XNASBFI
Market cap2mUSD
Sep 20, Last price
0.08USD
Name
Burgerfi International Inc
Chart & Performance
P/E
—
P/S
0.01
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
48.79%
Rev. gr., 5y
0.72%
Revenues
170m
-4.82%
Net income
-31m
L-70.31%
CFO
-5m
L
Earnings
Mar 31, 2025
Profile
BurgerFi International, Inc., together with its subsidiaries, owns and franchises fast-casual and premium-casual dining restaurants. Its restaurants offer burgers, hot dogs, crispy chicken, frozen custard, hand-cut fries, shakes, beer, wine, pizza, coal fired chicken wings, homemade meatballs, and a variety of handcrafted sandwiches and salads. As of March 31, 2022, the company has 185 franchised and corporate-owned restaurants. The company was formerly known as Opes Acquisition Corp. and changed its name to BurgerFi International, Inc. in December 2020. BurgerFi International, Inc. was founded in 2011 and is headquartered in Fort Lauderdale, Florida.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2024‑00 | 2023‑00 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 170,100 -4.82% | 178,720 | 68,867 113.24% | ||||
Cost of revenue | 191,961 | 153,962 | 80,201 | ||||
Unusual Expense (Income) | |||||||
NOPBT | (21,861) | 24,758 | (11,334) | ||||
NOPBT Margin | 13.85% | ||||||
Operating Taxes | (65) | (95) | 312 | ||||
Tax Rate | |||||||
NOPAT | (21,796) | 24,853 | (11,646) | ||||
Net income | (30,708) -70.31% | (103,432) | (121,494) -24,996.31% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 3,436 | (2,178) | (844) | ||||
BB yield | -15.66% | 7.80% | 0.80% | ||||
| Debt | |||||||
Debt current | 62,945 | 14,909 | 3,331 | ||||
Long-term debt | 105,468 | 154,449 | 65,521 | ||||
Deferred revenue | 44,631 | 2,109 | |||||
Other long-term liabilities | 2,272 | 52,630 | 51,131 | ||||
Net debt | 11,224 | 157,441 | 55,316 | ||||
| Cash flow | |||||||
Cash from operating activities | (5,383) | 2,168 | (7,467) | ||||
CAPEX | (2,503) | (2,517) | (10,665) | ||||
Cash from investing activities | (1,567) | (1,549) | (5,015) | ||||
Cash from financing activities | 2,589 | (3,591) | (13,012) | ||||
FCF | (18,841) | (32,169) | |||||
| Balance | |||||||
Cash | 7,556 | 11,917 | 14,889 | ||||
Long term investments | 149,633 | (1,353) | |||||
Excess cash | 148,684 | 2,981 | 10,093 | ||||
Stockholders' equity | (253,648) | (175,731) | (123,717) | ||||
Invested Capital | 491,231 | 425,994 | 419,084 | ||||
ROIC | 5.83% | ||||||
ROCE | 9.84% | ||||||
| EV | |||||||
Common stock shares outstanding | 25,521 | 22,174 | 18,624 | ||||
Price | 0.86 -31.75% | 1.26 | 5.67 -58.58% | ||||
Market cap | 21,946 -21.45% | 27,939 | 105,601 -55.77% | ||||
EV | 88,799 | 236,798 | 208,442 | ||||
EBITDA | (8,707) | 41,896 | (1,274) | ||||
EV/EBITDA | 5.65 | ||||||
Interest | 8,828 | 8,659 | 1,406 | ||||
Interest/NOPBT | 34.97% | ||||||