Financhill
Buy
70

EZPW Quote, Financials, Valuation and Earnings

Last price:
$20.25
Seasonality move :
11.86%
Day range:
$20.16 - $20.55
52-week range:
$11.60 - $21.49
Dividend yield:
0%
P/E ratio:
14.82x
P/S ratio:
1.32x
P/B ratio:
1.20x
Volume:
385.1K
Avg. volume:
1.2M
1-year change:
70.37%
Market cap:
$1.2B
Revenue:
$1.3B
EPS (TTM):
$1.37
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $729.6M $886.2M $1B $1.2B $1.3B
Revenue Growth (YoY) -11.33% 21.48% 18.37% 10.73% 9.7%
 
Cost of Revenues $310.7M $390.2M $471.3M $512.4M $560.8M
Gross Profit $418.8M $496M $577.7M $649.2M $713.5M
Gross Profit Margin 57.41% 55.97% 55.07% 55.89% 56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.5M $64.3M $67.5M $75.6M $83.5M
Other Inc / (Exp) $4.3M $2.6M -$31M $6M --
Operating Expenses $387.6M $419.4M $486.1M $536.6M $564.6M
Operating Income $31.3M $76.6M $91.6M $112.6M $148.9M
 
Net Interest Expenses $22.2M $10M $16.5M $13.6M $23M
EBT. Incl. Unusual Items $16.1M $67.7M $51.6M $115.6M $146.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $17.6M $13.2M $32.5M $37.2M
Net Income to Company $8.6M $50.2M $38.5M $83.1M $109.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.6M $50.2M $38.5M $83.1M $109.6M
 
Basic EPS (Cont. Ops) $0.15 $0.89 $0.69 $1.51 $1.91
Diluted EPS (Cont. Ops) $0.15 $0.70 $0.53 $1.10 $1.42
Weighted Average Basic Share $55.7M $56.5M $55.6M $54.9M $57.5M
Weighted Average Diluted Share $55.9M $82.4M $80.9M $84.4M $83.4M
 
EBITDA $110.4M $161M $123.7M $145.7M $181.5M
EBIT $31.3M $76.6M $91.6M $112.6M $148.9M
 
Revenue (Reported) $729.6M $886.2M $1B $1.2B $1.3B
Operating Income (Reported) $31.3M $76.6M $91.6M $112.6M $148.9M
Operating Income (Adjusted) $31.3M $76.6M $91.6M $112.6M $148.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $192.4M $233.4M $270.5M $294.6M $336.8M
Revenue Growth (YoY) 15.33% 21.29% 15.88% 8.9% 14.35%
 
Cost of Revenues $80.7M $105.2M $119.3M $127.3M $146.4M
Gross Profit $111.7M $128.2M $151.2M $167.3M $190.4M
Gross Profit Margin 58.06% 54.94% 55.91% 56.78% 56.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $17.9M $18.6M $20.7M $23.4M
Other Inc / (Exp) $1.6M $512K -$1.7M $1.1M --
Operating Expenses $104.4M $110.9M $130.1M $140.3M $152.4M
Operating Income $7.3M $17.3M $21.1M $27M $38M
 
Net Interest Expenses $5.6M $2.3M $3.5M $3.2M $8.1M
EBT. Incl. Unusual Items $4.5M $13.2M $13.1M $26.3M $36.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $5.8M $2.9M $11.1M $9.6M
Net Income to Company $1.6M $7.3M $10.3M $15.2M $26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6M $7.3M $10.3M $15.2M $26.7M
 
Basic EPS (Cont. Ops) $0.03 $0.13 $0.19 $0.28 $0.44
Diluted EPS (Cont. Ops) $0.03 $0.11 $0.15 $0.21 $0.34
Weighted Average Basic Share $56.1M $56.6M $55M $54.7M $60.9M
Weighted Average Diluted Share $56.1M $82.5M $87.2M $83.6M $83.2M
 
EBITDA $27.5M $39.8M $29.2M $35.1M $46.2M
EBIT $7.3M $17.3M $21.1M $27M $38M
 
Revenue (Reported) $192.4M $233.4M $270.5M $294.6M $336.8M
Operating Income (Reported) $7.3M $17.3M $21.1M $27M $38M
Operating Income (Adjusted) $7.3M $17.3M $21.1M $27M $38M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $729.6M $886.2M $1B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $310.7M $390.2M $471.3M $512.4M $560.8M
Gross Profit $418.8M $496M $577.7M $649.2M $713.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.5M $64.3M $67.5M $75.6M $83.5M
Other Inc / (Exp) $4.3M $2.6M -$31M $6M --
Operating Expenses $387.6M $419.4M $486.1M $536.6M $564.6M
Operating Income $31.3M $76.6M $91.6M $112.6M $148.9M
 
Net Interest Expenses $22.2M $10M $11.1M $13.6M $23M
EBT. Incl. Unusual Items $16.1M $67.7M $51.6M $115.6M $146.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $17.6M $13.2M $32.5M $37.2M
Net Income to Company $8.6M $50.2M $38.5M $83.1M $109.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.6M $50.2M $38.5M $83.1M $109.6M
 
Basic EPS (Cont. Ops) $0.16 $0.89 $0.69 $1.51 $1.91
Diluted EPS (Cont. Ops) $0.16 $0.63 $0.43 $1.10 $1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $110.4M $161M $123.7M $145.7M $181.5M
EBIT $31.3M $76.6M $91.6M $112.6M $148.9M
 
Revenue (Reported) $729.6M $886.2M $1B $1.2B $1.3B
Operating Income (Reported) $31.3M $76.6M $91.6M $112.6M $148.9M
Operating Income (Adjusted) $31.3M $76.6M $91.6M $112.6M $148.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $886.2M $1B $1.2B $1.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $390.2M $471.3M $512.4M $560.8M --
Gross Profit $496M $577.7M $649.2M $713.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.3M $67.5M $75.6M $83.5M --
Other Inc / (Exp) $2.6M -$31M $6M $3.8M --
Operating Expenses $419.4M $486.1M $536.6M $564.6M --
Operating Income $76.6M $91.6M $112.6M $148.9M --
 
Net Interest Expenses $10M $11.1M $13.6M $23M --
EBT. Incl. Unusual Items $67.7M $51.6M $115.6M $146.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.6M $13.2M $32.5M $37.2M --
Net Income to Company $50.2M $38.5M $83.1M $109.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.2M $38.5M $83.1M $109.6M --
 
Basic EPS (Cont. Ops) $0.89 $0.69 $1.51 $1.91 --
Diluted EPS (Cont. Ops) $0.63 $0.43 $1.10 $1.37 --
Weighted Average Basic Share $226M $222.3M $219.7M $229.8M --
Weighted Average Diluted Share $329.4M $313.4M $336.4M $332.6M --
 
EBITDA $161M $123.7M $145.7M $181.5M --
EBIT $76.6M $91.6M $112.6M $148.9M --
 
Revenue (Reported) $886.2M $1B $1.2B $1.3B --
Operating Income (Reported) $76.6M $91.6M $112.6M $148.9M --
Operating Income (Adjusted) $76.6M $91.6M $112.6M $148.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $263.6M $214.4M $229M $179.8M $470M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $205.2M $243.5M $284.7M $318.1M $380.6M
Inventory $111M $151.6M $166.5M $191.9M $248.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $8.3M $4.1M $3.4M --
Total Current Assets $610.9M $644.2M $719.7M $729M $1.1B
 
Property Plant And Equipment $254.8M $278.3M $302.5M $292.6M $311.8M
Long-Term Investments $38.9M $63.2M $47.2M $65.2M $84.7M
Goodwill $285.8M $286.8M $302.4M $306.5M --
Other Intangibles $62.1M $56.8M $58.2M $58.5M --
Other Long-Term Assets $4.7M $6.6M $12M $16.1M --
Total Assets $1.3B $1.3B $1.5B $1.5B $2B
 
Accounts Payable $22.5M $24.1M $23M $20.9M $22.9M
Accrued Expenses $36.7M $35.4M $35.3M $37.4M --
Current Portion Of Long-Term Debt -- -- $34.3M $103.1M --
Current Portion Of Capital Lease Obligations $52.3M $52.3M $57.2M $59M --
Other Current Liabilities $16.4M $15.2M $15.1M $17.6M --
Total Current Liabilities $155.1M $152.9M $192M $269.4M $200.6M
 
Long-Term Debt $425.5M $493.7M $519M $404.9M $703.4M
Capital Leases -- -- -- -- --
Total Liabilities $594.7M $655.6M $721.9M $688.7M $925.7M
 
Common Stock $560K $564K $549K $546K $609K
Other Common Equity Adj -$58.4M -$55.7M -$32.1M -$51.5M --
Common Equity $672.2M $692.2M $745.8M $804.6M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $672.2M $692.2M $745.8M $804.6M $1B
 
Total Liabilities and Equity $1.3B $1.3B $1.5B $1.5B $2B
Cash and Short Terms $263.6M $214.4M $229M $179.8M $470M
Total Debt $425.5M $493.7M $553.3M $507.9M $704M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $263.6M $214.4M $229M $179.8M $470M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $205.2M $243.5M $284.7M $318.1M $380.6M
Inventory $111M $151.6M $166.5M $191.9M $248.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $8.3M $4.1M $3.4M --
Total Current Assets $610.9M $644.2M $719.7M $729M $1.1B
 
Property Plant And Equipment $254.8M $278.3M $302.5M $292.6M $311.8M
Long-Term Investments $38.9M $63.2M $47.2M $65.2M $84.7M
Goodwill $285.8M $286.8M $302.4M $306.5M --
Other Intangibles $62.1M $56.8M $58.2M $58.5M --
Other Long-Term Assets $4.7M $6.6M $12M $16.1M --
Total Assets $1.3B $1.3B $1.5B $1.5B $2B
 
Accounts Payable $22.5M $24.1M $23M $20.9M $22.9M
Accrued Expenses $36.7M $35.4M $35.3M $37.4M --
Current Portion Of Long-Term Debt -- -- $34.3M $103.1M --
Current Portion Of Capital Lease Obligations $52.3M $52.3M $57.2M $59M --
Other Current Liabilities $16.4M $15.2M $15.1M $17.6M --
Total Current Liabilities $155.1M $152.9M $192M $269.4M $200.6M
 
Long-Term Debt $425.5M $493.7M $519M $404.9M $703.4M
Capital Leases -- -- -- -- --
Total Liabilities $594.7M $655.6M $721.9M $688.7M $925.7M
 
Common Stock $560K $564K $549K $546K $609K
Other Common Equity Adj -$58.4M -$55.7M -$32.1M -$51.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $672.2M $692.2M $745.8M $804.6M $1B
 
Total Liabilities and Equity $1.3B $1.3B $1.5B $1.5B $2B
Cash and Short Terms $263.6M $214.4M $229M $179.8M $470M
Total Debt $425.5M $493.7M $553.3M $507.9M $704M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.6M $50.2M $38.5M $83.1M $109.6M
Depreciation & Amoritzation $79.2M $84.3M $32.1M $33.1M $32.5M
Stock-Based Compensation $3.9M $5.1M $9.5M $10.4M $12.5M
Change in Accounts Receivable -$7.3M -$4.6M -$4.2M -$5.2M -$3.8M
Change in Inventories $371K -$15.3M -$4.8M -$8.5M -$18.2M
Cash From Operations $46.4M $66.5M $105.4M $117.1M $152.6M
 
Capital Expenditures $23.6M $31.9M $40.4M $35.8M $38.6M
Cash Acquisitions $19M $1.9M $14.9M $12.1M $20.7M
Cash From Investing -$84.6M -$113.3M -$114.5M -$115.4M -$121.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $230M -- --
Long-Term Debt Repaid -$15.4M -- -$178.8M -$34.9M --
Repurchase of Common Stock -- $2M $17M $12M $7M
Other Financing Activities -$839K -$792K -$10.6M -$3.3M --
Cash From Financing -$16.3M -$2.8M $23.7M -$50.2M $274.4M
 
Beginning Cash (CF) $263.6M $214.4M $229M $179.8M $470M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$48.9M -$49.3M $14.6M -$49.2M $304.9M
Ending Cash (CF) $220.2M $165.4M $243.5M $129.9M $774.3M
 
Levered Free Cash Flow $22.8M $34.6M $65M $81.4M $114M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6M $7.3M $10.3M $15.2M $26.7M
Depreciation & Amoritzation $20.2M $22.5M -$33.6M $8.1M $8.2M
Stock-Based Compensation $790K $1M $2.7M $2.5M $3.3M
Change in Accounts Receivable -$4.5M -$1.6M -$3.9M -$3.6M -$3.5M
Change in Inventories -$5M -$7.5M $691K -$5.7M -$9M
Cash From Operations $13.3M $18M $31.1M $43.3M $51.3M
 
Capital Expenditures $9M $13.8M $12.7M $18.9M $15.5M
Cash Acquisitions $3.9M -- $1.9M $150K $3.6M
Cash From Investing -$47.5M -$31.7M -$43.9M -$52.6M -$51.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$51K -- -$275K -$34.5M --
Repurchase of Common Stock -- $2M $3M $3M $999K
Other Financing Activities -- -- $1K -$41K --
Cash From Financing -$51K -$2M -$3.3M -$37.5M -$1.2M
 
Beginning Cash (CF) $263.6M $214.4M $229M $179.8M $470M
Foreign Exchange Rate Adjustment $421K -$894K -$1.5M -$617K -$611K
Additions / Reductions -$33.8M -$16.6M -$17.6M -$47.4M -$2.4M
Ending Cash (CF) $230.2M $196.9M $210M $131.8M $467.1M
 
Levered Free Cash Flow $4.4M $4.2M $18.4M $24.4M $35.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.6M $50.2M $38.5M $83.1M $109.6M
Depreciation & Amoritzation $79.2M $84.3M $32.1M $33.1M $32.5M
Stock-Based Compensation $3.9M $5.1M $9.5M $10.4M $12.5M
Change in Accounts Receivable -$7.3M -$4.6M -$4.2M -$5.2M -$3.8M
Change in Inventories $371K -$15.3M -$4.8M -$8.5M -$18.2M
Cash From Operations $46.4M $66.5M $105.4M $117.1M $152.6M
 
Capital Expenditures $23.6M $31.9M $40.4M $35.8M $38.6M
Cash Acquisitions $19M $1.9M $14.9M $12.1M $20.7M
Cash From Investing -$84.6M -$113.3M -$114.5M -$115.4M -$121.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $230M -- --
Long-Term Debt Repaid -$15.4M -- -$178.8M -$34.9M --
Repurchase of Common Stock -- $2M $17M $12M $7M
Other Financing Activities -$839K -$792K -$10.6M -$3.3M --
Cash From Financing -$16.3M -$2.8M $23.7M -$50.2M $274.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$48.9M -$49.3M $14.6M -$49.2M $304.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $22.8M $34.6M $65M $81.4M $114M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $50.2M $38.5M $83.1M $109.6M --
Depreciation & Amoritzation $84.3M $32.1M $33.1M $32.5M --
Stock-Based Compensation $5.1M $9.5M $10.4M $12.5M --
Change in Accounts Receivable -$4.6M -$4.2M -$5.2M -$3.8M --
Change in Inventories -$15.3M -$4.8M -$8.5M -$18.2M --
Cash From Operations $66.5M $105.4M $117.1M $152.6M --
 
Capital Expenditures $31.9M $40.4M $35.8M $38.6M --
Cash Acquisitions $1.9M $14.9M $12.1M $20.7M --
Cash From Investing -$113.3M -$114.5M -$115.4M -$121.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $230M -- $300M --
Long-Term Debt Repaid -- -$178.8M -$34.9M -$6.9M --
Repurchase of Common Stock $2M $17M $12M $7M --
Other Financing Activities -$792K -$10.6M -$3.3M -$11.5M --
Cash From Financing -$2.8M $23.7M -$50.2M $274.4M --
 
Beginning Cash (CF) $951M $943.1M $871.7M $1.7B --
Foreign Exchange Rate Adjustment $325K -$41K -$725K -$637K --
Additions / Reductions -$49.3M $14.6M -$49.2M $304.9M --
Ending Cash (CF) $902M $957.6M $821.8M $2B --
 
Levered Free Cash Flow $34.6M $65M $81.4M $114M --

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