Renamed to Avantax, Inc. (NASDAQ:AVTA) in Mar 2023
Company logo

BCOR - Blucora, Inc.

NASDAQ -> Financial Services -> Asset Management
Coppell, United States
Type: Equity

BCOR price evolution
BCOR
(in millions $) 30 Sep 2022 30 Jun 2022 31 Mar 2022 31 Dec 2021
Current assets
Cash $91.1 $171.3 $144.22 $134.82
Short term investments
Net receivables $46.17 $41.56 $49.51 $46.98
Inventory
Total current assets $156.94 $230.56 $215.43 $200.28
Long term investments
Property, plant & equipment $94.84 $95.62 $93.8 $94.1
Goodwill & intangible assets $743.43 $746.36 $751.72 $757.11
Total noncurrent assets $868.65 $868.53 $868.53 $871.66
Total investments
Total assets $1025.59 $1099.09 $1083.96 $1071.94
Current liabilities
Accounts payable $17.61 $20.78 $39.27 $26.16
Deferred revenue $10.54 $11.19 $13.55 $18.5
Short long term debt $5.11 $6.84 $6.76 $6.71
Total current liabilities $62.58 $88.65 $115.74 $111.72
Long term debt $552.27 $585.27 $585.8 $586.4
Total noncurrent liabilities $591.42 $620.99 $619.35 $618.6
Total debt $557.38 $592.11 $592.56 $593.11
Total liabilities $654 $709.63 $735.09 $730.32
Shareholders' equity
Retained earnings -$1197.59 -$1175.74 -$1215.17 -$1249.79
Other shareholder equity
Total shareholder equity $371.59 $389.45 $348.87 $341.62
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Current assets
Cash $134.82 $150.76 $86.45 $85.37
Short term investments
Net receivables $46.98 $39.59 $40.34 $37.95
Inventory
Total current assets $200.28 $200.67 $139.14 $131.07
Long term investments
Property, plant & equipment $94.1 $81.95 $28.86 $12.39
Goodwill & intangible assets $757.11 $777 $952.59 $843.29
Total noncurrent assets $871.66 $863.52 $998.43 $866.66
Total investments
Total assets $1071.94 $1064.19 $1137.57 $997.73
Current liabilities
Accounts payable $26.16 $28.31 $30.87 $19
Deferred revenue $18.5 $18.55 $19.19 $18.84
Short long term debt $6.71 $4.09 $14.5
Total current liabilities $111.72 $101.12 $93.53 $48.28
Long term debt $586.4 $588.96 $387.4 $260.39
Total noncurrent liabilities $618.6 $650.79 $400.52 $316.9
Total debt $593.11 $593.04 $401.9 $260.39
Total liabilities $730.32 $751.9 $494.06 $365.19
Shareholders' equity
Retained earnings -$1249.79 -$1257.55 -$914.79 -$961.69
Other shareholder equity -$0.4 -$0.27 -$0.45
Total shareholder equity $341.62 $312.29 $643.51 $607.6
(in millions $) 30 Sep 2022 30 Jun 2022 31 Mar 2022 31 Dec 2021
Revenue
Total revenue $171.7 $256.88 $307.55 $178.33
Cost of revenue $109.18 $120.52 $129.3 $124.35
Gross Profit $62.52 $136.37 $178.25 $53.98
Operating activities
Research & development $7.47 $8.62 $8.5 $8.47
Selling, general & administrative $58.26 $74.15 $113.48 $59.57
Total operating expenses $76.33 $85.58 $133.21 $81.94
Operating income -$13.82 $50.78 $45.04 -$27.95
Income from continuing operations
EBIT -$13.82 $50.78 $45.04 -$3.75
Income tax expense -$1.73 $3.24 $2.58 -$12.14
Interest expense $9.75 $8.12 $7.84 $32.08
Net income
Net income -$21.84 $39.42 $34.62 -$23.69
Income (for common shares) -$21.84 $39.42 $34.62 -$23.69
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Revenue
Total revenue $885.2 $754.95 $717.95 $560.46
Cost of revenue $479.85 $398.29 $362.77 $263.72
Gross Profit $405.35 $356.66 $355.17 $296.74
Operating activities
Research & development $30.7 $27.26 $30.93 $19.33
Selling, general & administrative $272 $259.78 $204.73 $171.49
Total operating expenses $374.73 $625.78 $355.16 $229.06
Operating income $30.62 -$269.12 $0.01 $67.68
Income from continuing operations
EBIT $30.62 -$300.42 -$16.91 $50.95
Income tax expense -$9.22 $42.33 -$65.05 $0.31
Interest expense $32.08
Net income
Net income $7.76 -$342.75 $48.15 $50.63
Income (for common shares) $7.76 -$342.75 $48.15 $50.63
(in millions $) 30 Sep 2022 30 Jun 2022 31 Mar 2022 31 Dec 2021
Net income -$21.84 $39.42 $34.62 -$23.69
Operating activities
Depreciation $12.36 $11.46 $11.3 $10.93
Business acquisitions & disposals -$1.89 -$1.11 -$0.75 -$4.49
Stock-based compensation $5.71 $5.2 $6.22 $5.25
Total cash flows from operations -$23.75 $38.32 $47.34 -$37.56
Investing activities
Capital expenditures -$5.36 -$7.06 -$4.73 -$8.65
Investments
Total cash flows from investing -$7.25 -$8.17 -$5.48 -$13.14
Financing activities
Dividends paid
Sale and purchase of stock $0.31 -$2.06 -$30.44 $1.48
Net borrowings -$35 -$0.45 -$0.45 -$0.45
Total cash flows from financing -$49.2 -$3.08 -$32.46 $0.07
Effect of exchange rate
Change in cash and equivalents -$80.19 $27.07 $9.4 -$50.64
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Net income $7.76 -$342.75 $48.15 $50.63
Operating activities
Depreciation $43.43 $39.91 $44.21 $38.59
Business acquisitions & disposals -$8.32 -$101.56 -$159.09
Stock-based compensation $20.75 $10.07 $16.3 $13.25
Total cash flows from operations $36.83 $44.08 $92.8 $105.55
Investing activities
Capital expenditures -$30.28 -$36 -$10.5 -$7.63
Investments
Total cash flows from investing -$38.59 -$140.71 -$169.59 -$7.63
Financing activities
Dividends paid
Sale and purchase of stock $3.86 $2.35 -$21.8 $14.87
Net borrowings -$2.31 $159.75 $131.18 -$80
Total cash flows from financing -$14.18 $160.94 $77.84 -$74.8
Effect of exchange rate $0.04 -$0.06
Change in cash and equivalents -$15.94 $64.31 $1.08 $23.05
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding 47.77M
Revenue $914.46M
EBITDA $124.32M
EBIT $78.26M
Net Income $28.51M
Revenue Q/Q -1.42%
Revenue Y/Y 6.08%
P/E ratio 0.00
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 0.00
Book/Share 7.78
Cash/Share 1.91
EPS $0.60
ROA 2.66%
ROE 7.86%
Debt/Equity 2.14
Net debt/EBITDA 4.53
Current ratio 2.51
Quick ratio 2.51