BOOM
$8.06
-$0.40(-4.73%)
70
Overall
60
Value
81
Tech
--
Quality
Market Cap
$174.73M
Volume
118.14K
52W Range
-- - --
Target Price
$10.25
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $166.9M | $158.6M | $192.8M | $326.4M | $397.6M | $229.2M | $260.1M | $654.1M | $719.2M | $642.9M | ||
| Total Revenue | $166.9M | $158.6M | $192.8M | $326.4M | $397.6M | $229.2M | $260.1M | $654.1M | $719.2M | $642.9M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-131.3M | $-119.9M | $-133.4M | $-215.7M | $252.6M | $172.3M | $200.6M | -- | -- | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $35.6M | $38.7M | $59.4M | $110.7M | $144.9M | $56.9M | $59.5M | $185.4M | $212.1M | $150.6M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-59.3M | $-44.0M | $-71.7M | $-73.3M | $86.5M | $57.8M | $61.9M | $155.3M | $150.9M | $281.8M | ||
| Research & Development | $-3.0M | $-4.6M | $-5.2M | $-7.2M | $8.4M | $7.9M | $7.2M | $6.8M | $6.9M | $5.8M | ||
| Research Expense | -- | -- | -- | -- | $8.4M | $7.9M | $7.2M | -- | -- | -- | ||
| Selling, General & Administrative | $39.7M | $38.7M | $45.7M | $61.2M | $65.5M | $53.0M | $58.8M | $118.3M | $124.4M | $108.7M | ||
| Selling & Marketing Expenses | $18.7M | $16.6M | $18.6M | $22.8M | $27.5M | $23.9M | $22.5M | $42.2M | $49.1M | $47.3M | ||
| General & Administrative Expenses | $21.0M | $22.1M | $27.1M | $38.5M | $38.0M | $29.1M | $36.3M | $76.1M | $75.3M | $61.4M | ||
| Salaries & Wages | -- | $-2.4M | $-3.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $4.0M | $4.0M | $4.1M | $2.9M | $1.5M | $1.4M | $1.4M | $36.9M | $22.7M | $21.2M | ||
| Amortization | $4.0M | $4.0M | $4.1M | $2.9M | $1.5M | $1.4M | $1.4M | $36.9M | $22.7M | $21.2M | ||
| Other Operating Expenses | $-565.0K | $-544.0K | $-306.0K | $8.0M | $4.0M | $57.8M | $61.9M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-8.2M | $-4.1M | $9.6M | $38.5M | $58.4M | $-996.0K | $-2.4M | $30.0M | $61.2M | $-131.3M | ||
| EBITDA | $-13.3M | $6.3M | $-6.0M | $46.1M | $68.3M | $9.9M | $10.4M | $81.6M | $96.5M | $-96.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $1.7M | $1.1M | $-1.7M | $1.6M | $1.6M | $731.0K | $304.0K | $6.2M | $9.5M | $8.7M | ||
| Intinc | $4.0K | $3.0K | $-1.6M | $-1.6M | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-1.7M | $-1.1M | $-1.6M | $-1.6M | $-1.6M | $-731.0K | $-304.0K | $-6.2M | $-9.5M | $-8.7M | ||
| Other Income/Expense | $669.0K | $-633.0K | $1.4M | $1.2M | $169.0K | $233.0K | $-152.0K | $-776.0K | $1.8M | $1.1M | ||
| Other Special Charges | $-669.0K | $633.0K | $-1.4M | $-1.2M | $-169.0K | $-233.0K | $152.0K | $-594.0K | $-1.8M | $-1.1M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $4.1M | $1.2M | $4.3M | $1.1M | $19.5M | $3.4M | $127.0K | $182.0K | $3.8M | $2.5M | ||
| Special Income Charges | $15.5M | $1.2M | $21.9M | $1.1M | $19.5M | $3.4M | $127.0K | $182.0K | $3.8M | $146.8M | ||
| Impairment of Capital Assets | $11.5M | -- | $17.6M | -- | -- | $1.2M | -- | -- | -- | $141.7M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-24.3M | $-4.6M | $-16.9M | $36.2M | $58.3M | $-1.2M | $-2.3M | $29.4M | $59.4M | $-132.3M | ||
| Pre-Tax Income | $-26.1M | $-5.7M | $-15.3M | $34.6M | $56.7M | $-2.0M | $-2.6M | $23.2M | $49.9M | $-141.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-2.1M | $797.0K | $3.6M | $4.1M | $22.7M | $-548.0K | $-1.5M | $9.4M | $15.1M | $11.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $-24.0M | $-6.5M | $-18.9M | $30.5M | $34.0M | $-1.4M | $-4.6M | $14.2M | $26.3M | $-94.5M | ||
| Net Income (Continuing Operations) | $-24.0M | $-6.5M | $-18.9M | $30.5M | $34.0M | $-1.4M | $-202.0K | $13.8M | $34.8M | $-152.0M | ||
| Net Income (Discontinued Operations) | $-24.0M | $-6.5M | $-18.9M | $30.5M | $34.0M | $-1.4M | $-4.6M | $14.2M | $26.3M | $-94.5M | ||
| Net Income (Common Stockholders) | $-24.0M | $-6.5M | $-18.9M | $30.5M | $286.7M | $-1.4M | $-4.6M | $14.0M | $26.3M | $-94.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-190.6M | $-163.8M | $-205.1M | $-289.0M | $339.1M | $230.2M | $262.5M | $155.3M | $150.9M | $281.8M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $13.9M | $14.1M | $14.3M | $14.5M | $14.6M | $14.8M | $17.6M | $19.4M | $19.5M | $19.7M | ||
| Average Shares Outstanding (Diluted) | $13.9M | $14.1M | $14.3M | $14.6M | $14.7M | $14.8M | $17.6M | $19.4M | $19.5M | $19.7M | ||
| Shares Outstanding | $14.3M | $14.8M | $14.9M | $14.9M | $14.7M | $15.4M | $19.3M | $19.6M | $19.8M | $20.2M | ||
| Basic EPS | $-1.72 | $-0.46 | $-1.31 | $2.05 | $2.29 | $-0.10 | $-0.26 | $0.72 | $1.08 | $-8.2 | ||
| Basic EPS (Continuing Operations) | $-1.72 | $-0.46 | $-1.31 | $2.05 | $2.29 | $-0.10 | $-0.26 | $0.72 | $1.08 | $-8.2 | ||
| Diluted EPS | $-1.72 | $-0.46 | $-1.31 | $2.04 | $2.28 | $-0.10 | $-0.26 | $0.72 | $1.08 | $-8.2 | ||
| Diluted EPS (Continuing Operations) | $-1.72 | $-0.46 | $-1.31 | $2.04 | $2.28 | $-0.10 | $-0.26 | $0.72 | $1.08 | $-8.2 | ||
| Dividend Per Share | $0.14 | $0.08 | $0.08 | $0.08 | $0.29 | $0.13 | -- | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | $1.6M | -- | -- | -- | ||
| Earnings from equity interest | -- | -- | -- | $1.2M | $-4.3M | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | $1.2M | $-4.3M | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | $21.7M | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | -- | -- | -- | -- | $-342.0K | $-10.0K | -- | -- | -- | ||
| Minority Interests | $-24.0M | -- | -- | -- | -- | -- | $-3.6M | $351.0K | $-8.5M | $57.5M | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | $2.5M | ||
| Other Gand A | $21.0M | $22.1M | $27.1M | $38.5M | $38.0M | $29.1M | $36.3M | $76.1M | $75.3M | $61.4M | ||
| Other Taxes | -- | -- | -- | -- | $-71.0K | $532.0K | $1.9M | -- | -- | -- | ||
| Rent And Landing Fees | $-3.4M | $-2.5M | $-3.0M | $-2.8M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $18.7M | $16.6M | $18.6M | $22.8M | $27.5M | $23.9M | $22.5M | $42.2M | $49.1M | $47.3M | ||
| Restruct | $4.1M | $1.2M | $4.3M | $1.1M | $19.5M | $3.4M | $127.0K | $182.0K | $3.8M | $2.5M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BOOM | $8.06 | -4.7% | 118.14K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |