
Last update at 2026-06-22T20:00:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
Sidoti Events, LLC's Year-End Virtual Investor Conference
Tue 09 Dec 25, 05:48 PMNextNav Announces Appointment of H. Wyman Howard and Lorin Selby to its Board of Directors
Wed 16 Apr 25, 03:30 PMScoop Up Shares of Bridger Aerospace: A Leader in the Firefighting Revolution
Tue 08 Apr 25, 03:18 PMInvitation Homes Announces Addition of H. Wyman Howard III to Board of Directors
Tue 24 Sep 24, 08:30 PM| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | 3.92M | -16.32900M | -77.66000M | -42.12196M | -6.54080M |
| Minority interest | - | - | - | - | - |
| Net income | 4.14M | -15.56700M | -77.35800M | -61.61758M | -16.99789M |
| Selling general administrative | 36.28M | 71.99M | 71.99M | 35.13M | 10.85M |
| Selling and marketing expenses | - | 0.10M | 0.10M | - | - |
| Gross profit | 51.68M | 41.14M | 25.37M | 12.50M | 12.80M |
| Reconciled depreciation | 15.47M | 17.45M | 10.76M | 9.09M | 6.67M |
| Ebit | 15.40M | 7.38M | -54.44200M | -22.62634M | 2.75M |
| Ebitda | 30.87M | 24.84M | -43.35300M | -13.01356M | 9.43M |
| Depreciation and amortization | 15.47M | 17.45M | 11.09M | 9.61M | 6.67M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 15.40M | 5.32M | -57.49500M | -22.62634M | 2.75M |
| Other operating expenses | 107.43M | 93.30M | 124.20M | 69.01M | 37.79M |
| Interest expense | 23.26M | 23.71M | 23.22M | 20.02M | 9.29M |
| Tax provision | -0.21500M | -0.76200M | -0.30200M | - | - |
| Interest income | - | - | - | - | - |
| Net interest income | -23.26300M | -23.71400M | -24.20001M | -20.01718M | -9.29393M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | -0.21500M | -0.76200M | -0.30200M | 19.50M | 10.46M |
| Total revenue | 122.83M | 98.61M | 66.71M | 46.39M | 39.38M |
| Total operating expenses | 36.28M | 35.82M | 82.86M | 35.13M | 11.22M |
| Cost of revenue | 71.15M | 57.48M | 41.34M | 33.89M | 26.58M |
| Total other income expense net | -11.47500M | -21.64700M | -20.16500M | -19.49562M | -9.29393M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 4.14M | -15.56700M | -63.25391M | -42.12196M | -6.54080M |
| Net income applicable to common shares | - | - | - | -330.47681M | -22.45398M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Total assets | 330.31M | 290.81M | 273.47M | 305.98M | 195.11M |
| Intangible assets | 6.02M | 6.08M | 1.97M | 0.44M | 0.31M |
| Earning assets | - | - | - | - | - |
| Other current assets | 5.65M | 17.67M | 2.65M | 1.76M | 2.01M |
| Total liab | 265.64M | 237.33M | 246.54M | 228.39M | 133.25M |
| Total stockholder equity | 64.67M | 53.48M | 26.93M | 77.59M | 61.86M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 9.79M | 14.06M | 17.17M | 16.48M | 66.42M |
| Common stock | 0.00600M | 0.00600M | 0.00500M | -489021.54500M | - |
| Capital stock | 407.26M | 380.19M | 0.00500M | 489.02M | 146.67M |
| Retained earnings | -425.09900M | -429.23900M | -413.67200M | -413.11415M | -84.83285M |
| Other liab | - | - | - | - | 1.38M |
| Good will | 20.89M | 20.75M | 13.16M | 2.46M | 2.46M |
| Other assets | - | - | - | 1.28M | - |
| Cash | 31.38M | 39.34M | 36.94M | 30.16M | 13.69M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 16.52M | 23.39M | 25.40M | 22.12M | 73.07M |
| Current deferred revenue | - | - | - | - | 0.47M |
| Net debt | 213.47M | 173.22M | 177.68M | 178.53M | 47.19M |
| Short term debt | 3.31M | 4.00M | 4.25M | 2.47M | 2.16M |
| Short long term debt | 0.93M | 2.17M | 2.10M | 2.45M | 2.16M |
| Short long term debt total | 244.85M | 212.56M | 214.62M | 208.69M | 60.88M |
| Other stockholder equity | 82.31M | 101.50M | 84.77M | 489021.54M | 0.02M |
| Property plant equipment | - | - | - | 192.76M | 169.25M |
| Total current assets | 40.22M | 63.81M | 45.20M | 106.87M | 22.07M |
| Long term investments | 5.00M | 5.00M | 5.00M | 1.00M | 1.00M |
| Net tangible assets | - | - | - | -416.28807M | -87.57403M |
| Short term investments | - | 1.01M | 1.01M | 54.98M | - |
| Net receivables | 3.19M | 5.95M | 4.11M | 0.03M | 0.03M |
| Long term debt | 212.38M | 202.47M | 204.59M | 205.47M | 58.12M |
| Inventory | - | 0.86M | 0.49M | 19.93M | 6.33M |
| Accounts payable | 3.42M | 5.33M | 3.98M | 3.17M | 4.02M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 0.19M | 1.04M | 0.99M | 1.68M | 0.02M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 39.36M | 2.61M | 16.77M | 2.69M | 0.03M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 290.09M | 227.00M | 228.28M | 199.11M | 173.05M |
| Capital lease obligations | 31.55M | 7.92M | 7.93M | 0.78M | 0.61M |
| Long term debt total | - | - | - | - | - |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | 0.00000M | 2.06M | 15.82M | -89.81322M | -54.76285M |
| Change to liabilities | - | - | - | 11.53M | -0.06779M |
| Total cashflows from investing activities | -34.44300M | 2.06M | 27.16M | -89.81322M | -54.76285M |
| Net borrowings | 9.28M | -3.01400M | -2.23100M | 150.59M | 6.43M |
| Total cash from financing activities | -4.32000M | 4.67M | -5.83100M | 124.93M | 60.76M |
| Change to operating activities | - | - | - | -0.37229M | -1.80712M |
| Net income | 4.14M | -15.56700M | -77.35800M | -42.12196M | -6.54080M |
| Change in cash | -21.70200M | 16.15M | -5.52300M | 12.90M | 8.44M |
| Begin period cash flow | 53.08M | 36.94M | 42.46M | 17.26M | 5.25M |
| End period cash flow | 31.38M | 53.08M | 36.94M | 30.16M | 13.69M |
| Total cash from operating activities | 16.73M | 9.36M | -26.80800M | -9.91761M | 6.02M |
| Issuance of capital stock | 0.00000M | 9.34M | 3.03M | 288.52M | 55.00M |
| Depreciation | 15.47M | 17.45M | 11.09M | 9.09M | 6.67M |
| Other cashflows from investing activities | -1.32600M | 2.49M | -2.51100M | - | - |
| Dividends paid | - | - | - | - | - |
| Change to inventory | -0.79700M | -0.10400M | 1.27M | 0.18M | -1.19535M |
| Change to account receivables | 2.75M | -2.13300M | -1.08500M | 0.00609M | 2.23M |
| Sale purchase of stock | - | - | 0.00000M | -306.24922M | - |
| Other cashflows from financing activities | 0.25M | -1.65000M | -6.79400M | 440.79M | 62.50M |
| Change to netincome | - | - | - | 11.17M | 6.56M |
| Capital expenditures | 80.94M | 4.08M | 21.07M | 35.39M | 53.76M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -3.03100M | -3.05200M | -11.67500M | 11.34M | -0.84262M |
| Stock based compensation | 7.10M | 16.16M | 47.80M | 0.00922M | - |
| Other non cash items | -6.57300M | -4.49500M | 3.68M | 11.76M | 6.73M |
| Free cash flow | -64.21000M | 5.27M | -47.87400M | -45.30962M | -47.74198M |
Sector: Industrials Industry: Security & Protection Services
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| BAER Bridger Aerospace Group Holdings, Inc. Common Stock |
-0.09 4.81% | 1.78 | - | 10.96 | 0.96 | - | 6.03 | 17.37 |
| ASAZY Assa Abloy AB |
-0.39 2.18% | 17.49 | 28.39 | 22.62 | 2.76 | 4.14 | 3.19 | 16.63 |
| ASAZF ASSA ABLOY AB (publ) |
- -% | 33.50 | 27.08 | 22.68 | 2.76 | 4.14 | 3.14 | 16.38 |
| SOMLY Secom Co Ltd ADR |
0.25 2.54% | 10.11 | 21.35 | - | 0.01 | 1.79 | 0.0097 | 0.05 |
| SOMLF SECOM CO. LTD |
- -% | 40.05 | 20.94 | - | 0.01 | 1.80 | 0.0076 | 0.05 |
Bridger Aerospace Group Holdings, Inc. provides aerial wildfire surveillance, relief and suppression, and aerial firefighting services in the United States. The company offers fire suppression services, such as aerial firefighting support for ground crews by operating the Viking CL-415EAF (Super Scooper) aircraft to drop water as part of the initial and direct attack to slow, contain, and extinguish wildfires. It also provides aerial surveillance services via manned (Air Attack) aircraft for fire suppression over an incident and providing tactical coordination with the incident commander, and decision-makers rapid, current intelligence from useful aerial vantage points, giving access to information to support ground firefighters and safety for the public. In addition, the company offers maintenance, repair, and overhaul (MRO) that provides maintenance and repair services for return-to-service upgrades of the Spanish scoopers, as well as airframe modification and integration solutions for governmental and commercial customers. Further, it operates an aircraft fleet of nineteen planes. The company was founded in 2014 and is headquartered in Belgrade, Montana.
90 Aviation Lane, Belgrade, MT, United States, 59714
| Name | Title | Year Born |
|---|---|---|
| Mr. Timothy Sheehy | Founder, CEO & Director | 1986 |
| Mr. McAndrew Rudisill BA(Econ) | Chief Investment Officer & Director | 1979 |
| Mr. James J. Muchmore J.D. | Chief Legal Officer & Executive VP | 1975 |
| Mr. Eric L. Gerratt CPA | Chief Financial Officer | 1971 |
| Mr. Jeffrey E. Kelter | Executive Chairman | 1954 |
| Mr. Sam Davis | Interim CEO & Chief of staff | 1984 |
| Mr. Sam Davis | President & CEO | 1984 |
| Ms. Anne Hayes | Chief Financial Officer | 1983 |
| Mr. Adolphus Andrews | Chief Operating Officer | NA |
| Mr. Justin Mogford | General Counsel & Corporate Secretary | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.