Financhill
Sell
7

BTBD Quote, Financials, Valuation and Earnings

Last price:
$1.35
Seasonality move :
-14.55%
Day range:
$1.33 - $1.47
52-week range:
$1.25 - $3.05
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.57x
P/B ratio:
0.98x
Volume:
13.8K
Avg. volume:
5.3K
1-year change:
-51.27%
Market cap:
$8.3M
Revenue:
$14.1M
EPS (TTM):
-$0.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.5M $8.2M $8.5M $12.6M $14.1M
Revenue Growth (YoY) -8.1% 25.91% 3.58% 49.09% 11.71%
 
Cost of Revenues $4.7M $5.4M $5.7M $9M $11.1M
Gross Profit $1.8M $2.7M $2.8M $3.6M $3M
Gross Profit Margin 27.25% 33.49% 32.93% 28.73% 21.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.4M $1.1M $2.8M $3M
Other Inc / (Exp) -$285.1K $276.3K -- -$361.9K $147.1K
Operating Expenses $1.8M $2M $1.8M $4M $4.4M
Operating Income -$80.1K $719.9K $980.7K -$391.2K -$1.4M
 
Net Interest Expenses $203.4K $74.1K $172.9K -- --
EBT. Incl. Unusual Items -$568.6K $922K $807.9K -$742.3K -$1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$102K $130K $200K -$180K -$145K
Net Income to Company -$466.6K $792K $607.9K -$562.3K -$887.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$466.6K $792K $607.9K -$562.3K -$887.4K
 
Basic EPS (Cont. Ops) -$0.12 $0.20 $0.14 -$0.09 -$0.14
Diluted EPS (Cont. Ops) -$0.12 $0.20 $0.14 -$0.09 -$0.14
Weighted Average Basic Share $4M $4M $4.4M $6.5M $6.3M
Weighted Average Diluted Share $4M $4M $4.4M $6.5M $6.3M
 
EBITDA -$148K $1.3M $1.2M -$178.5K -$336.2K
EBIT -$360.7K $1.1M $980.7K -$627.5K -$934.8K
 
Revenue (Reported) $6.5M $8.2M $8.5M $12.6M $14.1M
Operating Income (Reported) -$80.1K $719.9K $980.7K -$391.2K -$1.4M
Operating Income (Adjusted) -$360.7K $1.1M $980.7K -$627.5K -$934.8K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4M $2.3M $4M $4M $4.3M
Revenue Growth (YoY) 28.34% -3.94% 76.41% -0.4% 8.51%
 
Cost of Revenues $1.5M $1.6M $2.9M $3M $3.3M
Gross Profit $885.8K $729.1K $1.1M $1M $1.1M
Gross Profit Margin 37.3% 31.96% 26.92% 26.15% 25.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $358.4K $207K $656.8K $683K $752.9K
Other Inc / (Exp) -- -- -$196.6K -$53K -$216.3K
Operating Expenses $529.9K $370.3K $1.1M $1M $1.1M
Operating Income $355.9K $358.7K $9K $40.6K -$44.8K
 
Net Interest Expenses $16.7K $32.9K -- -- --
EBT. Incl. Unusual Items $339.2K $325.8K -$174.9K -$3.5K -$233.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85K $90K -- -- -$14K
Net Income to Company $254.2K $235.8K -$174.9K -$3.5K -$219.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $254.2K $235.8K -$174.9K -$3.5K -$219.5K
 
Basic EPS (Cont. Ops) $0.06 $0.06 -$0.04 -$0.00 -$0.04
Diluted EPS (Cont. Ops) $0.06 $0.06 -$0.04 -$0.00 -$0.04
Weighted Average Basic Share $4M $4M $6.5M $6.2M $6.2M
Weighted Average Diluted Share $4M $4M $6.5M $6.2M $6.2M
 
EBITDA $434K $419.2K $31.1K $235.2K -$69.4K
EBIT $384.4K $358.7K -$141.3K $20.5K -$210.9K
 
Revenue (Reported) $2.4M $2.3M $4M $4M $4.3M
Operating Income (Reported) $355.9K $358.7K $9K $40.6K -$44.8K
Operating Income (Adjusted) $384.4K $358.7K -$141.3K $20.5K -$210.9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.4M $8.7M $11.5M $14.1M $14.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1M $5.8M $8.1M $10.7M $11.6M
Gross Profit $2.4M $2.9M $3.4M $3.4M $3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.2M $2.2M $3.1M $3.2M
Other Inc / (Exp) $175.2K -$90.5K -$291K $21.7K -$74.8K
Operating Expenses $1.8M $1.9M $3.3M $4.5M $4.7M
Operating Income $572.3K $963K $105.1K -$1.1M -$1.6M
 
Net Interest Expenses $87.1K $191.6K $44K -- --
EBT. Incl. Unusual Items $660.3K $680.9K -$229.9K -$973.8K -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132K $121K -$30K -$257K -$207K
Net Income to Company $528.3K $559.9K -$199.9K -$716.8K -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $528.3K $559.9K -$199.9K -$716.8K -$1.2M
 
Basic EPS (Cont. Ops) $0.13 $0.14 -$0.04 -$0.12 -$0.20
Diluted EPS (Cont. Ops) $0.13 $0.14 -$0.04 -$0.12 -$0.20
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1M $1.1M $281.2K -$204.5K -$753K
EBIT $844.6K $883.5K -$130.1K -$873.2K -$1.4M
 
Revenue (Reported) $7.4M $8.7M $11.5M $14.1M $14.6M
Operating Income (Reported) $572.3K $963K $105.1K -$1.1M -$1.6M
Operating Income (Adjusted) $844.6K $883.5K -$130.1K -$873.2K -$1.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.1M $6.6M $9.6M $11.1M $11.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4M $4.4M $6.8M $8.5M $9M
Gross Profit $2.1M $2.2M $2.9M $2.6M $2.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $875.6K $726.9K $1.8M $2.1M $2.3M
Other Inc / (Exp) $366.8K -- -$291K $92.6K -$129.3K
Operating Expenses $1.3M $1.3M $2.8M $3.2M $3.5M
Operating Income $726.3K $969.4K $93.8K -$603.4K -$864.2K
 
Net Interest Expenses $53.2K $161.2K $45K $22.6K --
EBT. Incl. Unusual Items $1M $808.3K -$229.5K -$461K -$879.1K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $234K $225K -$5K -$82K -$144K
Net Income to Company $815.4K $583.3K -$224.5K -$379K -$735.1K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $815.4K $583.3K -$224.5K -$379K -$735.1K
 
Basic EPS (Cont. Ops) $0.20 $0.14 -$0.04 -$0.06 -$0.12
Diluted EPS (Cont. Ops) $0.20 $0.14 -$0.04 -$0.06 -$0.12
Weighted Average Basic Share $12.1M $12.1M $19.4M $18.8M $18.7M
Weighted Average Diluted Share $12.1M $12.1M $19.4M $18.8M $18.7M
 
EBITDA $1.3M $1.1M $209.7K $183.7K -$333.1K
EBIT $1.2M $969.4K -$141.4K -$387.2K -$806.5K
 
Revenue (Reported) $6.1M $6.6M $9.6M $11.1M $11.6M
Operating Income (Reported) $726.3K $969.4K $93.8K -$603.4K -$864.2K
Operating Income (Adjusted) $1.2M $969.4K -$141.4K -$387.2K -$806.5K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $258.1K $1.3M $12.4M $2.2M $5.3M
Short Term Investments -- -- -- $6M $1.4M
Accounts Receivable, Net $15.4K $19K $72.3K $77K $28.7K
Inventory $56.4K $60.6K $79.5K $158.4K $201.3K
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.9K $5.4K $27.2K $37.4K $47.3K
Total Current Assets $336.8K $1.4M $12.6M $8.9M $7.2M
 
Property Plant And Equipment $1.7M $1.6M $1.6M $5.3M $5M
Long-Term Investments -- $75K $75K $1.4M $1M
Goodwill -- -- -- $671.2K $671.2K
Other Intangibles -- -- -- $454K $395.1K
Other Long-Term Assets $467.7K $275.5K $273.8K $50.9K $49.2K
Total Assets $2.6M $3.4M $14.5M $16.8M $14.6M
 
Accounts Payable $321.9K $270.5K $292K $448.6K $555.3K
Accrued Expenses $73.8K $57K $57.2K $144.3K $174.3K
Current Portion Of Long-Term Debt $277.7K -- $169.9K $959K $299.2K
Current Portion Of Capital Lease Obligations -- -- -- $193.4K $215.3K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $808.8K $1M $925.3K $2.1M $1.6M
 
Long-Term Debt $3.2M $2.9M $2.8M $2.7M $2.3M
Capital Leases -- -- -- -- --
Total Liabilities $4.1M $4.1M $3.9M $6.6M $5.4M
 
Common Stock $8.1K $8.1K $12.9K $12.8K $12.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.5M -$702.3K $10.6M $10.2M $9.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.5M -$702.3K $10.6M $10.2M $9.2M
 
Total Liabilities and Equity $2.6M $3.4M $14.5M $16.8M $14.6M
Cash and Short Terms $258.1K $1.3M $12.4M $8.1M $6.7M
Total Debt $3.5M $3.2M $3M $3.6M $2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.4M $2.1M $7.2M $5.5M $3.1M
Short Term Investments -- -- $653.4K $1.4M $2M
Accounts Receivable, Net $21.7K $31.8K $57.6K $55.2K $49.4K
Inventory $57.6K $69.4K $150.8K $193K $289.2K
Prepaid Expenses -- -- -- -- --
Other Current Assets $630 $66.4K $50.4K $37.5K $80.9K
Total Current Assets $1.5M $2.2M $8.1M $7.5M $5.7M
 
Property Plant And Equipment $1.6M $1.5M $5.1M $5.1M $5.5M
Long-Term Investments -- -- $1.4M $1.1M $851.5K
Goodwill -- -- $488.4K $671.2K $796.2K
Other Intangibles -- -- $545.5K $400.8K $423.2K
Other Long-Term Assets $376.4K $274K $280.4K $49.6K $37.5K
Total Assets $3.5M $4.1M $15.9M $14.9M $13.7M
 
Accounts Payable $422.1K $419K $354.5K $431.2K $589K
Accrued Expenses $59.8K $107.2K $180.6K $233.8K $259.8K
Current Portion Of Long-Term Debt -- $178.6K $169.5K $164.9K $186.6K
Current Portion Of Capital Lease Obligations -- -- $217.7K $215.3K $264.6K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1M $1.1M $1.2M $1.3M $1.5M
 
Long-Term Debt $3M $3M $2.7M $2.3M $2.2M
Capital Leases -- -- -- -- --
Total Liabilities $4.1M $4.3M $5.3M $5.3M $5.2M
 
Common Stock $8.1K $8.1K $12.9K $12.5K $12.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$581K -$119.1K $10.6M $9.6M $8.5M
 
Total Liabilities and Equity $3.5M $4.1M $15.9M $14.9M $13.7M
Cash and Short Terms $1.4M $2.1M $7.8M $6.9M $5.1M
Total Debt $3.2M $3.2M $2.9M $2.5M $2.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$466.6K $792K $607.9K -$562.3K -$887.4K
Depreciation & Amoritzation $211.1K $189.4K $234K $449K $598.5K
Stock-Based Compensation $13.5K -- $26.3K $118.7K $174K
Change in Accounts Receivable $4.9K -$3.7K -$53.2K -$4.7K $48.2K
Change in Inventories $2.2K -$4.1K -$18.9K -$22.9K -$43K
Cash From Operations $50.5K $1.4M $814K $211.8K -$258.8K
 
Capital Expenditures -- $154.4K $207.9K $478.4K $488.4K
Cash Acquisitions -- -- -- -$4.5M --
Cash From Investing -$179K $24.6K -$207.9K -$11M $4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $77.5K $3.1M $791.4K --
Long-Term Debt Repaid -$276.9K -$436.5K -$3.3M -$168.5K -$1.1M
Repurchase of Common Stock -- -- -- -$107K -$250.5K
Other Financing Activities -- -- -$49.7K -- --
Cash From Financing -$276.9K -$359K $10.5M $590.7K -$1.3M
 
Beginning Cash (CF) $663.5K $258.1K $1.3M $12.4M $2.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$405.4K $1.1M $11.1M -$10.2M $3.1M
Ending Cash (CF) $258.1K $1.3M $12.4M $2.2M $5.3M
 
Levered Free Cash Flow $50.5K $1.2M $606K -$266.6K -$747.2K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $254.2K $235.8K -$174.9K -$3.5K -$219.5K
Depreciation & Amoritzation $49.7K $60.4K $172.4K $214.8K $141.5K
Stock-Based Compensation -- -- $28.9K $40.7K $55K
Change in Accounts Receivable -$2.9K -- -$21.5K -$19.8K -$21.1K
Change in Inventories -$640 $1.1K $18.1K -$1.8K $11K
Cash From Operations $512.4K $435.1K -$13.6K $37K $129.3K
 
Capital Expenditures $41.3K $18.8K $190.2K $96.5K $78.8K
Cash Acquisitions -- -- -$690K -- --
Cash From Investing $62.7K -$18.8K -$1.1M -$151K -$712.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$272.9K -$35.7K -$41.7K -$44K -$29K
Repurchase of Common Stock -- -- -- -- -$37.9K
Other Financing Activities -- -$22.6K -- -- --
Cash From Financing -$272.9K -$58.4K -$41.7K -$44K -$66.9K
 
Beginning Cash (CF) $1.1M $1.7M $8.3M $5.7M $3.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $302.1K $357.9K -$1.1M -$158K -$650K
Ending Cash (CF) $1.4M $2.1M $7.2M $5.5M $3.1M
 
Levered Free Cash Flow $471K $416.3K -$203.8K -$59.5K $50.4K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $528.3K $559.9K -$199.9K -$716.8K -$1.2M
Depreciation & Amoritzation $180.1K $222.6K $411.3K $668.8K $501.2K
Stock-Based Compensation -- -- $128.6K $134.4K $221K
Change in Accounts Receivable -$3.1K -$10K -$25.9K $2.4K $5.8K
Change in Inventories -$3.1K -$11.8K -$25.8K -$41.7K -$31.2K
Cash From Operations $1.3M $939.9K $367.1K -$347.4K -$381.2K
 
Capital Expenditures $57.7K $182.5K $471.8K $490.9K $346.2K
Cash Acquisitions -- -- -$4.5M -- -$943K
Cash From Investing -$102.7K -$107.5K -$5.8M -$538.1K -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $77.5K -- -- -- --
Long-Term Debt Repaid -$456.4K -$3.2M -$307.8K -$1.2M -$164.6K
Repurchase of Common Stock -- -- -- -$357.2K -$114.2K
Other Financing Activities -- -- -- -- --
Cash From Financing -$378.9K -$146.8K $10.5M -$733.3K -$278.8K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $798.8K $685.5K $5.1M -$1.6M -$2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3M $757.4K -$104.7K -$838.3K -$727.4K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $815.4K $583.3K -$224.5K -$379K -$735.1K
Depreciation & Amoritzation $140.6K $173.8K $351.1K $570.8K $473.4K
Stock-Based Compensation -- -- $102.3K $118K $165K
Change in Accounts Receivable -$6.4K -$12.7K $14.6K $21.7K -$20.7K
Change in Inventories -$1.2K -$8.9K -$15.8K -$34.7K -$22.9K
Cash From Operations $1.4M $931.3K $484.5K -$74.7K -$197.1K
 
Capital Expenditures $57.7K $85.8K $349.7K $362.2K $220K
Cash Acquisitions -- -- -$4.5M -- -$943K
Cash From Investing $46.3K -$85.8K -$5.7M $4.8M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $77.5K $3.1M -- -- --
Long-Term Debt Repaid -$377.6K -$3.1M -$125.7K -$1.1M -$235.4K
Repurchase of Common Stock -- -- -- -$250.2K -$113.9K
Other Financing Activities -- -$81.5K -- -- --
Cash From Financing -$300.1K -$88K -$50.9K -$1.4M -$349.3K
 
Beginning Cash (CF) $1.7M $4.5M $31.8M $13.3M $13.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $757.6K -$5.2M $3.4M -$2.2M
Ending Cash (CF) $2.8M $5.3M $26.5M $16.7M $11.5M
 
Levered Free Cash Flow $1.3M $845.6K $134.7K -$437K -$417.2K

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock