Financhill
Sell
21

JBI Quote, Financials, Valuation and Earnings

Last price:
$7.70
Seasonality move :
-4.32%
Day range:
$7.35 - $7.63
52-week range:
$6.68 - $15.86
Dividend yield:
0%
P/E ratio:
10.51x
P/S ratio:
1.11x
P/B ratio:
2.03x
Volume:
1.9M
Avg. volume:
1.5M
1-year change:
-43.72%
Market cap:
$1.1B
Revenue:
$1.1B
EPS (TTM):
$0.72
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $549M $750.1M $1B $1.1B
Revenue Growth (YoY) -- -- 36.64% 35.92% 4.6%
 
Cost of Revenues -- $345.2M $498.8M $654.6M $616.7M
Gross Profit -- $203.8M $251.3M $364.9M $449.7M
Gross Profit Margin -- 37.13% 33.5% 35.79% 42.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $111.5M $158.3M $177.4M $204M
Other Inc / (Exp) -- $2.6M -$9.8M -$200K -$2.9M
Operating Expenses -- $111.5M $158.3M $177.4M $204M
Operating Income -- $92.3M $93M $187.5M $245.7M
 
Net Interest Expenses -- $36M $32.9M $42M $60M
EBT. Incl. Unusual Items -- $59M $50.3M $145.3M $182.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.1M $6.5M $37.6M $47.1M
Net Income to Company -- $56.8M $43.8M $107.7M $135.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $56.8M $43.8M $107.7M $135.7M
 
Basic EPS (Cont. Ops) -- $0.42 $0.41 $0.73 $0.92
Diluted EPS (Cont. Ops) -- $0.42 $0.40 $0.73 $0.92
Weighted Average Basic Share -- $136.4M $107.9M $146.6M $146.8M
Weighted Average Diluted Share -- $136.4M $109M $146.7M $146.9M
 
EBITDA -- $128M $121.3M $224.9M $281.9M
EBIT -- $95M $83.2M $187.3M $242.8M
 
Revenue (Reported) -- $549M $750.1M $1B $1.1B
Operating Income (Reported) -- $92.3M $93M $187.5M $245.7M
Operating Income (Adjusted) -- $95M $83.2M $187.3M $242.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $140.3M $187.8M $262.5M $280.1M $230.1M
Revenue Growth (YoY) -- 33.81% 39.78% 6.71% -17.85%
 
Cost of Revenues $87.6M $125.6M $165.8M $161M $138.9M
Gross Profit $52.8M $62.2M $96.7M $119.1M $91.2M
Gross Profit Margin 37.6% 33.14% 36.84% 42.52% 39.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.1M $37M $42.9M $52.6M $61.7M
Other Inc / (Exp) $3.2M $1.4M $200K -$2.6M -$2.8M
Operating Expenses $26.1M $37M $42.9M $52.6M $61.7M
Operating Income $26.6M $25.2M $53.8M $66.5M $29.5M
 
Net Interest Expenses $8.8M $7.7M $11M $14.5M $11.6M
EBT. Incl. Unusual Items $21.1M $18.9M $43M $49.4M $15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $284.3K $3.4M $10.6M $12.4M $3.3M
Net Income to Company -- $15.5M $32.5M $37M $11.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.8M $15.5M $32.4M $37M $11.8M
 
Basic EPS (Cont. Ops) $0.15 $0.11 $0.22 $0.25 $0.08
Diluted EPS (Cont. Ops) $0.15 $0.10 $0.22 $0.25 $0.08
Weighted Average Basic Share $136.4M $138.4M $146.6M $146.8M $143.7M
Weighted Average Diluted Share $136.4M $142.8M $146.7M $147M $144.3M
 
EBITDA $38.2M $36.5M $63.4M $73.6M $37.9M
EBIT $29.8M $26.6M $54M $63.9M $26.7M
 
Revenue (Reported) $140.3M $187.8M $262.5M $280.1M $230.1M
Operating Income (Reported) $26.6M $25.2M $53.8M $66.5M $29.5M
Operating Income (Adjusted) $29.8M $26.6M $54M $63.9M $26.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $663.4M $975M $1.1B $996.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $430.5M $641.2M $639.5M $571.8M
Gross Profit -- $232.9M $333.8M $442.8M $425M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $146.2M $173.4M $202.4M $224.5M
Other Inc / (Exp) $3.2M -$4.4M -$6.2M -$2.6M -$4.3M
Operating Expenses -- $146.2M $173.4M $202.4M $224.5M
Operating Income -- $86.7M $160.4M $240.4M $200.5M
 
Net Interest Expenses $17.5M $31.8M $38.3M $58.7M $53.7M
EBT. Incl. Unusual Items -- $50.5M $115.9M $179.1M $142.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $6.8M $25.7M $46.4M $36.7M
Net Income to Company -- -- $90.2M $132.7M $105.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $43.7M $90.2M $132.7M $105.8M
 
Basic EPS (Cont. Ops) -- $0.31 $0.58 $0.90 $0.72
Diluted EPS (Cont. Ops) -- $0.30 $0.58 $0.90 $0.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $117.3M $193.8M $276.2M $239M
EBIT -- $82.3M $154.2M $237.8M $196.2M
 
Revenue (Reported) -- $663.4M $975M $1.1B $996.8M
Operating Income (Reported) -- $86.7M $160.4M $240.4M $200.5M
Operating Income (Adjusted) -- $82.3M $154.2M $237.8M $196.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $262.6M $514.8M $739.7M $802.6M $733M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $165M $340.1M $482.5M $467.3M $422.4M
Gross Profit $97.5M $174.7M $257.3M $335.3M $310.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.8M $113.4M $128.5M $153.5M $174M
Other Inc / (Exp) $3.2M -$3.7M -$171K -$2.7M -$4.2M
Operating Expenses $50.8M $113.4M $128.5M $153.5M $174M
Operating Income $46.8M $61.4M $128.8M $181.8M $136.6M
 
Net Interest Expenses $17.5M $23.3M $28.6M $45.3M $39M
EBT. Incl. Unusual Items $32.5M $34.4M $100M $133.8M $93.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $684.4K $5.8M $25M $33.8M $23.3M
Net Income to Company -- $28.6M $75M $100M $70.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.8M $28.6M $74.9M $100M $70.1M
 
Basic EPS (Cont. Ops) $0.23 $0.20 $0.51 $0.68 $0.48
Diluted EPS (Cont. Ops) $0.23 $0.19 $0.51 $0.68 $0.48
Weighted Average Basic Share $272.8M $355.8M $439.8M $440.3M $436.1M
Weighted Average Diluted Share $272.8M $360.2M $440.3M $440.5M $437.8M
 
EBITDA $58.3M $84.2M $156.7M $208M $165M
EBIT $50M $57.6M $128.6M $179.1M $132.4M
 
Revenue (Reported) $262.6M $514.8M $739.7M $802.6M $733M
Operating Income (Reported) $46.8M $61.4M $128.8M $181.8M $136.6M
Operating Income (Adjusted) $50M $57.6M $128.6M $179.1M $132.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $45.3M $13.2M $78.4M $171.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $75.1M $107.4M $155.4M $174.1M
Inventory -- $25.3M $56.6M $67.7M $48.4M
Prepaid Expenses -- $6M $9.8M $9.1M $8.4M
Other Current Assets -- $5.2M $4.1M $13.3M $10.8M
Total Current Assets -- $168.2M $214.2M $363.2M $463.1M
 
Property Plant And Equipment -- $31M $41.6M $86.4M $103.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $259.4M $369.3M $368.2M $368.6M
Other Intangibles -- $412.5M $436M $404.4M $375.3M
Other Long-Term Assets -- $2.4M $2M $1.8M $2.9M
Total Assets -- $873.5M $1.1B $1.3B $1.4B
 
Accounts Payable -- $29.9M $55M $52.3M $59.8M
Accrued Expenses -- $13.4M $11.3M $6.9M $17M
Current Portion Of Long-Term Debt -- $6.5M $8.1M $8.3M $7.3M
Current Portion Of Capital Lease Obligations -- -- -- $5.3M $5.4M
Other Current Liabilities -- -$1K -$1K $7.2M $4.7M
Total Current Liabilities -- $95.1M $140.3M $152.6M $174.1M
 
Long-Term Debt -- $617.6M $710.1M $699.9M $607.7M
Capital Leases -- -- -- -- --
Total Liabilities -- $732.6M $853.7M $895.3M $830.4M
 
Common Stock -- $7K $15K -- --
Other Common Equity Adj -- -$227K -$949K -$4.8M -$2.9M
Common Equity -- $140.9M $268.3M $375.3M $519.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $140.9M $268.3M $375.3M $519.6M
 
Total Liabilities and Equity -- $873.5M $1.1B $1.3B $1.4B
Cash and Short Terms -- $45.3M $13.2M $78.4M $171.7M
Total Debt -- $624.1M $718.2M $708.2M $615M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $9.2M $55.3M $109.7M $102.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $101.7M $151.7M $171.3M $160.8M
Inventory -- $52.8M $69.1M $54.3M $54.5M
Prepaid Expenses -- $8.9M $12.3M $7.9M $9M
Other Current Assets -- $3.5M $2.2M $4.1M $23.6M
Total Current Assets -- $199.7M $321.4M $398.6M $375.3M
 
Property Plant And Equipment -- $49.8M $88.4M $98.3M $109.5M
Long-Term Investments -- -- -- -- --
Goodwill -- $369.6M $367.3M $368.1M $383.9M
Other Intangibles -- $445.7M $410.5M $382.2M $392M
Other Long-Term Assets -- $2M $1.9M $3.1M $5.4M
Total Assets -- $1.1B $1.2B $1.3B $1.3B
 
Accounts Payable -- $56.8M $55.7M $56M $52.1M
Accrued Expenses -- $20.8M $12M $7.5M $6.9M
Current Portion Of Long-Term Debt -- $8.1M $8.4M $6.2M $6M
Current Portion Of Capital Lease Obligations -- -- $5.3M $6.2M $7.5M
Other Current Liabilities -- -- $1M $8.7M $6.6M
Total Current Liabilities -- $152.9M $167.3M $161.2M $134.2M
 
Long-Term Debt -- $726.3M $701.2M $606.4M $583.7M
Capital Leases -- -- -- -- --
Total Liabilities -- $918.9M $911.9M $816.8M $768.4M
 
Common Stock -- $13.8K $15K -- --
Other Common Equity Adj -- -$1.1M -$7.9M -$5.2M -$1.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $211.4M $337.5M $480.1M $526.6M
 
Total Liabilities and Equity -- $1.1B $1.2B $1.3B $1.3B
Cash and Short Terms -- $9.2M $55.3M $109.7M $102.1M
Total Debt -- $734.4M $709.6M $612.6M $589.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- $56.8M $43.8M $107.7M $135.7M
Depreciation & Amoritzation -- $33M $38.1M $37.6M $39.1M
Stock-Based Compensation -- $171K $5.3M $4.1M $7.1M
Change in Accounts Receivable -- -$5M -$33.9M -$68M -$22.7M
Change in Inventories -- $3.6M -$22.9M -$10.3M $19.4M
Cash From Operations -- $100.8M $74.8M $88.5M $215M
 
Capital Expenditures -- $6.3M $19.9M $8.8M $19M
Cash Acquisitions -- -$4.5M -$179.7M -- -$1M
Cash From Investing -- -$10.8M -$189.9M -$8.7M -$19.9M
 
Dividends Paid (Ex Special Dividend) -- -$49M -$4.2M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $155M -- $337.6M
Long-Term Debt Repaid -- -$8.3M -$68.9M -$8.3M -$429.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$6.9M -$255.6M -- -$10.8M
Cash From Financing -- -$64.1M $82.8M -$14.7M -$102.4M
 
Beginning Cash (CF) -- $19.9M $45.3M $13.2M $78.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $25.9M -$32.3M $65.1M $92.7M
Ending Cash (CF) -- $45.3M $13.2M $78.4M $171.7M
 
Levered Free Cash Flow -- $94.5M $54.9M $79.7M $196M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $15.5M $32.5M $37M $11.8M
Depreciation & Amoritzation -- $9.9M $9.4M $9.7M $11.2M
Stock-Based Compensation -- -- $590K $1.8M $1.9M
Change in Accounts Receivable -- -$20M -$28.3M -$15.3M $17.6M
Change in Inventories -- -$7.5M -$1.9M $2.9M -$3.5M
Cash From Operations -- $14.9M $19.5M $49.9M $43M
 
Capital Expenditures -- $11.9M $2.6M $3.9M $3.7M
Cash Acquisitions -- -$178.1M -- -- -$1.8M
Cash From Investing -- -$190.1M -$2.6M -$3.8M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $155M -- $337.6M --
Long-Term Debt Repaid -- -$1.6M -$2.2M -$373.1M -$400K
Repurchase of Common Stock -- -- -- -- -$45M
Other Financing Activities -- -$3.6M $100K -$11.2M -$300K
Cash From Financing -- $169.2M -$2.1M -$46.7M -$45.7M
 
Beginning Cash (CF) -- $15.3M $40.7M $110.7M $110.1M
Foreign Exchange Rate Adjustment -- -$49K -$166K -$400K $200K
Additions / Reductions -- -$6M $14.8M -$600K -$8.2M
Ending Cash (CF) -- $9.2M $55.4M $109.7M $102.1M
 
Levered Free Cash Flow -- $2.9M $16.9M $46M $39.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $90.2M $132.7M $105.8M
Depreciation & Amoritzation -- -- $39.7M $38.4M $42.8M
Stock-Based Compensation -- $5.3M $2.1M $7.4M $8.9M
Change in Accounts Receivable -- -- -$58.5M -$41.4M $36.1M
Change in Inventories -- -- -$16.2M $13.5M $1.7M
Cash From Operations -- -- $77.8M $172.3M $171.1M
 
Capital Expenditures -- $15.9M $11.9M $14.4M $19.5M
Cash Acquisitions -- -$179.7M $14K -$1M -$61.9M
Cash From Investing -- -- -$2.1M -$15.3M -$81.4M
 
Dividends Paid (Ex Special Dividend) -- -$4.2M -$26K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$16.8M -$423M -$26.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$29.5M -$103.1M -$97.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $46.2M $53.9M -$8.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $65.9M $157.9M $151.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $28.6M $75M $100M $70.1M
Depreciation & Amoritzation -- $26.5M $28.1M $28.9M $32.6M
Stock-Based Compensation -- $5.3M $2.1M $5.4M $7.2M
Change in Accounts Receivable -- -$29M -$53.6M -$27M $31.8M
Change in Inventories -- -$18.5M -$11.8M $12M -$5.7M
Cash From Operations -- $59.7M $62.7M $146.5M $102.6M
 
Capital Expenditures -- $15.9M $7.9M $13.5M $14M
Cash Acquisitions -- -$179.7M -- -$1M -$61.9M
Cash From Investing -- -$195.6M -$7.8M -$14.4M -$75.9M
 
Dividends Paid (Ex Special Dividend) -- -$4.2M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $155M -- $337.6M --
Long-Term Debt Repaid -- -$64.8M -$12.7M -$427.4M -$24.8M
Repurchase of Common Stock -- -- -- -- -$70.2M
Other Financing Activities -- -$255.6M $100K -$11.2M -$1.4M
Cash From Financing -- $99.7M -$12.6M -$101M -$96.4M
 
Beginning Cash (CF) -- $125M $80.5M $258.7M $460.2M
Foreign Exchange Rate Adjustment -- $142K -$100K $200K $100K
Additions / Reductions -- -$36.2M $42.3M $31.1M -$69.7M
Ending Cash (CF) -- $89M $122.7M $290M $390.6M
 
Levered Free Cash Flow -- $43.8M $54.8M $133M $88.6M

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

GET BETTER TRADE IDEAS

Popular

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
70
OKLO alert for Jan 6

Oklo [OKLO] is up 11.96% over the past day.

Sell
39
DOGZ alert for Jan 6

Dogness (International) [DOGZ] is up 0.46% over the past day.

Buy
66
DMRC alert for Jan 6

Digimarc [DMRC] is down 0.28% over the past day.

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

Show me the best stock