Financhill
Sell
50

EQX Quote, Financials, Valuation and Earnings

Last price:
$5.60
Seasonality move :
18.13%
Day range:
$5.17 - $5.33
52-week range:
$3.95 - $6.50
Dividend yield:
0%
P/E ratio:
10.76x
P/S ratio:
1.65x
P/B ratio:
0.74x
Volume:
6M
Avg. volume:
4.3M
1-year change:
15.28%
Market cap:
$2.4B
Revenue:
$1.1B
EPS (TTM):
$0.49
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $281.7M $845.4M $1.1B $952.2M $1.1B
Revenue Growth (YoY) 834.04% 200.11% 28.02% -12.02% 14.28%
 
Cost of Revenues $197.8M $555.2M $851.7M $867.2M $979.2M
Gross Profit $83.9M $290.2M $230.6M $85M $109M
Gross Profit Margin 29.77% 34.33% 21.31% 8.92% 10.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.5M $39.7M $51.3M $45.7M $45.2M
Other Inc / (Exp) -$52.3M -$85.9M $427.3M -$73.6M $27.5M
Operating Expenses $29.2M $123.3M $84.1M $75M $73.2M
Operating Income $54.7M $166.9M $146.5M $9.9M $35.8M
 
Net Interest Expenses $15.6M $37.9M $38.7M $34.7M $48.5M
EBT. Incl. Unusual Items -$13.2M $43.1M $535M -$98.4M $14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $20.8M -$19.9M $7.6M -$14.1M
Net Income to Company -$20.3M $22.3M $554.9M -$106M $28.9M
 
Minority Interest in Earnings $2M -- -- -- --
Net Income to Common Excl Extra Items -$18.4M $22.3M $554.9M -$106M $28.9M
 
Basic EPS (Cont. Ops) -$0.16 $0.10 $1.95 -$0.35 $0.09
Diluted EPS (Cont. Ops) -$0.16 $0.10 $1.69 -$0.35 $0.09
Weighted Average Basic Share $112M $212.5M $284.9M $304M $312.8M
Weighted Average Diluted Share $112M $218.4M $333.7M $304M $316.3M
 
EBITDA $43.5M $235M $774.7M $130.8M $291.1M
EBIT $4.4M $82.9M $576.6M -$58.1M $75M
 
Revenue (Reported) $281.7M $845.4M $1.1B $952.2M $1.1B
Operating Income (Reported) $54.7M $166.9M $146.5M $9.9M $35.8M
Operating Income (Adjusted) $4.4M $82.9M $576.6M -$58.1M $75M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $244.5M $245.1M $245.1M $284.7M $428.4M
Revenue Growth (YoY) 166.01% 0.26% 0.01% 16.16% 50.44%
 
Cost of Revenues $155.7M $199.5M $237.7M $259.5M $327M
Gross Profit $88.7M $45.6M $7.4M $25.2M $101.4M
Gross Profit Margin 36.29% 18.61% 3.04% 8.85% 23.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9M $12.4M $10.7M $13.5M $12.8M
Other Inc / (Exp) -$39.9M -$23.3M -$5.9M -$2.3M -$29.5M
Operating Expenses $23.7M $24M $20.5M $16.6M $17.3M
Operating Income $65.1M $21.6M -$13M $8.6M $84M
 
Net Interest Expenses $12.2M $9.6M $9.1M $12.2M $17.8M
EBT. Incl. Unusual Items $13M -$11.3M -$28M -$5.9M $36.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.7M -$3.2M $2.1M -$8.1M $36.5M
Net Income to Company $3.2M -$8.1M -$30.1M $2.2M $303K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.2M -$8.1M -$30.1M $2.2M $303K
 
Basic EPS (Cont. Ops) $0.01 -$0.03 -$0.10 $0.01 $0.00
Diluted EPS (Cont. Ops) $0.01 -$0.03 -$0.10 $0.01 $0.00
Weighted Average Basic Share $241.2M $300.5M $305M $313M $428.5M
Weighted Average Diluted Share $244.1M $300.5M $305M $316.5M $434.5M
 
EBITDA $62.4M $47.5M $31.4M $68.2M $115.8M
EBIT $25.7M -$600K -$17.7M $9.4M $56.5M
 
Revenue (Reported) $244.5M $245.1M $245.1M $284.7M $428.4M
Operating Income (Reported) $65.1M $21.6M -$13M $8.6M $84M
Operating Income (Adjusted) $25.7M -$600K -$17.7M $9.4M $56.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $708.9M $956.5M $1.1B $1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $477.9M $727.7M $921.9M $947.3M $1.1B
Gross Profit $231M $228.8M $152.2M $102.4M $178M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.3M $51.1M $49.1M $48.2M $48.9M
Other Inc / (Exp) -$145.3M $434.5M -$47M $20.4M $410.3M
Operating Expenses $81.2M $111.6M $76.3M $78.7M $63M
Operating Income $149.8M $117.2M $75.9M $23.7M $114.9M
 
Net Interest Expenses $34.3M $37.6M $34.2M $42.8M $67.1M
EBT. Incl. Unusual Items -$29.8M $514.1M -$5.2M $1.4M $458.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.6M -$23M $14.5M -$46.2M $213M
Net Income to Company -$77.5M $537.2M -$19.7M $47.6M $245.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$77.5M $537.2M -$19.7M $47.6M $245.2M
 
Basic EPS (Cont. Ops) -$0.36 $1.99 -$0.07 $0.16 $0.60
Diluted EPS (Cont. Ops) -$0.36 $1.74 -$0.12 $0.15 $0.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $123.9M $742M $226.4M $270.7M $745.3M
EBIT $6.4M $553.9M $33M $56.1M $533.9M
 
Revenue (Reported) $708.9M $956.5M $1.1B $1B $1.2B
Operating Income (Reported) $149.8M $117.2M $75.9M $23.7M $114.9M
Operating Income (Adjusted) $6.4M $553.9M $33M $56.1M $533.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $589.9M $701M $692.9M $790.4M $939.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $397.4M $569.9M $640M $720M $799.8M
Gross Profit $192.5M $131.1M $52.9M $70.4M $139.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.7M $35.1M $33M $35.5M $39.2M
Other Inc / (Exp) -$117.8M $409M -$65.4M $28.4M $411.2M
Operating Expenses $68.9M $63.7M $56M $59.4M $49.3M
Operating Income $123.6M $67.4M -$3M $11M $90.1M
 
Net Interest Expenses $29.9M $29.5M $24.9M $33M $51.5M
EBT. Incl. Unusual Items -$24.1M $446.9M -$93.4M $6.4M $449.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.8M $957K $35.3M -$18.6M $208.5M
Net Income to Company -$69M $445.9M -$128.6M $25M $241.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$69M $445.9M -$128.6M $25M $241.3M
 
Basic EPS (Cont. Ops) -$0.29 $1.55 -$0.43 $0.09 $0.59
Diluted EPS (Cont. Ops) -$0.29 $1.30 -$0.43 $0.08 $0.48
Weighted Average Basic Share $607.2M $838.1M $910.9M $937.3M $1.1B
Weighted Average Diluted Share $612.2M $935.8M $910.9M $974.6M $1.2B
 
EBITDA $104.8M $611.8M $63.6M $203.5M $657.7M
EBIT $7M $478.1M -$65.4M $48.7M $507.7M
 
Revenue (Reported) $589.9M $701M $692.9M $790.4M $939.1M
Operating Income (Reported) $123.6M $67.4M -$3M $11M $90.1M
Operating Income (Adjusted) $7M $478.1M -$65.4M $48.7M $507.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $67.7M $344.9M $305.5M $200.8M $192M
Short Term Investments -- $3.1M $240.5M $36.9M $92.7M
Accounts Receivable, Net -- $17.2M $14.2M $8.2M $9.9M
Inventory $46.3M $208.3M $201.6M $265.1M $412M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.7M $33.8M $33.5M $40M $37.3M
Total Current Assets $148.7M $646M $1.2B $655.1M $834M
 
Property Plant And Equipment $511.7M $1.9B $2.5B $2.8B $3.2B
Long-Term Investments $7.2M $22.3M $127.6M $153.1M $29.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $171.8M $135.9M $148.6M $167.4M $222.9M
Total Assets $839.4M $2.7B $4B $3.9B $4.4B
 
Accounts Payable $45.1M $99.2M $109.3M $122.5M $112.8M
Accrued Expenses $20.4M $7.4M $75.2M $103.5M $117.9M
Current Portion Of Long-Term Debt $61.6M $13.3M $26.7M -- $138.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.1M $78.8M $185.8M $31.9M $54.9M
Total Current Liabilities $131.9M $222.7M $402.6M $271.7M $479.6M
 
Long-Term Debt $202.5M $531.9M $514M $828M $786.4M
Capital Leases -- -- -- -- --
Total Liabilities $436.3M $1.2B $1.4B $1.5B $1.9B
 
Common Stock $505.7M $1.5B $2B $2B $2.1B
Other Common Equity Adj $28M $38.8M $132M -$10.5M $8.3M
Common Equity $403.1M $1.4B $2.6B $2.4B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $403.1M $1.4B $2.6B $2.4B $2.4B
 
Total Liabilities and Equity $839.4M $2.7B $4B $3.9B $4.4B
Cash and Short Terms $67.7M $348M $546M $237.6M $284.7M
Total Debt $264M $545.2M $540.7M $828M $925M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $310.7M $300.3M -- $356.7M $167.8M
Short Term Investments -- $159.6M -- $80.7M $6.9M
Accounts Receivable, Net $47.2M $66.3M -- $75.8M $64.5M
Inventory $214.9M $202.4M -- $347.9M $440.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $24M $31.1M -- $30.4M $44.9M
Total Current Assets $597.4M $759.7M -- $911.1M $727.2M
 
Property Plant And Equipment $1.9B $2.6B -- $3.1B $5.7B
Long-Term Investments -- $105M -- $29.7M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $151.6M $162.6M -- $235.1M $393.3M
Total Assets $2.6B $3.7B -- $4.3B $6.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $6.7M $26.7M -- $137.7M $273.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $86.4M $101.2M -- $43.5M $177.1M
Total Current Liabilities $202.1M $284.3M -- $401.1M $860.1M
 
Long-Term Debt $536.5M $518.4M -- $948.5M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B -- $1.9B $3.6B
 
Common Stock $1.5B $2B -- $2.1B $2.6B
Other Common Equity Adj $39.1M $62.2M -- -$30.1M $84.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $2.3B -- $2.4B $3.2B
 
Total Liabilities and Equity $2.6B $3.7B -- $4.3B $6.8B
Cash and Short Terms $310.7M $459.9M $212M $437.4M $174.6M
Total Debt $543.1M $545.1M -- $1.1B $1.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$20.3M $22.3M $554.9M -$106M $28.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5.6M $8.1M -- -- --
Change in Accounts Receivable -$4.2M $157K -$3.8M -$14.4M -$27.1M
Change in Inventories -$36.5M $20.5M $20.2M -$69.6M -$165.7M
Cash From Operations $59.7M $255.8M $320.8M $56.5M $358.5M
 
Capital Expenditures $97.6M $174.8M $344.2M $557.1M $523.3M
Cash Acquisitions -- $42.8M -$83.5M -$3.3M $22.8M
Cash From Investing -$111.3M -$131.2M -$347.6M -$419M -$462.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $189.7M $519M -- $299.8M $426.2M
Long-Term Debt Repaid -$137.3M -$552.9M -$55.3M -$37.2M -$327.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $4M -$1.1M -$1.3M $6.6M $14.6M
Cash From Financing $57M $152.7M -$1.6M $254.3M $92.5M
 
Beginning Cash (CF) $60.8M $67.7M $344.9M $310.1M $200.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4M $277.3M -$28.4M -$108.2M -$11.7M
Ending Cash (CF) $67.7M $344.9M $310.1M $200.8M $192M
 
Levered Free Cash Flow -$37.9M $81M -$23.4M -$500.6M -$164.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.2M -$8.1M -$30.1M $2.2M $303K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3M -$4.1M -- -- --
Change in Accounts Receivable -$6.7M $3.9M $16.4M -$17.7M -$3.4M
Change in Inventories -$17.4M -$11.6M -$3.1M -$36.9M -$23.8M
Cash From Operations $68.6M $64.8M $54.2M $69.3M $139.5M
 
Capital Expenditures $47.7M $71.5M $151.5M $147.6M $124.4M
Cash Acquisitions -- $95K -- -- --
Cash From Investing -$46.6M -$73.6M -$151.7M -$150.8M -$125.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $99.8M $299.5M --
Long-Term Debt Repaid -$201.9M -$13.8M -$5.5M -$9.1M -$5.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.2M -- -$3M -$7.3M $23.2M
Cash From Financing -$201.9M -$18.5M $82M $264.6M -$13.7M
 
Beginning Cash (CF) $494.1M $333.9M $159.7M $174.4M $167.5M
Foreign Exchange Rate Adjustment -$3.5M -$6.3M -$2.3M -$801K $451K
Additions / Reductions -$179.9M -$27.4M -$15.5M $183.1M -$152K
Ending Cash (CF) $310.7M $300.3M $141.9M $356.7M $167.8M
 
Levered Free Cash Flow $20.9M -$6.8M -$97.3M -$78.3M $15M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$77.5M $537.2M -$19.7M $47.6M $245.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $9M $1.6M -- -- --
Change in Accounts Receivable $3M $157K $1.5M -$30.9M -$7.6M
Change in Inventories -$13.1M $20.5M -$20.6M -$146.2M -$149.7M
Cash From Operations $204.6M $255.5M $166.3M $278.1M $250.3M
 
Capital Expenditures $137.8M $289.5M $525M $525.8M $454.6M
Cash Acquisitions $67.7M -$86.1M -$13.2M $22.8M -$704.1M
Cash From Investing -$88.6M -$279.8M -$460M -$404.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $519M -- $199.8M $526.2M $560M
Long-Term Debt Repaid -$551M -$42.8M -$45.2M -$160.6M -$196.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9.4M -- -- $7.3M $51.3M
Cash From Financing $154.2M $15.5M $136.7M $338.4M $685.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $270.1M -$8.9M -$157M $212.4M -$188M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $66.8M -$34.1M -$358.7M -$247.7M -$204.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$69M $445.9M -$128.6M $25M $241.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.5M $0 -- -- --
Change in Accounts Receivable -- $0 $5.3M -$11.3M $8.2M
Change in Inventories -$0 -- -$40.9M -$117.4M -$101.4M
Cash From Operations $165.7M $165.4M $10.9M $232.6M $124.3M
 
Capital Expenditures $122M $236.8M $417.6M $386.3M $317.7M
Cash Acquisitions $55.3M -$73.6M -$3.3M $22.8M -$704.1M
Cash From Investing -$72.9M -$221.6M -$334.1M -$319.2M -$980.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $519M -- $199.8M $426.2M $560M
Long-Term Debt Repaid -$550.5M -$40.4M -$30.3M -$153.6M -$22.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10.1M -- -$3M -$2.3M $34.3M
Cash From Financing $155.8M $18.6M $156.9M $241M $833.8M
 
Beginning Cash (CF) $864.8M $999.2M $635.6M $660.1M $484.7M
Foreign Exchange Rate Adjustment -$5.5M -$7M -$1.9M $1.6M -$2.3M
Additions / Reductions $248.5M -$37.6M -$166.2M $154.4M -$21.9M
Ending Cash (CF) $1.1B $954.6M $467.4M $816.1M $460.5M
 
Levered Free Cash Flow $43.7M -$71.4M -$406.6M -$153.8M -$193.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.11% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 3.15% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.72% over the past day.

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

Show me the best stock