Financhill
Sell
24

BFLY Quote, Financials, Valuation and Earnings

Last price:
$2.74
Seasonality move :
-10.58%
Day range:
$2.60 - $2.70
52-week range:
$0.67 - $4.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.91x
P/B ratio:
3.86x
Volume:
2.5M
Avg. volume:
4.6M
1-year change:
150.47%
Market cap:
$651M
Revenue:
$82.1M
EPS (TTM):
-$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.3M $62.6M $73.4M $65.9M $82.1M
Revenue Growth (YoY) 67.68% 35.27% 17.3% -10.21% 24.52%
 
Cost of Revenues $107.5M $45.5M $33.9M $49M $33.2M
Gross Profit -$61.2M $17.1M $39.5M $16.9M $48.8M
Gross Profit Margin -132.37% 27.26% 53.77% 25.58% 59.51%
 
R&D Expenses $49.7M $74.5M $88M $55.6M $37.8M
Selling, General & Admin $50.7M $135.3M $144.4M $106.9M $85.4M
Other Inc / (Exp) -$231K $158.5M $21M $4.5M -$1.9M
Operating Expenses $100.4M $209.8M $232.5M $162.5M $123.2M
Operating Income -$161.6M -$192.7M -$193M -$145.6M -$74.4M
 
Net Interest Expenses $856K -- -- -- --
EBT. Incl. Unusual Items -$162.7M -$32.3M -$168.7M -$133.6M -$72.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $121K $42K $82K -$32K
Net Income to Company -$162.7M -$32.4M -$168.7M -$133.7M -$72.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$162.7M -$32.4M -$168.7M -$133.7M -$72.5M
 
Basic EPS (Cont. Ops) -$26.87 -$0.19 -$0.84 -$0.65 -$0.34
Diluted EPS (Cont. Ops) -$26.87 -$0.19 -$0.84 -$0.65 -$0.34
Weighted Average Basic Share $6.1M $173.8M $199.8M $205.4M $211.7M
Weighted Average Diluted Share $6.1M $173.8M $199.8M $205.4M $211.7M
 
EBITDA -$160.2M -$29.5M -$162.7M -$123M -$60.9M
EBIT -$161.6M -$31.6M -$168.7M -$133.6M -$71.3M
 
Revenue (Reported) $46.3M $62.6M $73.4M $65.9M $82.1M
Operating Income (Reported) -$161.6M -$192.7M -$193M -$145.6M -$74.4M
Operating Income (Adjusted) -$161.6M -$31.6M -$168.7M -$133.6M -$71.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.7M $19M $19M $16.5M $22.4M
Revenue Growth (YoY) -- 21.28% -0.02% -13% 35.33%
 
Cost of Revenues $7M $11.4M $9.4M $29.1M $8.6M
Gross Profit $8.7M $7.5M $9.6M -$12.5M $13.7M
Gross Profit Margin 55.57% 39.71% 50.34% -75.91% 61.45%
 
R&D Expenses $13.3M $20M $19.2M $11.2M $8.8M
Selling, General & Admin $17.6M $32.8M $43.2M $23M $22.2M
Other Inc / (Exp) -$48K $29.3M $13.5M $874K -$1.6M
Operating Expenses $30.9M $52.8M $58.6M $34.2M $31M
Operating Income -$22.2M -$45.3M -$49M -$46.7M -$17.3M
 
Net Interest Expenses $676K -- -- -- --
EBT. Incl. Unusual Items -$22.9M -$15.2M -$33.7M -$44.1M -$18.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7K $49K -$26K -- -$110K
Net Income to Company -$22.9M -$15.2M -$33.7M -$44.1M -$18.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.9M -$15.2M -$33.7M -$44.1M -$18.1M
 
Basic EPS (Cont. Ops) -$3.73 -$0.08 -$0.17 -$0.21 -$0.08
Diluted EPS (Cont. Ops) -$3.73 -$0.08 -$0.17 -$0.21 -$0.08
Weighted Average Basic Share $6.1M $198.3M $200.8M $207.3M $213.4M
Weighted Average Diluted Share $6.1M $198.3M $200.8M $207.3M $213.4M
 
EBITDA -$21.8M -$14.5M -$31.9M -$41.9M -$15.4M
EBIT -$22.2M -$15.2M -$33.7M -$44.1M -$17.9M
 
Revenue (Reported) $15.7M $19M $19M $16.5M $22.4M
Operating Income (Reported) -$22.2M -$45.3M -$49M -$46.7M -$17.3M
Operating Income (Adjusted) -$22.2M -$15.2M -$33.7M -$44.1M -$17.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.3M $62.6M $73.4M $65.9M $82.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.5M $45.5M $33.9M $49M $33.2M
Gross Profit -$61.2M $17.1M $39.5M $16.9M $48.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $49.7M $74.5M $88M $55.6M $37.8M
Selling, General & Admin $50.7M $135.3M $144.4M $106.8M $85.4M
Other Inc / (Exp) -$231K $158.5M $21M $4.5M -$1.9M
Operating Expenses $100.4M $209.8M $232.5M $162.5M $123.2M
Operating Income -$161.6M -$192.7M -$193M -$145.6M -$74.4M
 
Net Interest Expenses $856K -- -- -- --
EBT. Incl. Unusual Items -$162.7M -$32.3M -$168.7M -$133.6M -$72.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $121K $41K $83K -$32K
Net Income to Company -$162.7M -$32.4M -$168.7M -$133.7M -$72.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$162.7M -$32.4M -$168.7M -$133.7M -$72.5M
 
Basic EPS (Cont. Ops) -$26.67 -$0.18 -$0.84 -$0.65 -$0.33
Diluted EPS (Cont. Ops) -$26.67 -$0.18 -$0.84 -$0.65 -$0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$160.2M -$29.5M -$180.5M -$123M -$60.9M
EBIT -$161.6M -$31.6M -$186.4M -$133.6M -$71.3M
 
Revenue (Reported) $46.3M $62.6M $73.4M $65.9M $82.1M
Operating Income (Reported) -$161.6M -$192.7M -$193M -$145.6M -$74.4M
Operating Income (Adjusted) -$161.6M -$31.6M -$186.4M -$133.6M -$71.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $62.6M $73.4M $65.9M $82.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.5M $33.9M $49M $33.2M --
Gross Profit $17.1M $39.5M $16.9M $48.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $74.5M $88M $55.6M $37.8M --
Selling, General & Admin $135.3M $144.4M $106.8M $85.4M --
Other Inc / (Exp) $158.5M $21M $4.5M -$1.9M --
Operating Expenses $209.8M $232.5M $162.5M $123.2M --
Operating Income -$192.7M -$193M -$145.6M -$74.4M --
 
Net Interest Expenses $399K -- -- -- --
EBT. Incl. Unusual Items -$32.3M -$168.7M -$133.6M -$72.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $121K $41K $83K -$32K --
Net Income to Company -$32.4M -$168.7M -$133.7M -$72.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.4M -$168.7M -$133.7M -$72.5M --
 
Basic EPS (Cont. Ops) -$0.18 -$0.84 -$0.65 -$0.33 --
Diluted EPS (Cont. Ops) -$0.18 -$0.84 -$0.65 -$0.33 --
Weighted Average Basic Share $692.5M $799.4M $821.5M $846.7M --
Weighted Average Diluted Share $692.5M $799.4M $821.5M $846.7M --
 
EBITDA -$29.5M -$180.5M -$123M -$60.9M --
EBIT -$31.6M -$186.4M -$133.6M -$71.3M --
 
Revenue (Reported) $62.6M $73.4M $65.9M $82.1M --
Operating Income (Reported) -$192.7M -$193M -$145.6M -$74.4M --
Operating Income (Adjusted) -$31.6M -$186.4M -$133.6M -$71.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $60.2M $422.8M $162.6M $134.4M $88.8M
Short Term Investments -- -- $75.3M -- --
Accounts Receivable, Net $5.8M $11.9M $14.7M $13.4M $20.8M
Inventory $25.8M $36.2M $60M $73M $70.8M
Prepaid Expenses $2.6M $27.5M $35.2M $2.8M $5.5M
Other Current Assets $3M $13.4M $9.5M $7.6M $6.7M
Total Current Assets $97.3M $511.9M $357.1M $231.3M $192.6M
 
Property Plant And Equipment $6.9M $35M $38.2M $23.3M $13.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $3.8M $14.7M $28M $29.6M
Other Long-Term Assets -- $6.6M $5.7M $5.4M $4.8M
Total Assets $147.2M $572M $417.6M $304.3M $256.1M
 
Accounts Payable $16.4M $5.8M $7.2M $5.1M $4.3M
Accrued Expenses $31.9M $8.4M $5.9M $2.9M $2.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.4M $1.9M $2.2M $2.4M
Other Current Liabilities $3.2M $6M $6.8M $7.8M $9.2M
Total Current Liabilities $69.7M $49.8M $51.3M $44.3M $48.2M
 
Long-Term Debt $53.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $509.1M $124.3M $92.2M $84.2M $87.3M
 
Common Stock $1K $20K $20K $21K $22K
Other Common Equity Adj -- -- -- -- --
Common Equity -$361.9M $447.7M $325.4M $220.1M $168.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$361.9M $447.7M $325.4M $220.1M $168.8M
 
Total Liabilities and Equity $147.2M $572M $417.6M $304.3M $256.1M
Cash and Short Terms $60.2M $422.8M $237.8M $134.4M $88.8M
Total Debt $53.9M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $60.2M $422.8M $162.6M $134.4M $88.8M
Short Term Investments -- -- $75.3M -- --
Accounts Receivable, Net $5.8M $11.9M $14.7M $13.4M $20.8M
Inventory $25.8M $36.2M $60M $73M $70.8M
Prepaid Expenses $2.6M $27.5M $35.2M $2.8M $5.5M
Other Current Assets $3M $13.4M $9.5M $7.6M $6.7M
Total Current Assets $97.3M $511.9M $357.1M $231.3M $192.6M
 
Property Plant And Equipment $6.9M $35M $38.2M $23.3M $13.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $3.8M $14.7M $28M $29.6M
Other Long-Term Assets -- $6.6M $5.7M $5.4M $4.8M
Total Assets $147.2M $572M $417.6M $304.3M $256.1M
 
Accounts Payable $16.4M $5.8M $7.2M $5.1M $4.3M
Accrued Expenses $31.9M $8.4M $5.9M $2.9M $2.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.4M $1.9M $2.2M $2.4M
Other Current Liabilities $3.2M $6M $6.8M $7.8M $9.2M
Total Current Liabilities $69.7M $49.8M $51.3M $44.3M $48.2M
 
Long-Term Debt $53.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $509.1M $124.3M $92.2M $84.2M $87.3M
 
Common Stock $1K $20K $20K $21K $22K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$361.9M $447.7M $325.4M $220.1M $168.8M
 
Total Liabilities and Equity $147.2M $572M $417.6M $304.3M $256.1M
Cash and Short Terms $60.2M $422.8M $237.8M $134.4M $88.8M
Total Debt $53.9M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$162.7M -$32.4M -$168.7M -$133.7M -$72.5M
Depreciation & Amoritzation $1.3M $2.1M $5.9M $10.6M $10.3M
Stock-Based Compensation $11M $47.8M $42.5M $27.5M $21M
Change in Accounts Receivable -$4.4M -$6.1M -$3.1M -$162K -$8.5M
Change in Inventories -$23.5M -$11.3M -$24.5M -$34.1M $2.2M
Cash From Operations -$81.7M -$189.2M -$169.1M -$98.8M -$41.7M
 
Capital Expenditures $2.4M $7.9M $18.3M $5.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$9.9M -$93.8M $70.4M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $54.4M -- -- -- --
Long-Term Debt Repaid -- -$4.4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M $548.4M -$101K -- -$2.1M
Cash From Financing $54.3M $565.7M $2.9M $228K -$1.5M
 
Beginning Cash (CF) $90M $60.2M $426.8M $166.8M $138.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.8M $366.6M -$260M -$28.2M -$45.9M
Ending Cash (CF) $60.2M $426.8M $166.8M $138.7M $92.8M
 
Levered Free Cash Flow -$84.1M -$197.1M -$187.4M -$104.6M -$44.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.9M -$15.2M -$33.7M -$44.1M -$18.1M
Depreciation & Amoritzation $412K $670K $1.9M $2.2M $2.5M
Stock-Based Compensation $3.3M $9M $15.1M $6.6M $5.2M
Change in Accounts Receivable -$2.9M -$2.5M -$3M -$873K -$345K
Change in Inventories -$11.1M -$12.7M -$3.1M -$89K $2.5M
Cash From Operations -$20.6M -$42.8M -$28.9M -$13.1M -$3.1M
 
Capital Expenditures -$221K $4.1M $2.1M $2.5M $408K
Cash Acquisitions -- -- -- -- --
Cash From Investing $221K $309.9M -$2.5M -$2.5M -$408K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.4M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $548.4M -$1K -- --
Cash From Financing $28.9M $2.4M $137K -- -$1.5M
 
Beginning Cash (CF) $51.7M $157.3M $198M $154.3M $97.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M $269.5M -$31.2M -$15.6M -$5M
Ending Cash (CF) $60.2M $426.8M $166.8M $138.7M $92.8M
 
Levered Free Cash Flow -$20.4M -$46.8M -$31M -$15.6M -$3.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$162.7M -$32.4M -$168.7M -$133.7M -$72.5M
Depreciation & Amoritzation $1.3M $2.1M $5.9M $10.6M $10.3M
Stock-Based Compensation $11M $47.8M $42.5M $27.5M $21M
Change in Accounts Receivable -$4.4M -$6.1M -$3.1M -$162K -$8.5M
Change in Inventories -$23.5M -$11.3M -$24.5M -$34.1M $2.2M
Cash From Operations -$81.7M -$189.2M -$169.1M -$98.8M -$41.7M
 
Capital Expenditures $2.4M $7.9M $18.3M $5.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$9.9M -$93.8M $70.4M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$4.4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $548.4M -$101K -- --
Cash From Financing $54.3M $565.7M $2.9M $228K -$1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.8M $366.6M -$260M -$28.2M -$45.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$84.1M -$197.1M -$187.4M -$104.6M -$44.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$32.4M -$168.7M -$133.7M -$72.5M --
Depreciation & Amoritzation $2.1M $5.9M $10.6M $10.3M --
Stock-Based Compensation $47.8M $42.5M $27.5M $21M --
Change in Accounts Receivable -$6.1M -$3.1M -$162K -$8.5M --
Change in Inventories -$11.3M -$24.5M -$34.1M $2.2M --
Cash From Operations -$189.2M -$169.1M -$98.8M -$41.7M --
 
Capital Expenditures $7.9M $18.3M $5.8M $2.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.9M -$93.8M $70.4M -$2.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.4M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $548.4M -$101K -- -- --
Cash From Financing $565.7M $2.9M $228K -$1.5M --
 
Beginning Cash (CF) $260M $1.3B $690.7M $459.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $366.6M -$260M -$28.2M -$45.9M --
Ending Cash (CF) $626.6M $1.1B $662.5M $413.6M --
 
Levered Free Cash Flow -$197.1M -$187.4M -$104.6M -$44.4M --

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

GET BETTER TRADE IDEAS

Popular

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…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 0.49% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.8% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 4.82% over the past day.

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

Show me the best stock