Financhill
Buy
85

ECG Quote, Financials, Valuation and Earnings

Last price:
$88.45
Seasonality move :
-40.62%
Day range:
$90.49 - $96.75
52-week range:
$31.38 - $103.08
Dividend yield:
0%
P/E ratio:
25.98x
P/S ratio:
1.35x
P/B ratio:
8.19x
Volume:
608.4K
Avg. volume:
620.2K
1-year change:
38.27%
Market cap:
$4.7B
Revenue:
$2.8B
EPS (TTM):
$3.54
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $2.1B $2.7B $2.9B $2.8B
Revenue Growth (YoY) -- -- 31.57% 5.75% -0.17%
 
Cost of Revenues -- $1.8B $2.4B $2.5B $2.5B
Gross Profit -- $245.4M $273.8M $319.8M $337.6M
Gross Profit Margin -- 11.96% 10.15% 11.21% 11.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $102.2M $111.4M $131.4M $149.5M
Other Inc / (Exp) -- $1.7M $1.4M $4M $4.9M
Operating Expenses -- $99.7M $109.2M $129.3M $147.7M
Operating Income -- $145.8M $164.6M $190.5M $189.9M
 
Net Interest Expenses -- $3.5M $6.5M $17M $14M
EBT. Incl. Unusual Items -- $144M $159.7M $177.6M $180.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $35.4M $40.8M $45.3M $49.5M
Net Income to Company -- $109.4M $124.8M $137.2M $143.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $109.4M $124.8M $137.2M $143.4M
 
Basic EPS (Cont. Ops) -- $2.15 $2.45 $2.69 $2.81
Diluted EPS (Cont. Ops) -- $2.15 $2.45 $2.69 $2.81
Weighted Average Basic Share -- $51M $51M $51M $51M
Weighted Average Diluted Share -- $51M $51M $51M $51M
 
EBITDA -- $166M $186.1M $213.7M $215.2M
EBIT -- $145.8M $164.6M $190.5M $189.9M
 
Revenue (Reported) -- $2.1B $2.7B $2.9B $2.8B
Operating Income (Reported) -- $145.8M $164.6M $190.5M $189.9M
Operating Income (Adjusted) -- $145.8M $164.6M $190.5M $189.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $717.4M $761M $986.8M
Revenue Growth (YoY) -- -- -- 6.08% 29.68%
 
Cost of Revenues -- -- $633M $671.6M $862.6M
Gross Profit -- -- $84.4M $89.4M $124.2M
Gross Profit Margin -- -- 11.76% 11.75% 12.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $34.8M $36.2M $51.8M
Other Inc / (Exp) -- -- $1.2M $1.1M --
Operating Expenses -- -- $34.3M $35.7M $50.7M
Operating Income -- -- $50.1M $53.7M $73.5M
 
Net Interest Expenses -- -- $4.6M $2.9M $5.4M
EBT. Incl. Unusual Items -- -- $46.7M $51.9M $72.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $11.4M $14M $20.6M
Net Income to Company -- -- $36M $41.8M $57M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $36M $41.8M $57M
 
Basic EPS (Cont. Ops) -- -- $0.71 $0.82 $1.12
Diluted EPS (Cont. Ops) -- -- $0.71 $0.82 $1.11
Weighted Average Basic Share -- -- $51M $51M $51M
Weighted Average Diluted Share -- -- $51M $51M $51.1M
 
EBITDA -- -- $56M $60M $80.8M
EBIT -- -- $50.1M $53.7M $73.5M
 
Revenue (Reported) -- -- $717.4M $761M $986.8M
Operating Income (Reported) -- -- $50.1M $53.7M $73.5M
Operating Income (Adjusted) -- -- $50.1M $53.7M $73.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $2.1B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $1.8B $3.1B
Gross Profit -- -- $173.1M $256.7M $422.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $69.8M $102.3M $181M
Other Inc / (Exp) -- -- $2M $5M --
Operating Expenses -- -- -- $61.9M $178.1M
Operating Income -- -- -- $194.8M $244.3M
 
Net Interest Expenses -- -- $9.8M $9.6M $20.7M
EBT. Incl. Unusual Items -- -- $128.8M $187.5M $230.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $40.1M $65.5M
Net Income to Company -- -- -- -- $181M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $117.2M $181M
 
Basic EPS (Cont. Ops) -- -- -- $2.30 $3.55
Diluted EPS (Cont. Ops) -- -- $1.46 $2.30 $3.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $275.1M $272.4M
EBIT -- -- -- $194.8M $244.3M
 
Revenue (Reported) -- -- -- $2.1B $3.5B
Operating Income (Reported) -- -- -- $194.8M $244.3M
Operating Income (Adjusted) -- -- -- $194.8M $244.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $1.5B $1.5B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.3B $1.3B $2.4B
Gross Profit -- -- $173.1M $177.5M $336.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $69.8M $73.5M $140.7M
Other Inc / (Exp) -- -- $2M $3.7M $567K
Operating Expenses -- -- $33.5M $33.6M $138.2M
Operating Income -- -- $139.6M $143.9M $198.3M
 
Net Interest Expenses -- -- $9.8M $6.1M $15.5M
EBT. Incl. Unusual Items -- -- $128.8M $138.8M $188.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $24.6M $27.6M $53.6M
Net Income to Company -- -- $100.7M $41.8M $146.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $74.7M $80.7M $146.5M
 
Basic EPS (Cont. Ops) -- -- $1.46 $1.58 $2.87
Diluted EPS (Cont. Ops) -- -- $1.46 $1.58 $2.87
Weighted Average Basic Share -- -- $152.9M $152.9M $153.1M
Weighted Average Diluted Share -- -- $152.9M $152.9M $153.3M
 
EBITDA -- -- $213.9M $218.3M $219.6M
EBIT -- -- $139.6M $143.9M $198.3M
 
Revenue (Reported) -- -- $1.5B $1.5B $2.7B
Operating Income (Reported) -- -- $139.6M $143.9M $198.3M
Operating Income (Adjusted) -- -- $139.6M $143.9M $198.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $2.1M $1.6M $86M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $730.2M $655.9M $757.1M
Inventory -- -- $36.8M $42.7M $43.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $13.3M $17.7M $30.4M
Total Current Assets -- -- $788.1M $729.3M $917.2M
 
Property Plant And Equipment -- -- $163.2M $169.3M $201.5M
Long-Term Investments -- -- $22.9M $8.4M $21.3M
Goodwill -- -- $143.2M $143.2M $143.2M
Other Intangibles -- -- $4.1M $2M $116K
Other Long-Term Assets -- -- $11.2M $272K $5.2M
Total Assets -- -- $1.1B $1.1B $1.3B
 
Accounts Payable -- -- $138.1M $116.3M $137.7M
Accrued Expenses -- -- $50.8M $48.3M $52M
Current Portion Of Long-Term Debt -- -- $27M -- $15M
Current Portion Of Capital Lease Obligations -- -- $20M $21.1M $26.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $473.7M $394.1M $513.4M
 
Long-Term Debt -- -- $258.3M $201M $321.8M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $753.3M $640.5M $910.1M
 
Common Stock -- -- $1K $1K $510K
Other Common Equity Adj -- -- -$35K -- --
Common Equity -- -- $382.2M $448.8M $422.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $382.2M $448.9M $422.6M
 
Total Liabilities and Equity -- -- $1.1B $1.1B $1.3B
Cash and Short Terms -- -- $2.1M $1.6M $86M
Total Debt -- -- $285.3M $201M $336.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- $553K $149.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $800M $986.7M
Inventory -- -- -- $46.9M $48M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- $20.6M --
Total Current Assets -- -- -- $886.5M $1.2B
 
Property Plant And Equipment -- -- -- $198.2M $235M
Long-Term Investments -- -- -- $50.5M $25.7M
Goodwill -- -- -- $143.2M --
Other Intangibles -- -- -- $466K --
Other Long-Term Assets -- -- -- $360K --
Total Assets -- -- -- $1.3B $1.6B
 
Accounts Payable -- -- -- $160.6M $212.8M
Accrued Expenses -- -- -- $54.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $26.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $559.6M $691.9M
 
Long-Term Debt -- -- -- $257.8M $323.7M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $826M $1.1B
 
Common Stock -- -- -- $1K $510K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $453.3M $573M
 
Total Liabilities and Equity -- -- -- $1.3B $1.6B
Cash and Short Terms -- -- -- $553K $149.2M
Total Debt -- -- -- $257.8M $338.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $109.4M $124.8M $137.2M $143.4M
Depreciation & Amoritzation -- $20.3M $21.5M $23.1M $25.3M
Stock-Based Compensation -- $1.7M $1.1M $804K $1.6M
Change in Accounts Receivable -- -$12.8M -$239.9M $45.3M -$89.7M
Change in Inventories -- -$2.1M -$15.8M -$5.9M -$1M
Cash From Operations -- $86.2M -$22.4M $174.1M $165.5M
 
Capital Expenditures -- $27.3M $35.8M $35.6M $48.3M
Cash Acquisitions -- $2.5M -- -- --
Cash From Investing -- $924K -$24.6M -$20M -$37.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $27M -- $340M
Long-Term Debt Repaid -- -$7K -- -$72M -$40M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$87.8M $24.5M -$79.9M -$341.9M
Cash From Financing -- -$88.5M $48.4M -$154.7M -$44M
 
Beginning Cash (CF) -- $2.1M $2.1M $1.6M $86M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$1.4M $1.4M -$545K $84.4M
Ending Cash (CF) -- $668K $3.6M $1M $170.5M
 
Levered Free Cash Flow -- $58.9M -$58.2M $138.6M $117.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $36M $41.8M $57M
Depreciation & Amoritzation -- -- $5.9M $6.3M $7.3M
Stock-Based Compensation -- -- $295K $345K $1.9M
Change in Accounts Receivable -- -- $21M -$24.3M -$67M
Change in Inventories -- -- -$5.7M $1.7M $95K
Cash From Operations -- -- $80.8M $80.5M $76.2M
 
Capital Expenditures -- -- $7.8M $18M $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$4.6M -$14M -$8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$72M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $25.5M -$64.7M --
Cash From Financing -- -- -$76.2M -$66.3M -$3.8M
 
Beginning Cash (CF) -- -- $2.1M $553K $149.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$59K $231K $64.5M
Ending Cash (CF) -- -- $553K $784K $213.6M
 
Levered Free Cash Flow -- -- $73M $62.5M $65.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- $181M
Depreciation & Amoritzation -- -- -- -- $28.1M
Stock-Based Compensation -- -- $739K $1M $5.3M
Change in Accounts Receivable -- -- -- -- -$211M
Change in Inventories -- -- -- -- -$1M
Cash From Operations -- -- -- -- $191.5M
 
Capital Expenditures -- -- $7.8M $25.4M $55.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$45.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- $2.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $148.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $29.8M $135.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $100.7M $41.8M $146.5M
Depreciation & Amoritzation -- -- $17.2M $6.3M $21.3M
Stock-Based Compensation -- -- $517K $345K $4.8M
Change in Accounts Receivable -- -- -$49.2M -$24.3M -$235.6M
Change in Inventories -- -- -$9M $1.7M -$4.2M
Cash From Operations -- -- $62.3M $80.5M $108.6M
 
Capital Expenditures -- -- $28.1M $18M $42.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$16.4M -$14M -$33.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$144M -- -$3.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $126.3M -$58.2M -$588K
Cash From Financing -- -- -$47.4M -$66.3M -$11.8M
 
Beginning Cash (CF) -- -- $4.2M $875K $307.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$1.6M $231K $63.2M
Ending Cash (CF) -- -- $1.2M $784K $371M
 
Levered Free Cash Flow -- -- $34.2M $62.5M $66.5M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.7T
P/E Ratio: 66x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Buy
67
PFSI alert for Jan 30

PennyMac Financial Services, Inc. [PFSI] is down 33.21% over the past day.

Buy
78
GDXU alert for Jan 30

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 38.85% over the past day.

Buy
88
JNUG alert for Jan 30

Direxion Daily Junior Gold Miners Idx Bull 2X Shs [JNUG] is down 26.98% over the past day.

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

Show me the best stock