Financhill
Sell
37

BPMC Quote, Financials, Valuation and Earnings

Last price:
$88.67
Seasonality move :
10.57%
Day range:
$87.53 - $89.80
52-week range:
$80.68 - $121.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
11.06x
P/B ratio:
18.98x
Volume:
621.3K
Avg. volume:
980.2K
1-year change:
-6.47%
Market cap:
$5.7B
Revenue:
$508.8M
EPS (TTM):
-$1.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $793.7M $180.1M $204M $249.4M $508.8M
Revenue Growth (YoY) 1093.37% -77.31% 13.3% 22.22% 104.04%
 
Cost of Revenues $425K $17.9M $17.8M $8.5M $20.2M
Gross Profit $793.3M $162.1M $186.2M $240.8M $488.7M
Gross Profit Margin 99.95% 90.04% 91.27% 96.58% 96.04%
 
R&D Expenses $326.9M $601M $477.4M $427.7M $341.4M
Selling, General & Admin $157.7M $195.3M $237.4M $295.1M $359.3M
Other Inc / (Exp) -$366K -$9.3M -$6.9M -$5.2M $174.3M
Operating Expenses $484.6M $796.3M $714.8M $722.9M $700.7M
Operating Income $308.7M -$634.2M -$528.6M -$482M -$212M
 
Net Interest Expenses -- -- $16.8M $18.8M $28.2M
EBT. Incl. Unusual Items $314.9M -$641.1M -$552.3M -$506M -$65.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $3M $5.2M $968K $1.2M
Net Income to Company $313.9M -$644.1M -$557.5M -$507M -$67.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $313.9M -$644.1M -$557.5M -$507M -$67.1M
 
Basic EPS (Cont. Ops) $5.76 -$11.01 -$9.35 -$8.37 -$1.07
Diluted EPS (Cont. Ops) $5.59 -$11.01 -$9.35 -$8.37 -$1.07
Weighted Average Basic Share $54.5M $58.5M $59.6M $60.6M $62.9M
Weighted Average Diluted Share $56.2M $58.5M $59.6M $60.6M $62.9M
 
EBITDA $315.3M -$627.7M -$516.8M -$442.7M $19.2M
EBIT $308.7M -$634.2M -$528.6M -$454.4M $2.9M
 
Revenue (Reported) $793.7M $180.1M $204M $249.4M $508.8M
Operating Income (Reported) $308.7M -$634.2M -$528.6M -$482M -$212M
Operating Income (Adjusted) $308.7M -$634.2M -$528.6M -$454.4M $2.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $34.1M $107M $38.8M $72M $146.4M
Revenue Growth (YoY) -33.82% 213.79% -63.76% 85.55% 103.41%
 
Cost of Revenues $128K $7.5M $4.8M $260K $7.4M
Gross Profit $34M $99.5M $33.9M $71.7M $138.9M
Gross Profit Margin 99.63% 92.95% 87.5% 99.64% 94.91%
 
R&D Expenses $77.4M $356.9M $117.8M $97.5M $83.7M
Selling, General & Admin $42.5M $54.2M $64M $79.3M $96.5M
Other Inc / (Exp) $50K -$4.9M -$443K -$532K -$306K
Operating Expenses $119.9M $411.1M $181.9M $176.9M $180.1M
Operating Income -$86M -$311.6M -$147.9M -$105.2M -$41.2M
 
Net Interest Expenses -- -- $9.2M $5.2M $7.8M
EBT. Incl. Unusual Items -$85M -$316.1M -$157.6M -$110.9M -$49.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $688K $2.6M $1M $61K $672K
Net Income to Company -$85.7M -$318.7M -$158.6M -$110.9M -$50M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$85.7M -$318.7M -$158.6M -$110.9M -$50M
 
Basic EPS (Cont. Ops) -$1.53 -$5.40 -$2.65 -$1.82 -$0.79
Diluted EPS (Cont. Ops) -$1.53 -$5.40 -$2.65 -$1.82 -$0.79
Weighted Average Basic Share $56.1M $59M $59.9M $60.9M $63.6M
Weighted Average Diluted Share $58.2M $59M $59.9M $60.9M $63.6M
 
EBITDA -$84.3M -$309.9M -$138.2M -$94.3M -$27.1M
EBIT -$86M -$311.6M -$145.3M -$95.9M -$31.1M
 
Revenue (Reported) $34.1M $107M $38.8M $72M $146.4M
Operating Income (Reported) -$86M -$311.6M -$147.9M -$105.2M -$41.2M
Operating Income (Adjusted) -$86M -$311.6M -$145.3M -$95.9M -$31.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $793.7M $180.1M $204M $249.4M $508.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $425K $17.9M $17.8M $8.5M $20.2M
Gross Profit $793.3M $162.1M $186.2M $240.8M $488.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $326.9M $601M $477.4M $429.9M $341.4M
Selling, General & Admin $157.7M $195.3M $237.4M $292.9M $359.3M
Other Inc / (Exp) -$366K -$9.3M -$6.9M -$5.2M $174.3M
Operating Expenses $484.6M $796.3M $714.8M $722.9M $700.7M
Operating Income $308.7M -$634.2M -$528.6M -$482M -$212M
 
Net Interest Expenses -- -- $16.8M $18.8M $28.2M
EBT. Incl. Unusual Items $314.9M -$641.1M -$552.3M -$506M -$65.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3M $5.2M $968K $1.2M
Net Income to Company $313.9M -$644.1M -$557.5M -$507M -$67.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $313.9M -$644.1M -$557.5M -$507M -$67.1M
 
Basic EPS (Cont. Ops) $5.57 -$10.98 -$9.35 -$8.36 -$1.03
Diluted EPS (Cont. Ops) $5.24 -$10.98 -$9.35 -$8.36 -$1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $315.3M -$627.7M -$513.6M -$442.7M $19.2M
EBIT $308.7M -$634.2M -$525.3M -$454.4M $2.9M
 
Revenue (Reported) $793.7M $180.1M $204M $249.4M $508.8M
Operating Income (Reported) $308.7M -$634.2M -$528.6M -$482M -$212M
Operating Income (Adjusted) $308.7M -$634.2M -$525.3M -$454.4M $2.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $180.1M $204M $249.4M $508.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.9M $17.8M $8.5M $20.2M --
Gross Profit $162.1M $186.2M $240.8M $488.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $601M $477.4M $429.9M $341.4M --
Selling, General & Admin $195.3M $237.4M $292.9M $359.3M --
Other Inc / (Exp) -$9.3M -$6.9M -$5.2M $174.3M --
Operating Expenses $796.3M $714.8M $722.9M $700.7M --
Operating Income -$634.2M -$528.6M -$482M -$212M --
 
Net Interest Expenses -- $17.6M $18.8M $28.2M --
EBT. Incl. Unusual Items -$641.1M -$552.3M -$506M -$65.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $5.2M $968K $1.2M --
Net Income to Company -$644.1M -$557.5M -$507M -$67.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$644.1M -$557.5M -$507M -$67.1M --
 
Basic EPS (Cont. Ops) -$10.98 -$9.35 -$8.36 -$1.03 --
Diluted EPS (Cont. Ops) -$10.98 -$9.35 -$8.36 -$1.08 --
Weighted Average Basic Share $234.1M $238.6M $242.2M $251.4M --
Weighted Average Diluted Share $234.1M $238.6M $242.2M $253.6M --
 
EBITDA -$627.7M -$513.6M -$442.7M $19.2M --
EBIT -$634.2M -$525.3M -$454.4M $2.9M --
 
Revenue (Reported) $180.1M $204M $249.4M $508.8M --
Operating Income (Reported) -$634.2M -$528.6M -$482M -$212M --
Operating Income (Adjusted) -$634.2M -$525.3M -$454.4M $2.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $684.6M $209.9M $119.7M $71.3M $102M
Short Term Investments $187.2M $267.2M $825.3M $639.4M $513.5M
Accounts Receivable, Net $7.1M $25.2M $23.5M $42.8M $75.8M
Inventory $8.6M $21.8M $29.7M $21.2M $13.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $22M $18.1M $35M $33.4M $36M
Total Current Assets $927.8M $554M $1B $808.4M $742.7M
 
Property Plant And Equipment $101.7M $120.9M $115.2M $115.7M $100.8M
Long-Term Investments $677.9M $557.5M $161.3M $84.3M $277.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.1M $19.8M $26.8M $40.9M $59.2M
Total Assets $1.7B $1.3B $1.3B $1B $1.2B
 
Accounts Payable $4.4M $8.3M $2.7M $4.7M $6.8M
Accrued Expenses $77.4M $88.7M $91.3M $67.1M $53.5M
Current Portion Of Long-Term Debt -- -- $16.9M $30.3M $43.9M
Current Portion Of Capital Lease Obligations $7.9M $8.1M $10.6M $11.9M $13.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $130.8M $149.8M $183.2M $214.9M $260.8M
 
Long-Term Debt -- -- $122.2M $208.5M $343.1M
Capital Leases -- -- -- -- --
Total Liabilities $248.3M $281.5M $835.2M $918.6M $881.1M
 
Common Stock $58K $59K $60K $61K $64K
Other Common Equity Adj -$5.2M -$4.1M -$10.4M -$3.5M -$3.6M
Common Equity $1.5B $970.7M $514.7M $130.6M $298.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $970.7M $514.7M $130.6M $298.7M
 
Total Liabilities and Equity $1.7B $1.3B $1.3B $1B $1.2B
Cash and Short Terms $871.8M $477.1M $945M $710.6M $615.5M
Total Debt -- -- $139.1M $238.8M $387M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $684.6M $209.9M $119.7M $71.3M $102M
Short Term Investments $187.2M $267.2M $825.3M $639.4M $513.5M
Accounts Receivable, Net $7.1M $25.2M $23.5M $42.8M $75.8M
Inventory $8.6M $21.8M $29.7M $21.2M $13.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $22M $18.1M $35M $33.4M $36M
Total Current Assets $927.8M $554M $1B $808.4M $742.7M
 
Property Plant And Equipment $101.7M $120.9M $115.2M $115.7M $100.8M
Long-Term Investments $677.9M $557.5M $161.3M $84.3M $277.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.1M $19.8M $26.8M $40.9M $59.2M
Total Assets $1.7B $1.3B $1.3B $1B $1.2B
 
Accounts Payable $4.4M $8.3M $2.7M $4.7M $6.8M
Accrued Expenses $77.4M $88.7M $91.3M $67.1M $53.5M
Current Portion Of Long-Term Debt -- -- $16.9M $30.3M $43.9M
Current Portion Of Capital Lease Obligations $7.9M $8.1M $10.6M $11.9M $13.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $130.8M $149.8M $183.2M $214.9M $260.8M
 
Long-Term Debt -- -- $122.2M $208.5M $343.1M
Capital Leases -- -- -- -- --
Total Liabilities $248.3M $281.5M $835.2M $918.6M $881.1M
 
Common Stock $58K $59K $60K $61K $64K
Other Common Equity Adj -$5.2M -$4.1M -$10.4M -$3.5M -$3.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $970.7M $514.7M $130.6M $298.7M
 
Total Liabilities and Equity $1.7B $1.3B $1.3B $1B $1.2B
Cash and Short Terms $871.8M $477.1M $945M $710.6M $615.5M
Total Debt -- -- $139.1M $238.8M $387M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $313.9M -$644.1M -$557.5M -$507M -$67.1M
Depreciation & Amoritzation $6.6M $6.5M $11.7M $11.7M $16.3M
Stock-Based Compensation $75.5M $91.6M $99M $92.7M $108.9M
Change in Accounts Receivable -$1.9M -$11.8M -$2.2M -$7.7M -$32.7M
Change in Inventories -$6.7M -$12.6M -$8.9M -$4.4M -$4M
Cash From Operations $387M -$298.7M -$502.3M -$436.8M -$192.6M
 
Capital Expenditures $3.2M $261.2M $8.9M $16.1M $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$434.2M -$225.9M -$149.5M $274M -$47.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $137.8M $97.9M $147M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $415.8M -$44K -$541K
Cash From Financing $617.8M $50.7M $561.8M $119.2M $273.1M
 
Beginning Cash (CF) $119.6M $689.8M $215.1M $124.9M $81.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $570.5M -$473.8M -$90M -$43.6M $33M
Ending Cash (CF) $689.8M $215.1M $124.9M $81.5M $113.6M
 
Levered Free Cash Flow $383.9M -$559.9M -$511.2M -$452.9M -$197.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$85.7M -$318.7M -$158.6M -$110.9M -$50M
Depreciation & Amoritzation $1.7M $1.7M $7M $1.5M $4M
Stock-Based Compensation $19.5M $22.7M $26.1M $22.6M $28.4M
Change in Accounts Receivable $36M -$7.3M -$17.1M $11.3M -$10.2M
Change in Inventories -$2.2M -$749K $11.7M $829K $2M
Cash From Operations -$24.8M -$14.1M -$121.4M -$78.9M -$29.4M
 
Capital Expenditures $687K $259.4M $1.5M $4.7M $932K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$75.5M -$347M -$53.3M $78.8M $33.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$11K -$35K --
Long-Term Debt Repaid -- -- -- -- $541K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $310K -- -$8K -- --
Cash From Financing $220.1M $17.9M $2.5M $15.5M $9.8M
 
Beginning Cash (CF) $570.4M $558.8M $296.6M $65.7M $100.9M
Foreign Exchange Rate Adjustment -$347K -$506K $478K $487K -$1.3M
Additions / Reductions $119.8M -$343.1M -$172.2M $15.4M $14.1M
Ending Cash (CF) $689.8M $215.1M $124.9M $81.5M $113.6M
 
Levered Free Cash Flow -$25.5M -$273.5M -$122.9M -$83.6M -$30.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $313.9M -$644.1M -$557.5M -$507M -$67.1M
Depreciation & Amoritzation $6.6M $6.5M $11.7M $11.7M $16.3M
Stock-Based Compensation $75.5M $91.6M $99M $92.7M $108.9M
Change in Accounts Receivable -$1.9M -$11.8M -$2.2M -$7.7M -$32.7M
Change in Inventories -$6.7M -$12.6M -$8.9M -$4.4M -$4M
Cash From Operations $387M -$298.7M -$502.3M -$436.8M -$192.6M
 
Capital Expenditures $3.2M $261.2M $8.9M $16.1M $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$434.2M -$225.9M -$149.5M $274M -$47.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $617.8M $50.7M $561.8M $119.2M $273.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $570.5M -$473.8M -$90M -$43.6M $33M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $383.9M -$559.9M -$511.2M -$452.9M -$197.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$644.1M -$557.5M -$507M -$67.1M --
Depreciation & Amoritzation $6.5M $11.7M $11.7M $16.3M --
Stock-Based Compensation $91.6M $99M $92.7M $108.9M --
Change in Accounts Receivable -$11.8M -$2.2M -$7.7M -$32.7M --
Change in Inventories -$12.6M -$8.9M -$4.4M -$4M --
Cash From Operations -$298.7M -$502.3M -$436.8M -$192.6M --
 
Capital Expenditures $261.2M $8.9M $16.1M $4.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$225.9M -$149.5M $274M -$47.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $137.8M $97.9M $147M --
Long-Term Debt Repaid -- -- -- $0 --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $415.8M -- -- --
Cash From Financing $50.7M $561.8M $119.2M $273.1M --
 
Beginning Cash (CF) $2.5B $732.7M $447.4M $371.9M --
Foreign Exchange Rate Adjustment -$888K -$207K $202K -$909K --
Additions / Reductions -$473.8M -$90M -$43.6M $33M --
Ending Cash (CF) $2B $642.5M $404M $404M --
 
Levered Free Cash Flow -$559.9M -$511.2M -$452.9M -$197.2M --

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

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock