Financhill
Buy
63

ELA Quote, Financials, Valuation and Earnings

Last price:
$6.51
Seasonality move :
2.47%
Day range:
$6.38 - $6.75
52-week range:
$4.20 - $7.88
Dividend yield:
0%
P/E ratio:
25.68x
P/S ratio:
0.93x
P/B ratio:
3.17x
Volume:
23.9K
Avg. volume:
19.5K
1-year change:
41.41%
Market cap:
$166.9M
Revenue:
$180.4M
EPS (TTM):
$0.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $113.9M $141M $182.7M $175.3M $180.4M
Revenue Growth (YoY) 38.89% 23.74% 29.6% -4.06% 2.92%
 
Cost of Revenues $90.9M $109.7M $137.9M $133.6M $136.1M
Gross Profit $23.1M $31.2M $44.8M $41.7M $44.3M
Gross Profit Margin 20.25% 22.15% 24.54% 23.77% 24.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $20.8M $29.4M $31.5M $34.6M
Other Inc / (Exp) $307K $1.4M $918.7K $727.8K $1M
Operating Expenses $16.3M $21.7M $30.9M $32.9M $36.2M
Operating Income $6.8M $9.5M $13.9M $8.8M $8.2M
 
Net Interest Expenses $620.5K $704.1K $483.7K $463.2K $447.4K
EBT. Incl. Unusual Items $6.5M $10.2M $14.4M $9M $8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.6K $112.8K -$1.3M $1.9M $2M
Net Income to Company $6.4M $10M $15.7M $7.1M $6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.4M $10M $15.7M $7.1M $6.8M
 
Basic EPS (Cont. Ops) $0.24 $0.37 $0.58 $0.27 $0.26
Diluted EPS (Cont. Ops) $0.24 $0.37 $0.58 $0.27 $0.26
Weighted Average Basic Share $26.9M $26.9M $26.9M $26.8M $26.2M
Weighted Average Diluted Share $26.9M $26.9M $26.9M $26.8M $26.2M
 
EBITDA $7.8M $11.8M $16.3M $10.8M $10.7M
EBIT $7.1M $10.9M $14.9M $9.5M $9.2M
 
Revenue (Reported) $113.9M $141M $182.7M $175.3M $180.4M
Operating Income (Reported) $6.8M $9.5M $13.9M $8.8M $8.2M
Operating Income (Adjusted) $7.1M $10.9M $14.9M $9.5M $9.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $28.7M $44.1M $47.4M $37.5M $48.3M
Revenue Growth (YoY) 29.41% 53.36% 7.63% -20.98% 28.92%
 
Cost of Revenues $22.6M $34.4M $35.7M $27.7M $37.2M
Gross Profit $6.1M $9.7M $11.8M $9.8M $11.1M
Gross Profit Margin 21.34% 21.96% 24.84% 26.01% 23.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $6.6M $7.7M $7.8M $8.8M
Other Inc / (Exp) $186.5K $155.5K $827.5K $170.9K $233.4K
Operating Expenses $4.4M $6.9M $8.1M $8.2M $9.3M
Operating Income $1.7M $2.8M $3.7M $1.6M $1.9M
 
Net Interest Expenses $175.1K $158.5K $119.5K $114.3K $111.2K
EBT. Incl. Unusual Items $1.7M $2.8M $4.4M $1.6M $2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.5K $22.9K -$1.5M $339.7K $411K
Net Income to Company $1.7M $2.8M $5.9M $1.3M $1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M $2.8M $5.9M $1.3M $1.6M
 
Basic EPS (Cont. Ops) $0.06 $0.10 $0.22 $0.05 $0.06
Diluted EPS (Cont. Ops) $0.06 $0.10 $0.22 $0.05 $0.06
Weighted Average Basic Share $26.9M $26.9M $26.9M $26.6M $26M
Weighted Average Diluted Share $26.9M $26.9M $26.9M $26.7M $26M
 
EBITDA $2.1M $3.3M $4.9M $2.1M $2.6M
EBIT $1.9M $3M $4.5M $1.8M $2.1M
 
Revenue (Reported) $28.7M $44.1M $47.4M $37.5M $48.3M
Operating Income (Reported) $1.7M $2.8M $3.7M $1.6M $1.9M
Operating Income (Adjusted) $1.9M $3M $4.5M $1.8M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $113.9M $141M $182.7M $175.3M $180.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.9M $109.7M $137.9M $133.6M $136.1M
Gross Profit $23.1M $31.2M $44.8M $41.7M $44.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $20.8M $29.3M $31.5M $34.6M
Other Inc / (Exp) $307K $1.4M $833.5K $727.8K $1M
Operating Expenses $16.3M $21.7M $30.8M $32.9M $36.2M
Operating Income $6.8M $9.5M $14M $8.8M $8.2M
 
Net Interest Expenses $620.5K $704.1K $483.7K $463.2K $447.4K
EBT. Incl. Unusual Items $6.5M $10.2M $14.4M $9M $8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.6K $112.8K -$1.3M $1.9M $2M
Net Income to Company $6.4M $10M $15.7M $7.1M $6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.4M $10M $15.7M $7.1M $6.8M
 
Basic EPS (Cont. Ops) $0.23 $0.37 $0.58 $0.26 $0.25
Diluted EPS (Cont. Ops) $0.23 $0.37 $0.58 $0.26 $0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.8M $11.8M $16.3M $10.8M $10.7M
EBIT $7.1M $10.9M $14.9M $9.5M $9.2M
 
Revenue (Reported) $113.9M $141M $182.7M $175.3M $180.4M
Operating Income (Reported) $6.8M $9.5M $14M $8.8M $8.2M
Operating Income (Adjusted) $7.1M $10.9M $14.9M $9.5M $9.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $141M $182.7M $175.3M $180.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $109.7M $137.9M $133.6M $136.1M --
Gross Profit $31.2M $44.8M $41.7M $44.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.8M $29.3M $31.5M $34.6M --
Other Inc / (Exp) $1.4M $833.5K $727.8K $1M --
Operating Expenses $21.7M $30.8M $32.9M $36.2M --
Operating Income $9.5M $14M $8.8M $8.2M --
 
Net Interest Expenses $704.1K $483.7K $463.3K $447.3K --
EBT. Incl. Unusual Items $10.2M $14.4M $9M $8.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112.8K -$1.3M $1.9M $2M --
Net Income to Company $10M $15.7M $7.1M $6.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10M $15.7M $7.1M $6.8M --
 
Basic EPS (Cont. Ops) $0.37 $0.58 $0.26 $0.25 --
Diluted EPS (Cont. Ops) $0.37 $0.58 $0.26 $0.25 --
Weighted Average Basic Share $107.7M $107.7M $107.3M $104.7M --
Weighted Average Diluted Share $107.8M $107.8M $107.3M $104.8M --
 
EBITDA $11.8M $16.3M $10.8M $10.7M --
EBIT $10.9M $14.9M $9.5M $9.2M --
 
Revenue (Reported) $141M $182.7M $175.3M $180.4M --
Operating Income (Reported) $9.5M $14M $8.8M $8.2M --
Operating Income (Adjusted) $10.9M $14.9M $9.5M $9.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.2M $10.1M $17.2M $17.9M $20.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8M $7.2M $7.9M $7.8M $4.4M
Inventory $10M $14M $18.8M $23.1M $25.7M
Prepaid Expenses $281.7K $439K $1.2M $1.1M $874.2K
Other Current Assets $1.2M $2.6M $35.1K -- $28.8K
Total Current Assets $23.5M $34.4M $45.7M $49.9M $51.6M
 
Property Plant And Equipment $10.4M $15.5M $15.3M $15M $18.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.4M $6.1M $3.6M $3.9M $3.6M
Other Intangibles $3M $3M $5M $4.5M $4.1M
Other Long-Term Assets $197.6K $237.8K $186.8K $201.5K $241.4K
Total Assets $40.6M $59.3M $71.3M $73.5M $77.9M
 
Accounts Payable $1.5M $2.5M $3.4M $3.1M $3.2M
Accrued Expenses $503.4K $895.2K $972.1K $915.8K $1M
Current Portion Of Long-Term Debt $2.1M $1.1M $1.3M $1.4M $3.6M
Current Portion Of Capital Lease Obligations $1.1M $1.6M $1.7M $1.8M $2.1M
Other Current Liabilities -- $1.2M $282.5K $211.7K $455.4K
Total Current Liabilities $6.1M $9.8M $8.9M $9M $12.5M
 
Long-Term Debt $13.3M $16M $14.7M $13.6M $9.9M
Capital Leases -- -- -- -- --
Total Liabilities $23M $31.6M $28M $25.2M $25.2M
 
Common Stock $269.3K $269.3K $269.3K $269.3K $269.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $17.6M $27.6M $43.3M $48.3M $52.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.6M $27.6M $43.3M $48.3M $52.7M
 
Total Liabilities and Equity $40.6M $59.3M $71.3M $73.5M $77.9M
Cash and Short Terms $9.2M $10.1M $17.2M $17.9M $20.6M
Total Debt $15.4M $18.7M $16M $14.9M $13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.2M $10.1M $17.2M $17.9M $20.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8M $7.2M $7.9M $7.8M $4.4M
Inventory $10M $14M $18.8M $23.1M $25.7M
Prepaid Expenses $281.7K $439K $1.2M $1.1M $874.2K
Other Current Assets $1.2M $2.6M $35.1K -- $28.8K
Total Current Assets $23.5M $34.4M $45.7M $49.9M $51.6M
 
Property Plant And Equipment $10.4M $15.5M $15.3M $15M $18.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.4M $6.1M $3.6M $3.9M $3.6M
Other Intangibles $3M $3M $5M $4.5M $4.1M
Other Long-Term Assets $197.6K $237.8K $186.8K $201.5K $241.4K
Total Assets $40.6M $59.3M $71.3M $73.5M $77.9M
 
Accounts Payable $1.5M $2.5M $3.4M $3.1M $3.2M
Accrued Expenses $503.4K $895.2K $972.1K $915.8K $1M
Current Portion Of Long-Term Debt $2.1M $1.1M $1.3M $1.4M $3.6M
Current Portion Of Capital Lease Obligations $1.1M $1.6M $1.7M $1.8M $2.1M
Other Current Liabilities -- $1.2M $282.5K $211.7K $455.4K
Total Current Liabilities $6.1M $9.8M $8.9M $9M $12.5M
 
Long-Term Debt $13.3M $16M $14.7M $13.6M $9.9M
Capital Leases -- -- -- -- --
Total Liabilities $23M $31.6M $28M $25.2M $25.2M
 
Common Stock $269.3K $269.3K $269.3K $269.3K $269.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.6M $27.6M $43.3M $48.3M $52.7M
 
Total Liabilities and Equity $40.6M $59.3M $71.3M $73.5M $77.9M
Cash and Short Terms $9.2M $10.1M $17.2M $17.9M $20.6M
Total Debt $15.4M $18.7M $16M $14.9M $13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.4M $10M $15.7M $7.1M $6.8M
Depreciation & Amoritzation $728.6K $926.1K $1.5M $1.4M $1.6M
Stock-Based Compensation $330 -- -- -- --
Change in Accounts Receivable $151.1K -$4M -$903.8K -$161.8K $3.2M
Change in Inventories -$497.4K -$3.6M -$4.7M -$4.4M -$2.6M
Cash From Operations $6.9M $2.8M $10M $5.8M $10.2M
 
Capital Expenditures $5.9M $3.1M $489.7K $2.2M $3.8M
Cash Acquisitions -- -$1.5M -- -$100K --
Cash From Investing -$8M -$4.9M -$229.3K -$1.8M -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.1M $3.5M -- -- --
Long-Term Debt Repaid -$305.3K -$481.6K -$2.8M -$1.2M -$1.3M
Repurchase of Common Stock -- -- -- -$2.2M -$2.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $5.8M $3M -$2.8M -$3.4M -$3.7M
 
Beginning Cash (CF) $4.5M $9.2M $10.1M $17.2M $17.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M $920.1K $7M $683.9K $2.8M
Ending Cash (CF) $9.2M $10.1M $17.2M $17.9M $20.6M
 
Levered Free Cash Flow $1M -$333.7K $9.5M $3.6M $6.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.7M $2.8M $5.9M $1.3M $1.6M
Depreciation & Amoritzation $189.4K $288.8K $345.4K $333.8K $431.2K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.8M -$1.1M -$805.8K $1.2M -$476.7K
Change in Inventories $610.6K -$907.4K -$692.7K -$95.3K $3.4M
Cash From Operations $3.7M $1.8M $2.3M $2.4M $3.7M
 
Capital Expenditures $4M $74.4K $45.6K $674.5K $500.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6M -$1.5M $214.9K -$674.5K -$499.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M $1.7M -- -- --
Long-Term Debt Repaid -$91.6K -$139.4K -$308.4K -$313.1K -$319.6K
Repurchase of Common Stock -- -- -- -$836.7K -$64.8K
Other Financing Activities -- -- -- -- --
Cash From Financing $2.9M $1.6M -$308.4K -$1.1M -$384.4K
 
Beginning Cash (CF) $7.3M $8.3M $15M $17.3M $17.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M $1.8M $2.2M $548.5K $2.9M
Ending Cash (CF) $9.2M $10.1M $17.2M $17.9M $20.6M
 
Levered Free Cash Flow -$319.6K $1.7M $2.2M $1.7M $3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.4M $10M $15.7M $7.1M $6.8M
Depreciation & Amoritzation $728.6K $926.1K $1.5M $1.4M $1.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $151.1K -$4M -$903.8K -$161.8K $3.2M
Change in Inventories -$497.4K -$3.6M -$4.7M -$4.4M -$2.6M
Cash From Operations $6.9M $2.8M $10M $5.8M $10.2M
 
Capital Expenditures $5.9M $3.1M $489.7K $2.2M $3.8M
Cash Acquisitions -- -- -- -$100K --
Cash From Investing -$8M -$4.9M -$229.3K -$1.8M -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$305.3K -$481.6K -$2.8M -$1.2M -$1.3M
Repurchase of Common Stock -- -- -- -$2.2M -$2.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $5.8M $3M -$2.8M -$3.4M -$3.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M $920.1K $7M $683.9K $2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1M -$333.7K $9.5M $3.6M $6.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $10M $15.7M $7.1M $6.8M --
Depreciation & Amoritzation $926.1K $1.5M $1.4M $1.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4M -$903.8K -$161.8K $3.2M --
Change in Inventories -$3.6M -$4.7M -$4.4M -$2.6M --
Cash From Operations $2.8M $10M $5.8M $10.2M --
 
Capital Expenditures $3.1M $489.8K $2.2M $3.8M --
Cash Acquisitions -- -- -$100K -- --
Cash From Investing -$4.9M -$229.3K -$1.8M -$3.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M -- -- -- --
Long-Term Debt Repaid -$481.6K -$2.8M -$1.2M -$1.3M --
Repurchase of Common Stock -- -- -$2.2M -$2.4M --
Other Financing Activities -- -- -- -- --
Cash From Financing $3M -$2.8M -$3.4M -$3.7M --
 
Beginning Cash (CF) $34.1M $50.5M $73.2M $72.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $920.1K $7M $683.9K $2.8M --
Ending Cash (CF) $35M $57.6M $73.9M $75.5M --
 
Levered Free Cash Flow -$333.7K $9.5M $3.6M $6.4M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock