BWEN · Broadwind, Inc.
$4.83
-0.35 (-6.76%)
At close · Jul 24
Market Cap
$113.04M
Shares
23.40M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$158.05M
+10.4%
FY2025
Net Income
$5.24M
+355%
FY2025
Gross Margin
10.21%
-4.6pp
FY2025
Operating Margin
5.47%
+2.5pp
FY2025
Diluted EPS
$0.23
+360%
FY2025
Operating Cash Flow
-$15.39M
-211.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $155.27M | $158.05MG | $143.14M | $203.48M | $176.76M | $145.62M | $198.5M | $178.22M | $125.38M | $146.79M | $180.84M | $199.16M | $225.83M | $215.71M | $210.71M | $185.85M | $136.9M | $184.8M | |
| $118.92M | — | — | — | — | — | — | — | — | $138.63M | $162.7M | $191.29M | $204.85M | $198.38M | $202.26M | $178.54M | $134.95M | $172.89M | |
| $16.5M | $16.13M | $21.19M | $32.51M | $10.71M | $5.51M | $18M | $15.41M | $3.07M | $8.16M | $18.14M | $7.87M | $19.7M | $12.35M | $6.84M | $7.19M | $1.95M | $11.9M | |
| — | 10.21% | 14.8% | 15.98% | 6.06% | 3.78% | 9.07% | 8.65% | 2.44% | 5.56% | 10.03% | 3.95% | 8.72% | 5.72% | 3.24% | 3.87% | 1.42% | 6.44% | |
| $15.23M | $15.02M | $16.3M | $20.71M | $16.59M | $17.37M | $16.85M | $16.09M | $13.63M | $13.83M | $15.79M | $18.27M | $18.93M | $21.41M | $21.63M | $26.32M | $27.4M | $32.42M | |
| $618K | $661K | $661K | $664K | $725K | $733K | $733K | $1.68M | $1.88M | $1.76M | $444K | $444K | $444K | $1.55M | $1.76M | $859K | $2.99M | $9.52M | |
| $6.09M | $6.31M | $6.68M | $6.38M | $6.06M | $6.34M | $6.28M | $7.5M | $9.18M | $9M | $6.91M | $9.18M | $10.94M | $14.86M | $16.54M | $14.53M | $16.46M | $22.7M | |
| $528K | — | — | — | — | — | — | — | $631K | — | — | $1.06M | $2.15M | $5.33M | $4.77M | $874K | — | — | |
| $7.64M | $7.48M | $16.96M | $21.37M | $17.32M | $18.11M | $17.58M | $17.77M | $28.13M | $15.59M | $16.23M | $19.78M | $21.17M | $25.56M | $24.13M | $27.62M | $71.17M | $124.16M | |
| $8.86M | $8.65M | $4.23M | $11.14M | -$6.61M | -$12.59M | $422K | -$2.36M | -$25.07M | -$7.43M | $1.91M | -$11.91M | -$1.48M | -$13.21M | -$17.3M | -$20.43M | -$69.23M | -$112.25M | |
| — | 5.47% | 2.95% | 5.47% | -3.74% | -8.65% | 0.21% | -1.32% | -19.99% | -5.06% | 1.06% | -5.98% | -0.65% | -6.12% | -8.21% | -10.99% | -50.57% | -60.74% | |
| $14.94M | $14.96M | $10.91M | $17.52M | -$547K | -$6.26M | $6.7M | $5.14M | -$15.88M | $1.57M | $8.82M | -$2.73M | $9.47M | $1.65M | -$760K | -$5.9M | -$52.76M | -$89.56M | |
| -$3.61M | -$3.32M | -$3M | -$3.25M | -$3.09M | $15.47M | -$1.86M | -$2.19M | $859K | -$795K | -$576K | -$374K | -$547K | $2.89M | -$584K | -$245K | -$686K | $4.28M | |
| $5.24M | $5.33M | $1.23M | $7.89M | -$9.7M | $2.87M | -$1.44M | -$4.55M | -$24.21M | -$8.23M | $1.33M | -$12.28M | -$2.03M | -$10.32M | -$17.88M | -$20.67M | -$69.91M | -$107.97M | |
| $125K | $87K | $74K | $241K | $35K | $25K | $48K | $38K | -$205K | -$5.05M | -$2000 | -$36K | -$232K | $72K | $26K | $68K | -$160K | -$947K | |
| $5.12M | $5.24M | $1.15M | $7.65M | -$9.73M | -$2.4M | -$1.49M | -$4.52M | -$24.15M | -$3.64M | $319K | — | — | — | — | — | — | — | |
| — | 3.32% | 0.8% | 3.76% | -5.5% | -1.65% | -0.75% | -2.54% | -19.26% | -2.48% | 0.18% | — | — | — | — | — | — | — | |
| $7.65M | — | — | — | — | — | — | -$4.52M | -$24.15M | -$3.64M | $319K | -$21.81M | -$6.17M | -$10.5M | -$17.91M | -$21.95M | -$85.18M | -$110.12M | |
| USD/shares | — | $0.23 | $0.05 | $0.36 | -$0.48 | -$0.12 | -$0.09 | -$0.28 | -$1.56 | -$0.24 | $0.02 | -$1.48 | -$0.42 | -$0.73 | -$1.27 | -$1.89 | -$8.02 | — |
| USD/shares | — | $0.23 | $0.05 | $0.36 | -$0.48 | -$0.12 | -$0.09 | -$0.28 | -$1.56 | -$0.24 | $0.02 | -$1.48 | -$0.42 | -$0.73 | -$1.27 | -$1.89 | -$8.01 | — |
| shares | — | 22.87M | 21.9M | 21.19M | 20.3M | 19.71M | 16.75M | 16.13M | 15.47M | 15.05M | 14.84M | 14.68M | 14.72M | 14.46M | 14.06M | 11.62M | 10.63K | 96.57M |
| shares | — | 22.98M | 21.97M | 21.49M | 20.3M | 19.71M | 16.75M | 16.13M | 15.47M | 15.05M | 15.08M | 14.68M | 14.72M | 14.46M | 14.06M | 11.62M | 10.63K | 96.57M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
0.80×
Specialty Industrial Machinery median 3.27×
EV/EBIT
14.10×
Specialty Industrial Machinery median 24.04×
P/E (TTM)
21.00×
Specialty Industrial Machinery median 33.03×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Heavy Fabrications | $101,161,000 | $82,657,000 | $133,368,000 | $117,206,000 | $101,994,000 | $155,198,000 |
| Industrial Solutions | $30,252,000 | $26,056,000 | $25,159,000 | $17,804,000 | $15,402,000 | $18,299,000 |
| Gearing | $27,368,000 | $35,588,000 | $45,408,000 | $42,588,000 | $28,583,000 | $25,136,000 |
| Corporate | — | $0 | $0 | $0 | $0 | $0 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Heavy Fabrications | $14,619,000 | $7,128,000 | $15,006,000 | -$1,044,000 | -$3,214,000 | $10,385,000 |
| Industrial Solutions | $2,569,000 | $3,265,000 | $3,160,000 | $120,000 | -$386,000 | $881,000 |
| Gearing | -$3,188,000 | -$138,000 | $1,846,000 | $43,000 | -$2,593,000 | -$3,883,000 |
| Corporate | — | -$6,030,000 | -$8,884,000 | -$5,722,000 | -$6,401,000 | -$6,953,000 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Heavy Fabrications | 14.5% | 8.6% | 11.3% | -0.9% | -3.2% | 6.7% |
| Industrial Solutions | 8.5% | 12.5% | 12.6% | 0.7% | -2.5% | 4.8% |
| Gearing | -11.6% | -0.4% | 4.1% | 0.1% | -9.1% | -15.4% |