Financhill
Buy
65

ESQ Quote, Financials, Valuation and Earnings

Last price:
$103.56
Seasonality move :
5.92%
Day range:
$103.37 - $105.25
52-week range:
$68.90 - $107.25
Dividend yield:
0.68%
P/E ratio:
18.24x
P/S ratio:
5.70x
P/B ratio:
3.18x
Volume:
27.8K
Avg. volume:
66.7K
1-year change:
30.57%
Market cap:
$888.8M
Revenue:
$138.3M
EPS (TTM):
$5.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $53.3M $65.9M $85.8M $117.6M $138.3M
Revenue Growth (YoY) 9.92% 23.6% 30.34% 37.05% 17.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- $4M --
Operating Expenses -$17.2M -$22.7M -$38.8M -$55.9M -$59.3M
Operating Income $17.2M $22.7M $38.8M $55.9M $59.3M
 
Net Interest Expenses $5K $3K $4K $4K $4K
EBT. Incl. Unusual Items $17.2M $22.7M $38.8M $55.9M $59.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $4.8M $10.3M $14.9M $15.6M
Net Income to Company $12.6M $17.9M $28.5M $41M $43.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.6M $17.9M $28.5M $41M $43.7M
 
Basic EPS (Cont. Ops) $1.70 $2.40 $3.73 $5.31 $5.58
Diluted EPS (Cont. Ops) $1.65 $2.26 $3.47 $4.91 $5.14
Weighted Average Basic Share $7.4M $7.5M $7.6M $7.7M $7.8M
Weighted Average Diluted Share $7.6M $7.9M $8.2M $8.3M $8.5M
 
EBITDA -- -- -- -- --
EBIT $18.4M $23.5M $40.4M $64M $72.7M
 
Revenue (Reported) $53.3M $65.9M $85.8M $117.6M $138.3M
Operating Income (Reported) $17.2M $22.7M $38.8M $55.9M $59.3M
Operating Income (Adjusted) $18.4M $23.5M $40.4M $64M $72.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.8M $22.4M $30.4M $35.2M $42.4M
Revenue Growth (YoY) 25.57% 33.28% 35.96% 15.6% 20.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$14K -- --
Operating Expenses -$3.5M -$10.5M -$13.3M -$15.6M -$17.5M
Operating Income $3.5M $10.5M $13.3M $15.6M $17.5M
 
Net Interest Expenses $1K $1K $1K $1K $1K
EBT. Incl. Unusual Items $3.5M $10.5M $13.3M $15.6M $17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $932K $2.8M $3.5M $4.2M $3.4M
Net Income to Company $2.5M $7.7M $9.8M $11.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5M $7.7M $9.8M $11.4M $14.1M
 
Basic EPS (Cont. Ops) $0.34 $1.01 $1.27 $1.45 $1.74
Diluted EPS (Cont. Ops) $0.32 $0.94 $1.17 $1.34 $1.62
Weighted Average Basic Share $7.5M $7.6M $7.7M $7.8M $8.1M
Weighted Average Diluted Share $7.9M $8.2M $8.4M $8.5M $8.7M
 
EBITDA -- -- -- -- --
EBIT $3.7M $10.9M $15.5M $18.8M $22.3M
 
Revenue (Reported) $16.8M $22.4M $30.4M $35.2M $42.4M
Operating Income (Reported) $3.5M $10.5M $13.3M $15.6M $17.5M
Operating Income (Adjusted) $3.7M $10.9M $15.5M $18.8M $22.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $63.6M $77.1M $111.6M $133.1M $157.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $4M -- --
Operating Expenses -$20.4M -$34M -$54.7M -$57.1M -$62.9M
Operating Income $20.4M $34M $54.7M $57.1M $62.9M
 
Net Interest Expenses $4K $4K $4K $4K $4K
EBT. Incl. Unusual Items $20.4M $34M $54.7M $57.1M $63.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $7.8M $14.5M $15.4M $14.8M
Net Income to Company $15.1M $26.1M $40.2M $41.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M $26.1M $40.2M $41.8M $49.1M
 
Basic EPS (Cont. Ops) $2.00 $3.38 $5.23 $5.37 $6.14
Diluted EPS (Cont. Ops) $1.92 $3.20 $4.84 $4.96 $5.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $21.2M $35.1M $60.7M $69.6M $80.8M
 
Revenue (Reported) $63.6M $77.1M $111.6M $133.1M $157.1M
Operating Income (Reported) $20.4M $34M $54.7M $57.1M $62.9M
Operating Income (Adjusted) $21.2M $35.1M $60.7M $69.6M $80.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.8M $60.1M $85.8M $101.3M $120.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $4M -- --
Operating Expenses -$15.1M -$26.4M -$42.3M -$43.6M -$48.2M
Operating Income $15.1M $26.4M $42.3M $43.6M $48.2M
 
Net Interest Expenses $3K $3K $3K $3K $3K
EBT. Incl. Unusual Items $15.1M $26.4M $42.3M $43.6M $48.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $7M $11.2M $11.7M $10.9M
Net Income to Company $11.2M $19.4M $31.1M $31.9M $23.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.2M $19.4M $31.1M $31.9M $37.4M
 
Basic EPS (Cont. Ops) $1.50 $2.54 $4.04 $4.09 $4.65
Diluted EPS (Cont. Ops) $1.42 $2.37 $3.74 $3.78 $4.32
Weighted Average Basic Share $22.3M $22.9M $23.1M $23.4M $24.1M
Weighted Average Diluted Share $23.7M $24.6M $25M $25.3M $25.9M
 
EBITDA -- -- -- -- --
EBIT $15.7M $27.3M $47.6M $53.2M $61.2M
 
Revenue (Reported) $48.8M $60.1M $85.8M $101.3M $120.1M
Operating Income (Reported) $15.1M $26.4M $42.3M $43.6M $48.2M
Operating Income (Adjusted) $15.7M $27.3M $47.6M $53.2M $61.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $65.2M $149.2M $164.1M $165.2M $126.3M
Short Term Investments $117.7M $148.4M $109.3M $122.1M $241.7M
Accounts Receivable, Net $4.5M $4.2M $5.8M $9.1M $10.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $121.4M $203.6M $219.5M $176.1M $136.5M
 
Property Plant And Equipment $5.9M $5.7M $5M $4.3M $5.6M
Long-Term Investments $2.7M $2.7M $17.9M $13.6M $12.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $939.1M $1.2B $1.4B $1.6B $1.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $352.3M $410M $463.8M $479.7M $499M
 
Long-Term Debt $2.9M $2.3M $2.1M $1.4M $2.5M
Capital Leases -- -- -- -- --
Total Liabilities $813.1M $1B $1.2B $1.4B $1.7B
 
Common Stock $78K $81K $82K $84K $85K
Other Common Equity Adj -- -- -- -- --
Common Equity $126.1M $143.7M $158.2M $198.6M $237.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $126.1M $143.7M $158.2M $198.6M $237.1M
 
Total Liabilities and Equity $939.1M $1.2B $1.4B $1.6B $1.9B
Cash and Short Terms $182.8M $297.5M $273.4M $287.3M $368.1M
Total Debt $2.9M $2.3M $2.1M $1.4M $2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $138.2M $182.1M $120.6M $147.7M $240.8M
Short Term Investments $141.7M $111.4M $114.4M $211.5M --
Accounts Receivable, Net $4.5M $5.2M $7.8M $9.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $193.6M $237.6M $130.3M $157.4M $252.4M
 
Property Plant And Equipment $5.9M $4.9M $4.4M $3.9M $6.7M
Long-Term Investments $2.7M $2.8M $13.6M $12.4M $12.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.3B $1.5B $1.8B $2.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $417M $445.7M $472.3M $539.6M $605.4M
 
Long-Term Debt $3M $2.4M $2.2M $1.5M $2.6M
Capital Leases -- -- -- -- --
Total Liabilities $986.1M $1.2B $1.3B $1.5B $1.9B
 
Common Stock $79K $81K $83K $84K $87K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $137.2M $148.5M $185.6M $232.6M $279.2M
 
Total Liabilities and Equity $1.1B $1.3B $1.5B $1.8B $2.2B
Cash and Short Terms $279.9M $293.5M $235M $359.1M --
Total Debt $3M $2.4M $2.2M $1.5M $2.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12.6M $17.9M $28.5M $41M $43.7M
Depreciation & Amoritzation $1.6M $2.2M $2.5M $2.5M $3.3M
Stock-Based Compensation $1.5M $2M $2.4M $3.2M $3.8M
Change in Accounts Receivable -$1.3M $332K -$1.6M -$3.4M -$994K
Change in Inventories -- -- -- -- --
Cash From Operations $15.6M $30.1M $38.8M $42.4M $42.2M
 
Capital Expenditures $3.1M $2.9M $1.2M $3M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$135.4M -$170.5M -$221.5M -$215.4M -$308.3M
 
Dividends Paid (Ex Special Dividend) -- -- $2.1M $3.7M $4.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$37K -$1K -$2K -$2K -$2K
Repurchase of Common Stock $567K -- -- $286K --
Other Financing Activities -- -- -$339K -$1.1M -$3.4M
Cash From Financing $123.2M $224.4M $197.7M $174.1M $227.2M
 
Beginning Cash (CF) $61.8M $65.2M $149.2M $164.1M $165.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M $84M $15M $1.1M -$38.9M
Ending Cash (CF) $65.2M $149.2M $164.1M $165.2M $126.3M
 
Levered Free Cash Flow $12.5M $27.1M $37.6M $39.4M $39.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5M $7.7M $9.8M $11.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $482K $686K $801K $933K $1.3M
Change in Accounts Receivable $18K -$534K -$823K -$542K --
Change in Inventories -- -- -- -- --
Cash From Operations $6.4M $11.9M $10.8M $10.5M $16.8M
 
Capital Expenditures $645K $369K $742K $781K $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$76.2M -$16.2M -$19.1M -$64.1M -$35M
 
Dividends Paid (Ex Special Dividend) -- $728K $848K $1.2M $1.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $62.4M $31.2M $22.8M $48.5M $96.1M
 
Beginning Cash (CF) $145.7M $155.2M $106.2M $152.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.5M $26.9M $14.4M -$5.1M $77.8M
Ending Cash (CF) $138.2M $182.1M $120.6M $147.7M --
 
Levered Free Cash Flow $5.7M $11.5M $10M $9.8M $15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.1M $26.1M $40.2M $41.8M --
Depreciation & Amoritzation $2.1M $2.4M $2.7M $3.1M --
Stock-Based Compensation $1.8M $2.3M $3M $3.7M $4.6M
Change in Accounts Receivable -$123K -$766K -$2.6M -$1.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $21.4M $37.7M $34.3M $47.1M $54.7M
 
Capital Expenditures $3.6M $1.8M $2.3M $3.2M $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$225.4M -$202.9M -$187.2M -$268.3M -$297M
 
Dividends Paid (Ex Special Dividend) -- $1.5M $3.3M $4.7M $5.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $286K -- --
Other Financing Activities -- -- -$433K -$1.2M --
Cash From Financing $231.6M $209.1M $91.4M $248.3M $335.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.6M $43.9M -$61.5M $27M $93.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.8M $36M $32M $43.9M $49.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.2M $19.4M $31.1M $31.9M $23.3M
Depreciation & Amoritzation $526K $602K $620K $745K $1.8M
Stock-Based Compensation $1.5M $1.8M $2.4M $2.9M $3.6M
Change in Accounts Receivable $67K -$1M -$2M -$582K -$967K
Change in Inventories -- -- -- -- --
Cash From Operations $22.7M $30.4M $25.9M $30.5M $43M
 
Capital Expenditures $2.3M $1.1M $2.2M $2.4M $4.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$122.6M -$155.1M -$120.8M -$173.7M -$162.5M
 
Dividends Paid (Ex Special Dividend) -- $1.5M $2.6M $3.5M $4.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1K -$1K -$1K -$1K -$1K
Repurchase of Common Stock -- -- $286K -- --
Other Financing Activities -- -$59K -$153K -$299K --
Cash From Financing $173M $157.7M $51.4M $125.6M $233.9M
 
Beginning Cash (CF) $298.8M $453.3M $474.1M $476.2M $299.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.1M $33M -$43.5M -$17.5M $114.4M
Ending Cash (CF) $371.9M $486.3M $430.6M $458.6M $336M
 
Levered Free Cash Flow $20.4M $29.2M $23.7M $28.2M $38.2M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock