Financhill
Sell
33

ESOA Quote, Financials, Valuation and Earnings

Last price:
$8.14
Seasonality move :
9.38%
Day range:
$8.02 - $8.28
52-week range:
$7.64 - $15.23
Dividend yield:
1.48%
P/E ratio:
333.33x
P/S ratio:
0.33x
P/B ratio:
2.29x
Volume:
61.4K
Avg. volume:
184K
1-year change:
-43.36%
Market cap:
$135.7M
Revenue:
$411M
EPS (TTM):
$0.02
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $122.5M $197.6M $304.1M $351.9M $411M
Revenue Growth (YoY) 2.75% 61.34% 53.91% 15.71% 16.8%
 
Cost of Revenues $109.5M $175M $267.3M $301.9M $372.2M
Gross Profit $12.9M $22.6M $36.8M $50M $38.8M
Gross Profit Margin 10.55% 11.45% 12.11% 14.2% 9.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14M $15.9M $23.8M $30.1M $34.6M
Other Inc / (Exp) $622.9K $507.5K -$253.1K $15.9M --
Operating Expenses $13.9M $16M $23.8M $30.1M $34.6M
Operating Income -$977.5K $6.6M $13M $19.8M $4.2M
 
Net Interest Expenses $703K $987.7K $2.4M $2.2M $3.2M
EBT. Incl. Unusual Items -$916.6K $6M $10.4M $33.5M $864.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29.1K $2.3M $3M $8.4M $485.2K
Net Income to Company -$887.5K $3.8M $7.4M $25.1M $379.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$887.5K $3.8M $7.4M $25.1M $379.7K
 
Basic EPS (Cont. Ops) -$0.09 $0.23 $0.44 $1.52 $0.02
Diluted EPS (Cont. Ops) -$0.09 $0.23 $0.44 $1.51 $0.02
Weighted Average Basic Share $13.6M $16.3M $16.6M $16.6M $16.6M
Weighted Average Diluted Share $13.6M $16.3M $16.7M $16.6M $16.7M
 
EBITDA $3.9M $12.7M $20.8M $28.8M $17.2M
EBIT -$977.5K $6.6M $13M $19.8M $4.2M
 
Revenue (Reported) $122.5M $197.6M $304.1M $351.9M $411M
Operating Income (Reported) -$977.5K $6.6M $13M $19.8M $4.2M
Operating Income (Adjusted) -$977.5K $6.6M $13M $19.8M $4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39.6M $68.4M $104.9M $104.7M $130.1M
Revenue Growth (YoY) -11.12% 72.8% 53.38% -0.19% 24.28%
 
Cost of Revenues $34.1M $60.6M $88.8M $87.1M $113.6M
Gross Profit $5.5M $7.8M $16M $17.6M $16.5M
Gross Profit Margin 13.9% 11.38% 15.3% 16.79% 12.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $5M $7.3M $8.8M $9M
Other Inc / (Exp) -$9.7M $527.6K -$136.7K -$18.7K --
Operating Expenses $3.2M $4.9M $7.3M $8.8M $9M
Operating Income $2.3M $2.9M $8.8M $8.8M $7.5M
 
Net Interest Expenses $200.8K $438.8K $693K $417K $1.1M
EBT. Incl. Unusual Items $2.2M $2.9M $7.9M $8.3M $6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $429.7K $1.3M $2.2M $1.7M $2.1M
Net Income to Company -$8.2M $1.6M $5.7M $6.7M $4.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M $1.5M $5.7M $6.7M $4.2M
 
Basic EPS (Cont. Ops) $0.12 $0.09 $0.35 $0.40 $0.26
Diluted EPS (Cont. Ops) $0.12 $0.09 $0.35 $0.40 $0.25
Weighted Average Basic Share $13.6M $16.7M $16.6M $16.6M $16.6M
Weighted Average Diluted Share $13.6M $16.7M $16.6M $16.6M $16.6M
 
EBITDA $3.5M $4.7M $10.8M $11.1M $11.3M
EBIT $2.3M $2.9M $8.8M $8.8M $7.5M
 
Revenue (Reported) $39.6M $68.4M $104.9M $104.7M $130.1M
Operating Income (Reported) $2.3M $2.9M $8.8M $8.8M $7.5M
Operating Income (Adjusted) $2.3M $2.9M $8.8M $8.8M $7.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $122.5M $197.6M $304.1M $351.9M $411M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $109.5M $175.2M $267.3M $301.9M $372.2M
Gross Profit $12.9M $22.4M $36.8M $50M $38.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.8M $15.9M $23.8M $30.1M $34.6M
Other Inc / (Exp) $622.9K $507.5K -$253.1K $15.9M --
Operating Expenses $13.7M $15.8M $23.8M $30.1M $34.6M
Operating Income -$742.6K $6.6M $13M $19.8M $4.2M
 
Net Interest Expenses $557.3K $1.1M $2.4M $2.2M $3.2M
EBT. Incl. Unusual Items $9.1M $5.9M $10.4M $33.5M $864.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29.1K $2.3M $3M $8.4M $484.6K
Net Income to Company -$887.5K $3.8M $7.4M $25.1M $379.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.1M $3.7M $7.4M $25.1M $379.7K
 
Basic EPS (Cont. Ops) $0.65 $0.22 $0.45 $1.52 $0.03
Diluted EPS (Cont. Ops) $0.51 $0.22 $0.45 $1.51 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.9M $12.7M $20.8M $28.8M $17.2M
EBIT -$742.6K $6.6M $13M $19.8M $4.2M
 
Revenue (Reported) $122.5M $197.6M $304.1M $351.9M $411M
Operating Income (Reported) -$742.6K $6.6M $13M $19.8M $4.2M
Operating Income (Adjusted) -$742.6K $6.6M $13M $19.8M $4.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $197.6M $304.1M $351.9M $411M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $175.2M $267.3M $301.9M $372.2M --
Gross Profit $22.4M $36.8M $50M $38.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.9M $23.8M $30.1M $34.6M --
Other Inc / (Exp) $507.5K -$253.1K $15.9M -$56.9K --
Operating Expenses $15.8M $23.8M $30.1M $34.6M --
Operating Income $6.6M $13M $19.8M $4.2M --
 
Net Interest Expenses $1.1M $2.4M $2.2M $3.2M --
EBT. Incl. Unusual Items $5.9M $10.4M $33.5M $864.3K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $3M $8.4M $484.7K --
Net Income to Company $3.8M $7.4M $25.1M $379.7K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M $7.4M $25.1M $379.7K --
 
Basic EPS (Cont. Ops) $0.22 $0.45 $1.52 $0.03 --
Diluted EPS (Cont. Ops) $0.22 $0.45 $1.51 $0.02 --
Weighted Average Basic Share $65.6M $66.5M $66.3M $66.5M --
Weighted Average Diluted Share $65.6M $66.5M $66.3M $66.7M --
 
EBITDA $12.7M $20.8M $28.8M $17.2M --
EBIT $6.6M $13M $19.8M $4.2M --
 
Revenue (Reported) $197.6M $304.1M $351.9M $411M --
Operating Income (Reported) $6.6M $13M $19.8M $4.2M --
Operating Income (Adjusted) $6.6M $13M $19.8M $4.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $10.3M $9.2M $16.4M $12.9M $12.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.7M $59M $74.7M $92.4M $126.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5M $3.9M $3.5M $4.1M --
Total Current Assets $43M $70.4M $95.2M $110.4M $144.9M
 
Property Plant And Equipment $23M $34.3M $39.9M $40.7M $55.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $4.1M $4.1M $4.1M --
Other Intangibles $2.4M $3.9M $3.4M $3.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $73.1M $115.9M $144.4M $160.7M $220M
 
Accounts Payable $7.3M $20.3M $22M $23.7M $30.7M
Accrued Expenses $5.6M $11.3M $13.1M $13.9M --
Current Portion Of Long-Term Debt $18.4M $27.2M $26M $16.7M --
Current Portion Of Capital Lease Obligations -- $588.7K $1.1M $907.5K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34.5M $65.4M $79.9M $74.2M $98M
 
Long-Term Debt $9M $14.5M $21.1M $18.8M $51.2M
Capital Leases -- -- -- -- --
Total Liabilities $48.4M $87.6M $109.8M $102M $160.8M
 
Common Stock $1.5K $1.8K $1.8K $1.8K $1.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $24.7M $28.2M $34.6M $58.7M $59.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.7M $28.2M $34.6M $58.7M $59.2M
 
Total Liabilities and Equity $73.1M $115.9M $144.4M $160.7M $220M
Cash and Short Terms $10.3M $9.2M $16.4M $12.9M $12.2M
Total Debt $12.4M $18.6M $27.3M $25.2M $62.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.2M $9.2M $16.4M $12.9M $12.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.7M $59M $74.7M $92.4M $126.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5M $3.9M $3.5M $4.1M --
Total Current Assets $43M $70.4M $95.2M $110.4M $144.9M
 
Property Plant And Equipment $23M $34.3M $39.9M $40.7M $55.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $4.1M $4.1M $4.1M --
Other Intangibles $2.4M $3.9M $3.4M $3.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $73.1M $115.9M $144.4M $160.7M $220M
 
Accounts Payable $7.3M $20.3M $22M $23.7M $30.7M
Accrued Expenses $5.6M $11.3M $13.1M $13.9M --
Current Portion Of Long-Term Debt $18.4M $27.2M $26M $16.7M --
Current Portion Of Capital Lease Obligations -- $588.7K $1.1M $907.5K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $24.5M $65.4M $79.9M $74.2M $98M
 
Long-Term Debt $9M $14.5M $21.1M $18.8M $51.2M
Capital Leases -- -- -- -- --
Total Liabilities $38.4M $87.6M $109.8M $102M $160.8M
 
Common Stock $1.5K $1.8K $1.8K $1.8K $1.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $34.6M $28.2M $34.6M $58.7M $59.2M
 
Total Liabilities and Equity $73.1M $115.9M $144.4M $160.7M $220M
Cash and Short Terms $8.2M $9.2M $16.4M $12.9M $12.2M
Total Debt $12.4M $18.6M $27.3M $25.2M $62.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$887.5K $3.8M $7.4M $25.1M $379.7K
Depreciation & Amoritzation $4.9M $6.1M $7.8M $9M $13M
Stock-Based Compensation -- -- -- $35.6K --
Change in Accounts Receivable -$4M -$27.8M -$16.2M -$18.9M -$22.8M
Change in Inventories -- -- -- -- --
Cash From Operations $798.9K $8.3M $21.1M $18.7M $4.1M
 
Capital Expenditures $6M $5.3M $10.8M $9.1M $6.4M
Cash Acquisitions $3.4M $4M -- -- $24.3M
Cash From Investing -$8.7M -$8.3M -$10.2M -$8M -$29.4M
 
Dividends Paid (Ex Special Dividend) $309K -- $833.4K $994K $1.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $4.4M -- --
Long-Term Debt Repaid -$2.8M -$4.3M -$5.2M -$13.2M --
Repurchase of Common Stock -- $1.2M $219.6K $41.4K $844.2K
Other Financing Activities -- -- -- -- --
Cash From Financing $4.9M -$805.4K -$1.9M -$14.2M $24.6M
 
Beginning Cash (CF) $10.3M $9.2M $16.4M $12.9M $12.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M -$799.3K $9M -$3.5M -$684.6K
Ending Cash (CF) $7.3M $8.4M $25.4M $9.4M $11.6M
 
Levered Free Cash Flow -$5.2M $3M $10.2M $9.6M -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.2M $1.6M $5.7M $6.7M $4.2M
Depreciation & Amoritzation $1.4M $1.8M $2M $2.3M $3.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.6M -$19.8M -$7.3M -$11.5M -$26M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6M -$2.3M $10.8M -$847.5K -$9.3M
 
Capital Expenditures -$1.3M $636.5K $2.3M $2.4M -$2.7M
Cash Acquisitions -- $4M -- -- $3.5M
Cash From Investing $1.4M -$4.3M -$2.2M -$2.3M -$267.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $501.6K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.3M -- --
Long-Term Debt Repaid -$767.9K -$957.2K -$1.2M -$8.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.9M $8.6M -$1.1M $1.6M $6.5M
 
Beginning Cash (CF) $8.2M $9.2M $16.4M $12.9M $12.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M $2M $7.4M -$1.6M -$3.1M
Ending Cash (CF) $14.2M $11.3M $23.8M $11.3M $9.1M
 
Levered Free Cash Flow $4M -$3M $8.4M -$3.2M -$6.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$887.5K $3.8M $7.4M $25.1M $379.7K
Depreciation & Amoritzation $4.9M $6.1M $7.8M $9M $13M
Stock-Based Compensation -- -- -- $35.6K --
Change in Accounts Receivable -$4M -$27.8M -$16.2M -$18.9M -$22.8M
Change in Inventories -- -- -- -- --
Cash From Operations $798.9K $8.3M $21.1M $18.7M $4.1M
 
Capital Expenditures $6M $5.3M $10.8M $9.1M $6.4M
Cash Acquisitions $3.4M $4M -- -- $24.3M
Cash From Investing -$8.7M -$8.3M -$10.2M -$8M -$29.4M
 
Dividends Paid (Ex Special Dividend) $309K -- $833.4K $994K $1.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $4.4M -- --
Long-Term Debt Repaid -$2.8M -$4.3M -$5.2M -$13.2M --
Repurchase of Common Stock -- $1.2M $219.6K $41.4K $844.2K
Other Financing Activities -- -- -- -- --
Cash From Financing $4.9M -$805.4K -$1.9M -$14.2M $24.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M -$799.3K $9M -$3.5M -$684.6K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.2M $3M $10.2M $9.6M -$2.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $3.8M $7.4M $25.1M $379.7K --
Depreciation & Amoritzation $6.1M $7.8M $9M $13M --
Stock-Based Compensation -- -- $35.6K $58.9K --
Change in Accounts Receivable -$27.8M -$16.2M -$18.9M -$22.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $8.3M $21.1M $18.7M $4.1M --
 
Capital Expenditures $5.3M $10.8M $9.1M $6.4M --
Cash Acquisitions $4M -- -- $24.3M --
Cash From Investing -$8.3M -$10.2M -$8M -$29.4M --
 
Dividends Paid (Ex Special Dividend) -- $833.4K $994K $1.5M --
Special Dividend Paid -- $50K -- -- --
Long-Term Debt Issued -- $4.4M -- $19.7M --
Long-Term Debt Repaid -$4.3M -$5.2M -$13.2M -$6.8M --
Repurchase of Common Stock $1.2M $219.7K $41.4K $844.2K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$805.5K -$1.9M -$14.2M $24.6M --
 
Beginning Cash (CF) $34.1M $44.6M $50.8M $57.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$799.3K $9M -$3.5M -$684.6K --
Ending Cash (CF) $33.3M $53.6M $47.3M $57.2M --
 
Levered Free Cash Flow $3M $10.2M $9.6M -$2.2M --

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