Financhill
Buy
66

EMBC Quote, Financials, Valuation and Earnings

Last price:
$12.08
Seasonality move :
-8.46%
Day range:
$11.94 - $12.16
52-week range:
$9.20 - $21.23
Dividend yield:
4.97%
P/E ratio:
7.42x
P/S ratio:
0.66x
P/B ratio:
--
Volume:
220K
Avg. volume:
762K
1-year change:
-40.43%
Market cap:
$706.8M
Revenue:
$1.1B
EPS (TTM):
$1.63
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) 7.27% -3.05% -0.77% 0.21% -3.8%
 
Cost of Revenues $365M $354.6M $370.9M $394.2M $400.9M
Gross Profit $800M $774.9M $749.9M $728.9M $679.5M
Gross Profit Margin 68.67% 68.61% 66.91% 64.9% 62.89%
 
R&D Expenses $63M $65M $85.2M $78.8M $21.5M
Selling, General & Admin $240M $294.8M $341.3M $365.1M $332M
Other Inc / (Exp) $2.9M -$65.7M -$109.6M -$128.5M --
Operating Expenses $308M $396.8M $520.3M $443.9M $350.2M
Operating Income $492M $378.1M $229.6M $285M $329.3M
 
Net Interest Expenses -- $46.2M $107M $112.3M $107.3M
EBT. Incl. Unusual Items $495M $256.6M $105.7M $44.2M $136.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80M $33M $35.3M -$34.1M $40.9M
Net Income to Company $415M $223.6M $70.4M $78.3M $95.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $415M $223.6M $70.4M $78.3M $95.4M
 
Basic EPS (Cont. Ops) $7.31 $3.92 $1.23 $1.36 $1.64
Diluted EPS (Cont. Ops) $7.31 $3.92 $1.22 $1.34 $1.62
Weighted Average Basic Share $56.8M $57.1M $57.2M $57.7M $58.3M
Weighted Average Diluted Share $56.8M $57.1M $57.8M $58.3M $58.9M
 
EBITDA $530M $409.8M $262.3M $327.5M $380.4M
EBIT $492M $378.1M $229.6M $285M $329.3M
 
Revenue (Reported) $1.2B $1.1B $1.1B $1.1B $1.1B
Operating Income (Reported) $492M $378.1M $229.6M $285M $329.3M
Operating Income (Adjusted) $492M $378.1M $229.6M $285M $329.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $300.8M $274.6M $281.9M $286.1M $264M
Revenue Growth (YoY) -- -8.62% 2.66% 1.49% -7.73%
 
Cost of Revenues $90.6M $97.7M $100.1M $114.8M $108M
Gross Profit $210.2M $176.9M $181.8M $171.3M $156M
Gross Profit Margin 69.88% 64.42% 64.49% 59.87% 59.09%
 
R&D Expenses $19.5M $17M $23.6M $19.8M $4.6M
Selling, General & Admin $70.8M $81.9M $95.7M $96.8M $86.9M
Other Inc / (Exp) -$800K -$61.6M -$94M -$32.8M --
Operating Expenses $93M $113.9M $150.3M $116.5M $91.6M
Operating Income $117.2M $63M $31.5M $54.8M $64.4M
 
Net Interest Expenses -- $21.8M $27.6M $29M $26.1M
EBT. Incl. Unusual Items $116.4M -$27.5M $5M -$7M $29M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.5M -$10.3M -$1M -$21.6M $2.6M
Net Income to Company -- -$17.2M $6M $14.6M $26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $96.9M -$17.2M $6M $14.6M $26.4M
 
Basic EPS (Cont. Ops) $1.70 -$0.30 $0.10 $0.25 $0.45
Diluted EPS (Cont. Ops) $1.70 -$0.30 $0.10 $0.25 $0.45
Weighted Average Basic Share $57M $57.1M $57.3M $57.7M $58.5M
Weighted Average Diluted Share $57M $57.1M $57.5M $58.1M $58.9M
 
EBITDA $125.3M $70.5M $40.8M $66.8M $80.1M
EBIT $116.4M $63M $31.5M $54.8M $64.4M
 
Revenue (Reported) $300.8M $274.6M $281.9M $286.1M $264M
Operating Income (Reported) $117.2M $63M $31.5M $54.8M $64.4M
Operating Income (Adjusted) $116.4M $63M $31.5M $54.8M $64.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $364.9M $354.6M $370.9M $393.8M $401M
Gross Profit $800.4M $774.9M $749.9M $729.3M $679.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $63.3M $66M $85.2M $78.8M $21.6M
Selling, General & Admin $240.3M $294.8M $341.3M $365.1M $332M
Other Inc / (Exp) $2.9M -$65.7M -$109.6M -$126.6M --
Operating Expenses $308.4M $399.3M $522.7M $447.2M $353.5M
Operating Income $492M $375.6M $227.2M $282.1M $325.9M
 
Net Interest Expenses -- $46.2M $107M $112.3M $107.3M
EBT. Incl. Unusual Items $494.9M $256.6M $105.7M $44.2M $136.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80.1M $33M $35.3M -$34.1M $40.9M
Net Income to Company $414.8M $223.6M $70.4M $78.3M $95.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $414.8M $223.6M $70.4M $78.3M $95.4M
 
Basic EPS (Cont. Ops) $7.28 $3.89 $1.23 $1.36 $1.63
Diluted EPS (Cont. Ops) $7.28 $3.89 $1.23 $1.35 $1.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $532.2M $407.3M $259.8M $324.6M $377M
EBIT $493.9M $375.6M $227.2M $282.1M $325.9M
 
Revenue (Reported) $1.2B $1.1B $1.1B $1.1B $1.1B
Operating Income (Reported) $492M $375.6M $227.2M $282.1M $325.9M
Operating Income (Adjusted) $493.9M $375.6M $227.2M $282.1M $325.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.1B $1.1B $1.1B $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $354.6M $370.9M $393.8M $401M --
Gross Profit $774.9M $749.9M $729.3M $679.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $66M $85.2M $78.8M $21.6M --
Selling, General & Admin $294.8M $341.3M $365.1M $332M --
Other Inc / (Exp) -$65.7M -$109.6M -$126.6M -$43.6M --
Operating Expenses $399.3M $522.7M $447.2M $353.5M --
Operating Income $375.6M $227.2M $282.1M $325.9M --
 
Net Interest Expenses $46.2M $107M $112.3M $107.3M --
EBT. Incl. Unusual Items $256.6M $105.7M $44.2M $136.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33M $35.3M -$34.1M $40.9M --
Net Income to Company $223.6M $70.4M $78.3M $95.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $223.6M $70.4M $78.3M $95.4M --
 
Basic EPS (Cont. Ops) $3.89 $1.23 $1.36 $1.63 --
Diluted EPS (Cont. Ops) $3.89 $1.23 $1.35 $1.63 --
Weighted Average Basic Share $229.5M $229.1M $230.6M $233.2M --
Weighted Average Diluted Share $229.5M $229.8M $231.4M $234.5M --
 
EBITDA $407.3M $259.8M $324.6M $377M --
EBIT $375.6M $227.2M $282.1M $325.9M --
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.1B --
Operating Income (Reported) $375.6M $227.2M $282.1M $325.9M --
Operating Income (Adjusted) $375.6M $227.2M $282.1M $325.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $330.9M $326.5M $274.2M $228.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $151M $23.4M $17.9M $194.2M $145.6M
Inventory $118M $122.8M $152.1M $171.5M $178.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.2M $77.9M $111.4M $68.5M --
Total Current Assets $292M $664.7M $749.1M $761M $631.4M
 
Property Plant And Equipment $455M $307.9M $323.2M $313M $277.4M
Long-Term Investments -- -- -- -- --
Goodwill $15.6M $15.7M $15.6M $15.6M --
Other Intangibles $18.3M $8.9M $9.1M $8.1M --
Other Long-Term Assets $11.4M $95.5M $140.4M $210.2M --
Total Assets $788M $1.1B $1.2B $1.3B $1.1B
 
Accounts Payable $54M $41.4M $53.5M $91M $74.2M
Accrued Expenses $109.8M $152.8M $180.2M $200.9M --
Current Portion Of Long-Term Debt -- $9.5M $9.5M $9.5M --
Current Portion Of Capital Lease Obligations -- $3.6M $3.6M $3.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $164M $301M $353.5M $374M $261.5M
 
Long-Term Debt $3M $1.6B $1.6B $1.6B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $194M $2B $2B $2B $1.8B
 
Common Stock $865M $600K $600K $600K $600K
Other Common Equity Adj -$270.5M -$324.9M -$309.1M -$292.8M --
Common Equity $594M -$891.4M -$821.7M -$738.3M -$650.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $594M -$891.4M -$821.7M -$738.3M -$650.6M
 
Total Liabilities and Equity $788M $1.1B $1.2B $1.3B $1.1B
Cash and Short Terms -- $330.9M $326.5M $274.2M $228.6M
Total Debt $3M $1.6B $1.7B $1.6B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $330.9M $326.5M $274.2M $228.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $150.6M $23.4M $17.9M $194.2M $145.6M
Inventory $118M $122.8M $152.1M $171.5M $178.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.2M $77.9M $111.4M $68.5M --
Total Current Assets $291.8M $664.7M $749.1M $761M $631.4M
 
Property Plant And Equipment $450.9M $307.9M $323.2M $313M $277.4M
Long-Term Investments -- -- -- -- --
Goodwill $15.6M $15.7M $15.6M $15.6M --
Other Intangibles $18.3M $8.9M $9.1M $8.1M --
Other Long-Term Assets $11.4M $95.5M $140.4M $210.2M --
Total Assets $788M $1.1B $1.2B $1.3B $1.1B
 
Accounts Payable $54.2M $41.4M $53.5M $91M $74.2M
Accrued Expenses $109.8M $152.8M $180.2M $200.9M --
Current Portion Of Long-Term Debt -- $9.5M $9.5M $9.5M --
Current Portion Of Capital Lease Obligations -- $3.6M $3.6M $3.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $164M $301M $353.5M $374M $261.5M
 
Long-Term Debt -- $1.6B $1.6B $1.6B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $193.7M $2B $2B $2B $1.8B
 
Common Stock -- $600K $600K $600K $600K
Other Common Equity Adj -$270.5M -$324.9M -$309.1M -$292.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $594.3M -$891.4M -$821.7M -$738.3M -$650.6M
 
Total Liabilities and Equity $788M $1.1B $1.2B $1.3B $1.1B
Cash and Short Terms -- $330.9M $326.5M $274.2M $228.6M
Total Debt -- $1.6B $1.7B $1.6B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $415M $223.6M $70.4M $78.3M $95.4M
Depreciation & Amoritzation $38M $31.7M $32.6M $42.5M $51.1M
Stock-Based Compensation $13M $18.7M $21.5M $26.3M $31.6M
Change in Accounts Receivable -$32M $122.7M $7M -$174.7M $44.2M
Change in Inventories -$18M -$23.4M -$28.8M -$16.5M -$6.1M
Cash From Operations $456M $412.2M $67.7M $35.7M $191.7M
 
Capital Expenditures $39M $24M $26.5M $15.8M $9.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39M -$24M -$26.5M -$15.8M -$9.3M
 
Dividends Paid (Ex Special Dividend) -- $8.6M $34.4M $34.5M $35M
Special Dividend Paid
Long-Term Debt Issued -- $1.5B -- -- --
Long-Term Debt Repaid -- -$12.2M -$10.7M -$35.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$417.1M -$1.5B -$3.6M -$3M --
Cash From Financing -$417M -$48M -$48.7M -$73.4M -$226.7M
 
Beginning Cash (CF) -- $330.9M $326.5M $274.2M $228.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $330.9M -$4.4M -$52.3M -$45.6M
Ending Cash (CF) -- $652.5M $325.2M $223.1M $181.7M
 
Levered Free Cash Flow $417M $388.2M $41.2M $19.9M $182.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$17.2M $6M $14.6M $26.4M
Depreciation & Amoritzation -- $7.5M $9.3M $12M $15.7M
Stock-Based Compensation -- $4.4M $4.9M $6.2M $9.5M
Change in Accounts Receivable -- -$900K $3.9M -$18.5M $32.5M
Change in Inventories -- $200K $13.7M $16.3M $5.2M
Cash From Operations -- $58M $29.6M $26.6M $84M
 
Capital Expenditures $13.3M $8.6M $9.2M -- $7.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$8.6M -$9.2M -- -$7.3M
 
Dividends Paid (Ex Special Dividend) -- $8.6M $8.6M $8.7M $8.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$8.9M -$900K -$27.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$72.2M $10.4M -$200K -$200K --
Cash From Financing -- -$7.1M -$9.7M -$36.6M -$81.6M
 
Beginning Cash (CF) -- $330.9M $326.5M $274.2M $228.6M
Foreign Exchange Rate Adjustment -- -$3.7M -$1.6M $2.4M -$100K
Additions / Reductions -- $38.6M $9.1M -$7.6M -$5M
Ending Cash (CF) -- $365.8M $334M $269M $223.5M
 
Levered Free Cash Flow $72.2M $49.4M $20.4M $26.6M $76.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $414.8M $223.6M $70.4M $78.3M $95.4M
Depreciation & Amoritzation $38.3M $31.7M $32.6M $42.5M $51.1M
Stock-Based Compensation $12.8M $18.7M $21.5M $26.3M $31.6M
Change in Accounts Receivable -$31.8M $122.7M $7M -$174.7M $44.2M
Change in Inventories -$18M -$23.4M -$28.8M -$16.5M -$6.1M
Cash From Operations $456.3M $412.2M $67.7M $35.7M $191.7M
 
Capital Expenditures $39.2M $24M $26.5M $15.8M $9.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39.2M -$24M -$26.5M -$15.8M -$9.3M
 
Dividends Paid (Ex Special Dividend) -- $8.6M $34.4M $34.5M $35M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$12.2M -$10.7M -$35.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$417.1M -$1.5B -$3.6M -$3M --
Cash From Financing -$417.1M -$48M -$48.7M -$73.4M -$226.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $330.9M -$4.4M -$52.3M -$45.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $417.1M $388.2M $41.2M $19.9M $182.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $223.6M $70.4M $78.3M $95.4M --
Depreciation & Amoritzation $31.7M $32.6M $42.5M $51.1M --
Stock-Based Compensation $18.7M $21.5M $26.3M $31.6M --
Change in Accounts Receivable $122.7M $7M -$174.7M $44.2M --
Change in Inventories -$23.4M -$28.8M -$16.5M -$6.1M --
Cash From Operations $412.2M $67.7M $35.7M $191.7M --
 
Capital Expenditures $24M $26.5M $15.8M $9.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24M -$26.5M -$15.8M -$9.3M --
 
Dividends Paid (Ex Special Dividend) $8.6M $34.4M $34.5M $35M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B -- -- -- --
Long-Term Debt Repaid -$12.2M -$10.7M -$35.9M -$113.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5B -$3.6M -$3M -$5.7M --
Cash From Financing -$48M -$48.7M -$73.4M -$226.7M --
 
Beginning Cash (CF) $887.5M $1.4B $1.2B $891.2M --
Foreign Exchange Rate Adjustment -$3.7M $3.1M $1.2M -$1.3M --
Additions / Reductions $330.9M -$4.4M -$52.3M -$45.6M --
Ending Cash (CF) $1.2B $1.4B $1.1B $844.3M --
 
Levered Free Cash Flow $388.2M $41.2M $19.9M $182.4M --

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