Financhill
Buy
94

EVER Quote, Financials, Valuation and Earnings

Last price:
$27.62
Seasonality move :
21.68%
Day range:
$27.40 - $28.00
52-week range:
$16.63 - $30.03
Dividend yield:
0%
P/E ratio:
19.43x
P/S ratio:
1.62x
P/B ratio:
5.71x
Volume:
429.3K
Avg. volume:
532.9K
1-year change:
51.66%
Market cap:
$999.6M
Revenue:
$500.2M
EPS (TTM):
$1.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $346.9M $418.5M $404.1M $287.9M $500.2M
Revenue Growth (YoY) 39.44% 20.63% -3.44% -28.76% 73.73%
 
Cost of Revenues $21.4M $23.9M $24M $22.5M $20.9M
Gross Profit $325.6M $394.6M $380.1M $265.5M $479.3M
Gross Profit Margin 93.84% 94.28% 94.07% 92.2% 95.82%
 
R&D Expenses $29.7M $35.7M $31.7M $27.6M $29.6M
Selling, General & Admin $305.3M $379.7M $377.4M $266.4M $418M
Other Inc / (Exp) -$2M -$1.1M $4.2M -$23.4M $178K
Operating Expenses $335M $415.4M $409.1M $294M $447.5M
Operating Income -$9.4M -$20.9M -$28.9M -$28.6M $31.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.2M -$21.9M -$24.4M -$50.7M $34M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.5M -- $577K $1.8M
Net Income to Company -$11.2M -$19.4M -$24.4M -$51.3M $32.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.2M -$19.4M -$24.4M -$51.3M $32.2M
 
Basic EPS (Cont. Ops) -$0.41 -$0.67 -$0.77 -$1.54 $0.92
Diluted EPS (Cont. Ops) -$0.41 -$0.67 -$0.77 -$1.54 $0.88
Weighted Average Basic Share $27.3M $29.1M $31.6M $33.4M $35M
Weighted Average Diluted Share $27.3M $29.1M $31.6M $33.4M $36.6M
 
EBITDA -$6.1M -$15.8M -$23.1M -$22.4M $37.4M
EBIT -$9.4M -$20.9M -$28.9M -$28.6M $31.8M
 
Revenue (Reported) $346.9M $418.5M $404.1M $287.9M $500.2M
Operating Income (Reported) -$9.4M -$20.9M -$28.9M -$28.6M $31.8M
Operating Income (Adjusted) -$9.4M -$20.9M -$28.9M -$28.6M $31.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $107.6M $103.2M $55M $144.5M $173.9M
Revenue Growth (YoY) 19.55% -4.04% -46.71% 162.73% 20.35%
 
Cost of Revenues $6M $5.9M $6.2M $5.5M $4.7M
Gross Profit $101.6M $97.3M $48.9M $139.1M $169.2M
Gross Profit Margin 94.43% 94.31% 88.82% 96.23% 97.29%
 
R&D Expenses $9.3M $7.8M $6.3M $8M $7.9M
Selling, General & Admin $99.3M $96.2M $52.2M $119.4M $143.7M
Other Inc / (Exp) -$825K $122K -$19.7M $53K --
Operating Expenses $108.5M $104M $58.5M $127.4M $151.7M
Operating Income -$7M -$6.7M -$9.7M $11.7M $17.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.8M -$6.5M -$29M $12.3M $18.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -- $236K $719K -$345K
Net Income to Company -$5.3M -$6.5M -$29.2M $11.6M $18.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M -$6.5M -$29.2M $11.6M $18.9M
 
Basic EPS (Cont. Ops) -$0.18 -$0.20 -$0.87 $0.33 $0.52
Diluted EPS (Cont. Ops) -$0.18 -$0.20 -$0.87 $0.31 $0.50
Weighted Average Basic Share $29.3M $32M $33.5M $35.2M $36.2M
Weighted Average Diluted Share $29.3M $32M $33.5M $37.2M $37.7M
 
EBITDA -$5.7M -$5.3M -$7.4M $13.3M $18.4M
EBIT -$7M -$6.7M -$9.7M $11.7M $17.5M
 
Revenue (Reported) $107.6M $103.2M $55M $144.5M $173.9M
Operating Income (Reported) -$7M -$6.7M -$9.7M $11.7M $17.5M
Operating Income (Adjusted) -$7M -$6.7M -$9.7M $11.7M $17.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $413.7M $417.9M $320.5M $408.4M $644.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.4M $24.1M $23.5M $20.5M $20.4M
Gross Profit $390.3M $393.8M $297M $388M $624.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35M $33.1M $29.1M $27.9M $30.8M
Selling, General & Admin $369.8M $389.9M $297.7M $347.2M $533.5M
Other Inc / (Exp) -$2.8M $4.7M -$24.1M $184K --
Operating Expenses $404.8M $423.1M $326.8M $375M $564.3M
Operating Income -$14.5M -$29.3M -$29.8M $12.9M $60M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$17.2M -$24.4M -$52.8M $14.9M $55M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -- $600K $1.4M $1.1M
Net Income to Company -$14.7M -$24.4M -$53.4M $13.5M $53.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.7M -$24.4M -$53.4M $13.5M $53.9M
 
Basic EPS (Cont. Ops) -$0.51 -$0.79 -$1.61 $0.38 $1.50
Diluted EPS (Cont. Ops) -$0.51 -$0.79 -$1.61 $0.35 $1.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.7M -$23.5M -$23.2M $18.1M $64.5M
EBIT -$14.5M -$29.3M -$29.8M $12.9M $60M
 
Revenue (Reported) $413.7M $417.9M $320.5M $408.4M $644.7M
Operating Income (Reported) -$14.5M -$29.3M -$29.8M $12.9M $60M
Operating Income (Adjusted) -$14.5M -$29.3M -$29.8M $12.9M $60M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $316.4M $315.8M $232.2M $352.7M $497.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.8M $17.9M $17.5M $15.5M $14.9M
Gross Profit $298.7M $297.9M $214.7M $337.2M $482.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.9M $24.3M $21.6M $21.9M $23.2M
Selling, General & Admin $284.3M $294.5M $214.9M $295.6M $411.1M
Other Inc / (Exp) -$1.1M $4.8M -$23.4M $154K -$8.3M
Operating Expenses $311.1M $318.8M $236.5M $317.5M $434.3M
Operating Income -$12.4M -$20.9M -$21.8M $19.7M $47.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.5M -$15.9M -$44.3M $21.3M $42.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -- $600K $1.4M $702K
Net Income to Company -$11M -$15.9M -$44.9M $19.9M $41.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M -$15.9M -$44.9M $19.9M $41.6M
 
Basic EPS (Cont. Ops) -$0.38 -$0.51 -$1.35 $0.57 $1.15
Diluted EPS (Cont. Ops) -$0.38 -$0.51 -$1.35 $0.54 $1.10
Weighted Average Basic Share $86.6M $94.1M $99.6M $104.5M $108.4M
Weighted Average Diluted Share $86.6M $94.1M $99.6M $109.5M $113.4M
 
EBITDA -$8.8M -$16.6M -$16.7M $23.8M $50.9M
EBIT -$12.4M -$20.9M -$21.8M $19.7M $47.9M
 
Revenue (Reported) $316.4M $315.8M $232.2M $352.7M $497.2M
Operating Income (Reported) -$12.4M -$20.9M -$21.8M $19.7M $47.9M
Operating Income (Adjusted) -$12.4M -$20.9M -$21.8M $19.7M $47.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42.9M $34.9M $30.8M $38M $102.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $46.1M $35.7M $43.1M $25.5M $64.4M
Inventory -- -- -- -- --
Prepaid Expenses $4.6M -- -- -- --
Other Current Assets -- $4.9M $7M $5.8M $5.3M
Total Current Assets $97.4M $84.7M $81M $69.2M $171.8M
 
Property Plant And Equipment $15.8M $13.1M $12.2M $7.3M $9.6M
Long-Term Investments $300K $300K $33.4M $7.6M $4.1M
Goodwill $9.8M $21.5M $21.5M $21.5M $21.5M
Other Intangibles $3.4M $10.2M $8M $5.2M $3.3M
Other Long-Term Assets $708K $681K $450K $29K $320K
Total Assets $129.1M $143.6M $156.5M $110.9M $211.7M
 
Accounts Payable $33M $29.6M $30.7M $17.2M $60M
Accrued Expenses $2.6M $5.7M $4M $2.3M $2.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.6M $2.7M $2.9M $2.1M $1.1M
Other Current Liabilities $2.7M $3.2M $1.7M $1.3M $2.1M
Total Current Liabilities $46.8M $47.4M $45.4M $29.9M $72.6M
 
Long-Term Debt $8.1M $5.5M $3.5M $70K $2.5M
Capital Leases -- -- -- -- --
Total Liabilities $58.1M $58.5M $49M $30M $76.3M
 
Common Stock $28K $30K $32K $35K $36K
Other Common Equity Adj -$7K $10K -$6K $29K --
Common Equity $71M $85.1M $107.5M $80.9M $135.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $71M $85.1M $107.5M $80.9M $135.4M
 
Total Liabilities and Equity $129.1M $143.6M $156.5M $110.9M $211.7M
Cash and Short Terms $42.9M $34.9M $30.8M $38M $102.1M
Total Debt $8.1M $5.5M $3.5M $70K $2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $41.8M $36.6M $39M $82.8M $145.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.5M $50.6M $27M $51.6M $68.2M
Inventory -- -- -- -- --
Prepaid Expenses $5.5M $5.3M -- -- --
Other Current Assets -- -- $4.1M $5.5M --
Total Current Assets $97.8M $92.5M $70.1M $139.9M $224M
 
Property Plant And Equipment $13.9M $12.7M $7.7M $10.3M $10.3M
Long-Term Investments $250K $28.2M $8.7M $4.9M --
Goodwill $21.7M $21.5M $21.5M $21.5M --
Other Intangibles $10.9M $8.5M $5.5M $3.7M --
Other Long-Term Assets $4.3M $450K $414K $320K --
Total Assets $148.5M $163.8M $114M $180.5M $256.1M
 
Accounts Payable $25.1M $37.1M $20.6M $47M $67.9M
Accrued Expenses $13.2M $2.8M $1.6M $3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.8M $3M $2.7M $1.2M --
Other Current Liabilities $4.4M $4M $2M $1.8M --
Total Current Liabilities $49.9M $51.9M $32M $60M $79.5M
 
Long-Term Debt $6.2M $4.2M $120K $2.9M $1.6M
Capital Leases -- -- -- -- --
Total Liabilities $62.5M $56.6M $32.1M $62.8M $81.1M
 
Common Stock $29K $32K $34K $36K $36K
Other Common Equity Adj $5K -$41K -$6K $105K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $86M $107.2M $81.9M $117.7M $174.9M
 
Total Liabilities and Equity $148.5M $163.8M $114M $180.5M $256.1M
Cash and Short Terms $41.8M $36.6M $39M $82.8M $145.8M
Total Debt $6.2M $4.2M $120K $2.9M $1.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.2M -$19.4M -$24.4M -$51.3M $32.2M
Depreciation & Amoritzation $3.4M $5.1M $5.8M $6.2M $5.7M
Stock-Based Compensation $24.2M $30M $29M $24.1M $20.6M
Change in Accounts Receivable -$14M $10.5M $5.4M $8.2M -$40.2M
Change in Inventories -- -- -- -- --
Cash From Operations $10.7M $7.2M -$15.8M -$2.8M $66.6M
 
Capital Expenditures $3.8M $2.9M $4.3M $3.8M $4.1M
Cash Acquisitions $14.9M $16M -- -- --
Cash From Investing -$18.8M -$18.8M -$4.3M $9.4M -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$100K -$402K -$1.8M
Cash From Financing $4.9M $3.6M $15.8M $577K $1.7M
 
Beginning Cash (CF) $42.9M $34.9M $30.8M $38M $102.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.2M -$8M -$4.3M $7.1M $64.2M
Ending Cash (CF) $39.7M $26.8M $26.5M $45.1M $166.3M
 
Levered Free Cash Flow $6.8M $4.3M -$20.1M -$6.7M $62.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.3M -$6.5M -$29.2M $11.6M $18.9M
Depreciation & Amoritzation $1.3M $1.4M $2.3M $1.6M $811K
Stock-Based Compensation $8.3M $7.2M $5.6M $5.4M $6.7M
Change in Accounts Receivable $1.4M -$3.9M -$63K -$219K -$13.2M
Change in Inventories -- -- -- -- --
Cash From Operations $2.8M -$3.5M -$4.1M $23.6M $19.8M
 
Capital Expenditures $965K $1.2M $966K $1.5M $1.3M
Cash Acquisitions $16M -- -- -- --
Cash From Investing -$16.9M -$1.2M $12.2M -$1.5M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $21M
Other Financing Activities -- -$28K -$67K -$507K --
Cash From Financing $1.4M $94K -$67K -$219K -$20.9M
 
Beginning Cash (CF) $41.8M $36.6M $39M $82.8M $145.8M
Foreign Exchange Rate Adjustment -$7K -$22K -$13K $16K -$5K
Additions / Reductions -$12.7M -$4.7M $8M $21.9M -$2.4M
Ending Cash (CF) $29M $31.9M $47M $104.8M $143.3M
 
Levered Free Cash Flow $1.8M -$4.8M -$5.1M $22.1M $18.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.7M -$24.4M -$53.4M $13.5M $53.9M
Depreciation & Amoritzation $4.8M $5.8M $6.6M $5.2M $4.5M
Stock-Based Compensation $29.1M $29.4M $25.9M $20.1M $24M
Change in Accounts Receivable -$3M $4M $17.5M -$26.1M -$19.9M
Change in Inventories -- -- -- -- --
Cash From Operations $10.8M -$17.8M -$6.9M $45.6M $88.5M
 
Capital Expenditures $3.4M $3.8M $4.1M $4M $4.9M
Cash Acquisitions $16M -- -- -- --
Cash From Investing -$19.3M -$3.8M $9.1M -$4M -$4.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $21M
Other Financing Activities -- -- -$320K -$1.5M --
Cash From Financing $4.4M $16.2M $232K $2.1M -$20.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M -$5.4M $2.5M $43.8M $62.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.4M -$21.6M -$11M $41.7M $83.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11M -$15.9M -$44.9M $19.9M $41.6M
Depreciation & Amoritzation $3.6M $4.3M $5.1M $4.1M $3M
Stock-Based Compensation $23M $22.4M $19.3M $15.3M $18.7M
Change in Accounts Receivable $1.7M -$4.9M $7.3M -$27.1M -$6.8M
Change in Inventories -- -- -- -- --
Cash From Operations $14M -$10.9M -$2M $46.4M $68.4M
 
Capital Expenditures $2.3M $3.2M $3M $3.1M $3.9M
Cash Acquisitions $16M -- -- -- --
Cash From Investing -$18.2M -$3.2M $10.2M -$3.1M -$3.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $21M
Other Financing Activities -- -$79K -$299K -$1.4M -$2.3M
Cash From Financing $3.1M $15.7M $41K $1.6M -$20.8M
 
Beginning Cash (CF) $143.2M $124M $98.9M $192.4M $418.9M
Foreign Exchange Rate Adjustment -$6K -$49K $3K $12K $2K
Additions / Reductions -$1.1M $1.5M $8.2M $44.9M $43.7M
Ending Cash (CF) $142.1M $125.4M $107.1M $237.3M $462.6M
 
Levered Free Cash Flow $11.8M -$14.1M -$5M $43.3M $64.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

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…

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 8

SMX (Security Matters) Plc [SMX] is down 62.68% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.8% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.82% over the past day.

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

Show me the best stock