.7M $59.6M $55.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $21.6M $26.3M $19M $4.7M $4M
Depreciation & Amoritzation $646K $860K $1.9M $4.2M $5.3M
Stock-Based Compensation $46K $2.8M $8.8M $10M $9.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2.8M -$11.2M -$14.8M $1.5M -$686K
Cash From Operations $26.7M $46.1M $14.5M $26.2M $17.6M
 
Capital Expenditures $584K $5.6M $9.1M $11.9M $4.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$584K -$5.6M -$9.1M -$11.9M -$4.9M
 
Dividends Paid (Ex Special Dividend) -$30M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $32.7M -- $65M -- --
Long-Term Debt Repaid -$2.7M -- -$69M -$3.3M -$4.1M
Repurchase of Common Stock -- -$14M -- -- -$638K
Other Financing Activities -$263K -$21.4M -$19.6M -$9.9M -$1.9M
Cash From Financing -$263K $66.1M -$23.6M -$13.1M -$6.6M
 
Beginning Cash (CF) $40.6M $66.5M $173.1M $154.9M $156M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.9M $106.6M -$18.2M $1.2M $6.1M
Ending Cash (CF) $66.5M $173.1M $154.9M $156M $162.1M
 
Levered Free Cash Flow $26.1M $40.5M $5.4M $14.3M $12.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $11.4M $6.2M $1.9M $2.6M
Depreciation & Amoritzation -- $324K $674K $1.2M $1.5M
Stock-Based Compensation -- $1.9M $2.3M $2.5M $2.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$4.7M $859K -$530K -$101K
Cash From Operations -- $12.3M $5.5M $10.7M $14.1M
 
Capital Expenditures -- $1.2M $2.6M $1.2M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.2M -$2.6M -$1.2M -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$812K -$812K -$2.4M
Repurchase of Common Stock -- -- -- -- -$200K
Other Financing Activities -- $1M -$399K $7K -$3K
Cash From Financing -- $742K -$1.2M -$805K -$2.6M
 
Beginning Cash (CF) -- $161.3M $153.1M $147.3M $152.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $11.8M $1.7M $8.7M $9.3M
Ending Cash (CF) -- $173.1M $154.9M $156M $162.1M
 
Levered Free Cash Flow -- $11M $2.9M $9.5M $11.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $26.3M $19M $4.7M $4M
Depreciation & Amoritzation -- $860K $1.9M $4.2M $5.3M
Stock-Based Compensation -- $2.8M $8.8M $10M $9.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$11.2M -$14.8M $1.5M -$686K
Cash From Operations $26.7M $46.1M $14.5M $26.2M $17.6M
 
Capital Expenditures -- $5.6M $9.1M $11.9M $4.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$5.6M -$9.1M -$11.9M -$4.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$69M -$3.3M -$4.1M
Repurchase of Common Stock -- -- -- -- -$638K
Other Financing Activities -- -$21.4M -$19.6M -$9.9M -$1.9M
Cash From Financing -- $66.1M -$23.6M -$13.1M -$6.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $106.6M -$18.2M $1.2M $6.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $40.5M $5.4M $14.3M $12.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $26.3M $19M $4.7M $4M --
Depreciation & Amoritzation $860K $1.9M $4.2M $5.3M --
Stock-Based Compensation $2.8M $8.8M $10M $9.9M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$11.2M -$14.8M $1.5M -$686K --
Cash From Operations $46.1M $14.5M $26.2M $17.6M --
 
Capital Expenditures $5.6M $9.1M $11.9M $4.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.6M -$9.1M -$11.9M -$4.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $65M -- -- --
Long-Term Debt Repaid -- -$69M -$3.3M -$4.1M --
Repurchase of Common Stock -$14M -- -- -$638K --
Other Financing Activities -$21.4M -$19.6M -$9.9M -$1.9M --
Cash From Financing $66.1M -$23.6M -$13.1M -$6.6M --
 
Beginning Cash (CF) $365.7M $647M $598.2M $609M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $106.6M -$18.2M $1.2M $6.1M --
Ending Cash (CF) $472.3M $628.8M $599.3M $615.1M --
 
Levered Free Cash Flow $40.5M $5.4M $14.3M $12.7M --

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

GET BETTER TRADE IDEAS

Popular

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
52
RGC alert for Mar 18

Regencell Bioscience Holdings [RGC] is up 73.51% over the past day.

Buy
63
EXOD alert for Mar 18

Exodus Movement [EXOD] is down 3.96% over the past day.

Sell
45
MNPR alert for Mar 18

Monopar Therapeutics [MNPR] is up 0.93% over the past day.

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

Show me the best stock