Financhill
Sell
38

BKV Quote, Financials, Valuation and Earnings

Last price:
$21.81
Seasonality move :
--
Day range:
$21.86 - $22.38
52-week range:
$15.00 - $26.78
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.63x
P/B ratio:
1.26x
Volume:
237.3K
Avg. volume:
407K
1-year change:
--
Market cap:
$1.9B
Revenue:
$604.5M
EPS (TTM):
-$2.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $889.5M $1.7B $739.3M $604.5M
Revenue Growth (YoY) -- 625.95% 86.64% -55.47% -18.23%
 
Cost of Revenues -- $92.3M $118.9M $223.4M $217.5M
Gross Profit -- $797.3M $1.5B $515.9M $387M
Gross Profit Margin -- 89.63% 92.84% 69.79% 64.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $172.6M $280.1M $265.3M $241.5M
Other Inc / (Exp) -- -$577M -$425.4M $302.4M -$8.3M
Operating Expenses -- $393.1M $607M $599.2M $518.2M
Operating Income -- $404.2M $934.3M -$83.3M -$131.3M
 
Net Interest Expenses -- $2.1M $36M $73.9M $46.9M
EBT. Incl. Unusual Items -- -$175M $472.8M $145.1M -$186.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$40.5M $62.7M $28.2M -$43.6M
Net Income to Company -$43.3M -$134.5M $410.1M $116.9M -$142.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$138.2M $410.1M $116.9M -$142.9M
 
Basic EPS (Cont. Ops) -- -$2.03 $4.88 $1.39 -$2.00
Diluted EPS (Cont. Ops) -- -$2.03 $4.88 $1.39 -$2.00
Weighted Average Basic Share -- $84.1M $84.1M $84.1M $71.3M
Weighted Average Diluted Share -- $84.1M $84.1M $84.1M $71.3M
 
EBITDA -- -$74M $640M $446.6M $82.2M
EBIT -- -$172.9M $510M $222.2M -$135.7M
 
Revenue (Reported) -- $889.5M $1.7B $739.3M $604.5M
Operating Income (Reported) -- $404.2M $934.3M -$83.3M -$131.3M
Operating Income (Adjusted) -- -$172.9M $510M $222.2M -$135.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $279.1M $218.7M $153.3M $227.7M
Revenue Growth (YoY) -- -- -21.64% -29.93% 48.57%
 
Cost of Revenues -- $21.4M $36.7M $52.2M $40M
Gross Profit -- $257.7M $182M $101.1M $187.7M
Gross Profit Margin -- 92.33% 83.2% 65.96% 82.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $46.7M $69.5M $55.1M $60.3M
Other Inc / (Exp) -- -$391.7M $116.5M -$4.5M -$161.4M
Operating Expenses -- $112.5M $154.4M $131.8M $129.2M
Operating Income -- $145.2M $27.6M -$30.7M $58.5M
 
Net Interest Expenses -- $2.4M $18.6M $16.4M $4.9M
EBT. Incl. Unusual Items -- -$248.9M $125.5M -$51.6M -$107.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$56.5M $29.3M -$13M -$29.2M
Net Income to Company -- -$192.3M $96.2M -$38.6M -$78.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$192.3M $96.2M -$38.6M -$78.7M
 
Basic EPS (Cont. Ops) -- -$2.29 $1.14 -$0.46 -$0.93
Diluted EPS (Cont. Ops) -- -$2.29 $1.14 -$0.46 -$0.93
Weighted Average Basic Share -- $84.1M $84.1M $84.1M $84.7M
Weighted Average Diluted Share -- $84.1M $84.1M $84.1M $84.7M
 
EBITDA -- -$222.3M $181.9M $18.8M -$62.7M
EBIT -- -$246.5M $144.7M -$33.5M -$102.8M
 
Revenue (Reported) -- $279.1M $218.7M $153.3M $227.7M
Operating Income (Reported) -- $145.2M $27.6M -$30.7M $58.5M
Operating Income (Adjusted) -- -$246.5M $144.7M -$33.5M -$102.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $1.6B $673.8M $677.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $134.3M $238.8M $205.3M
Gross Profit -- -- $1.5B $435M $472M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $302.8M $251M $246.7M
Other Inc / (Exp) -- -$675.2M $82.8M $181.4M -$166M
Operating Expenses -- -- $648.9M $576.6M $513.4M
Operating Income -- -- $816.6M -$141.6M -$41.4M
 
Net Interest Expenses -- $4.1M $52.3M $71.7M $35.4M
EBT. Incl. Unusual Items -- -- $847.2M -$31.9M -$242.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $148.5M -$14.1M -$59.8M
Net Income to Company -- -- $698.7M -$17.8M -$183M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $698.7M -$17.8M -$183M
 
Basic EPS (Cont. Ops) -- -- $8.30 -$0.12 -$2.13
Diluted EPS (Cont. Ops) -- -- $8.30 -$0.13 -$2.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $1B $283.5M $689K
EBIT -- -- $901.2M $43.9M -$205M
 
Revenue (Reported) -- -- $1.6B $673.8M $677.3M
Operating Income (Reported) -- -- $816.6M -$141.6M -$41.4M
Operating Income (Adjusted) -- -- $901.2M $43.9M -$205M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $279.1M $218.7M $153.3M $227.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $21.4M $36.7M $52.2M $40M
Gross Profit -- $257.7M $182M $101.1M $187.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $46.7M $69.5M $55.1M $60.3M
Other Inc / (Exp) -- -$391.7M $116.5M -$4.5M -$161.4M
Operating Expenses -- $112.5M $154.4M $131.8M $129.2M
Operating Income -- $145.2M $27.6M -$30.7M $58.5M
 
Net Interest Expenses -- $2.4M $18.6M $16.4M $4.9M
EBT. Incl. Unusual Items -- -$248.9M $125.5M -$51.6M -$107.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$56.5M $29.3M -$13M -$29.2M
Net Income to Company -- -$192.3M $96.2M -$38.6M -$78.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$192.3M $96.2M -$38.6M -$78.7M
 
Basic EPS (Cont. Ops) -- -$2.29 $1.14 -$0.46 -$0.93
Diluted EPS (Cont. Ops) -- -$2.29 $1.14 -$0.46 -$0.93
Weighted Average Basic Share -- $84.1M $84.1M $84.1M $84.7M
Weighted Average Diluted Share -- $84.1M $84.1M $84.1M $84.7M
 
EBITDA -- -$222.3M $181.9M $18.8M -$62.7M
EBIT -- -$246.5M $144.7M -$33.5M -$102.8M
 
Revenue (Reported) -- $279.1M $218.7M $153.3M $227.7M
Operating Income (Reported) -- $145.2M $27.6M -$30.7M $58.5M
Operating Income (Adjusted) -- -$246.5M $144.7M -$33.5M -$102.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17.4M $134.7M $153.1M $25.4M $14.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $79.5M $107.6M $144M $49.1M $65.8M
Inventory $2.9M -- -- $9.9M $6.3M
Prepaid Expenses $3.8M -- -- $3.8M $7.6M
Other Current Assets -- $19.1M $20.4M $218K --
Total Current Assets $119M $261.4M $320.1M $312.2M $94.6M
 
Property Plant And Equipment $1.2B $1.2B $2.2B $2.2B $2B
Long-Term Investments -- $89.3M $97.9M $104.8M $115.2M
Goodwill $18.4M $18.4M $18.4M $18.4M $18.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.7M $18M $15.9M $19.9M $17.3M
Total Assets $1.3B $1.6B $2.7B $2.7B $2.2B
 
Accounts Payable $8.7M $32.2M $75M $47.5M $53.2M
Accrued Expenses $3.9M $38.3M $29.3M $31M $28.9M
Current Portion Of Long-Term Debt $24M $166M -- -- --
Current Portion Of Capital Lease Obligations $6.5M -- -- -- --
Other Current Liabilities -- $101.9M $51.9M $2.8M $23.4M
Total Current Liabilities $48.7M $530.4M $596.6M $412.3M $166.2M
 
Long-Term Debt -- -- $527M $414.7M $165M
Capital Leases -- -- -- -- --
Total Liabilities $357.3M $865.9M $1.5B $1.2B $671.5M
 
Common Stock $1.1M $1.1M $1.1M $1.3M $1.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $942.9M $705.1M $1.1B $1.4B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42.3M $49.8M $62.7M $60M --
Total Equity $985.1M $754.9M $1.2B $1.5B $1.6B
 
Total Liabilities and Equity $1.3B $1.6B $2.7B $2.7B $2.2B
Cash and Short Terms $17.4M $134.7M $153.1M $25.4M $14.9M
Total Debt -- $166M $729M $654M $165M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $40.6M $21.9M $15.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $53M $56M $73M
Inventory -- -- -- -- $6.1M
Prepaid Expenses -- -- -- -- $5M
Other Current Assets -- -- $21.1M $14M --
Total Current Assets -- -- $161M $295.4M $105.1M
 
Property Plant And Equipment -- -- $2.3B $2.2B $2B
Long-Term Investments -- -- $92.5M $97M $105.6M
Goodwill -- -- $18.4M $18.4M $18.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $15.8M $20.8M $16.6M
Total Assets -- -- $2.6B $2.6B $2.3B
 
Accounts Payable -- -- $56.1M $61M $59.2M
Accrued Expenses -- -- $45M $35.3M $11.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $39.8M $5.1M $146.2M
Total Current Liabilities -- -- $393.5M $394.2M $253.6M
 
Long-Term Debt -- -- $527.6M $415.1M $200M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.3B $1.2B $769.2M
 
Common Stock -- -- $1.1M $1.3M $1.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $55.8M $61.5M --
Total Equity -- -- $1.3B $1.4B $1.5B
 
Total Liabilities and Equity -- -- $2.6B $2.6B $2.3B
Cash and Short Terms -- -- $40.6M $21.9M $15.3M
Total Debt -- -- $689.8M $653.6M $200M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$43.3M -$134.5M $410.1M $116.9M -$142.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $30.4M $31.9M $25.8M $16.3M
Change in Accounts Receivable -$44.5M -$28.2M -$36.3M $86.3M -$19.5M
Change in Inventories -$95K -- -- -- --
Cash From Operations -$7.4M $358.1M $349.2M $123.1M $118.5M
 
Capital Expenditures -- $68.7M $248.1M $192.6M $100.9M
Cash Acquisitions $311K -$88.4M -$619.4M -- $132.6M
Cash From Investing -$514M -$161.9M -$865.6M -$177.8M $36.1M
 
Dividends Paid (Ex Special Dividend) -- -$98.5M -- -- --
Special Dividend Paid
Long-Term Debt Issued $129M $166M $835M $392.5M $624M
Long-Term Debt Repaid -$105M -$24M -$266M -$469.5M -$1.1B
Repurchase of Common Stock -- -$122.4M -- -$4K --
Other Financing Activities -- $423K -$33M -$3.3M -$24.2M
Cash From Financing $442.7M -$79.1M $534.8M $66.7M -$304.8M
 
Beginning Cash (CF) $96.1M $17.4M $134.7M $153.1M $165.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$78.7M $117.2M $18.5M $11.9M -$150.2M
Ending Cash (CF) $17.4M $134.7M $153.1M $165.1M $14.9M
 
Levered Free Cash Flow -- $289.4M $101.1M -$69.5M $17.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$192.3M $96.2M -$38.6M -$78.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $11.4M $3.8M $1.1M $2.1M
Change in Accounts Receivable -- $18.7M $83.1M -$6.9M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $61.1M $13.5M $19.3M $22.6M
 
Capital Expenditures -- $29.4M $89.4M $19.9M $57.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$29.4M -$81.5M -$19.9M -$56M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $105M $57.5M $30M $170M
Long-Term Debt Repaid -- -$45M -$97.5M -$31M -$135M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$19.7M -$1.4M -$590K --
Cash From Financing -- $39.2M -$44.5M -$1.6M $33.8M
 
Beginning Cash (CF) -- $134.7M $153.1M $165.1M $14.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $70.9M -$112.5M -$2.2M $431K
Ending Cash (CF) -- $205.6M $40.6M $162.8M $15.3M
 
Levered Free Cash Flow -- $31.7M -$75.9M -$610K -$34.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $698.7M -$17.8M -$183M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $11.4M $24.3M $23M $17.3M
Change in Accounts Receivable -- -- $28.1M -$3.7M -$19.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $301.6M $128.9M $121.9M
 
Capital Expenditures -- $29.4M $308.1M $123.1M $138.4M
Cash Acquisitions -- -- -$619.4M -- --
Cash From Investing -- -- -$917.6M -$116.2M -$58K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $787.5M $365M $764M
Long-Term Debt Repaid -- -- -$318.5M -$403M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$14.7M -$2.5M --
Cash From Financing -- -- $451.1M $109.6M -$269.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$164.9M $122.2M -$147.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$6.5M $5.7M -$16.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$192.3M $96.2M -$38.6M -$78.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $11.4M $3.8M $1.1M $2.1M
Change in Accounts Receivable -- $18.7M $83.1M -$6.9M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $61.1M $13.5M $19.3M $22.6M
 
Capital Expenditures -- $29.4M $89.4M $19.9M $57.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$29.4M -$81.5M -$19.9M -$56M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $105M $57.5M $30M $170M
Long-Term Debt Repaid -- -$45M -$97.5M -$31M -$135M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$19.7M -$1.4M -$590K --
Cash From Financing -- $39.2M -$44.5M -$1.6M $33.8M
 
Beginning Cash (CF) -- $134.7M $153.1M $165.1M $14.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $70.9M -$112.5M -$2.2M $431K
Ending Cash (CF) -- $205.6M $40.6M $162.8M $15.3M
 
Levered Free Cash Flow -- $31.7M -$75.9M -$610K -$34.8M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock