Financhill
Sell
30

BRY Quote, Financials, Valuation and Earnings

Last price:
$4.38
Seasonality move :
9.77%
Day range:
$4.26 - $4.39
52-week range:
$3.72 - $8.88
Dividend yield:
13.27%
P/E ratio:
4.05x
P/S ratio:
0.42x
P/B ratio:
0.46x
Volume:
1.3M
Avg. volume:
1.4M
1-year change:
-36.57%
Market cap:
$336.2M
Revenue:
$863.5M
EPS (TTM):
$1.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $597.4M $406.1M $701.3M $1.1B $863.5M
Revenue Growth (YoY) 1.05% -32.03% 72.72% 50.49% -18.19%
 
Cost of Revenues $341.8M $342.1M $432M $623.8M $626.1M
Gross Profit $255.6M $63.9M $269.3M $431.6M $237.3M
Gross Profit Margin 42.79% 15.74% 38.4% 40.9% 27.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.8M $79.1M $76.9M $96.7M $95.9M
Other Inc / (Exp) -$96.4M -$172.4M -$118.1M -$48.5M $10M
Operating Expenses $118M $127.4M $133.4M $144.5M $156.5M
Operating Income $137.6M -$63.5M $135.9M $287.1M $80.8M
 
Net Interest Expenses $34.2M $34.3M $32M $30.9M $35.4M
EBT. Incl. Unusual Items $7M -$270.1M -$14.1M $207.7M $55.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$36.6M -$7.2M $1.4M -$42.4M $18M
Net Income to Company $43.5M -$262.9M -$15.5M $250.2M $37.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.5M -$262.9M -$15.5M $250.2M $37.4M
 
Basic EPS (Cont. Ops) $0.54 -$3.29 -$0.19 $3.19 $0.49
Diluted EPS (Cont. Ops) $0.53 -$3.29 -$0.19 $3.03 $0.48
Weighted Average Basic Share $81.4M $79.8M $80.2M $78.5M $76M
Weighted Average Diluted Share $82M $79.8M $80.2M $82.6M $77.6M
 
EBITDA $147.2M -$96.6M $162.3M $395.5M $251.4M
EBIT $41.2M -$235.8M $17.8M $238.6M $90.8M
 
Revenue (Reported) $597.4M $406.1M $701.3M $1.1B $863.5M
Operating Income (Reported) $137.6M -$63.5M $135.9M $287.1M $80.8M
Operating Income (Adjusted) $41.2M -$235.8M $17.8M $238.6M $90.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $101.3M $174.3M $262.2M $222.1M $184.4M
Revenue Growth (YoY) -32.08% 72.02% 50.43% -15.29% -16.99%
 
Cost of Revenues $85.4M $104M $162.3M $136.9M $121.7M
Gross Profit $15.9M $70.3M $99.8M $85.2M $62.6M
Gross Profit Margin 15.74% 40.35% 38.08% 38.38% 33.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.3M $18.3M $23.4M $21M $19.1M
Other Inc / (Exp) $4.2M -$15.9M $143.2M -$97M $66.7M
Operating Expenses $32.8M $37.5M $32.6M $39.6M $26.1M
Operating Income -$16.9M $32.8M $67.2M $45.7M $36.5M
 
Net Interest Expenses $8.4M $7.8M $7.9M $9.1M $9M
EBT. Incl. Unusual Items -$21.1M $9.1M $202.5M -$60.4M $94.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M -$758K $10.9M -$15.3M $24.4M
Net Income to Company -$18.9M $9.8M $191.7M -$45.1M $69.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.9M $9.8M $191.7M -$45.1M $69.9M
 
Basic EPS (Cont. Ops) -$0.24 $0.12 $2.46 -$0.60 $0.91
Diluted EPS (Cont. Ops) -$0.24 $0.12 $2.34 -$0.60 $0.91
Weighted Average Basic Share $79.9M $80.2M $78M $75.7M $76.9M
Weighted Average Diluted Share $79.9M $82.9M $82M $75.7M $77.1M
 
EBITDA $23.2M $52.8M $249.9M -$11.6M $146M
EBIT -$12.7M $16.9M $210.4M -$51.3M $103.3M
 
Revenue (Reported) $101.3M $174.3M $262.2M $222.1M $184.4M
Operating Income (Reported) -$16.9M $32.8M $67.2M $45.7M $36.5M
Operating Income (Adjusted) -$12.7M $16.9M $210.4M -$51.3M $103.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $468.7M $577.9M $1B $890.6M $806.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $351.1M $379.3M $594.7M $650.5M $518.9M
Gross Profit $117.7M $198.6M $441.7M $240.1M $287.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.9M $72.4M $95.3M $103.2M $80M
Other Inc / (Exp) -$222.1M -$129.3M -$73.2M -$59.7M -$3.3M
Operating Expenses $122M $134.6M $138.4M $160M $130.2M
Operating Income -$4.4M $64M $303.3M $80.1M $157.6M
 
Net Interest Expenses $33.9M $32.8M $30.7M $33.4M $37.9M
EBT. Incl. Unusual Items -$260.4M -$98.2M $199.3M -$12.9M $116.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$54.3M -$10M $12.3M -$59.8M $32.9M
Net Income to Company -$206M -$88.2M $187M $46.8M $83.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$206M -$88.2M $187M $46.8M $83.6M
 
Basic EPS (Cont. Ops) -$2.59 -$1.11 $2.40 $0.60 $1.10
Diluted EPS (Cont. Ops) -$2.59 -$1.11 $2.26 $0.55 $1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$87.7M $70.7M $386.3M $179.6M $323.6M
EBIT -$226.5M -$65.3M $230M $20.4M $154.3M
 
Revenue (Reported) $468.7M $577.9M $1B $890.6M $806.7M
Operating Income (Reported) -$4.4M $64M $303.3M $80.1M $157.6M
Operating Income (Adjusted) -$226.5M -$65.3M $230M $20.4M $154.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $305.1M $476.9M $811.9M $647M $590.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $256.7M $293.8M $456.5M $483.2M $376M
Gross Profit $48.4M $183M $355.4M $163.8M $214.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.7M $57.1M $72.1M $76.2M $59.3M
Other Inc / (Exp) -$128.9M -$85.8M -$41M -$52.2M -$65.6M
Operating Expenses $91.1M $98.3M $103.3M $118.7M $92.3M
Operating Income -$42.7M $84.8M $252.1M $45.1M $121.9M
 
Net Interest Expenses $26M $24.5M $23.3M $25.7M $28.2M
EBT. Incl. Unusual Items -$197.5M -$25.6M $187.9M -$32.8M $28.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M -$1.2M $9.7M -$7.6M $7.2M
Net Income to Company -$199.1M -$24.4M $178.2M -$25.2M $21M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$199.1M -$24.4M $178.2M -$25.2M $21M
 
Basic EPS (Cont. Ops) -$2.50 -$0.31 $2.29 -$0.34 $0.27
Diluted EPS (Cont. Ops) -$2.50 -$0.31 $2.15 -$0.35 $0.27
Weighted Average Basic Share $239.3M $240.8M $237.9M $228.5M $230.1M
Weighted Average Diluted Share $239.3M $243.5M $245.4M $231.1M $230.3M
 
EBITDA -$62.8M $104.5M $328.5M $112.5M $184.8M
EBIT -$171.5M -$1.1M $211.2M -$7.1M $56.4M
 
Revenue (Reported) $305.1M $476.9M $811.9M $647M $590.3M
Operating Income (Reported) -$42.7M $84.8M $252.1M $45.1M $121.9M
Operating Income (Adjusted) -$171.5M -$1.1M $211.2M -$7.1M $56.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $80.6M $15.3M $46.3M $4.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $71.9M $52M $86.3M $101.7M $86.9M
Inventory $14M $15.2M $12.5M $13M $21.1M
Prepaid Expenses $4.6M $3.6M $33.3M $19.6M $21.3M
Other Current Assets $846K $652K $225K $1.1M $1.3M
Total Current Assets $100.4M $154.5M $147.5M $218.1M $140.8M
 
Property Plant And Equipment $1.6B $1.3B $1.3B $1.4B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13M $7.2M $6.6M $10.2M $11M
Total Assets $1.7B $1.4B $1.5B $1.6B $1.6B
 
Accounts Payable $14M $11.1M $17.7M $40.3M $31.2M
Accrued Expenses $67.6M $89.8M $81.2M $96.2M $105.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $1.7M $2.9M
Other Current Liabilities $4.8M $23.3M $29.6M $31.1M $9.8M
Total Current Liabilities $156.6M $175.3M $187.1M $234.2M $223.2M
 
Long-Term Debt $394.3M $393.5M $394.6M $395.7M $428M
Capital Leases -- -- -- -- --
Total Liabilities $717.8M $705.8M $763.8M $830.5M $836.2M
 
Common Stock $85K $85K $86K $86K $88K
Other Common Equity Adj -- -- -- -- --
Common Equity $972.4M $714M $692.6M $800.5M $758M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $972.4M $714M $692.6M $800.5M $758M
 
Total Liabilities and Equity $1.7B $1.4B $1.5B $1.6B $1.6B
Cash and Short Terms -- $80.6M $15.3M $46.3M $4.8M
Total Debt $394.3M $393.5M $394.6M $395.7M $428M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $47.6M $38.2M $41.5M $17.2M $9.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.8M $69.3M $93.6M $102.8M $74.5M
Inventory $15.1M $13M $12.7M $20.4M $17.4M
Prepaid Expenses $4.5M $25M $23.8M $17.1M $16.2M
Other Current Assets $652K $226K $226K $225K $1.9M
Total Current Assets $174.4M $178.9M $181.9M $157.7M $136.9M
 
Property Plant And Equipment $1.3B $1.2B $1.3B $1.4B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.3M $15.8M $10.9M $11.6M $10.8M
Total Assets $1.4B $1.4B $1.5B $1.6B $1.5B
 
Accounts Payable $6.6M $11.8M $20M $43M $20.2M
Accrued Expenses $49.3M $61.7M $73.8M $53.9M $66.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.7M $2.9M $2.3M
Other Current Liabilities $337K $39.5M $21M $46.2M --
Total Current Liabilities $95.6M $194.1M $177.8M $220.1M $171.7M
 
Long-Term Debt $393.2M $394.3M $395.4M $453.7M $398M
Capital Leases -- -- -- -- --
Total Liabilities $671.8M $745.1M $755.1M $905.8M $784.9M
 
Common Stock $85K $86K $86K $88K $89K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $774.6M $684.9M $769.2M $708.1M $732.2M
 
Total Liabilities and Equity $1.4B $1.4B $1.5B $1.6B $1.5B
Cash and Short Terms $47.6M $38.2M $41.5M $17.2M $9.5M
Total Debt $393.2M $394.3M $395.4M $453.7M $425.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $43.5M -$262.9M -$15.5M $250.2M $37.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.6M $14.6M $13.8M $17M $14.4M
Change in Accounts Receivable -$14.6M $18.8M -$15.6M -$15.4M $30.2M
Change in Inventories -- -- -- -- --
Cash From Operations $241.8M $196.5M $122.5M $360.9M $198.7M
 
Capital Expenditures $226M $93.8M $133.6M $152.9M $81.1M
Cash Acquisitions -- -- -$36.5M -$25.9M -$94.2M
Cash From Investing -$225M -$93.6M -$168.8M -$164.6M -$175.3M
 
Dividends Paid (Ex Special Dividend) -$39.2M -$19.5M -$11.5M -$109.5M -$78.2M
Special Dividend Paid
Long-Term Debt Issued $355.1M $228.9M $119M $249M $538M
Long-Term Debt Repaid -$353.3M -$230.8M -$119M -$249M -$507M
Repurchase of Common Stock -$46.9M -- -$2.4M -$51.3M -$10M
Other Financing Activities -$1.3M -$1M -$5M -$4.7M -$7.6M
Cash From Financing -$85.5M -$22.4M -$19M -$165.4M -$64.8M
 
Beginning Cash (CF) $68.7M -- $80.6M $15.3M $46.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$68.7M $80.6M -$65.3M $31M -$41.4M
Ending Cash (CF) -- $80.6M $15.3M $46.3M $4.8M
 
Levered Free Cash Flow $15.8M $102.7M -$11.1M $208M $117.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$63.8M $8.8M $72M $62.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.2M $3.6M $4.4M $3M --
Change in Accounts Receivable -$3.2M $1.1M -$8.1M $18.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $52.1M $40.2M $105.4M $79M --
 
Capital Expenditures $19M $33.8M $64.5M $14.5M --
Cash Acquisitions -- -$24.9M -$4.6M -$34.3M --
Cash From Investing -$19.1M -$58.3M -$54.9M -$48.8M --
 
Dividends Paid (Ex Special Dividend) -$16K -$4.8M -$35.6M -$15.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $119M $40.9M $151M --
Long-Term Debt Repaid -- -$119M -$40.9M -$177M --
Repurchase of Common Stock -- -- -$9.6M -- --
Other Financing Activities -$59K -$57K -$528K -$645K --
Cash From Financing -$75K -$4.9M -$45.7M -$42.6M --
 
Beginning Cash (CF) $47.6M $38.2M $41.5M $17.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.9M -$22.9M $4.8M -$12.4M --
Ending Cash (CF) $80.6M $15.3M $46.3M $4.8M --
 
Levered Free Cash Flow $33.1M $6.4M $40.9M $64.5M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$206M -$88.2M $187M $46.8M $83.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $13.8M $13.5M $16.2M $15.7M $7.7M
Change in Accounts Receivable $14.1M -$20M -$6.2M $3.6M $31M
Change in Inventories -- -- -- -- --
Cash From Operations $222M $134.4M $295.8M $225M $247.9M
 
Capital Expenditures $123.7M $118.8M $122.2M $131.1M $98.4M
Cash Acquisitions -- -$11.6M -$46.2M -$64.5M -$43.5M
Cash From Investing -$123.4M -$129.6M -$167.9M -$181.3M -$134.5M
 
Dividends Paid (Ex Special Dividend) -$29.2M -$6.7M -$78.6M -$97.9M -$62.6M
Special Dividend Paid
Long-Term Debt Issued $331.9M -- $327.1M $427.9M $653.5M
Long-Term Debt Repaid -$341.9M -- -$327.1M -$370.9M -$683M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$5.1M -$4.2M -$7.5M -$29M
Cash From Financing -$51M -$14.2M -$124.5M -$68M -$121.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.6M -$9.5M $3.3M -$24.3M -$7.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $98.3M $15.6M $173.5M $94M $149.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$262.9M -$15.5M $250.2M $37.4M $21M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $14.6M $13.8M $17M $14.4M $4.7M
Change in Accounts Receivable $18.8M -$15.6M -$15.4M $30.2M $12.4M
Change in Inventories -- -- -- -- --
Cash From Operations $196.5M $122.5M $360.9M $198.7M $168.9M
 
Capital Expenditures $93.8M $133.6M $152.9M $81.1M $83.9M
Cash Acquisitions -- -$36.5M -$25.9M -$94.2M -$9.2M
Cash From Investing -$93.6M -$168.8M -$164.6M -$175.3M -$85.6M
 
Dividends Paid (Ex Special Dividend) -$19.5M -$11.5M -$109.5M -$78.2M -$46.7M
Special Dividend Paid -- -- $690K -- --
Long-Term Debt Issued $228.9M $119M $249M $538M $502.5M
Long-Term Debt Repaid -$230.8M -$119M -$249M -$507M -$506M
Repurchase of Common Stock -- -$2.4M -$51.3M -$10M --
Other Financing Activities -$1M -$5M -$4.7M -$7.6M -$28.4M
Cash From Financing -$22.4M -$19M -$165.4M -$64.8M -$78.6M
 
Beginning Cash (CF) $47.6M $291M $127.2M $86.1M $15M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.6M -$65.3M $31M -$41.4M $4.6M
Ending Cash (CF) $128.2M $225.7M $158.2M $44.7M $19.6M
 
Levered Free Cash Flow $102.7M -$11.1M $208M $117.6M $84.9M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

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

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock