Financhill
Buy
76

EZPW Quote, Financials, Valuation and Earnings

Last price:
$14.81
Seasonality move :
3.13%
Day range:
$14.32 - $15.04
52-week range:
$9.66 - $15.35
Dividend yield:
0%
P/E ratio:
12.76x
P/S ratio:
1.04x
P/B ratio:
0.98x
Volume:
723.7K
Avg. volume:
606.4K
1-year change:
29.52%
Market cap:
$806.2M
Revenue:
$1.2B
EPS (TTM):
$1.15
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $822.8M $729.6M $886.2M $1B $1.2B
Revenue Growth (YoY) -2.89% -11.33% 21.48% 18.37% 10.73%
 
Cost of Revenues $373.6M $280.1M $358.1M $439.2M $479.3M
Gross Profit $449.2M $449.5M $528.1M $609.8M $682.3M
Gross Profit Margin 54.6% 61.61% 59.6% 58.13% 58.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.1M $56.5M $64.3M $67.5M $75.6M
Other Inc / (Exp) -$57.9M $4.3M $2.6M -$31M $6M
Operating Expenses $442.1M $418M $453.9M $518.2M $569.7M
Operating Income $7.1M $31.5M $74.2M $91.6M $112.6M
 
Net Interest Expenses $19.3M $19.7M $9.2M $9M $3M
EBT. Incl. Unusual Items -$70.1M $16.1M $67.7M $51.6M $115.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $7.5M $17.6M $13.2M $32.5M
Net Income to Company -$68.5M $8.6M $50.2M $38.5M $83.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$68.5M $8.6M $50.2M $38.5M $83.1M
 
Basic EPS (Cont. Ops) -$1.24 $0.15 $0.89 $0.69 $1.51
Diluted EPS (Cont. Ops) -$1.24 $0.15 $0.70 $0.53 $1.10
Weighted Average Basic Share $55.3M $55.7M $56.5M $55.6M $54.9M
Weighted Average Diluted Share $55.3M $55.9M $82.4M $80.9M $84.4M
 
EBITDA $28.9M $117.4M $109.8M $100.2M $162.3M
EBIT -$47.6M $38.2M $77.7M $68.1M $129.2M
 
Revenue (Reported) $822.8M $729.6M $886.2M $1B $1.2B
Operating Income (Reported) $7.1M $31.5M $74.2M $91.6M $112.6M
Operating Income (Adjusted) -$47.6M $38.2M $77.7M $68.1M $129.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $178.1M $221M $264.3M $300M $320.2M
Revenue Growth (YoY) -19.92% 24.06% 19.61% 13.49% 6.73%
 
Cost of Revenues $69.7M $88.9M $111.8M $127.4M $134.8M
Gross Profit $108.4M $132.1M $152.5M $172.6M $185.4M
Gross Profit Margin 60.85% 59.78% 57.69% 57.53% 57.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.5M $15.5M $15.5M $16.5M $18.7M
Other Inc / (Exp) $1.1M $1.3M $1.8M $1.6M $489K
Operating Expenses $99.4M $109.9M $124.3M $135.7M $143.5M
Operating Income $9M $22.2M $28.2M $36.9M $41.9M
 
Net Interest Expenses $4.6M $2.1M $5.5M $801K $1.1M
EBT. Incl. Unusual Items $5.5M $21.3M $24.5M $37.7M $41.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $5.6M $7.8M $9.2M $10.4M
Net Income to Company $4.3M $15.7M $16.8M $28.5M $31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M $15.7M $16.8M $28.5M $31M
 
Basic EPS (Cont. Ops) $0.08 $0.28 $0.30 $0.52 $0.57
Diluted EPS (Cont. Ops) $0.08 $0.21 $0.25 $0.36 $0.40
Weighted Average Basic Share $55.4M $56.2M $56.3M $55.1M $54.8M
Weighted Average Diluted Share $55.4M $81.9M $83.8M $86.8M $83.3M
 
EBITDA $30M $31.4M $38.7M $49.7M $52.9M
EBIT $11M $23.8M $30.7M $41.1M $44.5M
 
Revenue (Reported) $178.1M $221M $264.3M $300M $320.2M
Operating Income (Reported) $9M $22.2M $28.2M $36.9M $41.9M
Operating Income (Adjusted) $11M $23.8M $30.7M $41.1M $44.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $778.5M $772.4M $929.6M $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $351M $299.2M $381M $454.8M $486.7M
Gross Profit $427.5M $473.2M $548.5M $629.9M $695.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.8M $59.5M $64.3M $68.6M $77.7M
Other Inc / (Exp) -$50M $4.4M $3.2M -$31.2M $4.9M
Operating Expenses $425.7M $428.5M $468.3M $529.6M $577.5M
Operating Income $1.9M $44.7M $80.3M $100.3M $117.6M
 
Net Interest Expenses $19.4M $17.2M $12.6M $4.3M $3.3M
EBT. Incl. Unusual Items -$67.6M $31.9M $70.9M $64.8M $119.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M $11.9M $19.7M $14.6M $33.6M
Net Income to Company -$65.4M $20M $51.2M $50.2M $85.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65.4M $20M $51.2M $50.2M $85.6M
 
Basic EPS (Cont. Ops) -$1.18 $0.36 $0.91 $0.91 $1.57
Diluted EPS (Cont. Ops) -$1.18 $0.29 $0.73 $0.63 $1.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $31.4M $118.7M $117.2M $111.2M $165.4M
EBIT -$45M $51.1M $84.6M $78.5M $132.6M
 
Revenue (Reported) $778.5M $772.4M $929.6M $1.1B $1.2B
Operating Income (Reported) $1.9M $44.7M $80.3M $100.3M $117.6M
Operating Income (Adjusted) -$45M $51.1M $84.6M $78.5M $132.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $178.1M $221M $264.3M $300M $320.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69.7M $88.9M $111.8M $127.4M $134.8M
Gross Profit $108.4M $132.1M $152.5M $172.6M $185.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.5M $15.5M $15.5M $16.5M $18.7M
Other Inc / (Exp) $1.1M $1.3M $1.8M $1.6M $489K
Operating Expenses $99.4M $109.9M $124.3M $135.7M $143.5M
Operating Income $9M $22.2M $28.2M $36.9M $41.9M
 
Net Interest Expenses $4.6M $2.1M $5.5M $801K $1.1M
EBT. Incl. Unusual Items $5.5M $21.3M $24.5M $37.7M $41.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $5.6M $7.8M $9.2M $10.4M
Net Income to Company $4.3M $15.7M $16.8M $28.5M $31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M $15.7M $16.8M $28.5M $31M
 
Basic EPS (Cont. Ops) $0.08 $0.28 $0.30 $0.52 $0.57
Diluted EPS (Cont. Ops) $0.08 $0.21 $0.25 $0.36 $0.40
Weighted Average Basic Share $55.4M $56.2M $56.3M $55.1M $54.8M
Weighted Average Diluted Share $55.4M $81.9M $83.8M $86.8M $83.3M
 
EBITDA $30M $31.4M $38.7M $49.7M $52.9M
EBIT $11M $23.8M $30.7M $41.1M $44.5M
 
Revenue (Reported) $178.1M $221M $264.3M $300M $320.2M
Operating Income (Reported) $9M $22.2M $28.2M $36.9M $41.9M
Operating Income (Adjusted) $11M $23.8M $30.7M $41.1M $44.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $304.5M $253.7M $206M $220.6M $170.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $27.6M $38.7M $41.9M $51.7M $60.5M
Inventory $95.9M $111M $151.6M $166.5M $191.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.6M $5.4M $8.3M $4.1M $3.4M
Total Current Assets $593.3M $610.9M $644.2M $719.7M $729M
 
Property Plant And Equipment $240.8M $254.8M $278.1M $302.5M $292.6M
Long-Term Investments $32.5M $37.7M $62M $47.2M $65.2M
Goodwill $257.6M $285.8M $286.8M $302.4M $306.5M
Other Intangibles $58.6M $62.1M $56.8M $58.2M $58.5M
Other Long-Term Assets $4.2M $4.7M $6.6M $12M $16.1M
Total Assets $1.2B $1.3B $1.3B $1.5B $1.5B
 
Accounts Payable $19.1M $22.5M $24.1M $23M $20.9M
Accrued Expenses $27M $36.7M $35.4M $35.3M $37.4M
Current Portion Of Long-Term Debt $213K -- -- $34.3M $103.1M
Current Portion Of Capital Lease Obligations $49.7M $52.3M $52.3M $57.2M $59M
Other Current Liabilities $16.1M $16.4M $15.2M $15.1M $17.6M
Total Current Liabilities $132.5M $155.1M $152.9M $192M $269.4M
 
Long-Term Debt $251M $264.2M $312.9M $325.8M $224.3M
Capital Leases -- -- -- -- --
Total Liabilities $547.9M $594.7M $655.6M $721.9M $688.7M
 
Common Stock $551K $560K $564K $549K $546K
Other Common Equity Adj -$68.1M -$58.4M -$55.7M -$32.1M -$51.5M
Common Equity $649.1M $672.2M $692.2M $745.8M $804.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $649.1M $672.2M $692.2M $745.8M $804.6M
 
Total Liabilities and Equity $1.2B $1.3B $1.3B $1.5B $1.5B
Cash and Short Terms $304.5M $253.7M $206M $220.6M $170.5M
Total Debt $251.2M $264.2M $312.9M $360.1M $327.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $290.5M $233.3M $207.7M $218.5M $174.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.4M $36M $57.7M $74M $59.1M
Inventory $95M $119.3M $156.1M $164.9M $199.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.1M $10.6M $11.6M $6.9M $4.2M
Total Current Assets $598.9M $598.8M $662.4M $719.2M $740M
 
Property Plant And Equipment $232.5M $253.7M $286.2M $300.1M $291M
Long-Term Investments $31.8M $59M $77M $61.3M $65.5M
Goodwill $258.5M $284.6M $297.4M $303.8M $304.7M
Other Intangibles $58.8M $61.5M $58M $57M $57.1M
Other Long-Term Assets $5.5M $5.9M $7.7M $13.8M $15.9M
Total Assets $1.2B $1.3B $1.4B $1.5B $1.5B
 
Accounts Payable $17.2M $18.9M $20.2M $18.2M $14.8M
Accrued Expenses $50.6M $24.6M $21.9M $22.4M $21.4M
Current Portion Of Long-Term Debt $213K -- -- $34.3M $103.2M
Current Portion Of Capital Lease Obligations $45.4M $51.8M $52.8M $58M $57.9M
Other Current Liabilities -- $16.3M $17.2M $13.6M $14.1M
Total Current Liabilities $123.2M $140.5M $139M $180M $254M
 
Long-Term Debt $254.3M $311.8M $359M $326.2M $224.5M
Capital Leases -- -- -- -- --
Total Liabilities $532.7M $625.8M $697M $706.3M $675.2M
 
Common Stock $556K $563K $559K $553K $550K
Other Common Equity Adj -$56.8M -$55.4M -$53.2M -$27.5M -$58.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $664.5M $654.5M $705.3M $774.9M $823.9M
 
Total Liabilities and Equity $1.2B $1.3B $1.4B $1.5B $1.5B
Cash and Short Terms $290.5M $233.3M $207.7M $218.5M $174.5M
Total Debt $254.5M $311.8M $359M $360.5M $327.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$68.5M $8.6M $50.2M $38.5M $83.1M
Depreciation & Amoritzation $76.5M $79.2M $32.1M $32.1M $33.1M
Stock-Based Compensation -$5.1M $3.9M $5.1M $9.5M $10.4M
Change in Accounts Receivable $11M -$7.3M -$4.6M -$4.2M -$5.2M
Change in Inventories $14.5M $371K -$15.3M -$4.8M -$8.5M
Cash From Operations $49.1M $46.4M $66.5M $101.8M $113.6M
 
Capital Expenditures $28.5M $23.6M $31.9M $40.4M $35.8M
Cash Acquisitions -- -$19M -$8.8M -$17M -$13.2M
Cash From Investing $109.9M -$84.6M -$113.3M -$110.9M -$111.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $912K -- -- $230M --
Long-Term Debt Repaid -$198K -$15.4M -- -$178.8M -$34.9M
Repurchase of Common Stock -$5.2M -- -$2M -$17M -$12M
Other Financing Activities -$1.8M -$839K -$792K -$10.6M -$3.3M
Cash From Financing -$6.3M -$16.3M -$2.8M $23.7M -$50.2M
 
Beginning Cash (CF) $162.4M $312.6M $263.6M $214.4M $229M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $152.7M -$54.4M -$49.6M $14.6M -$48.4M
Ending Cash (CF) $312.6M $263.6M $214.4M $229M $179.8M
 
Levered Free Cash Flow $20.6M $22.8M $34.6M $61.4M $77.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.3M $15.7M $16.8M $28.5M $31M
Depreciation & Amoritzation $19.1M $7.6M $8M $8.6M $8.3M
Stock-Based Compensation $524K $1.7M $1.9M $2.3M $2.6M
Change in Accounts Receivable -$4M -$419K -$691K -$1M -$1.4M
Change in Inventories $1.3M -$2.3M -$1.9M $2.1M -$2.4M
Cash From Operations -$4.5M $9M $11.7M $21.5M $26M
 
Capital Expenditures $3.2M $5M $7.2M $7.2M $5.6M
Cash Acquisitions -- -$2.5M -$15M -- --
Cash From Investing -$15.1M -$30.6M -$44.6M -$16.9M -$14M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $230M -- --
Long-Term Debt Repaid -$53K -- -$178.5M -$132K -$131K
Repurchase of Common Stock -- -- -$7M -$3M -$3M
Other Financing Activities -$730K -$792K -$10.5M -$3.3M -$4M
Cash From Financing -$783K -$792K $34M -$6.4M -$7.1M
 
Beginning Cash (CF) $312.6M $263.6M $214.4M $229M $179.8M
Foreign Exchange Rate Adjustment $6.3M $719K $605K -$207K -$764K
Additions / Reductions -$20.4M -$22.4M $1M -$1.8M $4.8M
Ending Cash (CF) $298.5M $242M $216M $227M $183.9M
 
Levered Free Cash Flow -$7.7M $4M $4.5M $14.3M $20.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$65.4M $20M $51.2M $50.2M $85.6M
Depreciation & Amoritzation $76.3M $67.7M $32.6M $32.7M $32.8M
Stock-Based Compensation -$6.3M $5.1M $5.2M $9.9M $10.7M
Change in Accounts Receivable $7.3M -$3.7M -$4.8M -$4.5M -$5.6M
Change in Inventories $17.7M -$3.3M -$14.9M -$863K -$12.9M
Cash From Operations $55.5M $60M $69.2M $111.6M $118.1M
 
Capital Expenditures $26.2M $25.4M $34.1M $40.4M $34.2M
Cash Acquisitions -- -$21.5M -$21.3M -$2M -$13.2M
Cash From Investing $101.6M -$100.2M -$127.3M -$83.1M -$109M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $230M -- --
Long-Term Debt Repaid $150K -$15.4M -$178.5M -$407K -$34.9M
Repurchase of Common Stock -- -- -$9.1M -$13M -$12M
Other Financing Activities -$969K -$901K -$10.5M -$3.3M -$4M
Cash From Financing -$4.1M -$16.3M $32M -$16.7M -$50.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $153M -$56.4M -$26.2M $11.8M -$41.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $29.3M $34.6M $35.1M $71.2M $83.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.3M $15.7M $16.8M $28.5M $31M
Depreciation & Amoritzation $19.1M $7.6M $8M $8.6M $8.3M
Stock-Based Compensation $524K $1.7M $1.9M $2.3M $2.6M
Change in Accounts Receivable -$4M -$419K -$691K -$1M -$1.4M
Change in Inventories $1.3M -$2.3M -$1.9M $2.1M -$2.4M
Cash From Operations -$4.5M $9M $11.7M $21.5M $26M
 
Capital Expenditures $3.2M $5M $7.2M $7.2M $5.6M
Cash Acquisitions -- -$2.5M -$15M -- --
Cash From Investing -$15.1M -$30.6M -$44.6M -$16.9M -$14M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $230M -- --
Long-Term Debt Repaid -$53K -- -$178.5M -$132K -$131K
Repurchase of Common Stock -- -- -$7M -$3M -$3M
Other Financing Activities -$730K -$792K -$10.5M -$3.3M -$4M
Cash From Financing -$783K -$792K $34M -$6.4M -$7.1M
 
Beginning Cash (CF) $312.6M $263.6M $214.4M $229M $179.8M
Foreign Exchange Rate Adjustment $6.3M $719K $605K -$207K -$764K
Additions / Reductions -$20.4M -$22.4M $1M -$1.8M $4.8M
Ending Cash (CF) $298.5M $242M $216M $227M $183.9M
 
Levered Free Cash Flow -$7.7M $4M $4.5M $14.3M $20.4M

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 2.99% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 20.26% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 5.52% over the past day.

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

Show me the best stock