BGM Group Ltd. (BGM) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
BGM Group Ltd. (BGM) stock price & volume — 10-year historical chart
BGM Group Ltd. (BGM) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
BGM Group Ltd. (BGM) competitors in Traditional Chinese medicine producers — business model, growth, and fundamentals comparison
BGM Group Ltd. (BGM) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
BGM Group Ltd. (BGM) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Sep'17 | Sep'18 | Sep'19 | Sep'20 | Sep'21 | Sep'22 | Sep'23 | Sep'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 22.54M | 50.37M | 46.1M | 50.03M | 57.1M | 64.86M | 46.47M | 25.1M | - |
| Revenue Growth % | - | 123.49% | -8.48% | 8.54% | 14.12% | 13.58% | -28.35% | -45.99% | - |
| Cost of Goods Sold | 19.16M | 42.24M | 36.42M | 42.49M | 51.46M | 58.63M | 44.72M | 20.98M | - |
| COGS % of Revenue | 84.99% | 83.85% | 79% | 84.93% | 90.13% | 90.4% | 96.23% | 83.61% | - |
| Gross Profit | 3.38M▲ 0% | 8.13M▲ 140.4% | 9.68M▲ 19.0% | 7.54M▼ 22.1% | 5.64M▼ 25.2% | 6.23M▲ 10.4% | 1.75M▼ 71.9% | 4.11M▲ 134.9% | -▲ 0% |
| Gross Margin % | 15.01% | 16.15% | 21% | 15.07% | 9.87% | 9.6% | 3.77% | 16.39% | - |
| Gross Profit Growth % | - | 140.44% | 19.03% | -22.12% | -25.21% | 10.44% | -71.87% | 134.93% | - |
| Operating Expenses | 2.25M | 2.16M | 3.5M | 2.73M | 3.25M | 4.13M | 4.36M | 4.68M | - |
| OpEx % of Revenue | 9.99% | 4.29% | 7.6% | 5.45% | 5.69% | 6.36% | 9.39% | 18.64% | - |
| Selling, General & Admin | 2.25M | 2.16M | 3.5M | 2.73M | 3.25M | 2.9M | 3.79M | 3.32M | - |
| SG&A % of Revenue | 9.99% | 4.29% | 7.6% | 5.45% | 5.69% | 4.47% | 8.16% | 13.22% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 1.22M | 568.47K | 1.36M | - |
| R&D % of Revenue | - | - | - | - | - | 1.89% | 1.22% | 5.42% | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Operating Income | 1.13M▲ 0% | 5.97M▲ 428.2% | 6.18M▲ 3.5% | 4.81M▼ 22.1% | 2.39M▼ 50.4% | 2.1M▼ 12.0% | -2.61M▼ 224.2% | -563.77K▲ 78.4% | -▲ 0% |
| Operating Margin % | 5.02% | 11.86% | 13.4% | 9.62% | 4.18% | 3.24% | -5.62% | -2.25% | - |
| Operating Income Growth % | - | 428.2% | 3.47% | -22.13% | -50.36% | -11.98% | -224.17% | 78.4% | - |
| EBITDA | 2.37M | 7.23M | 7.37M | 5.98M | 3.59M | 3.33M | -1.47M | 673.46K | - |
| EBITDA Margin % | 10.53% | 14.35% | 15.98% | 11.95% | 6.29% | 5.13% | -3.16% | 2.68% | - |
| EBITDA Growth % | - | 204.55% | 1.95% | -18.84% | -39.97% | -7.32% | -144.1% | 145.91% | - |
| D&A (Non-Cash Add-back) | 1.24M | 1.25M | 1.19M | 1.17M | 1.2M | 1.22M | 1.14M | 1.24M | - |
| EBIT | 2.14M | 6.36M | 7.17M | 6.05M | 2.95M | 2.52M | -2.42M | -357.36K | - |
| Net Interest Income | -282.84K | -216.19K | -223.66K | -242.88K | -57.67K | 24.86K | 99.19K | -639.51K | - |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 24.86K | 99.19K | 0 | - |
| Interest Expense | 282.84K | 216.19K | 223.66K | 242.88K | 57.67K | 0 | 0 | 639.51K | - |
| Other Income/Expense | 728.92K | 174.6K | 763.38K | 994.21K | 975.23K | -541.44K | -5.29M | -1.57M | - |
| Pretax Income | 1.86M▲ 0% | 6.15M▲ 230.5% | 6.94M▲ 13.0% | 5.81M▼ 16.4% | 3.36M▼ 42.1% | 1.56M▼ 53.6% | -7.9M▼ 606.4% | -2.14M▲ 73.0% | -▲ 0% |
| Pretax Margin % | 8.25% | 12.2% | 15.06% | 11.6% | 5.89% | 2.41% | -17.01% | -8.52% | - |
| Income Tax | 321.46K | 943.36K | 1.03M | 864.91K | 255.13K | 194.3K | 219.17K | -619.98K | - |
| Effective Tax Rate % | 17.29% | 15.35% | 14.89% | 14.9% | 7.59% | 12.45% | -2.77% | 29.01% | - |
| Net Income | 1.41M▲ 0% | 5.17M▲ 265.4% | 5.33M▲ 3.1% | 5.06M▼ 5.0% | 3.15M▼ 37.7% | 1.08M▼ 65.9% | -7.78M▼ 822.6% | -1.44M▲ 81.5% | -▲ 0% |
| Net Margin % | 6.28% | 10.26% | 11.57% | 10.12% | 5.52% | 1.66% | -16.74% | -5.75% | - |
| Net Income Growth % | - | 265.4% | 3.15% | -5.04% | -37.74% | -65.85% | -822.64% | 81.46% | - |
| Net Income (Continuing) | 1.54M | 5.2M | 5.91M | 4.94M | 3.11M | 1.37M | -8.12M | -1.52M | - |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Minority Interest | 2.41M | 2.4M | 2.74M | 2.74M | 1.81M | 1.91M | 1.56M | 1.35M | - |
| EPS (Diluted) | 0.20▲ 0% | 0.74▲ 270.0% | 0.76▲ 2.7% | 0.72▼ 5.3% | 0.45▼ 37.5% | 0.15▼ 66.7% | -1.08▼ 820.0% | -0.20▲ 81.5% | -▲ 0% |
| EPS Growth % | - | 270% | 2.7% | -5.26% | -37.5% | -66.67% | -820% | 81.48% | - |
| EPS (Basic) | 0.20 | 0.74 | 0.76 | 0.72 | 0.45 | 0.15 | -1.08 | -0.20 | - |
| Diluted Shares Outstanding | 7M | 7M | 7M | 7M | 6.82M | 7.23M | 7.23M | 7.23M | 7.23M |
| Basic Shares Outstanding | 7M | 7M | 7M | 7M | 6.82M | 7.23M | 7.23M | 7.23M | 7.23M |
| Dividend Payout Ratio | - | 14.2% | - | - | - | - | - | - | - |
BGM Group Ltd. (BGM) balance sheet — assets, liabilities & shareholders' equity
| Line item | Sep'17 | Sep'18 | Sep'19 | Sep'20 | Sep'21 | Sep'22 | Sep'23 | Sep'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 21.96M | 22.17M | 24.97M | 37.52M | 40.37M | 30.03M | 34.51M | 29.77M | - |
| Cash & Short-Term Investments | 5.37M | 5.28M | 4.59M | 11.87M | 10.47M | 14.32M | 22.42M | 18.14M | 9.82M |
| Cash Only | 5.37M | 5.26M | 4.59M | 11.87M | 10.47M | 14.32M | 7.48M | 9.82M | 9.82M |
| Short-Term Investments | 0 | 14.58K | 0 | 0 | 0 | 0 | 14.94M | 8.32M | - |
| Accounts Receivable | 1.01M | 5.29M | 6.14M | 12.62M | 13.47M | 4.87M | 6.35M | 5.77M | - |
| Days Sales Outstanding | 16.33 | 38.36 | 48.62 | 92.1 | 86.1 | 27.42 | 49.91 | 83.98 | - |
| Inventory | 12.85M | 9.59M | 12.52M | 11.99M | 12.5M | 8.88M | 4.99M | 5.05M | - |
| Days Inventory Outstanding | 244.95 | 82.84 | 125.52 | 103.03 | 88.63 | 55.28 | 40.74 | 87.84 | - |
| Other Current Assets | 944K | 363.99K | 351.92K | 384.85K | 2.14M | 659.78K | 0 | 0 | - |
| Total Non-Current Assets | 11.43M | 11.17M | 10.3M | 10.63M | 34.99M | 34.49M | 16.75M | 23.23M | - |
| Property, Plant & Equipment | 8.84M | 8.49M | 7.67M | 7.66M | 11.48M | 12.29M | 12.71M | 14.91M | - |
| Fixed Asset Turnover | 2.55x | 5.93x | 6.01x | 6.53x | 4.97x | 5.28x | 3.66x | 1.68x | - |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Intangible Assets | 2.07M | 1.96M | 1.83M | 1.88M | 1.93M | 1.73M | 3.42M | 4.54M | - |
| Long-Term Investments | 163.03K | 407.35K | 539.68K | 540.52K | 20.96M | 20.09M | 606K | 3.36M | - |
| Other Non-Current Assets | 0 | 0 | 0 | 179.32K | 188.91K | 172.91K | 0 | 0 | - |
| Total Assets | 33.38M▲ 0% | 33.34M▼ 0.1% | 35.27M▲ 5.8% | 48.14M▲ 36.5% | 75.35M▲ 56.5% | 64.53M▼ 14.4% | 51.26M▼ 20.6% | 53M▲ 3.4% | 53M▲ 0% |
| Asset Turnover | 0.68x | 1.51x | 1.31x | 1.04x | 0.76x | 1.01x | 0.91x | 0.47x | - |
| Asset Growth % | - | -0.13% | 5.79% | 36.51% | 56.52% | -14.37% | -20.56% | 3.41% | - |
| Total Current Liabilities | 17.97M | 14.29M | 11.66M | 18.42M | 18.17M | 9.18M | 6.66M | 8.78M | - |
| Accounts Payable | 4.69M | 3.76M | 3.57M | 4.38M | 6.64M | 5.29M | 3.59M | 4.13M | - |
| Days Payables Outstanding | 89.29 | 32.47 | 35.78 | 37.6 | 47.12 | 32.93 | 29.32 | 71.76 | - |
| Short-Term Debt | 6.94M | 4.22M | 4.9M | 7.35M | 7.87M | 1.67M | 479.71K | 0 | - |
| Deferred Revenue (Current) | 5.05M | 4.63M | 2.31M | 3.93M | 2.84M | 677.96K | 1.11M | 568.5K | - |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Current Ratio | 1.22x | 1.55x | 2.14x | 2.04x | 2.22x | 3.27x | 5.18x | 3.39x | 3.39x |
| Quick Ratio | 0.51x | 0.88x | 1.07x | 1.39x | 1.53x | 2.30x | 4.43x | 2.82x | 2.82x |
| Cash Conversion Cycle | 171.99 | 88.73 | 138.35 | 157.52 | 127.61 | 49.77 | 61.33 | 100.06 | - |
| Total Non-Current Liabilities | 1.76M | 1.33M | 972.34K | 877.86K | 509.93K | 382.48K | 246.45K | 134.39K | - |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Capital Lease Obligations | 0 | 0 | 0 | 155.72K | 106.18K | 72.54K | 24.57K | 0 | - |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Total Liabilities | 19.73M | 15.62M | 12.63M | 19.3M | 18.68M | 9.56M | 6.91M | 8.91M | - |
| Total Debt | 6.94M | 4.22M | 4.9M | 7.59M | 8.03M | 1.77M | 577.85K | 0 | 0 |
| Net Debt | 1.58M | -1.04M | 308.69K | -4.28M | -2.44M | -12.55M | -6.9M | -9.82M | -9.82M |
| Debt / Equity | 0.51x | 0.24x | 0.22x | 0.26x | 0.14x | 0.03x | 0.01x | - | 0.00x |
| Debt / EBITDA | 2.93x | 0.58x | 0.67x | 1.27x | 2.24x | 0.53x | - | - | - |
| Net Debt / EBITDA | 0.66x | -0.14x | 0.04x | -0.72x | -0.68x | -3.77x | - | -14.58x | -14.58x |
| Interest Coverage | 4.00x | 27.62x | 27.63x | 19.81x | 41.41x | - | - | -0.88x | - |
| Total Equity | 13.66M▲ 0% | 17.72M▲ 29.8% | 22.64M▲ 27.7% | 28.84M▲ 27.4% | 56.67M▲ 96.5% | 54.96M▼ 3.0% | 44.35M▼ 19.3% | 44.09M▼ 0.6% | 44.09M▲ 0% |
| Equity Growth % | - | 29.76% | 27.74% | 27.4% | 96.48% | -3.01% | -19.31% | -0.58% | - |
| Book Value per Share | 1.95 | 2.53 | 3.23 | 4.12 | 8.31 | 7.61 | 6.14 | 6.10 | 6.10 |
| Total Shareholders' Equity | 11.24M | 15.32M | 19.89M | 26.1M | 54.86M | 53.05M | 42.79M | 42.74M | 44.09M |
| Common Stock | 50K | 50K | 50K | 50K | 59.58K | 59.58K | 59.58K | 59.58K | - |
| Retained Earnings | 3.06M | 2.87M | 7.56M | 12.2M | 14.69M | 15.51M | 5.9M | 4.35M | - |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Accumulated OCI | 440.33K | 150.36K | 30.64K | 1.6M | 3.71M | 1.07M | 425.25K | 1.92M | - |
| Minority Interest | 2.41M | 2.4M | 2.74M | 2.74M | 1.81M | 1.91M | 1.56M | 1.35M | - |
BGM Group Ltd. (BGM) cash flow — operating, investing & free cash flow history
| Line item | Sep'17 | Sep'18 | Sep'19 | Sep'20 | Sep'21 | Sep'22 | Sep'23 | Sep'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 2.68M | 4.44M | -580.2K | 5.08M | 345.03K | 12.65M | 312.21K | 544.24K | 544.24K |
| Operating CF Margin % | 11.9% | 8.81% | -1.26% | 10.15% | 0.6% | 19.51% | 0.67% | 2.17% | - |
| Operating CF Growth % | - | 65.49% | -113.07% | 974.88% | -93.2% | 3567.52% | -97.53% | 74.32% | - |
| Net Income | 1.54M | 5.2M | 5.91M | 4.94M | 3.11M | 1.37M | -8.12M | -1.52M | - |
| Depreciation & Amortization | 1.24M | 1.25M | 1.19M | 1.17M | 1.2M | 1.22M | 1.14M | 1.24M | - |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 20K | 0 | 0 | - |
| Deferred Taxes | 57.51K | 15.8K | 48.66K | -86.5K | -46.19K | 189.84K | 203.54K | -406.85K | - |
| Other Non-Cash Items | 71.87K | 205.47K | -30.78K | -160.86K | -246.34K | 1.1M | 5.98M | 445.31K | - |
| Working Capital Changes | -227.6K | -2.24M | -7.69M | -785.07K | -3.67M | 8.75M | 1.11M | 785.7K | - |
| Change in Receivables | 1.86M | -4.06M | -1.46M | -6.24M | -157.5K | 9.77M | -2.89M | 1.33M | - |
| Change in Inventory | -7.26M | 2.81M | -3.49M | 1.4M | 46.8K | 2.23M | 3.4M | 958.65K | - |
| Change in Payables | 2.72M | -824.54K | -50.04K | 613.34K | 2.02M | -805.44K | -1.62M | 378.98K | - |
| Cash from Investing | -1.69M | -1.39M | -800.18K | -375.59K | -24.2M | -3.26M | -4.74M | 983.42K | - |
| Capital Expenditures | -1.52M | -1.12M | -616.39K | -449.77K | -3.49M | -3.23M | -1.85M | -2.85M | - |
| CapEx % of Revenue | 6.75% | 2.22% | 1.34% | 0.9% | 6.11% | 4.98% | 3.98% | 11.37% | - |
| Acquisitions | 0 | 0 | -133.55K | 0 | -706.66K | 0 | -28.36K | 0 | - |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -7.13K | 0 | -635 | -8.8K | -1.81K | -26.68K | -1.87M | -1.02M | - |
| Cash from Financing | 1.25M | -3.12M | 507.2K | 2.14M | 23.99M | -5.94M | -2.92M | -491.73K | - |
| Debt Issued (Net) | 1.75M | -2.63M | 872.51K | 2.14M | 123.7K | -5.94M | -1.19M | -491.73K | - |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 1000K | 0 | 0 | 0 | - |
| Dividends Paid | 0 | -733.94K | 0 | 0 | 0 | 0 | -1.79M | 0 | - |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
| Other Financing | -493.14K | 247.7K | -365.31K | 0 | 0 | 0 | 56.71K | 0 | - |
| Net Change in Cash | 2.31M▲ 0% | -246.08K▼ 110.7% | -1.03M▼ 318.7% | 7.27M▲ 805.9% | 740.24K▼ 89.8% | 2.37M▲ 220.4% | -7.5M▼ 416.4% | 2.34M▲ 131.2% | -▲ 0% |
| Free Cash Flow | 1.15M▲ 0% | 3.32M▲ 188.2% | -1.2M▼ 136.1% | 0▲ 100.0% | -3.15M▲ 0% | 9.4M▲ 398.4% | -3.4M▼ 136.2% | -3.39M▲ 0.4% | -▲ 0% |
| FCF Margin % | 5.11% | 6.59% | -2.6% | - | -5.51% | 14.49% | -7.32% | -13.5% | - |
| FCF Growth % | - | 188.15% | -136.05% | 100% | - | 398.42% | -136.21% | 0.43% | - |
| FCF per Share | 0.16 | 0.47 | -0.17 | - | -0.46 | 1.30 | -0.47 | -0.47 | -0.47 |
| FCF Conversion (FCF/Net Income) | 1.90x | 0.86x | -0.11x | 1.00x | 0.11x | 11.75x | -0.04x | -0.38x | - |
| Interest Paid | 281.7K | 223.77K | 210.59K | 280.17K | 152.5K | 122.24K | 3.66K | 4.26K | - |
| Taxes Paid | 48K | 658.41K | 1.11M | 275.61K | 820.97K | 0 | 27.44K | 21.91K | - |
BGM Group Ltd. (BGM) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 32.95% | 26.42% | 19.67% | 7.37% | 1.93% | -15.67% | -3.26% | - |
| Return on Invested Capital (ROIC) | 28.06% | 23.39% | 15.19% | 4.55% | 3.26% | -4.9% | -1.18% | -1.18% |
| Gross Margin | 16.15% | 21% | 15.07% | 9.87% | 9.6% | 3.77% | 16.39% | - |
| Net Margin | 10.26% | 11.57% | 10.12% | 5.52% | 1.66% | -16.74% | -5.75% | - |
| Debt / Equity | 0.24x | 0.22x | 0.26x | 0.14x | 0.03x | 0.01x | - | 0.00x |
| Interest Coverage | 27.62x | 27.63x | 19.81x | 41.41x | - | - | -0.88x | - |
| FCF Conversion | 0.86x | -0.11x | 1.00x | 0.11x | 11.75x | -0.04x | -0.38x | - |
| Revenue Growth | 123.49% | -8.48% | 8.54% | 14.12% | 13.58% | -28.35% | -45.99% | - |
BGM Group Ltd. (BGM) stock FAQ — growth, dividends, profitability & financials explained
BGM Group Ltd. (BGM) reported $25.1M in revenue for fiscal year 2024. This represents a 11% increase from $22.5M in 2017.
BGM Group Ltd. (BGM) saw revenue decline by 46.0% over the past year.
BGM Group Ltd. (BGM) reported a net loss of $1.4M for fiscal year 2024.
BGM Group Ltd. (BGM) has a return on equity (ROE) of -3.3%. Negative ROE indicates the company is unprofitable.
BGM Group Ltd. (BGM) had negative free cash flow of $3.4M in fiscal year 2024, likely due to heavy capital investments.
BGM Group Ltd. (BGM) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates