Financhill
Buy
73

EWCZ Quote, Financials, Valuation and Earnings

Last price:
$5.96
Seasonality move :
10.62%
Day range:
$5.23 - $6.17
52-week range:
$4.80 - $16.07
Dividend yield:
0%
P/E ratio:
26.83x
P/S ratio:
1.33x
P/B ratio:
3.99x
Volume:
1.2M
Avg. volume:
1.1M
1-year change:
-57.78%
Market cap:
$275.7M
Revenue:
$221M
EPS (TTM):
$0.23
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $154.2M $103.4M $178.7M $207.4M $221M
Revenue Growth (YoY) -- -32.94% 72.79% 16.05% 6.59%
 
Cost of Revenues $40.9M $35.5M $46.8M $59.2M $62.6M
Gross Profit $113.3M $67.9M $131.8M $148.1M $158.4M
Gross Profit Margin 73.48% 65.66% 73.79% 71.44% 71.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.1M $50.5M $86.6M $87.6M $93.4M
Other Inc / (Exp) -$20.5M -$1M -$530K -$56.2M $405K
Operating Expenses $101.6M $70.1M $106.9M $107.8M $113.5M
Operating Income $11.7M -$2.2M $24.9M $40.3M $44.9M
 
Net Interest Expenses $15.5M $18.3M $20.3M $23.6M $26.7M
EBT. Incl. Unusual Items -$24.4M -$21.5M $4.1M -$39.6M $18.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $114K -$53.2M $6.2M
Net Income to Company -$24.4M -$21.5M $4M $13.6M $12.3M
 
Minority Interest in Earnings -- -- $2.9M -$6.3M -$3.4M
Net Income to Common Excl Extra Items -$24.4M -$21.5M $6.9M $7.3M $8.9M
 
Basic EPS (Cont. Ops) -- -- -$0.11 $0.19 $0.17
Diluted EPS (Cont. Ops) -- -- -$0.11 $0.19 $0.17
Weighted Average Basic Share $30.5M $30.5M $32.2M $40M $49.5M
Weighted Average Diluted Share $30.5M $30.5M $32.2M $40.2M $49.6M
 
EBITDA $6.7M $16.4M $44.7M $4.3M $65.4M
EBIT -$8.8M -$3.2M $24.4M -$16M $45.3M
 
Revenue (Reported) $154.2M $103.4M $178.7M $207.4M $221M
Operating Income (Reported) $11.7M -$2.2M $24.9M $40.3M $44.9M
Operating Income (Adjusted) -$8.8M -$3.2M $24.4M -$16M $45.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $30.5M $49M $55M $55.7M $55.4M
Revenue Growth (YoY) -- 60.96% 12.31% 1.22% -0.52%
 
Cost of Revenues $15.4M $12.8M $16.3M $15.7M $15M
Gross Profit $15M $36.2M $38.7M $40M $40.4M
Gross Profit Margin 49.35% 73.83% 70.36% 71.78% 72.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $31.1M $22.1M $22.5M $25.9M
Other Inc / (Exp) -- -- $516K -$36K -$283K
Operating Expenses $17M $35.9M $27.1M $27.6M $31M
Operating Income -$1.9M $243K $11.6M $12.4M $9.5M
 
Net Interest Expenses $4.6M $9.5M $6.8M $6.5M $6.3M
EBT. Incl. Unusual Items -$6.5M -$9.3M $5.3M $5.9M $2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $37K $1.8M $818K
Net Income to Company -$6.5M -$9.3M $5.3M $4M $1.9M
 
Minority Interest in Earnings -- $5.2M -$1.8M -$1.2M -$550K
Net Income to Common Excl Extra Items -$6.5M -$4M $3.5M $2.9M $1.5M
 
Basic EPS (Cont. Ops) -- -$0.18 $0.09 $0.06 $0.03
Diluted EPS (Cont. Ops) -- -$0.18 $0.08 $0.06 $0.03
Weighted Average Basic Share $30.5M $31.4M $39.8M $50.3M $46.4M
Weighted Average Diluted Share $30.5M $31.4M $62.8M $50.4M $46.4M
 
EBITDA $3.1M $5.1M $17.2M $17.7M $14.4M
EBIT -$1.9M $243K $12.1M $12.4M $9.2M
 
Revenue (Reported) $30.5M $49M $55M $55.7M $55.4M
Operating Income (Reported) -$1.9M $243K $11.6M $12.4M $9.5M
Operating Income (Adjusted) -$1.9M $243K $12.1M $12.4M $9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $162.9M $198.9M $218.2M $223.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $42M $55.7M $63.1M $60.1M
Gross Profit -- $120.9M $143.2M $155.1M $163.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $81.4M $88.2M $90.6M $95.5M
Other Inc / (Exp) -- -- -$302K -$55.2M -$802K
Operating Expenses -- $101.2M $108.5M $110.9M $115.3M
Operating Income -- $19.7M $34.8M $44.2M $48.1M
 
Net Interest Expenses $13.3M $23.7M $18M $27.3M $25.6M
EBT. Incl. Unusual Items -- -$5M $15.9M -$38.3M $21.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $197K -$49.3M $6M
Net Income to Company -- -$5M $15.8M $10.8M $15.4M
 
Minority Interest in Earnings -- $5.2M -$7.3M -$3.6M -$4.3M
Net Income to Common Excl Extra Items -- $257K $8.5M $7.3M $11.3M
 
Basic EPS (Cont. Ops) -- -$0.18 $0.24 $0.14 $0.23
Diluted EPS (Cont. Ops) -- -$0.18 $0.22 $0.14 $0.23
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $38.5M $54.2M $9.5M $67.3M
EBIT -- $18.7M $33.9M -$11M $47.3M
 
Revenue (Reported) -- $162.9M $198.9M $218.2M $223.5M
Operating Income (Reported) -- $19.7M $34.8M $44.2M $48.1M
Operating Income (Adjusted) -- $18.7M $33.9M -$11M $47.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $74.1M $133.6M $153.8M $164.7M $167.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.8M $34.3M $43.2M $47.1M $44.6M
Gross Profit $46.3M $99.3M $110.7M $117.6M $122.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.9M $65.8M $67.4M $70.4M $72.5M
Other Inc / (Exp) -- -- -$302K $756K -$451K
Operating Expenses $49.9M $81M $82.5M $85.6M $87.6M
Operating Income -$3.7M $18.2M $28.1M $32M $35M
 
Net Interest Expenses $13.3M $18.7M $16.4M $20.1M $19M
EBT. Incl. Unusual Items -$17M -$441K $11.4M $12.7M $15.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $83K $4M $3.8M
Net Income to Company -$17M -$441K $11.3M $8.5M $11.6M
 
Minority Interest in Earnings -- $5.2M -$5M -$2.3M -$3.2M
Net Income to Common Excl Extra Items -$17M $4.8M $6.4M $6.4M $8.6M
 
Basic EPS (Cont. Ops) -$0.35 -$0.18 $0.18 $0.12 $0.18
Diluted EPS (Cont. Ops) -$0.35 -$0.18 $0.16 $0.12 $0.18
Weighted Average Basic Share $91.4M $92.4M $114.7M $148.6M $143.1M
Weighted Average Diluted Share $91.4M $92.4M $138.2M $163.6M $143.3M
 
EBITDA $11.4M $33.5M $43M $48.2M $49.8M
EBIT -$3.7M $18.2M $27.8M $32.8M $34.6M
 
Revenue (Reported) $74.1M $133.6M $153.8M $164.7M $167.2M
Operating Income (Reported) -$3.7M $18.2M $28.1M $32M $35M
Operating Income (Adjusted) -$3.7M $18.2M $27.8M $32.8M $34.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10.3M $36.7M $43.3M $44.2M $52.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.8M $5.1M $6.7M $6.9M $9.3M
Inventory $22M $10.3M $19.4M $23M $20.8M
Prepaid Expenses $811K $3M $5.9M $4.9M $5.1M
Other Current Assets $2.1M $2.3M -- $698K $1.2M
Total Current Assets $42M $57.3M $75.3M $86.3M $95.5M
 
Property Plant And Equipment $4.5M $5M $3.9M $7.6M $6.3M
Long-Term Investments -- -- -- -- --
Goodwill $328.6M $328.6M $328.6M $328.6M $328.6M
Other Intangibles $198.4M $213.3M $202M $183M $164.1M
Other Long-Term Assets $3.1M $2.7M $3.7M $4.3M $3.1M
Total Assets $576.5M $606.9M $613.4M $716M $735.7M
 
Accounts Payable $3.8M $615K $7.7M $5.9M $6M
Accrued Expenses $13.8M $9M $8.6M $5.4M $5.3M
Current Portion Of Long-Term Debt $2.3M $2.4M $5.6M $4M $4M
Current Portion Of Capital Lease Obligations -- -- -- $1.3M $1.2M
Other Current Liabilities $179K $181K $182K $4.9M $9.4M
Total Current Liabilities $30M $18.4M $32M $32.8M $37.8M
 
Long-Term Debt $223M $263M $172.6M $370.9M $372M
Capital Leases -- -- -- -- --
Total Liabilities $262.2M $288.9M $272.2M $585.7M $619.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$45K -- --
Common Equity $314.3M $318M $179.4M $79M $83.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $161.9M $51.3M $33.3M
Total Equity $314.3M $318M $341.2M $130.3M $116.6M
 
Total Liabilities and Equity $576.5M $606.9M $613.4M $716M $735.7M
Cash and Short Terms $10.3M $36.7M $43.3M $44.2M $52.7M
Total Debt $225.3M $265.4M $178.2M $374.9M $376M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $25.4M $41.6M $64M $48M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $7.3M $6.3M $6.8M $7.1M
Inventory -- $18.9M $23.1M $21.7M $20.6M
Prepaid Expenses -- $3.3M $4.2M $7.3M $4.8M
Other Current Assets -- $3.9M $2.7M $964K $461K
Total Current Assets -- $58.9M $84.4M $107.3M $87.5M
 
Property Plant And Equipment -- $4M $8.2M $6.8M $5.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $328.6M $328.6M $328.6M $39.1M
Other Intangibles -- $206.7M $187.8M $168.8M $437M
Other Long-Term Assets -- $3.4M $4.8M $3.6M $2.3M
Total Assets -- $601.5M $613.8M $754.4M $708M
 
Accounts Payable -- $4.2M $5.7M $5.7M $5M
Accrued Expenses -- $8.6M $4.5M $5M $6M
Current Portion Of Long-Term Debt -- $3.4M $4M $4M $4M
Current Portion Of Capital Lease Obligations -- -- $1.4M $1.3M $1.3M
Other Current Liabilities -- $184K $885K $2.5M $2.8M
Total Current Liabilities -- $24.9M $25.7M $28.5M $27.6M
 
Long-Term Debt -- $174.8M $370.7M $371.6M $372.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $256.5M $477.6M $618.9M $610.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $193.6M $65.6M $36.1M $28.8M
Total Equity -- $345M $136.1M $135.5M $97.9M
 
Total Liabilities and Equity -- $601.5M $613.8M $754.4M $708M
Cash and Short Terms -- $25.4M $41.6M $64M $48M
Total Debt -- $178.1M $374.7M $375.6M $376.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$24.4M -$21.5M $4M $13.6M $12.3M
Depreciation & Amoritzation $15.5M $19.6M $20.3M $20.2M $20.2M
Stock-Based Compensation $1.6M $2.1M $11.1M $9M $11M
Change in Accounts Receivable $1.1M $1.7M -$2.2M -$802K -$2.7M
Change in Inventories -$5.4M $5.1M -$9.5M -$3.5M $2.3M
Cash From Operations $14.7M $1.4M $41.3M $44.4M $55.6M
 
Capital Expenditures $42.5M $36.8M $8.2M $245K $785K
Cash Acquisitions $1.8M -- -- -- --
Cash From Investing -$40.7M -$36.8M -$8.2M -$245K -$785K
 
Dividends Paid (Ex Special Dividend) -- -- -- -$205.2M -$2.8M
Special Dividend Paid
Long-Term Debt Issued $40M $42M $179.4M $384.3M --
Long-Term Debt Repaid -$5.6M -$2.4M -$270.6M -$182M -$4M
Repurchase of Common Stock -- -- -$139.3M -$10.1M -$29.9M
Other Financing Activities -$6.6M $22.3M -$9M -$23.6M -$9.6M
Cash From Financing $27.8M $61.9M -$26.6M -$36.6M -$46.4M
 
Beginning Cash (CF) $8.5M $10.3M $36.7M $43.3M $50.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M $26.5M $6.6M $7.5M $8.4M
Ending Cash (CF) $10.3M $36.7M $43.3M $50.8M $59.2M
 
Levered Free Cash Flow -$27.8M -$35.4M $33.1M $44.1M $54.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.5M -$9.3M $5.3M $4M $1.9M
Depreciation & Amoritzation $5.1M $4.9M $5.1M $5.3M $5.3M
Stock-Based Compensation $403K $7.4M $2.1M $1.7M $882K
Change in Accounts Receivable -$160K $3.1M $3.5M $2.3M $2.7M
Change in Inventories $4.8M $855K -$207K $1.8M $1.4M
Cash From Operations $10.8M $14.4M $10.3M $17.6M $14.8M
 
Capital Expenditures $1.7M $91K $61K $151K $61K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$91K -$61K -$151K -$61K
 
Dividends Paid (Ex Special Dividend) $1.7M -- -$141K -$172K -$32K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $179.4M -- -- --
Long-Term Debt Repaid -$607K -$269.3M -$1M -$1M -$1M
Repurchase of Common Stock -- -$70.5M -- -$5.6M -$20.1M
Other Financing Activities -$2M -$9.7M -$3M -$1.6M -$1.2M
Cash From Financing -$972K -$24.1M -$4.2M -$8.4M -$22.4M
 
Beginning Cash (CF) $21.2M $35.2M $42.1M $61.4M $62.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.1M -$9.9M $6.1M $9.1M -$7.6M
Ending Cash (CF) $29.4M $25.4M $48.2M $70.5M $54.5M
 
Levered Free Cash Flow $9.1M $14.3M $10.3M $17.5M $14.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$5M $15.8M $10.8M $15.4M
Depreciation & Amoritzation -- $19.8M $20.2M $20.5M $20M
Stock-Based Compensation $1.6M $8.4M $10.6M $11.1M $5.7M
Change in Accounts Receivable -- $362K $1.3M -$854K -$810K
Change in Inventories -- -$5.2M -$4.4M $1.4M $1.2M
Cash From Operations -- $30M $47.1M $55.3M $56.7M
 
Capital Expenditures $37M $7.9M $338K $876K $287K
Cash Acquisitions -- -- -- -- $135K
Cash From Investing -- -$7.9M -$338K -$876K -$152K
 
Dividends Paid (Ex Special Dividend) -- -- -$205.1M -$2.9M -$819K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$271.2M -$181M -$4M -$4M
Repurchase of Common Stock -- -$71.4M -- -- --
Other Financing Activities -- -$8.9M -$21.2M -$8.7M -$14M
Cash From Financing -- -$26.2M -$23.9M -$32M -$72.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$4M $22.8M $22.4M -$16M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $22.1M $46.7M $54.4M $56.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$17M -$441K $11.3M $8.5M $11.6M
Depreciation & Amoritzation $15M $15.3M $15.2M $15.4M $15.2M
Stock-Based Compensation $1.6M $8M $7.5M $9.5M $4.2M
Change in Accounts Receivable -$2.2M -$3.6M -$137K -$189K $1.7M
Change in Inventories $1.7M -$8.7M -$3.6M $1.3M $202K
Cash From Operations -$6.4M $22.2M $27.9M $38.9M $40M
 
Capital Expenditures $37M $8M $143K $774K $276K
Cash Acquisitions -- -- -- -- $135K
Cash From Investing -$37M -$8M -$143K -$774K -$141K
 
Dividends Paid (Ex Special Dividend) -- -- -$205.1M -$2.8M -$757K
Special Dividend Paid -- -- $3.3M -- --
Long-Term Debt Issued $42M $179.4M $384.3M -- --
Long-Term Debt Repaid -$1.8M -$270.6M -$181M -$3M -$3M
Repurchase of Common Stock -- -$71.4M -- -$6.4M -$30.1M
Other Financing Activities $22.3M -$8.9M -$21.2M -$6.2M -$10.6M
Cash From Financing $62.5M -$25.6M -$23M -$18.4M -$44.5M
 
Beginning Cash (CF) $43.4M $100.6M $129.6M $164.7M $188.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.1M -$11.4M $4.8M $19.7M -$4.7M
Ending Cash (CF) $62.5M $89.3M $134.4M $184.4M $183.5M
 
Levered Free Cash Flow -$43.4M $14.2M $27.8M $38.1M $39.7M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 5.07% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.3% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.77% over the past day.

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

Show me the best stock