Financhill
Sell
37

BTMD Quote, Financials, Valuation and Earnings

Last price:
$4.02
Seasonality move :
-10.39%
Day range:
$3.88 - $4.09
52-week range:
$3.04 - $8.44
Dividend yield:
0%
P/E ratio:
6.59x
P/S ratio:
0.70x
P/B ratio:
--
Volume:
86.8K
Avg. volume:
178.1K
1-year change:
-31.05%
Market cap:
$126.6M
Revenue:
$197.2M
EPS (TTM):
$0.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.6M $139.4M $165M $185.4M $197.2M
Revenue Growth (YoY) 5.99% 19.58% 18.34% 12.37% 6.38%
 
Cost of Revenues $44.9M $48.8M $54.6M $57.9M $58.1M
Gross Profit $71.6M $90.6M $110.4M $127.5M $139.1M
Gross Profit Margin 61.46% 64.98% 66.92% 68.78% 70.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.4M $54M $171.1M $98.8M $107.5M
Other Inc / (Exp) -$5K $17K $66.5M -$22.4M -$19.6M
Operating Expenses $39.9M $56M $171.1M $98.8M $107.5M
Operating Income $31.8M $34.6M -$60.7M $28.7M $31.6M
 
Net Interest Expenses $2.4M $1.7M $4M $6.4M $11M
EBT. Incl. Unusual Items $29.4M $32.9M $1.7M -$123K $1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189K $286K $388K $2.7M $970K
Net Income to Company $29.2M $32.6M $1.3M -$2.8M $46K
 
Minority Interest in Earnings -- -- -$2.3M $6.1M $3.1M
Net Income to Common Excl Extra Items $29.2M $32.6M -$969K $3.3M $3.2M
 
Basic EPS (Cont. Ops) $3.85 $4.31 -$0.12 $0.13 $0.09
Diluted EPS (Cont. Ops) $3.85 $4.31 -$0.12 $0.13 $0.09
Weighted Average Basic Share $7.6M $7.6M $8.1M $25.7M $34.3M
Weighted Average Diluted Share $7.6M $7.6M $8.1M $25.7M $34.3M
 
EBITDA $32.9M $36M $8M $9.2M $15.6M
EBIT $31.8M $34.6M $5.8M $6.2M $12M
 
Revenue (Reported) $116.6M $139.4M $165M $185.4M $197.2M
Operating Income (Reported) $31.8M $34.6M -$60.7M $28.7M $31.6M
Operating Income (Adjusted) $31.8M $34.6M $5.8M $6.2M $12M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $37.1M $44.8M $46.8M $49M
Revenue Growth (YoY) -- -- 20.73% 4.37% 4.68%
 
Cost of Revenues -- $12.3M $13.9M $13.5M $12.6M
Gross Profit -- $24.9M $31M $33.4M $36.4M
Gross Profit Margin -- 66.95% 69.05% 71.26% 74.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $15.1M $23.1M $22.9M $26.7M
Other Inc / (Exp) -- $10K -$27M -$12.1M $10.7M
Operating Expenses -- $15.1M $23.1M $22.9M $26.7M
Operating Income -- $9.8M $7.9M $10.4M $9.7M
 
Net Interest Expenses -- $359K $1.6M $1.7M $2.9M
EBT. Incl. Unusual Items -- $9.4M -$20.8M -$3.3M $17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $64K $630K $2.4M $1.6M
Net Income to Company -- $9.4M -$21.4M -$5.7M $15.8M
 
Minority Interest in Earnings -- -- $14.6M $1.6M -$2.1M
Net Income to Common Excl Extra Items -- $9.4M -$6.8M -$4.2M $13.7M
 
Basic EPS (Cont. Ops) -- $1.23 -$0.39 -$0.12 $0.44
Diluted EPS (Cont. Ops) -- $1.23 -$0.39 -$0.12 $0.37
Weighted Average Basic Share -- $7.6M $17.6M $34.6M $31.5M
Weighted Average Diluted Share -- $7.6M $17.6M $34.6M $37M
 
EBITDA -- $10.3M -$18.6M -$914K $21.2M
EBIT -- $9.8M -$19.2M -$1.7M $20.4M
 
Revenue (Reported) -- $37.1M $44.8M $46.8M $49M
Operating Income (Reported) -- $9.8M $7.9M $10.4M $9.7M
Operating Income (Adjusted) -- $9.8M -$19.2M -$1.7M $20.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $145M $172.7M $187.3M $199.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $49.7M $56.2M $57.5M $57.4M
Gross Profit -- $95.3M $116.5M $129.9M $142M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $58.9M $179.1M $98.7M $111.1M
Other Inc / (Exp) -- $23K $39.5M -$7.5M $3.2M
Operating Expenses -- $60.3M $179.1M $98.7M $111.1M
Operating Income -- $34.9M -$62.6M $31.2M $30.9M
 
Net Interest Expenses -- $1.5M $5.4M $6.4M $12.2M
EBT. Incl. Unusual Items -- $33.4M -$28.5M $17.4M $21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $286K $954K $4.5M $291K
Net Income to Company -- -- -$29.5M $12.9M $21.6M
 
Minority Interest in Earnings -- -- $21.7M -$6.9M $297K
Net Income to Common Excl Extra Items -- $33.1M -$7.8M $6M $21.8M
 
Basic EPS (Cont. Ops) -- $4.37 -$0.54 $0.11 $0.71
Diluted EPS (Cont. Ops) -- $4.37 -$0.55 $0.05 $0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $36.2M -$20.9M $26.9M $37.7M
EBIT -- $35M -$23.1M $23.7M $34M
 
Revenue (Reported) -- $145M $172.7M $187.3M $199.4M
Operating Income (Reported) -- $34.9M -$62.6M $31.2M $30.9M
Operating Income (Adjusted) -- $35M -$23.1M $23.7M $34M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $37.1M $44.8M $46.8M $49M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $12.3M $13.9M $13.5M $12.6M
Gross Profit -- $24.9M $31M $33.4M $36.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $15.1M $23.1M $22.9M $26.7M
Other Inc / (Exp) -- $10K -$27M -$12.1M $10.7M
Operating Expenses -- $15.1M $23.1M $22.9M $26.7M
Operating Income -- $9.8M $7.9M $10.4M $9.7M
 
Net Interest Expenses -- $359K $1.6M $1.7M $2.9M
EBT. Incl. Unusual Items -- $9.4M -$20.8M -$3.3M $17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $64K $630K $2.4M $1.6M
Net Income to Company -- $9.4M -$21.4M -$5.7M $15.8M
 
Minority Interest in Earnings -- -- $14.6M $1.6M -$2.1M
Net Income to Common Excl Extra Items -- $9.4M -$6.8M -$4.2M $13.7M
 
Basic EPS (Cont. Ops) -- $1.23 -$0.39 -$0.12 $0.44
Diluted EPS (Cont. Ops) -- $1.23 -$0.39 -$0.12 $0.37
Weighted Average Basic Share -- $7.6M $17.6M $34.6M $31.5M
Weighted Average Diluted Share -- $7.6M $17.6M $34.6M $37M
 
EBITDA -- $10.3M -$18.6M -$914K $21.2M
EBIT -- $9.8M -$19.2M -$1.7M $20.4M
 
Revenue (Reported) -- $37.1M $44.8M $46.8M $49M
Operating Income (Reported) -- $9.8M $7.9M $10.4M $9.7M
Operating Income (Adjusted) -- $9.8M -$19.2M -$1.7M $20.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17.2M $26.8M $79.2M $89M $39.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7M $5.2M $6.9M $6.8M $7.6M
Inventory $4.3M $9.6M $11.2M $17.3M $14.8M
Prepaid Expenses $1.6M $1.5M $3.8M $7.6M $6.1M
Other Current Assets -- $3.9M -- $308K $111K
Total Current Assets $27.8M $47.1M $101.2M $122.3M $68.1M
 
Property Plant And Equipment $2.2M $2.7M $3.6M $3.1M $10.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $5.8M
Other Intangibles $2.6M $4.6M $5.1M $5M $9.4M
Other Long-Term Assets -- -- -- -- $72K
Total Assets $32.6M $54.3M $111.6M $155.3M $122.4M
 
Accounts Payable $2.4M $4.3M $4.1M $4.2M $5.8M
Accrued Expenses $623K $3.8M $1M $2.4M $5.6M
Current Portion Of Long-Term Debt -- -- $6.3M $6.3M $6.3M
Current Portion Of Capital Lease Obligations $239K $248K $165K $311K $523K
Other Current Liabilities -- -- -- -- $24.7M
Total Current Liabilities $11.7M $17.3M $18.8M $22.2M $51.5M
 
Long-Term Debt $36.7M $32M $112.1M $106.6M $101.2M
Capital Leases -- -- -- -- --
Total Liabilities $49.7M $50.2M $169.9M $191.8M $224.6M
 
Common Stock -- -- $6K $6K $4K
Other Common Equity Adj -- -$40K -$5K -$12K -$35K
Common Equity -$17.1M $4.1M -$44.5M -$29.4M -$105.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$13.8M -$7.1M $3.7M
Total Equity -$17.1M $4.1M -$58.3M -$36.5M -$102.2M
 
Total Liabilities and Equity $32.6M $54.3M $111.6M $155.3M $122.4M
Cash and Short Terms $17.2M $26.8M $79.2M $89M $39.3M
Total Debt $41.7M $37M $118.3M $112.9M $107.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $87.6M $78.8M $41.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $7.6M $8M $7.8M
Inventory -- -- $9.6M $18.9M $13.5M
Prepaid Expenses -- -- $2.6M $8.4M $5.6M
Other Current Assets -- -- -- $216K $136K
Total Current Assets -- -- $107.5M $114.4M $68.7M
 
Property Plant And Equipment -- -- $3.3M $4.4M $11.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $5.5M $5.8M
Other Intangibles -- -- $5.2M $10.9M $9M
Other Long-Term Assets -- -- -- -- $72K
Total Assets -- -- $119.1M $160.1M $123.4M
 
Accounts Payable -- -- $5.1M $4.2M $3.3M
Accrued Expenses -- -- $646K $2.1M $5.3M
Current Portion Of Long-Term Debt -- -- $6.3M $6.3M $6.3M
Current Portion Of Capital Lease Obligations -- -- $217K $406K $540K
Other Current Liabilities -- -- -- $600K $25.1M
Total Current Liabilities -- -- $19.9M $24.1M $48.5M
 
Long-Term Debt -- -- $110.7M $105.3M $99.8M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $202.9M $205M $208.2M
 
Common Stock -- -- $6K $6K $4K
Other Common Equity Adj -- -- -$12K -$14K -$39K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$35.3M -$9.5M $5.2M
Total Equity -- -- -$83.8M -$44.9M -$84.8M
 
Total Liabilities and Equity -- -- $119.1M $160.1M $123.4M
Cash and Short Terms -- $27.7M $87.6M $78.8M $41.7M
Total Debt -- -- $117M $111.5M $106.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.2M $32.6M $1.3M -$2.8M $46K
Depreciation & Amoritzation $1.1M $1.4M $2.2M $3M $3.6M
Stock-Based Compensation -- -- $82.2M $9.1M $8.7M
Change in Accounts Receivable -$1.5M -$752K -$1.6M -$505K -$2.3M
Change in Inventories -$904K -$5.8M -$1.7M -$6.1M $3.7M
Cash From Operations $26.4M $33.7M -$9.2M $26.9M $45.2M
 
Capital Expenditures $1.4M $3.8M $1.8M $2.7M $7M
Cash Acquisitions -- -- -- -- -$11.8M
Cash From Investing -$1.4M -$3.8M -$1.8M -$2.7M -$18.8M
 
Dividends Paid (Ex Special Dividend) -$13.3M -$11.4M -$12.9M -$8.7M -$4.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $125M -- --
Long-Term Debt Repaid -$5M -$5M -$40.6M -$6.3M -$6.3M
Repurchase of Common Stock -- -- -$424K -- -$5.6M
Other Financing Activities -- -$3.9M -$797K -- -$62.2M
Cash From Financing -$18.3M -$20.3M $63.5M -$14.4M -$76.1M
 
Beginning Cash (CF) $10.5M $17.2M $26.8M $79.2M $89M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $9.6M $52.5M $9.8M -$49.6M
Ending Cash (CF) $17.2M $26.8M $79.2M $89M $39.3M
 
Levered Free Cash Flow $25M $29.9M -$11M $24.2M $38.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $9.4M -$21.4M -$5.7M $15.8M
Depreciation & Amoritzation -- $502K $538K $750K $857K
Stock-Based Compensation -- -- $2.2M $1.8M $2.1M
Change in Accounts Receivable -- -$1.3M -$728K -$1.3M -$907K
Change in Inventories -- $377K $1.6M $75K $952K
Cash From Operations -- $7M $13M $7.4M $6.5M
 
Capital Expenditures -- $482K $380K $1.1M $1.8M
Cash Acquisitions -- -- -- -$11.1M --
Cash From Investing -- -$482K -$380K -$12.2M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -$3.1M -$83K -$694K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.3M -$1.6M -$1.6M -$1.6M
Repurchase of Common Stock -- -- -- -$4.1M --
Other Financing Activities -- -$1.6M -- -- --
Cash From Financing -- -$5.6M -$4.2M -$5.4M -$2.3M
 
Beginning Cash (CF) -- $26.8M $79.2M $89M $39.3M
Foreign Exchange Rate Adjustment -- $13K -- -$2K -$4K
Additions / Reductions -- $925K $8.4M -$10.2M $2.4M
Ending Cash (CF) -- $27.7M $87.6M $78.8M $41.7M
 
Levered Free Cash Flow -- $6.5M $12.6M $6.3M $4.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$29.5M $12.9M $21.6M
Depreciation & Amoritzation -- -- $2.2M $3.2M $3.7M
Stock-Based Compensation -- -- $84.4M $8.7M $9.1M
Change in Accounts Receivable -- -- -$946K -$1.1M -$1.8M
Change in Inventories -- -- -$525K -$7.6M $4.6M
Cash From Operations -- -- -$3.1M $21.3M $44.3M
 
Capital Expenditures -- $482K $1.7M $3.4M $7.8M
Cash Acquisitions -- -- -- -$11.1M -$720K
Cash From Investing -- -- -$1.7M -$14.5M -$8.5M
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -$13.2M -$5.7M -$5.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$40.9M -$6.3M -$6.3M
Repurchase of Common Stock -- -- -- -$4.1M -$1.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $64.8M -$15.6M -$72.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $59.9M -$8.8M -$37.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$4.9M $17.9M $36.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $9.4M -$21.4M -$5.7M $15.8M
Depreciation & Amoritzation -- $502K $538K $750K $857K
Stock-Based Compensation -- -- $2.2M $1.8M $2.1M
Change in Accounts Receivable -- -$1.3M -$728K -$1.3M -$907K
Change in Inventories -- $377K $1.6M $75K $952K
Cash From Operations -- $7M $13M $7.4M $6.5M
 
Capital Expenditures -- $482K $380K $1.1M $1.8M
Cash Acquisitions -- -- -- -$11.1M --
Cash From Investing -- -$482K -$380K -$12.2M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -$3.1M -$83K -$694K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.3M -$1.6M -$1.6M -$1.6M
Repurchase of Common Stock -- -- -- -$4.1M --
Other Financing Activities -- -$1.6M -- -- --
Cash From Financing -- -$5.6M -$4.2M -$5.4M -$2.3M
 
Beginning Cash (CF) -- $26.8M $79.2M $89M $39.3M
Foreign Exchange Rate Adjustment -- $13K -- -$2K -$4K
Additions / Reductions -- $925K $8.4M -$10.2M $2.4M
Ending Cash (CF) -- $27.7M $87.6M $78.8M $41.7M
 
Levered Free Cash Flow -- $6.5M $12.6M $6.3M $4.6M

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
70
Is MSFT Stock a Buy?

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

Buy
71
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
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 11.94% over the past day.

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is down 0.38% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is up 2.1% over the past day.

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

Show me the best stock