Financhill
Sell
48

EGAN Quote, Financials, Valuation and Earnings

Last price:
$10.69
Seasonality move :
10.03%
Day range:
$10.41 - $10.71
52-week range:
$4.34 - $15.95
Dividend yield:
0%
P/E ratio:
8.60x
P/S ratio:
3.34x
P/B ratio:
3.45x
Volume:
129.3K
Avg. volume:
451.5K
1-year change:
97.41%
Market cap:
$288.4M
Revenue:
$88.4M
EPS (TTM):
$1.24
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $78.3M $92M $98M $92.8M $88.4M
Revenue Growth (YoY) 7.64% 17.45% 6.59% -5.31% -4.71%
 
Cost of Revenues $20.5M $26M $28.8M $29.1M $27.8M
Gross Profit $57.8M $65.9M $69.2M $63.7M $60.6M
Gross Profit Margin 73.81% 71.7% 70.57% 68.65% 68.52%
 
R&D Expenses $17.9M $24.4M $27.3M $26.6M $29.6M
Selling, General & Admin $33.7M $45.2M $42M $32.6M $28M
Other Inc / (Exp) -$559K $838K -$434K -$51K --
Operating Expenses $50.4M $68.1M $67.8M $57.7M $56.2M
Operating Income $7.3M -$2.1M $1.4M $6M $4.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.8M -$1.2M $3.4M $9.7M $5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$166K $1.2M $1.2M $1.9M -$26.6M
Net Income to Company $7M -$2.4M $2.1M $7.8M $32.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7M -$2.4M $2.1M $7.8M $32.3M
 
Basic EPS (Cont. Ops) $0.22 -$0.08 $0.07 $0.25 $1.15
Diluted EPS (Cont. Ops) $0.21 -$0.08 $0.06 $0.25 $1.13
Weighted Average Basic Share $31M $31.6M $32M $30.8M $28.2M
Weighted Average Diluted Share $32.6M $31.6M $32.8M $31.5M $28.7M
 
EBITDA $10.6M $868K $4.6M $9M $7.3M
EBIT $7.3M -$2.1M $1.4M $6M $4.4M
 
Revenue (Reported) $78.3M $92M $98M $92.8M $88.4M
Operating Income (Reported) $7.3M -$2.1M $1.4M $6M $4.4M
Operating Income (Adjusted) $7.3M -$2.1M $1.4M $6M $4.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.5M $24.8M $24.2M $21.8M $23.5M
Revenue Growth (YoY) 12.53% 15.44% -2.37% -9.83% 7.84%
 
Cost of Revenues $5.7M $6.7M $7.3M $7M $6.2M
Gross Profit $15.8M $18.1M $16.8M $14.8M $17.4M
Gross Profit Margin 73.64% 73.12% 69.65% 67.8% 73.83%
 
R&D Expenses $5.6M $6.9M $6.6M $7.4M $7.3M
Selling, General & Admin $9.9M $12.3M $9.3M $7.2M $7.5M
Other Inc / (Exp) $10K $810K $610K -$140K --
Operating Expenses $15.1M $18.8M $15.4M $14.3M $14.5M
Operating Income $691K -$670K $1.4M $509K $2.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $703K $426K $3M $1.1M $3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $152K $442K $379K $488K $930K
Net Income to Company $551K -$16K $2.6M $652K $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $551K -$16K $2.6M $652K $2.8M
 
Basic EPS (Cont. Ops) $0.02 -$0.00 $0.08 $0.02 $0.10
Diluted EPS (Cont. Ops) $0.02 -$0.00 $0.08 $0.02 $0.10
Weighted Average Basic Share $31.3M $31.9M $31.5M $28.7M $27M
Weighted Average Diluted Share $32.8M $31.9M $32.1M $29.3M $27.5M
 
EBITDA $1.4M $103K $2.3M $1.2M $3.5M
EBIT $691K -$670K $1.4M $509K $2.8M
 
Revenue (Reported) $21.5M $24.8M $24.2M $21.8M $23.5M
Operating Income (Reported) $691K -$670K $1.4M $509K $2.8M
Operating Income (Adjusted) $691K -$670K $1.4M $509K $2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $80.7M $95.3M $97.4M $90.4M $90.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.3M $27M $29.5M $28.8M $27M
Gross Profit $59.4M $68.2M $67.9M $61.7M $63.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19M $25.7M $27.1M $27.4M $29.5M
Selling, General & Admin $36M $47.6M $39M $30.5M $28.3M
Other Inc / (Exp) -$387K $1.6M -$634K -$801K --
Operating Expenses $53.7M $71.7M $64.4M $56.6M $56.4M
Operating Income $5.7M -$3.5M $3.5M $5.1M $6.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.3M -$1.5M $5.9M $7.9M $8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$161K $1.5M $1.2M $2M -$26.2M
Net Income to Company $5.5M -$3M $4.7M $5.8M $34.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.5M -$3M $4.7M $5.8M $34.4M
 
Basic EPS (Cont. Ops) $0.18 -$0.09 $0.15 $0.19 $1.26
Diluted EPS (Cont. Ops) $0.17 -$0.09 $0.15 $0.19 $1.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.9M -$427K $6.8M $7.9M $9.5M
EBIT $5.7M -$3.5M $3.5M $5.1M $6.8M
 
Revenue (Reported) $80.7M $95.3M $97.4M $90.4M $90.1M
Operating Income (Reported) $5.7M -$3.5M $3.5M $5.1M $6.8M
Operating Income (Adjusted) $5.7M -$3.5M $3.5M $5.1M $6.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.5M $24.8M $24.2M $21.8M $23.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7M $6.7M $7.3M $7M $6.2M
Gross Profit $15.8M $18.1M $16.8M $14.8M $17.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.6M $6.9M $6.6M $7.4M $7.3M
Selling, General & Admin $9.9M $12.3M $9.3M $7.2M $7.5M
Other Inc / (Exp) $10K $810K $610K -$140K --
Operating Expenses $15.1M $18.8M $15.4M $14.3M $14.5M
Operating Income $691K -$670K $1.4M $509K $2.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $703K $426K $3M $1.1M $3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $152K $442K $379K $488K $930K
Net Income to Company $551K -$16K $2.6M $652K $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $551K -$16K $2.6M $652K $2.8M
 
Basic EPS (Cont. Ops) $0.02 -$0.00 $0.08 $0.02 $0.10
Diluted EPS (Cont. Ops) $0.02 -$0.00 $0.08 $0.02 $0.10
Weighted Average Basic Share $31.3M $31.9M $31.5M $28.7M $27M
Weighted Average Diluted Share $32.8M $31.9M $32.1M $29.3M $27.5M
 
EBITDA $1.4M $103K $2.3M $1.2M $3.5M
EBIT $691K -$670K $1.4M $509K $2.8M
 
Revenue (Reported) $21.5M $24.8M $24.2M $21.8M $23.5M
Operating Income (Reported) $691K -$670K $1.4M $509K $2.8M
Operating Income (Adjusted) $691K -$670K $1.4M $509K $2.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $63.2M $72.2M $73.2M $70M $62.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.3M $27M $31.6M $31.7M $32.8M
Inventory -- -- -- -- --
Prepaid Expenses $3M $2.6M $2.5M $2.9M $2.8M
Other Current Assets $778K $895K $1.3M $1.2M --
Total Current Assets $93.4M $102.6M $108.5M $105.9M $99.4M
 
Property Plant And Equipment $2.9M $4.7M $3.4M $4.3M $4.2M
Long-Term Investments $92K $95K $97K $21K $55K
Goodwill $13.2M $13.2M $13.2M $13.2M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M $871K $1.4M $1.5M --
Total Assets $114.7M $126.9M $130.9M $128.3M $148.3M
 
Accounts Payable $3.1M $1.7M $2M $2.7M $2.6M
Accrued Expenses $1M $2.5M $3.3M $3.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1M $832K $1.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $63.5M $62M $63.7M $62.6M $62.2M
 
Long-Term Debt $797K $2.5M $1.8M $2.6M $2.4M
Capital Leases -- -- -- -- --
Total Liabilities $68.5M $69.9M $69.1M $69.8M $67.6M
 
Common Stock $31K $32K $32K $33K $33K
Other Common Equity Adj -$1.2M -$2.7M -$2.1M -$2.2M --
Common Equity $46.2M $57M $61.8M $58.5M $80.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $46.2M $57M $61.8M $58.5M $80.7M
 
Total Liabilities and Equity $114.7M $126.9M $130.9M $128.3M $148.3M
Cash and Short Terms $63.2M $72.2M $73.2M $70M $62.9M
Total Debt $797K $2.5M $1.8M $2.6M $2.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $70.4M $71.5M $79.8M $67.2M $70.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.4M $24.5M $18.4M $23M $23.4M
Inventory -- -- -- -- --
Prepaid Expenses $2.3M $3.4M $2.6M $2.3M $2.3M
Other Current Assets $832K $526K $1.3M $857K --
Total Current Assets $85M $100M $102.1M $93.4M $97.2M
 
Property Plant And Equipment $5.4M $4.4M $3M $4.1M $4M
Long-Term Investments $93K $95K $64K $21K --
Goodwill $13.2M $13.2M $13.2M $13.2M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $819K $1.4M $1.2M --
Total Assets $109.2M $122.7M $123M $114.9M $144.6M
 
Accounts Payable $1.7M $1.9M $853K $1.9M $1.5M
Accrued Expenses $2.5M $3.4M $4.4M $2.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1M $689K $1.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.2M $58.2M $53.8M $52.9M $55.9M
 
Long-Term Debt $3.3M $2.3M $1.6M $2.5M $2.2M
Capital Leases -- -- -- -- --
Total Liabilities $60.1M $64.8M $58.7M $59.2M $61.1M
 
Common Stock $31K $32K $32K $33K $33K
Other Common Equity Adj -$1.3M -$3.8M -$2.9M -$1.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49.1M $57.9M $64.3M $55.8M $83.5M
 
Total Liabilities and Equity $109.2M $122.7M $123M $114.9M $144.6M
Cash and Short Terms $70.4M $71.5M $79.8M $67.2M $70.9M
Total Debt $3.3M $2.3M $1.6M $2.5M $2.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $7M -$2.4M $2.1M $7.8M $32.3M
Depreciation & Amoritzation $3.3M $3M $3.2M $3M $2.8M
Stock-Based Compensation $1.7M $11.4M $6.2M $4.5M $2.4M
Change in Accounts Receivable -$2.8M -$2.2M -$4.5M -$261K -$437K
Change in Inventories -- -- -- -- --
Cash From Operations $13.9M $8.1M $4.6M $12.5M $5.3M
 
Capital Expenditures $402K $628K $288K $198K $565K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$402K -$628K -$288K -$198K -$565K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $5.8M $17.3M $15.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.4M $3.3M -$4.1M -$15.4M -$14.4M
 
Beginning Cash (CF) $63.2M $72.2M $73.2M $70M $62.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.6M $8.9M $1M -$3.2M -$7.1M
Ending Cash (CF) $80.7M $79.2M $75M $66.8M $58.4M
 
Levered Free Cash Flow $13.5M $7.5M $4.3M $12.3M $4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $551K -$16K $2.6M $652K $2.8M
Depreciation & Amoritzation $708K $773K $901K $721K $666K
Stock-Based Compensation $2.1M $2.1M $1.2M $632K $523K
Change in Accounts Receivable $14.8M $1.5M $13.1M $8.9M $9.2M
Change in Inventories -- -- -- -- --
Cash From Operations $7.2M $760K $8.1M $954K $10.4M
 
Capital Expenditures $131K $120K $32K $109K $224K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$131K -$120K -$32K -$109K -$224K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $33K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $517K $4.6M $1.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $411K $30K -$480K -$4.4M -$1.2M
 
Beginning Cash (CF) $70.4M $71.5M $79.8M $67.2M $70.9M
Foreign Exchange Rate Adjustment -$267K -$1.3M -$993K $779K -$991K
Additions / Reductions $7.2M -$649K $6.6M -$2.8M $8M
Ending Cash (CF) $77.3M $69.6M $85.5M $65.2M $77.9M
 
Levered Free Cash Flow $7M $640K $8.1M $845K $10.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.5M -$3M $4.7M $5.8M $34.4M
Depreciation & Amoritzation $3.2M $3.1M $3.3M $2.8M $2.8M
Stock-Based Compensation $3.3M $11.3M $5.4M $4M $2.3M
Change in Accounts Receivable $4.5M -$15.6M $7.1M -$4.4M -$168K
Change in Inventories -- -- -- -- --
Cash From Operations $15.3M $1.7M $12M $5.3M $14.7M
 
Capital Expenditures $454K $617K $200K $275K $680K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$454K -$617K -$200K -$275K -$680K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $6.3M $21.3M $12.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.3M $2.9M -$4.6M -$19.3M -$11.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M $1.1M $8.3M -$12.6M $3.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.8M $1.1M $11.8M $5M $14.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $551K -$16K $2.6M $652K $2.8M
Depreciation & Amoritzation $708K $773K $901K $721K $666K
Stock-Based Compensation $2.1M $2.1M $1.2M $632K $523K
Change in Accounts Receivable $14.8M $1.5M $13.1M $8.9M $9.2M
Change in Inventories -- -- -- -- --
Cash From Operations $7.2M $760K $8.1M $954K $10.4M
 
Capital Expenditures $131K $120K $32K $109K $224K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$131K -$120K -$32K -$109K -$224K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $33K -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $517K $4.6M $1.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $411K $30K -$480K -$4.4M -$1.2M
 
Beginning Cash (CF) $70.4M $71.5M $79.8M $67.2M $70.9M
Foreign Exchange Rate Adjustment -$267K -$1.3M -$993K $779K -$991K
Additions / Reductions $7.2M -$649K $6.6M -$2.8M $8M
Ending Cash (CF) $77.3M $69.6M $85.5M $65.2M $77.9M
 
Levered Free Cash Flow $7M $640K $8.1M $845K $10.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock