Financhill
Buy
64

BKSY Quote, Financials, Valuation and Earnings

Last price:
$11.70
Seasonality move :
-14.39%
Day range:
$10.21 - $11.92
52-week range:
$3.86 - $14.16
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.99x
P/B ratio:
3.27x
Volume:
1.7M
Avg. volume:
948.4K
1-year change:
19.21%
Market cap:
$361M
Revenue:
$94.5M
EPS (TTM):
-$2.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $21.1M $34.1M $65.4M $94.5M
Revenue Growth (YoY) -- -- 61.27% 91.73% 44.59%
 
Cost of Revenues -- $23.9M $34.7M $35.8M $33.8M
Gross Profit -- -$2.7M -$663K $29.5M $60.7M
Gross Profit Margin -- -12.92% -1.95% 45.18% 64.25%
 
R&D Expenses -- $7.4M $1.5M $1.6M $1.7M
Selling, General & Admin -- $21.4M $85.2M $78.8M $71.6M
Other Inc / (Exp) -- -$1.1M -$89.4M $16M $11.8M
Operating Expenses -- $38.7M $101.1M $116.1M $116.7M
Operating Income -- -$41.4M -$101.7M -$86.5M -$56M
 
Net Interest Expenses -- $5.2M $52.9M $4.3M $9M
EBT. Incl. Unusual Items -- -$47.7M -$244M -$74.9M -$53.2M
Earnings of Discontinued Ops. -- $28.2M -$1.7M $707K --
Income Tax Expense -- -- -- -- $673K
Net Income to Company -- -$47.7M -$244M -$74.9M -$53.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$19.5M -$245.6M -$74.2M -$53.9M
 
Basic EPS (Cont. Ops) -- -$1.35 -$27.12 -$5.04 -$3.20
Diluted EPS (Cont. Ops) -- -$1.35 -$27.12 -$5.04 -$3.20
Weighted Average Basic Share -- $14.5M $14.3M $14.7M $16.9M
Weighted Average Diluted Share -- $14.5M $14.3M $14.7M $16.9M
 
EBITDA -- -$32.7M -$224.5M -$32.1M $503K
EBIT -- -$42.5M -$238.8M -$69.5M -$43.9M
 
Revenue (Reported) -- $21.1M $34.1M $65.4M $94.5M
Operating Income (Reported) -- -$41.4M -$101.7M -$86.5M -$56M
Operating Income (Adjusted) -- -$42.5M -$238.8M -$69.5M -$43.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.3M $7.9M $16.9M $21.3M $22.5M
Revenue Growth (YoY) -- 49.28% 113.37% 25.54% 6.06%
 
Cost of Revenues $8.1M $12.7M $7.8M $6.8M $6.7M
Gross Profit -$2.8M -$4.7M $9.1M $14.5M $15.9M
Gross Profit Margin -52.76% -59.42% 54.02% 68.17% 70.51%
 
R&D Expenses $68K $306K $568K $323K $266K
Selling, General & Admin $7M $40.4M $18.4M $17.4M $17.7M
Other Inc / (Exp) -$591K $3.6M $6.3M $17.3M $3.6M
Operating Expenses $9.7M $44.2M $28.6M $29M $29.1M
Operating Income -$12.5M -$49M -$19.4M -$14.5M -$13.2M
 
Net Interest Expenses $784K $1.5M $740K $2M $2.9M
EBT. Incl. Unusual Items -$13.9M -$46.9M -$13.8M $813K -$12.6M
Earnings of Discontinued Ops. -$511K -- $707K -- --
Income Tax Expense -- -- -- $138K $28K
Net Income to Company -- -$46.9M -$13.1M $675K -$12.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.4M -$46.9M -$13.1M $675K -$12.6M
 
Basic EPS (Cont. Ops) -$1.00 -$5.36 -$0.88 $0.04 -$0.66
Diluted EPS (Cont. Ops) -$1.00 -$5.36 -$0.88 $0.04 -$0.66
Weighted Average Basic Share $14.5M $8.7M $14.8M $17.4M $19.1M
Weighted Average Diluted Share $14.5M $8.7M $14.8M $17.9M $19.1M
 
EBITDA -$10.4M -$42.2M -$2.6M $14.8M $1.9M
EBIT -$13.1M -$45.7M -$12.6M $3.3M -$9.4M
 
Revenue (Reported) $5.3M $7.9M $16.9M $21.3M $22.5M
Operating Income (Reported) -$12.5M -$49M -$19.4M -$14.5M -$13.2M
Operating Income (Adjusted) -$13.1M -$45.7M -$12.6M $3.3M -$9.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $29M $57.4M $78.4M $107.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $28.7M $38.7M $29.1M $32.6M
Gross Profit -- $313K $18.7M $49.3M $74.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $7.8M $2M $1.8M $1.9M
Selling, General & Admin -- $58M $86.2M $74.9M $71.3M
Other Inc / (Exp) -$591K -$128.7M $50.4M $13M $12.1M
Operating Expenses -- $78.9M $118.9M $119M $117.5M
Operating Income -- -$78.6M -$100.1M -$69.6M -$42.8M
 
Net Interest Expenses $784K $52.8M $4.3M $7.9M $10M
EBT. Incl. Unusual Items -- -$260.1M -$54.1M -$64.6M -$40.8M
Earnings of Discontinued Ops. -$511K -$1.3M $79K -- --
Income Tax Expense -- -- -- $260K $763K
Net Income to Company -- -- -$52.3M -$65.6M -$41.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$261.4M -$54M -$64.9M -$41.6M
 
Basic EPS (Cont. Ops) -- -$20.16 -$3.62 -$4.04 -$2.26
Diluted EPS (Cont. Ops) -- -$20.16 -$3.62 -$4.04 -$2.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$242.2M -$16.9M -$12.9M $15.7M
EBIT -- -$255.3M -$48.8M -$56.3M -$29.3M
 
Revenue (Reported) -- $29M $57.4M $78.4M $107.2M
Operating Income (Reported) -- -$78.6M -$100.1M -$69.6M -$42.8M
Operating Income (Adjusted) -- -$255.3M -$48.8M -$56.3M -$29.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.3M $22.6M $45.9M $59M $71.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1M $24.6M $28.5M $21.8M $20.6M
Gross Profit -$2.8M -$2M $17.4M $37.2M $51.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $68K $494K $1.1M $1.3M $1.6M
Selling, General & Admin $7M $57.6M $58.4M $54.5M $54.2M
Other Inc / (Exp) -$591K -$128.5M $11.3M $8.3M $8.6M
Operating Expenses $9.7M $67.9M $85.7M $88.5M $89.4M
Operating Income -$12.5M -$69.8M -$68.3M -$51.3M -$38.2M
 
Net Interest Expenses $784K $51.7M $3.1M $6.7M $7.8M
EBT. Incl. Unusual Items -$13.9M -$250M -$60.1M -$49.8M -$37.4M
Earnings of Discontinued Ops. -$511K -$1M $707K -- --
Income Tax Expense -- -- -- $260K $350K
Net Income to Company -- -$251M -$59.4M -$50.1M -$37.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.4M -$251M -$59.4M -$50.1M -$37.8M
 
Basic EPS (Cont. Ops) -$1.00 -$19.44 -$4.00 -$3.00 -$2.02
Diluted EPS (Cont. Ops) -$1.00 -$19.44 -$4.00 -$3.00 -$2.02
Weighted Average Basic Share $14.5M $37.7M $44M $50M $55.2M
Weighted Average Diluted Share $14.5M $37.7M $44M $50.6M $55.2M
 
EBITDA -$10.4M -$236.5M -$29M -$9.7M $5.5M
EBIT -$13.1M -$246.4M -$56.3M -$43.2M -$28.6M
 
Revenue (Reported) $5.3M $22.6M $45.9M $59M $71.7M
Operating Income (Reported) -$12.5M -$69.8M -$68.3M -$51.3M -$38.2M
Operating Income (Adjusted) -$13.1M -$246.4M -$56.3M -$43.2M -$28.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $5.1M $165.6M $34.2M $32.8M
Short Term Investments -- -- -- $38M $19.7M
Accounts Receivable, Net -- $2.9M $2.6M $3.1M $7.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $965K $6.3M $4.7M $3.9M
Total Current Assets -- $18.2M $178.7M $88.5M $79.3M
 
Property Plant And Equipment -- $83.5M $110.7M $126.1M $124.7M
Long-Term Investments -- $3.3M $4M $5.3M --
Goodwill -- $9.4M $9.4M $9.4M $9.4M
Other Intangibles -- $3.8M $2.5M $1.9M $1.4M
Other Long-Term Assets -- $1.7M $560K $2.8M $9.3M
Total Assets -- $119.9M $305.8M $234.1M $224.1M
 
Accounts Payable -- $4.2M $1.7M $2.4M $2.3M
Accrued Expenses -- $3.8M $9.1M $13.1M $9.6M
Current Portion Of Long-Term Debt -- $16.7M -- -- --
Current Portion Of Capital Lease Obligations -- $48K $49K $530K $621K
Other Current Liabilities -- $7.4M $2.8M $256K $244K
Total Current Liabilities -- $55.4M $30.5M $26.9M $27.5M
 
Long-Term Debt -- $84.9M $71.4M $76.2M $83.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $152.7M $126.1M $112.2M $130.9M
 
Common Stock -- $3K $11K $12K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$32.8M $179.6M $121.9M $93.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$32.8M $179.6M $121.9M $93.2M
 
Total Liabilities and Equity -- $119.9M $305.8M $234.1M $224.1M
Cash and Short Terms -- $5.1M $165.6M $72.2M $52.5M
Total Debt -- $101.6M $71.4M $76.2M $83.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $194.9M $37.2M $32.1M $56.2M
Short Term Investments -- -- $50.7M $17.5M $7.1M
Accounts Receivable, Net -- $4.9M $5.1M $2.7M $10.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $5.5M $5.5M $5.4M $5.1M
Total Current Assets -- $210.4M $107.2M $70.7M $106.5M
 
Property Plant And Equipment -- $95.5M $119.8M $121.7M $126M
Long-Term Investments -- $4.1M $4.2M $6.2M --
Goodwill -- $9.4M $9.4M $9.4M $9.4M
Other Intangibles -- $2.8M $2.1M $1.5M $936K
Other Long-Term Assets -- $1.6M $1.7M $3.3M $2.6M
Total Assets -- $323.7M $244.3M $212.8M $245.5M
 
Accounts Payable -- $2.1M $14.6M $10.5M $12.7M
Accrued Expenses -- $8.3M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $49K -- -- --
Other Current Liabilities -- $2.5M $1.5M $1.5M $1.5M
Total Current Liabilities -- $27.4M $26.8M $18.7M $18.8M
 
Long-Term Debt -- $78M $73M $79.5M $98.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $170.9M $110.9M $120.7M $135.2M
 
Common Stock -- $11K $12K $14K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $152.8M $133.4M $92.1M $110.3M
 
Total Liabilities and Equity -- $323.7M $244.3M $212.8M $245.5M
Cash and Short Terms -- $194.9M $87.9M $49.7M $63.2M
Total Debt -- $78M $73M $79.5M $98.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$47.7M -$244M -$74.9M -$53.9M
Depreciation & Amoritzation -- $9.8M $14.3M $37.3M $44.4M
Stock-Based Compensation -- $2M $42.6M $20M $10.9M
Change in Accounts Receivable -- -$2.4M $2.3M -$6.5M -$20.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$31.7M -$53.9M -$44.5M -$17.4M
 
Capital Expenditures -- $281K $1.3M $11.7M $15.3M
Cash Acquisitions -- -- $302K $804K $9.5M
Cash From Investing -- -$9.8M -$63.6M -$81.6M -$15.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.6M $58.6M -- --
Long-Term Debt Repaid -- -$39K -$22.2M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$147K -$6.5M -$5.1M -$3.7M
Cash From Financing -- $3.4M $275M -$5.1M $29.1M
 
Beginning Cash (CF) -- $37.2M $10.6M $168.1M $37M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$38M $157.5M -$131.1M -$3.6M
Ending Cash (CF) -- $10.6M $168.1M $37M $33.4M
 
Levered Free Cash Flow -- -$32M -$55.1M -$56.1M -$32.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$46.9M -$13.1M $675K -$12.6M
Depreciation & Amoritzation -- $3.5M $10M $11.4M $11.3M
Stock-Based Compensation -- $28.5M $3.2M $2.4M $2.5M
Change in Accounts Receivable -- -$381K -$2.1M $3.5M -$497K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$17.6M -$11.6M -$173K $1M
 
Capital Expenditures -- $325K $3.6M $3.9M $5.7M
Cash Acquisitions -- -- $233K -- --
Cash From Investing -- -$38.1M -$15.2M -$8.3M -$4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$21.4M -- -- -$10M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.4M -$514K -$1.3M -$360K
Cash From Financing -- $221.5M -$502K -$510K $34M
 
Beginning Cash (CF) -- $31.9M $67.3M $42.9M $26.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $165.8M -$27.3M -$9M $30.7M
Ending Cash (CF) -- $197.7M $40M $34M $57.3M
 
Levered Free Cash Flow -- -$18M -$15.3M -$4M -$4.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$52.3M -$65.6M -$41.6M
Depreciation & Amoritzation -- -- $31.9M $43.5M $45M
Stock-Based Compensation -- $29.3M $29.7M $11.4M $11.4M
Change in Accounts Receivable -- -- -$3.9M -$4.6M -$24M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$54.6M -$20.8M -$6.2M
 
Capital Expenditures -- $539K $9.6M $15.1M $15.3M
Cash Acquisitions -- -- $848K $258K --
Cash From Investing -- -- -$98.2M -$12.4M -$27.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$4.6M -$3.7M -$2.1M
Cash From Financing -- -- -$4.8M $27.2M $57.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$157.6M -$6.1M $23.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$64.2M -$35.9M -$21.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$251M -$59.4M -$50.1M -$37.8M
Depreciation & Amoritzation -- $9.8M $27.4M $33.5M $34.1M
Stock-Based Compensation -- $29.3M $16.4M $7.7M $8.2M
Change in Accounts Receivable -- -$523K -$6.7M -$4.9M -$8.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$38.7M -$39.4M -$15.8M -$4.6M
 
Capital Expenditures -- $539K $8.9M $12.3M $12.3M
Cash Acquisitions -- -- $546K -- --
Cash From Investing -- -$49.5M -$84.1M -$14.9M -$27.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $58.6M -- -- $20M
Long-Term Debt Repaid -- -$22.2M -- -- -$10M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$6.5M -$4.6M -$3.2M -$1.6M
Cash From Financing -- $275.3M -$4.5M $27.7M $55.9M
 
Beginning Cash (CF) -- $92.7M $373.9M $139.8M $75.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $187.1M -$128.1M -$3M $23.9M
Ending Cash (CF) -- $279.8M $245.8M $136.7M $99.3M
 
Levered Free Cash Flow -- -$39.3M -$48.3M -$28.1M -$16.9M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock