Financhill
Sell
50

ESEA Quote, Financials, Valuation and Earnings

Last price:
$54.36
Seasonality move :
6.73%
Day range:
$53.84 - $55.15
52-week range:
$24.57 - $66.00
Dividend yield:
4.74%
P/E ratio:
3.14x
P/S ratio:
1.70x
P/B ratio:
0.89x
Volume:
24.4K
Avg. volume:
36.9K
1-year change:
89.53%
Market cap:
$381.2M
Revenue:
$212.9M
EPS (TTM):
$17.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $53.3M $93.9M $182.7M $189.4M $212.9M
Revenue Growth (YoY) 33.18% 76.15% 94.58% 3.65% 12.43%
 
Cost of Revenues $40.7M $41.7M $68.2M $69.5M $85.6M
Gross Profit $12.6M $52.2M $114.5M $119.9M $127.3M
Gross Profit Margin 23.65% 55.63% 62.69% 63.3% 59.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3M $3.5M $4.6M $4.7M $5.9M
Other Inc / (Exp) $1.2M -$2.1K $4.4M $7.5M $6.7M
Operating Expenses $8.3M $7.8M $9.5M $10.5M $13M
Operating Income $4.3M $44.4M $105M $109.4M $114.3M
 
Net Interest Expenses $4.1M $2.8M $5.1M $6.4M $10.6M
EBT. Incl. Unusual Items $4M $43M $106.2M $114.5M $112.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $10.7M $43M $106.2M $114.5M $112.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $43M $106.2M $114.5M $112.8M
 
Basic EPS (Cont. Ops) $0.58 $6.07 $14.79 $16.53 $16.25
Diluted EPS (Cont. Ops) $0.58 $6.06 $14.78 $16.52 $16.20
Weighted Average Basic Share $5.8M $7M $7.2M $6.9M $6.9M
Weighted Average Diluted Share $5.8M $7M $7.2M $6.9M $7M
 
EBITDA $10.9M $51.6M $123.6M $132.2M $140.7M
EBIT $4.3M $44.4M $105M $109.4M $114.3M
 
Revenue (Reported) $53.3M $93.9M $182.7M $189.4M $212.9M
Operating Income (Reported) $4.3M $44.4M $105M $109.4M $114.3M
Operating Income (Adjusted) $4.3M $44.4M $105M $109.4M $114.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23M $46M $50.7M $54.1M $56.9M
Revenue Growth (YoY) 86.89% 99.46% 10.25% 6.87% 5.1%
 
Cost of Revenues $12.2M $19M $17.4M $20.1M $21.2M
Gross Profit $10.8M $26.9M $33.2M $34.1M $35.7M
Gross Profit Margin 47.02% 58.61% 65.6% 62.92% 62.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $744.6K $958.1K $873.2K $1.4M $1.2M
Other Inc / (Exp) $48.6K $1.8M $2.5M -$466.7K --
Operating Expenses $1.8M $2.2M $2.1M $3.4M $3.2M
Operating Income $9M $24.7M $31.1M $30.7M $32.5M
 
Net Interest Expenses $621.4K $1.3M $1.8M $3.3M $3.7M
EBT. Incl. Unusual Items $8.5M $25.2M $32.2M $27.6M $29.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $8.5M $25.2M $32.2M $27.6M $29.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.5M $25.2M $32.2M $27.6M $29.7M
 
Basic EPS (Cont. Ops) $1.18 $3.50 $4.67 $3.97 $4.28
Diluted EPS (Cont. Ops) $1.17 $3.50 $4.65 $3.95 $4.25
Weighted Average Basic Share $7.2M $7.2M $6.9M $7M $6.9M
Weighted Average Diluted Share $7.2M $7.2M $6.9M $7M $7M
 
EBITDA $10.6M $30M $37M $37.3M $39M
EBIT $9M $24.7M $31.1M $30.7M $32.5M
 
Revenue (Reported) $23M $46M $50.7M $54.1M $56.9M
Operating Income (Reported) $9M $24.7M $31.1M $30.7M $32.5M
Operating Income (Adjusted) $9M $24.7M $31.1M $30.7M $32.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $67.7M $178.1M $183.2M $208.6M $223.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39M $59.8M $70.5M $82.3M $86.9M
Gross Profit $28.7M $118.3M $112.7M $126.4M $136.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3M $4.2M $4.8M $5.3M $6.6M
Other Inc / (Exp) $1M $3.8M $8.6M $5.3M --
Operating Expenses $6.2M $9.2M $8.7M $12.1M $14.3M
Operating Income $22.6M $109.1M $103.9M $114.3M $122.6M
 
Net Interest Expenses $2.8M $4.3M $5.5M $9.6M $15.1M
EBT. Incl. Unusual Items $20.8M $108.6M $110.2M $113.1M $120.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $27.5M $108.7M $110.2M $113.1M $120.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.8M $108.6M $110.2M $113.1M $120.9M
 
Basic EPS (Cont. Ops) $2.89 $15.05 $15.82 $16.33 $17.41
Diluted EPS (Cont. Ops) $2.87 $14.99 $15.76 $16.22 $17.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $28.9M $124.6M $126.1M $139.2M $151.9M
EBIT $22.6M $109.1M $103.9M $114.3M $122.6M
 
Revenue (Reported) $67.7M $178.1M $183.2M $208.6M $223.8M
Operating Income (Reported) $22.6M $109.1M $103.9M $114.3M $122.6M
Operating Income (Adjusted) $22.6M $109.1M $103.9M $114.3M $122.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.6M $139.8M $140.3M $159.6M $170.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.7M $47.7M $50.1M $62.9M $64.2M
Gross Profit $25.9M $92.1M $90.2M $96.7M $106.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2M $2.9M $3.2M $3.7M $4.4M
Other Inc / (Exp) $419.8K $4.2M $8.4M $6.2M $10.1M
Operating Expenses $4.1M $6.9M $5.8M $9M $10.3M
Operating Income $21.8M $85.2M $84.4M $87.7M $96M
 
Net Interest Expenses $2M $3.5M $3.9M $7.1M $11.6M
EBT. Incl. Unusual Items $20.2M $85.9M $89.8M $88.4M $96.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $20.2M $85.9M $89.8M $88.4M $96.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.2M $85.9M $89.8M $88.4M $96.5M
 
Basic EPS (Cont. Ops) $2.82 $11.91 $12.95 $12.75 $13.90
Diluted EPS (Cont. Ops) $2.81 $11.86 $12.90 $12.66 $13.84
Weighted Average Basic Share $20.7M $21.6M $20.8M $20.8M $20.8M
Weighted Average Diluted Share $20.8M $21.7M $20.9M $20.9M $20.9M
 
EBITDA $26.6M $98.4M $101.3M $106.6M $117.9M
EBIT $21.8M $85.2M $84.4M $87.7M $96M
 
Revenue (Reported) $55.6M $139.8M $140.3M $159.6M $170.5M
Operating Income (Reported) $21.8M $85.2M $84.4M $87.7M $96M
Operating Income (Adjusted) $21.8M $85.2M $84.4M $87.7M $96M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.9M $26.7M $28M $58.6M $74.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2M $1.3M $573K $2M $4.6M
Inventory $1.7M $2.3M $2.3M $2.5M $3.2M
Prepaid Expenses $244.3K $382.7K $350.2K $502.8K $1.3M
Other Current Assets -- -- -- -- --
Total Current Assets $9.7M $32.9M $46.9M $66M $84.7M
 
Property Plant And Equipment $98.5M $176.1M $216.6M $267.6M $443.4M
Long-Term Investments $2.4M $4.8M $6.1M $5.7M $6.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4M $4.8M $3.4M $5.7M $6M
Total Assets $110.6M $221.4M $328.6M $424.7M $591.2M
 
Accounts Payable $2.9M $2.8M $5.2M $5.7M $5.7M
Accrued Expenses $1.3M $1.7M $1.8M $1.9M $4.5M
Current Portion Of Long-Term Debt $23.1M $29M $55.4M $30.8M $36.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $203.6K -- $3.6M $56K --
Total Current Liabilities $28.6M $37.1M $73.7M $51.2M $57.2M
 
Long-Term Debt $46.2M $89M $51.8M $99.2M $168.5M
Capital Leases -- -- -- -- --
Total Liabilities $75.2M $144.6M $160.4M $158.1M $228.3M
 
Common Stock $201.3K $218.8K $213.5K $210.4K $211.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $27.3M $76.9M $168.2M $266.6M $362.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.4M $76.9M $168.2M $266.6M $362.9M
 
Total Liabilities and Equity $110.6M $221.4M $328.6M $424.7M $591.2M
Cash and Short Terms $3.9M $26.7M $28M $58.6M $74.7M
Total Debt $66.9M $118M $107.2M $130M $205.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6M $27.6M $48.7M $77.4M $106.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7M $584.3K $1.6M $3.1M $8.3M
Inventory $1.7M $2.4M $2.7M $3.1M $2.7M
Prepaid Expenses $444.8K $636.1K $855.9K $956.9K $1.4M
Other Current Assets -- -- -- -- --
Total Current Assets $10.9M $33.9M $62.8M $87.4M $160M
 
Property Plant And Equipment $94.4M $230.1M $272.6M $449.9M $508.4M
Long-Term Investments $4.5M $7.2M $6.1M $6.9M $6.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.2M $5.4M $5.7M $6.9M --
Total Assets $120M $321.7M $408.9M $580.9M $674.8M
 
Accounts Payable $3M $4.6M $3.7M $4M $5.2M
Accrued Expenses $2.2M $3.5M $2.3M $5.2M --
Current Portion Of Long-Term Debt $14.8M $39.8M $29M $37.6M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $277.1K -- -- -- --
Total Current Liabilities $21.6M $54.5M $46.8M $53M $44.5M
 
Long-Term Debt $44.4M $75.1M $108.2M $180.4M $202.1M
Capital Leases -- -- -- -- --
Total Liabilities $66M $168.5M $163.8M $237.5M $246.7M
 
Common Stock $217.3K $214.9K $208.6K $210.4K $210.2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $54M $153.2M $245.1M $343.4M $428.1M
 
Total Liabilities and Equity $120M $321.7M $408.9M $580.9M $674.8M
Cash and Short Terms $6M $27.6M $48.7M $77.4M $106.1M
Total Debt $59.2M $114.9M $137.3M $218M $222.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.7M $43M $106.2M $114.5M $112.8M
Depreciation & Amoritzation $6.6M $7.2M $18.5M $22.8M $26.4M
Stock-Based Compensation $121.6K $182.3K $951.4K $1.1M $1.5M
Change in Accounts Receivable -$1.3M $882K -$3.1M $1.8M -$1M
Change in Inventories $226.7K -$612K -$31.7K $178.1K -$652.8K
Cash From Operations $2.4M $52.6M $114.1M $130M $128.2M
 
Capital Expenditures $647.1K $74.1M $90.7M $112.3M $178.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.3M -$74.1M -$87.1M -$102.2M -$168.8M
 
Dividends Paid (Ex Special Dividend) $320.9K $424K $10.8M $14M $16.8M
Special Dividend Paid
Long-Term Debt Issued -- $75.5M $19.3M $92M $114.4M
Long-Term Debt Repaid -$18.5M -$26.3M -$30.3M -$69M -$38.1M
Repurchase of Common Stock -- $2M $5M $3.1M $1.1M
Other Financing Activities -$184.3K -$881.2K -$143.1K -$833.9K -$1.4M
Cash From Financing -$18.3M $46.6M -$27M $5.1M $57M
 
Beginning Cash (CF) $3.9M $26.7M $28M $58.6M $74.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $408.1K $25.2M -$59.7K $32.9M $16.4M
Ending Cash (CF) $4.3M $51.9M $28M $91.5M $91M
 
Levered Free Cash Flow $1.8M -$21.5M $23.4M $17.7M -$50.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.5M $25.2M $32.2M $27.6M $29.7M
Depreciation & Amoritzation $1.6M $5.3M $5.9M $6.7M $6.5M
Stock-Based Compensation $15.8K $219.3K $141K $359.5K $304.3K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.6M $31.3M $31.1M $33.5M $34.2M
 
Capital Expenditures $10.6M $13M $15.8M $33.1M $19.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.6M -$13M -$15.8M -$33.1M -$19.7M
 
Dividends Paid (Ex Special Dividend) $332.4K $3.6M $3.5M $4.2M $9.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $19.3M $40M $20.4M --
Long-Term Debt Repaid -$12.3M -$8.8M -$34.5M -$8.4M --
Repurchase of Common Stock -- $2.6M $938.6K -- --
Other Financing Activities -$234.5K -$115.5K -$296K -$167.8K --
Cash From Financing -$2.9M $4.2M $777.9K $7.6M -$14.9M
 
Beginning Cash (CF) $6M $27.6M $48.7M $77.4M $106.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$802.2K $22.5M $16.1M $8M -$293.4K
Ending Cash (CF) $5.2M $50M $64.8M $85.4M $105.8M
 
Levered Free Cash Flow $2.1M $18.3M $15.4M $399.2K $14.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.5M $108.7M $110.2M $113.1M $120.9M
Depreciation & Amoritzation $6.4M $15.6M $22.2M $24.9M $29.3M
Stock-Based Compensation $103.8K $759.5K $1.1M $1.3M $1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27.4M $121.2M $109.7M $131.9M $138M
 
Capital Expenditures $11M $143.6M $104.5M $176.4M $97.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6M -$143.6M -$90.8M -$166.2M -$79.6M
 
Dividends Paid (Ex Special Dividend) $424K $7.2M $14M $16.1M $18.3M
Special Dividend Paid
Long-Term Debt Issued -- $84.8M $92M $114.4M --
Long-Term Debt Repaid -$23.9M -$28.8M -$69.4M -$32.7M --
Repurchase of Common Stock $2M $2.9M $5.3M -- $2.4M
Other Financing Activities -$438.4K -$729.6K -$833.7K -$1.4M --
Cash From Financing -$16M $45.1M $2.5M $64.2M -$30.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4M $22.7M $21.4M $29.9M $28.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $16.4M -$22.4M $5.2M -$44.4M $40.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $20.2M $85.9M $89.8M $88.4M $96.5M
Depreciation & Amoritzation $4.8M $13.2M $16.8M $18.9M $21.8M
Stock-Based Compensation $73.7K $650.8K $821.3K $1.1M $1.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $26.7M $95.3M $90.9M $92.9M $102.7M
 
Capital Expenditures $10.8M $80.3M $94.1M $158.2M $76.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.8M -$80.3M -$84M -$148M -$58.8M
 
Dividends Paid (Ex Special Dividend) $424K $7.2M $10.5M $12.5M $14M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $19.3M $92M $114.4M $52M
Long-Term Debt Repaid -$20.1M -$22.6M -$61.6M -$25.4M -$15.3M
Repurchase of Common Stock $2M $2.9M $3.1M -- $1.3M
Other Financing Activities -$294.9K -$143.3K -$833.9K -$1.4M -$13.6M
Cash From Financing -$12M -$13.6M $15.9M $75.1M -$12.1M
 
Beginning Cash (CF) $19.2M $82M $111.4M $196.8M $301.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M $1.5M $22.9M $20M $31.7M
Ending Cash (CF) $23.1M $83.5M $134.4M $216.8M $333.4M
 
Levered Free Cash Flow $15.9M $15.1M -$3.1M -$65.3M $26M

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
59
Is NVDA Stock a Buy?

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

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock