Financhill
Sell
24

BMBL Quote, Financials, Valuation and Earnings

Last price:
$8.03
Seasonality move :
-18.56%
Day range:
$7.78 - $8.13
52-week range:
$4.80 - $15.32
Dividend yield:
0%
P/E ratio:
19.29x
P/S ratio:
0.94x
P/B ratio:
1.02x
Volume:
1M
Avg. volume:
1.9M
1-year change:
-46.1%
Market cap:
$867.6M
Revenue:
$1.1B
EPS (TTM):
-$4.89
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $488.9M -- $760.9M $903.5M $1.1B
Revenue Growth (YoY) 35.78% -- -- 18.74% 16.42%
 
Cost of Revenues $139.8M -- $205.6M $249.5M $307.8M
Gross Profit $349.2M -- $555.3M $654M $744M
Gross Profit Margin 71.41% -- 72.98% 72.39% 70.73%
 
R&D Expenses $39.2M -- $113.8M $109M $130.6M
Selling, General & Admin $210M -- $469.2M $558.1M $492M
Other Inc / (Exp) -$1.5M -- $3.2M $16.2M -$26.5M
Operating Expenses $255.9M -- $690M $756.9M $690.6M
Operating Income $93.3M -- -$134.7M -$102.8M $53.4M
 
Net Interest Expenses -- -- $24.6M $24.1M $21.5M
EBT. Incl. Unusual Items $92M -- -$156.1M -$110.7M $5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M -- -$437.8M $3.4M $7.2M
Net Income to Company $85.8M -- $281.7M -$114.1M -$1.9M
 
Minority Interest in Earnings -$19.7M -- $28.1M $34.4M -$2.3M
Net Income to Common Excl Extra Items $66.1M -- $309.8M -$79.7M -$4.2M
 
Basic EPS (Cont. Ops) $0.59 -- $1.50 -$0.62 -$0.03
Diluted EPS (Cont. Ops) $0.59 -- $1.45 -$0.62 -$0.03
Weighted Average Basic Share $111.7M $109.4M $121.4M $129.4M $134.9M
Weighted Average Diluted Share $111.7M $109.4M $192.7M $129.4M $134.9M
 
EBITDA $100M -- -$27.6M -$13.1M $121.4M
EBIT $93.3M -- -$134.7M -$102.8M $53.4M
 
Revenue (Reported) $488.9M -- $760.9M $903.5M $1.1B
Operating Income (Reported) $93.3M -- -$134.7M -$102.8M $53.4M
Operating Income (Adjusted) $93.3M -- -$134.7M -$102.8M $53.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $162.3M $199.1M $232.6M $275.5M $273.6M
Revenue Growth (YoY) -- 47.36% 16.82% 18.43% -0.69%
 
Cost of Revenues $43.5M $55.3M $64.6M $80M $79.6M
Gross Profit $118.8M $143.9M $168.1M $195.5M $194.1M
Gross Profit Margin 73.18% 72.25% 72.24% 70.95% 70.93%
 
R&D Expenses $12.9M $24.2M $28.4M $30.9M $24.9M
Selling, General & Admin $85.7M $100.8M $91.6M $117.4M $96.8M
Other Inc / (Exp) $4M $3.8M $6.5M $252K -$889.4M
Operating Expenses $124M $152.1M $139.7M $165.5M $140M
Operating Income -$5.2M -$8.2M $28.3M $30M $54.1M
 
Net Interest Expenses $4.9M $5.7M $6.9M $5.3M $9.8M
EBT. Incl. Unusual Items -$6.1M -$10.1M $28M $25M -$845.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.7M $280K $1.6M $1.9M $4.2M
Net Income to Company -- -$16.6M $26.4M $23.1M -$849.3M
 
Minority Interest in Earnings $35K $3.1M -$8.3M -$6.5M $236.1M
Net Income to Common Excl Extra Items -$22.8M -$7.3M -$18.1M $16.7M -$613.2M
 
Basic EPS (Cont. Ops) -$0.20 -$0.06 $0.14 $0.12 -$5.11
Diluted EPS (Cont. Ops) -$0.20 -$0.06 $0.14 $0.12 -$5.11
Weighted Average Basic Share $111.7M $122.2M $129.5M $136.5M $120.1M
Weighted Average Diluted Share $111.7M $122.2M $194M $191.4M $120.1M
 
EBITDA $20.2M $18.8M $48.1M $47.4M -$817M
EBIT -$5.2M -$8.2M $28.3M $30.3M -$835.3M
 
Revenue (Reported) $162.3M $199.1M $232.6M $275.5M $273.6M
Operating Income (Reported) -$5.2M -$8.2M $28.3M $30M $54.1M
Operating Income (Adjusted) -$5.2M -$8.2M $28.3M $30.3M -$835.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $718.4M $868.9M $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $197.3M $235.7M $295.2M $321.4M
Gross Profit -- $521M $633.2M $724.7M $762.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $97.1M $110.6M $128.3M $106.9M
Selling, General & Admin -- $453M $382.6M $616.9M $436.1M
Other Inc / (Exp) $873K $19.5M $20.4M -$14.8M -$910.3M
Operating Expenses -- $656.3M $593.2M $811.9M $612.7M
Operating Income -- -$135.3M $40M -$87.2M $149.6M
 
Net Interest Expenses $10M $24.2M $24.2M $22.2M $32.8M
EBT. Incl. Unusual Items -- -$140M $36.2M -$124.2M -$793.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$419.1M $5M $4.9M $16.2M
Net Income to Company -- -- $31.2M -$129.1M -$809.7M
 
Minority Interest in Earnings -$5.1M $25.5M -$12.8M $40.3M $222.5M
Net Income to Common Excl Extra Items -- $304.6M -$17.7M -$27.1M -$587.2M
 
Basic EPS (Cont. Ops) -- $1.42 $0.16 -$0.69 -$4.89
Diluted EPS (Cont. Ops) -- $1.37 $0.15 -$0.69 -$4.89
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$29M $140M -$20.2M -$663.7M
EBIT -- -$135.3M $40M -$87M -$733.5M
 
Revenue (Reported) -- $718.4M $868.9M $1B $1.1B
Operating Income (Reported) -- -$135.3M $40M -$87.2M $149.6M
Operating Income (Adjusted) -- -$135.3M $40M -$87M -$733.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $297.4M $556.1M $661.9M $778.2M $810M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $80.4M $153.8M $181.7M $227.4M $240.9M
Gross Profit $217.1M $402.3M $480.2M $550.8M $569.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23M $84.2M $81.1M $100.3M $76.6M
Selling, General & Admin $145.3M $367.3M $280.7M $339.5M $283.5M
Other Inc / (Exp) $2.9M $15.5M $24.7M -$6.3M -$890.1M
Operating Expenses $217.7M $532.4M $435.6M $490.6M $412.7M
Operating Income -$664K -$130.1M $44.6M $60.2M $156.5M
 
Net Interest Expenses $10.2M $19.3M $18.4M $16.6M $27.8M
EBT. Incl. Unusual Items -$8M -$133.9M $50.9M $37.4M -$761.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.3M -$435.8M $5.8M $7.2M $16.3M
Net Income to Company -- $295.7M $45.1M $30.1M -$777.7M
 
Minority Interest in Earnings $51K $25.5M -$14.3M -$8.3M $216.5M
Net Income to Common Excl Extra Items -$28.2M $327.4M -$5.3M $21.8M -$561.2M
 
Basic EPS (Cont. Ops) -$0.25 $1.62 $0.24 $0.16 -$4.70
Diluted EPS (Cont. Ops) -$0.25 $1.57 $0.23 $0.16 -$4.70
Weighted Average Basic Share $223.4M $357.3M $388.1M $405.5M $375.1M
Weighted Average Diluted Share $223.4M $433.1M $514.7M $514.7M $375.1M
 
EBITDA $48.8M -$49.2M $118.4M $111.3M -$680.4M
EBIT -$664K -$130.1M $44.6M $60.5M -$732.9M
 
Revenue (Reported) $297.4M $556.1M $661.9M $778.2M $810M
Operating Income (Reported) -$664K -$130.1M $44.6M $60.2M $156.5M
Operating Income (Adjusted) -$664K -$130.1M $44.6M $60.5M -$732.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $57.4M $128M $369.2M $402.6M $355.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.2M $41.6M $47.5M $66.9M $102.7M
Inventory -- -- -- -- --
Prepaid Expenses $3.3M $6.4M $11M $9.2M $9.8M
Other Current Assets $4.7M $5.5M $8.2M $10.9M $12.4M
Total Current Assets $169.8M $251M $469.5M $501.4M $493.1M
 
Property Plant And Equipment $30.3M $28.5M $41M $31.9M $27.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.5B $1.5B $1.6B $1.6B
Other Intangibles $1.2M $1.8B $1.7B $1.5B $1.5B
Other Long-Term Assets $835K $3.3M $10M $31.1M $7.1M
Total Assets $210.3M $3.6B $3.8B $3.7B $3.6B
 
Accounts Payable $8.1M $23.7M $19.2M $3.4M $4.6M
Accrued Expenses $22.5M $36.2M $39.8M $55.2M $60.7M
Current Portion Of Long-Term Debt -- $5.3M $5.8M $5.8M $5.8M
Current Portion Of Capital Lease Obligations $6.2M $4.9M $3.9M $3.1M $1.2M
Other Current Liabilities $25.1M $55.1M $8.8M $72.8M $88.5M
Total Current Liabilities $121.5M $241.3M $176M $211.7M $244.9M
 
Long-Term Debt -- $820.9M $623.2M $619.2M $615.2M
Capital Leases -- -- -- -- --
Total Liabilities $180.6M $1.6B $1.3B $1.2B $1.3B
 
Common Stock $11K $1.9B $1.3M $1.3M $1.4M
Other Common Equity Adj $644K $180.9M $78.6M $74.5M $79M
Common Equity $23.7M $2.1B $1.6B $1.6B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6M $808K $861.6M $825.8M $702.3M
Total Equity $29.7M $2.1B $2.5B $2.5B $2.3B
 
Total Liabilities and Equity $210.3M $3.6B $3.8B $3.7B $3.6B
Cash and Short Terms $57.4M $128M $369.2M $402.6M $355.6M
Total Debt -- $826.2M $629M $625M $620.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $176.4M $291.6M $365.1M $439.2M $252.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $62M $45M $56.5M $102M $102.5M
Inventory -- -- -- -- --
Prepaid Expenses $6.1M $14.6M $14.2M $12.2M $12.2M
Other Current Assets $19.9M $8.2M $10.5M $12.5M $16.5M
Total Current Assets $297.3M $420.1M $452M $584.1M $383.3M
 
Property Plant And Equipment $26.6M $25.6M $32.8M $29.1M $22.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.5B $1.6B $1.6B $1.4B
Other Intangibles $1.7B $1.7B $1.7B $1.5B $764.4M
Other Long-Term Assets $1.4M $4.2M $34.9M $7.7M $7.8M
Total Assets $3.5B $3.7B $3.8B $3.7B $2.6B
 
Accounts Payable $14.1M $11.5M $10.5M $5.4M $6.8M
Accrued Expenses $67.2M $35.3M $53.9M $63.2M $73M
Current Portion Of Long-Term Debt $3.6M $2.6M $5.8M $5.8M $5.8M
Current Portion Of Capital Lease Obligations $5.3M $4.2M $5M $1.4M $2.6M
Other Current Liabilities $60.4M $9M $1.3M $50.1M $40.4M
Total Current Liabilities $221M $157.9M $139.6M $196.9M $183M
 
Long-Term Debt $553.9M $621M $620.2M $616.2M $612.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.2B $1.3B $1.2B
 
Common Stock $2.3B $1.3M $1.3M $1.4M $1.4M
Other Common Equity Adj $26.6M $173.2M $62.1M $71.9M $73.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$100K $861.6M $866.8M $790.4M $514.3M
Total Equity $2.3B $2.5B $2.6B $2.5B $1.4B
 
Total Liabilities and Equity $3.5B $3.7B $3.8B $3.7B $2.6B
Cash and Short Terms $176.4M $291.6M $365.1M $439.2M $252.1M
Total Debt $557.4M $623.6M $626M $621.9M $618M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $85.8M -- $281.7M -$114.1M -$1.9M
Depreciation & Amoritzation $6.7M -- $107.1M $89.7M $68M
Stock-Based Compensation $2.2M -- $123.9M $111M $104.3M
Change in Accounts Receivable -$6M -- -$10M -$20.7M -$36M
Change in Inventories -- -- -- -- --
Cash From Operations $101.4M -- $104.8M $132.9M $182.1M
 
Capital Expenditures $9.7M -- $13.7M $16.3M $14.9M
Cash Acquisitions -- -- -- -$69.7M -$9.8M
Cash From Investing -$11.4M -- -$12.5M -$86.1M -$24.8M
 
Dividends Paid (Ex Special Dividend) -$23.4M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$42M -- -$206.4M -$5.8M -$5.8M
Repurchase of Common Stock -- -- -$2B -- -$157.1M
Other Financing Activities $24K -- -$9.3M -$9.2M -$36M
Cash From Financing -$65.2M -- $151.5M -$15M -$198.9M
 
Beginning Cash (CF) $33.3M -- $128.3M $369.2M $407M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.8M -- $243.8M $31.9M -$41.6M
Ending Cash (CF) $57.4M -- $369.2M $402.6M $355.6M
 
Levered Free Cash Flow $91.7M -- $91.2M $116.6M $167.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$16.6M $26.4M $23.1M -$849.3M
Depreciation & Amoritzation -- $27M $19.8M $17.1M $18.3M
Stock-Based Compensation -- $23.8M $37.2M $21.5M $10.2M
Change in Accounts Receivable -- $20.8M -$1.4M -$1.8M -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- $51.7M $37M $62.6M $93.5M
 
Capital Expenditures -- $3.8M $3.3M $3.6M $19.1M
Cash Acquisitions -- -- -- $57K --
Cash From Investing -- -$3.8M -$3.3M -$3.5M -$19.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- $1.1M -$1.4M -$1.4M -$1.4M
Repurchase of Common Stock -- -- -- -- -$89.8M
Other Financing Activities -- -$9.3M -$1.2M -$2.2M -$15.5M
Cash From Financing -- -$7.7M -$2.6M -$3.7M -$106.7M
 
Beginning Cash (CF) -- $252M $334.6M $381M $286.7M
Foreign Exchange Rate Adjustment -- -$637K $6.1M $2.4M -$2.7M
Additions / Reductions -- $40.2M $31.1M $55.4M -$32.3M
Ending Cash (CF) -- $291.6M $365.1M $439.2M $252.1M
 
Levered Free Cash Flow -- $47.9M $33.7M $59M $74.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $31.2M -$129.1M -$809.7M
Depreciation & Amoritzation -- -- $100M $66.7M $69.7M
Stock-Based Compensation -- $99.5M $101.6M $117.5M $33M
Change in Accounts Receivable -- -- -$10.2M -$48.3M -$2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $166.3M $169.8M $192.3M
 
Capital Expenditures -- $9.4M $15.6M $17.8M $25.8M
Cash Acquisitions -- -- -$69.7M -$9.8M --
Cash From Investing -- -- -$84.2M -$27.6M -$25.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$5.8M -$5.8M -$5.8M
Repurchase of Common Stock -- -- -- -$20.9M -$310.3M
Other Financing Activities -- -- -$7.4M -$35M -$32.3M
Cash From Financing -- -- -$13.1M -$61.6M -$348.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $69.1M $80.6M -$181.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $150.8M $152.1M $166.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $295.7M $45.1M $30.1M -$777.7M
Depreciation & Amoritzation -- $80.9M $73.8M $50.8M $52.5M
Stock-Based Compensation -- $99.5M $77.2M $83.7M $12.3M
Change in Accounts Receivable -- -$5M -$5.2M -$32.8M $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- $20.3M $81.8M $118.7M $128.8M
 
Capital Expenditures -- $9.4M $11.3M $12.8M $23.6M
Cash Acquisitions -- -- -$69.7M -$9.8M --
Cash From Investing -- -$9.4M -$81M -$22.6M -$23.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$205M -$4.3M -$4.3M -$4.3M
Repurchase of Common Stock -- -$2B -- -$20.9M -$174M
Other Financing Activities -- -$9.3M -$7.4M -$33.2M -$29.4M
Cash From Financing -- $152.9M -$11.7M -$58.4M -$207.7M
 
Beginning Cash (CF) -- $626.1M $1B $1.2B $908.6M
Foreign Exchange Rate Adjustment -- -$535K $13.6M -$2.1M -$1.4M
Additions / Reductions -- $163.8M -$10.9M $37.7M -$102.5M
Ending Cash (CF) -- $789.6M $1B $1.2B $801.4M
 
Levered Free Cash Flow -- $10.9M $70.5M $105.9M $105.3M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock