Financhill
Sell
43

EGBN Quote, Financials, Valuation and Earnings

Last price:
$27.18
Seasonality move :
-1.84%
Day range:
$27.11 - $27.66
52-week range:
$15.03 - $29.26
Dividend yield:
1.29%
P/E ratio:
7.56x
P/S ratio:
1.31x
P/B ratio:
0.72x
Volume:
290.3K
Avg. volume:
421.2K
1-year change:
4.01%
Market cap:
$826.4M
Revenue:
$634.3M
EPS (TTM):
-$4.22
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $401.4M $444.8M $644.3M $705.6M $634.3M
Revenue Growth (YoY) -6.7% 10.79% 44.85% 9.52% -10.11%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3M -$169K -$11K $14K --
Operating Expenses -$237.7M -$189.7M -$127.5M -$73.9M $186.2M
Operating Income $237.7M $189.7M $127.5M $73.9M -$186.2M
 
Net Interest Expenses $12.2M $8.1M $76M $77.2M --
EBT. Incl. Unusual Items $237.7M $189.7M $127.5M -$30.2M -$186.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61M $48.8M $27M $16.8M -$58.1M
Net Income to Company $176.7M $140.9M $100.5M -$47M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $176.7M $140.9M $100.5M -$47M -$128.1M
 
Basic EPS (Cont. Ops) $5.53 $4.40 $3.31 -$1.56 -$4.21
Diluted EPS (Cont. Ops) $5.52 $4.39 $3.31 -$1.56 -$4.21
Weighted Average Basic Share $31.9M $32M $30.3M $30.2M --
Weighted Average Diluted Share $32M $32.1M $30.4M $30.2M --
 
EBITDA $283.5M $284.7M $465.8M $371.8M --
EBIT $277.7M $281.4M $462.3M $368.6M $148.9M
 
Revenue (Reported) $401.4M $444.8M $644.3M $705.6M $634.3M
Operating Income (Reported) $237.7M $189.7M $127.5M $73.9M -$186.2M
Operating Income (Adjusted) $277.7M $281.4M $462.3M $368.6M $148.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $98.7M $132.4M $170.3M $172.5M $161.7M
Revenue Growth (YoY) -5.82% 34.21% 28.62% 1.26% -6.24%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $906K $3K $3K $4K --
Operating Expenses -$56.5M -$52.3M -$23.9M -$19.8M -$5M
Operating Income $56.5M $52.3M $23.9M $19.8M $5M
 
Net Interest Expenses $1.5M $4M $15.9M $14.3M $2M
EBT. Incl. Unusual Items $56.5M $52.3M $24.9M $19.8M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.9M $10.1M $4.7M $4.5M -$2.6M
Net Income to Company $41.6M $42.2M $20.2M $15.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.6M $42.2M $20.2M $15.3M $7.6M
 
Basic EPS (Cont. Ops) $1.30 $1.33 $0.68 $0.51 $0.25
Diluted EPS (Cont. Ops) $1.30 $1.32 $0.67 $0.50 $0.25
Weighted Average Basic Share $32M $31.8M $29.9M $30.2M $30.4M
Weighted Average Diluted Share $32M $31.9M $30M $30.3M $30.6M
 
EBITDA -- -- -- -- --
EBIT $64.5M $95.8M $119.3M $117.4M $86.2M
 
Revenue (Reported) $98.7M $132.4M $170.3M $172.5M $161.7M
Operating Income (Reported) $56.5M $52.3M $23.9M $19.8M $5M
Operating Income (Adjusted) $64.5M $95.8M $119.3M $117.4M $86.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $401.2M $445M $643.3M $706.2M $633.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3M -$169K -$11K $14K --
Operating Expenses -$237.7M -$189.7M -$126.5M -$73.9M $186.2M
Operating Income $237.7M $189.7M $126.5M $73.9M -$186.2M
 
Net Interest Expenses $12.2M $8.1M $76M $77.2M $19.6M
EBT. Incl. Unusual Items $237.7M $189.7M $127.5M -$30.2M -$186.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61M $48.8M $27M $16.8M -$58.1M
Net Income to Company $176.7M $140.9M $100.5M -$47M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $176.7M $140.9M $100.5M -$47M -$128.1M
 
Basic EPS (Cont. Ops) $5.53 $4.41 $3.31 -$1.56 -$4.22
Diluted EPS (Cont. Ops) $5.52 $4.40 $3.31 -$1.56 -$4.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $277.7M $281.4M $462.3M $368.6M $148.9M
 
Revenue (Reported) $401.2M $445M $643.3M $706.2M $633.4M
Operating Income (Reported) $237.7M $189.7M $126.5M $73.9M -$186.2M
Operating Income (Adjusted) $277.7M $281.4M $462.3M $368.6M $148.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $445M $643.3M $706.2M $633.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$169K -$11K $14K -$1.9M --
Operating Expenses -$189.7M -$126.5M -$73.9M $186.2M --
Operating Income $189.7M $126.5M $73.9M -$186.2M --
 
Net Interest Expenses $8.1M $76M $77.2M $19.6M --
EBT. Incl. Unusual Items $189.7M $127.5M -$30.2M -$186.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.8M $27M $16.8M -$58.1M --
Net Income to Company $140.9M $100.5M -$47M -$68.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $140.9M $100.5M -$47M -$128.1M --
 
Basic EPS (Cont. Ops) $4.41 $3.31 -$1.56 -$4.22 --
Diluted EPS (Cont. Ops) $4.40 $3.31 -$1.56 -$4.22 --
Weighted Average Basic Share $128M $121.4M $120.6M $121.4M --
Weighted Average Diluted Share $128.3M $121.6M $120.8M $121.7M --
 
EBITDA $68.4M $97.2M $104.3M $91.5M --
EBIT $281.4M $462.3M $368.6M $148.9M --
 
Revenue (Reported) $445M $643.3M $706.2M $633.4M --
Operating Income (Reported) $189.7M $126.5M $73.9M -$186.2M --
Operating Income (Adjusted) $281.4M $462.3M $368.6M $148.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $12.9M $12.7M $9M $11.9M $11.7M
Short Term Investments $2.6B $1.6B $1.5B $866.1M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $321.6M $776.7M $685.7M $697.8M
 
Property Plant And Equipment $45.1M $38M $29.3M $26.2M $41.3M
Long-Term Investments $1.8B $404.2M $814.5M $744.3M $803M
Goodwill $104.2M $104.2M $104.2M $104.2M --
Other Intangibles $87K $65K $757K -$104.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $11.9B $11.2B $11.7B $11.1B $10.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $300M $975M $1.4B $490M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.4B $5.8B $3.8B $4.3B $2.5B
 
Long-Term Debt $99.8M $91.8M $1.4B $94.2M $111.7M
Capital Leases -- -- -- -- --
Total Liabilities $10.5B $9.9B $10.4B $9.9B $9.4B
 
Common Stock $316K $310K $296K $298K $300K
Other Common Equity Adj -$14.2M -$199.5M -$162.4M -$141.5M --
Common Equity $1.4B $1.2B $1.3B $1.2B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.2B $1.3B $1.2B $1.1B
 
Total Liabilities and Equity $11.9B $11.2B $11.7B $11.1B $10.5B
Cash and Short Terms $4.3B $1.9B $2.2B $1.5B --
Total Debt $99.8M $91.8M $1.4B $94.2M $111.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $12.9M $12.7M $9M $11.9M $11.7M
Short Term Investments $2.6B $1.6B $1.5B $866.1M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $321.6M $776.7M $685.7M $697.8M
 
Property Plant And Equipment $45.1M $38M $29.3M $26.2M $41.3M
Long-Term Investments $1.8B $404.2M $814.5M $744.3M $803M
Goodwill $104.2M $104.2M $104.2M $104.2M --
Other Intangibles $87K $65K $757K -$104.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $11.9B $11.2B $11.7B $11.1B $10.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $300M $975M $1.4B $490M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.4B $5.8B $3.8B $4.3B $2.5B
 
Long-Term Debt $99.8M $91.8M $1.4B $94.2M $111.7M
Capital Leases -- -- -- -- --
Total Liabilities $10.5B $9.9B $10.4B $9.9B $9.4B
 
Common Stock $316K $310K $296K $298K $300K
Other Common Equity Adj -$14.2M -$199.5M -$162.4M -$141.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.2B $1.3B $1.2B $1.1B
 
Total Liabilities and Equity $11.9B $11.2B $11.7B $11.1B $10.5B
Cash and Short Terms $4.3B $1.9B $2.2B $1.5B --
Total Debt $99.8M $91.8M $1.4B $94.2M $111.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $132.2M $176.7M $140.9M $100.5M -$47M
Depreciation & Amoritzation $4.7M $5.9M $3.3M $3.5M $3.2M
Stock-Based Compensation $5.3M $7.8M $9.9M $10M $9.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $142.5M $184.5M $150.7M $188.5M $123.8M
 
Capital Expenditures $2.9M $35.3M $2.1M $70K $326K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$567.1M -$802.9M -$882.9M -$90.5M $310.7M
 
Dividends Paid (Ex Special Dividend) $28.3M $44.7M $55.8M $55M $45.6M
Special Dividend Paid
Long-Term Debt Issued $50M -- -- -- $75.8M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $61.4M $682K $33.1M $48M --
Other Financing Activities -- -- -- -- --
Cash From Financing $2B $543.6M -$670.2M $312.9M -$523.7M
 
Beginning Cash (CF) $242M $1.8B $1.7B $311.9M $722.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$74.8M -$1.4B $410.8M -$89.2M
Ending Cash (CF) $1.8B $1.7B $311.9M $722.7M $633.5M
 
Levered Free Cash Flow $139.6M $149.2M $148.6M $188.4M $123.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $41.6M $42.2M $20.2M $15.3M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2M $2.3M $2.4M $2.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.5M $52.1M $56.6M $10.1M --
 
Capital Expenditures $30.3M $595K -$228K $143K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$260.8M -$14.6M $176.4M --
 
Dividends Paid (Ex Special Dividend) $12.8M $14.2M $14.2M $5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$215M -- -- --
Long-Term Debt Repaid $200M -- -- -- --
Repurchase of Common Stock $5K $33.1M -$2K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $293.9M $376.4M $422.6M -$163.5M --
 
Beginning Cash (CF) $2.5B $144.2M $258.1M $610.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$786.3M $167.7M $464.6M $23M --
Ending Cash (CF) $1.7B $311.9M $722.7M $633.5M --
 
Levered Free Cash Flow -$23.8M $51.5M $56.9M $9.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $176.7M $140.9M $100.5M -$47M --
Depreciation & Amoritzation $5.9M $3.3M $3.5M $3.2M --
Stock-Based Compensation $7.8M $9.9M $10M $9.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $184.5M $150.7M $188.5M $123.8M --
 
Capital Expenditures $35.3M $2.1M $70K $326K $204.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$802.9M -$882.9M -$90.5M $310.7M --
 
Dividends Paid (Ex Special Dividend) $44.7M $55.8M $55M $45.6M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $75.8M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $682K $33.1M $48M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $543.6M -$670.2M $312.9M -$523.7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$74.8M -$1.4B $410.8M -$89.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $149.2M $148.6M $188.4M $123.4M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $140.9M $100.5M -$47M -$68.1M --
Depreciation & Amoritzation $843K $890K $786K $1.6M --
Stock-Based Compensation $9.9M $10M $9.6M $5.2M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $150.7M $188.5M $123.8M $34.4M --
 
Capital Expenditures $2.1M $70K $326K $204.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$882.9M -$90.5M $310.7M $375.7M --
 
Dividends Paid (Ex Special Dividend) $55.8M $55M $45.6M $15M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $75.8M -- --
Long-Term Debt Repaid -- $0 -- -$440M --
Repurchase of Common Stock $33.1M $48M -- $1.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$670.2M $312.9M -$523.7M -$192.8M --
 
Beginning Cash (CF) $3B $930.6M $2.6B $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B $410.8M -$89.2M $217.3M --
Ending Cash (CF) $1.6B $1.3B $2.5B $934M --
 
Levered Free Cash Flow $148.6M $188.4M $123.4M -$170.5M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
67
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
33
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock