
Brightview Holdings (BV) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
662.6M
Gross Profit
147.5M
22.26%
Operating Income
22.3M
3.37%
Net Income
6.4M
0.97%
EPS (Diluted)
$-0.03
Balance Sheet Metrics
Total Assets
3.3B
Total Liabilities
1.6B
Shareholders Equity
1.8B
Debt to Equity
0.88
Cash Flow Metrics
Operating Cash Flow
91.7M
Free Cash Flow
57.6M
Revenue & Profitability Trend
Brightview Holdings Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.8B | 2.8B | 2.8B | 2.6B | 2.3B |
Cost of Goods Sold | 2.1B | 2.1B | 2.1B | 1.9B | 1.8B |
Gross Profit | 645.6M | 678.9M | 674.8M | 650.8M | 595.3M |
Gross Margin % | 23.3% | 24.1% | 24.3% | 25.5% | 25.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 496.5M | 533.4M | 534.9M | 508.0M | 527.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 496.5M | 533.4M | 534.9M | 508.0M | 527.4M |
Operating Income | 113.3M | 101.0M | 88.4M | 90.5M | 12.1M |
Operating Margin % | 4.1% | 3.6% | 3.2% | 3.5% | 0.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 62.4M | 97.4M | 53.3M | 42.3M | 64.6M |
Other Non-Operating Income | 45.6M | -6.7M | -15.5M | 2.7M | 1.3M |
Pre-tax Income | 96.5M | -3.1M | 19.6M | 50.9M | -51.2M |
Income Tax | 30.1M | 4.6M | 5.6M | 4.6M | -9.6M |
Effective Tax Rate % | 31.2% | 0.0% | 28.6% | 9.0% | 0.0% |
Net Income | 66.4M | -7.7M | 14.0M | 46.3M | -41.6M |
Net Margin % | 2.4% | -0.3% | 0.5% | 1.8% | -1.8% |
Key Metrics | |||||
EBITDA | 259.5M | 244.0M | 223.3M | 230.2M | 149.7M |
EPS (Basic) | $0.21 | $-0.12 | $0.14 | $0.44 | $-0.40 |
EPS (Diluted) | $0.20 | $-0.12 | $0.14 | $0.44 | $-0.40 |
Basic Shares Outstanding | 94673000 | 93412000 | 97900000 | 105200000 | 103700000 |
Diluted Shares Outstanding | 94673000 | 93412000 | 97900000 | 105200000 | 103700000 |
Income Statement Trend
Brightview Holdings Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 140.4M | 67.0M | 20.1M | 123.7M | 157.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 415.2M | 442.3M | 397.6M | 378.9M | 319.2M |
Inventory | - | - | - | - | 6.5M |
Other Current Assets | 86.7M | 89.3M | 129.2M | 97.0M | 62.2M |
Total Current Assets | 780.1M | 742.1M | 677.1M | 710.8M | 633.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | 469.6M | 424.9M | 384.0M | 308.6M | 267.0M |
Goodwill | 4.1B | 4.2B | 4.2B | 4.1B | 3.9B |
Intangible Assets | 95.8M | 132.3M | 174.3M | 197.6M | 221.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 27.0M | 55.1M | 35.4M | 44.5M | 47.0M |
Total Non-Current Assets | 2.6B | 2.6B | 2.6B | 2.5B | 2.4B |
Total Assets | 3.4B | 3.4B | 3.3B | 3.2B | 3.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 144.1M | 136.2M | 151.2M | 144.4M | 116.8M |
Short-term Debt | 61.9M | 48.8M | 38.8M | 32.4M | 30.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 543.3M | 466.7M | 488.4M | 496.1M | 450.1M |
Non-Current Liabilities | |||||
Long-term Debt | 865.1M | 953.2M | 1.4B | 1.2B | 1.2B |
Deferred Tax Liabilities | 43.9M | 51.1M | 68.6M | 70.8M | 38.9M |
Other Non-Current Liabilities | 44.3M | 34.6M | 38.6M | 38.7M | 32.8M |
Total Non-Current Liabilities | 1.1B | 1.1B | 1.6B | 1.4B | 1.3B |
Total Liabilities | 1.6B | 1.6B | 2.1B | 1.9B | 1.8B |
Equity | |||||
Common Stock | 1.1M | 1.1M | 1.1M | 1.1M | 1.0M |
Retained Earnings | -68.9M | -135.3M | -127.6M | -141.6M | -187.9M |
Treasury Stock | 173.5M | 170.4M | 168.2M | 4.4M | 2.5M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.8B | 1.7B | 1.2B | 1.3B | 1.3B |
Key Metrics | |||||
Total Debt | 927.0M | 1.0B | 1.4B | 1.2B | 1.2B |
Working Capital | 236.8M | 275.4M | 188.7M | 214.7M | 183.0M |
Balance Sheet Composition
Brightview Holdings Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 66.4M | -7.7M | 14.0M | 46.3M | -41.6M |
Depreciation & Amortization | 144.2M | 149.7M | 150.4M | 137.0M | 136.3M |
Stock-Based Compensation | 20.2M | 22.1M | 18.9M | 19.7M | 23.6M |
Working Capital Changes | 33.0M | -4.0M | -83.4M | -87.7M | 110.0M |
Operating Cash Flow | 259.7M | 136.8M | 95.3M | 143.8M | 211.0M |
Investing Activities | |||||
Capital Expenditures | -60.3M | -49.7M | -100.2M | -51.7M | -47.9M |
Acquisitions | 51.0M | -13.8M | -93.1M | -107.7M | -61.8M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -5.6M | -61.4M | -193.7M | -158.7M | -108.8M |
Financing Activities | |||||
Share Repurchases | -3.1M | -2.2M | -163.8M | -1.9M | -1.5M |
Dividends Paid | -17.8M | 0 | 0 | - | - |
Debt Issuance | 500.0K | 33.5M | 1.3B | 0 | 0 |
Debt Repayment | -123.6M | -1.1B | -1.6B | -55.5M | -170.3M |
Financing Cash Flow | -126.6M | 11.9M | 148.2M | -23.1M | -18.3M |
Free Cash Flow | 127.2M | 58.6M | -400.0K | 87.2M | 192.4M |
Net Change in Cash | 127.5M | 87.3M | 49.8M | -38.0M | 83.9M |
Cash Flow Trend
Brightview Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
122.00
Forward P/E
17.02
Price to Book
1.09
Price to Sales
0.51
PEG Ratio
2.03
Profitability Ratios
Profit Margin
2.00%
Operating Margin
8.73%
Return on Equity
3.03%
Return on Assets
3.03%
Financial Health
Current Ratio
1.31
Debt to Equity
48.82
Beta
1.27
Per Share Data
EPS (TTM)
$0.12
Book Value per Share
$13.47
Revenue per Share
$28.36
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
bv | 1.4B | 122.00 | 1.09 | 3.03% | 2.00% | 48.82 |
Cintas | 86.4B | 48.81 | 18.43 | 40.27% | 17.53% | 56.67 |
Copart | 45.5B | 31.18 | 5.18 | 18.44% | 32.21% | 1.15 |
Acuren | 2.0B | 44.48 | 1.03 | -18.02% | -12.62% | 68.97 |
LegalZoom.com | 1.9B | 67.06 | 9.95 | 22.58% | 4.07% | 7.41 |
Cimpress plc | 1.4B | 101.57 | - | -2.65% | 0.44% | -3.03 |
Financial data is updated regularly. All figures are in the company's reporting currency.