Financhill
Buy
70

EE Quote, Financials, Valuation and Earnings

Last price:
$30.49
Seasonality move :
-6.9%
Day range:
$29.98 - $30.94
52-week range:
$21.29 - $32.99
Dividend yield:
0.92%
P/E ratio:
38.90x
P/S ratio:
1.79x
P/B ratio:
1.44x
Volume:
312.5K
Avg. volume:
291.4K
1-year change:
3.29%
Market cap:
$974.7M
Revenue:
$851.4M
EPS (TTM):
$0.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $430.8M $888.6M $2.5B $1.2B $851.4M
Revenue Growth (YoY) -20.86% 106.24% 178.31% -53.14% -26.54%
 
Cost of Revenues $254.6M $688.1M $2.2B $860.9M $542.3M
Gross Profit $176.2M $200.4M $259.7M $298.1M $309.1M
Gross Profit Margin 40.9% 22.55% 10.5% 25.72% 36.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.9M $47.1M $66.1M $87.5M $94.1M
Other Inc / (Exp) $3M -$10.1M -$25.7M $16.5M $25.2M
Operating Expenses $42.9M $47.1M $66.1M $87.5M $94.1M
Operating Income $133.3M $153.3M $193.6M $210.6M $215M
 
Net Interest Expenses $89.4M $80.8M $59M $72M $64.8M
EBT. Incl. Unusual Items $46.8M $62.4M $108.3M $160.1M $179.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.9M $21.2M $28.3M $33.2M $26.1M
Net Income to Company $32.9M $41.2M $80M $126.8M $153M
 
Minority Interest in Earnings -$5.9M $71K $55.1M $96.4M $120.2M
Net Income to Common Excl Extra Items $32.9M $41.2M $68.1M $126.8M $153M
 
Basic EPS (Cont. Ops) $1.59 $1.72 $0.51 $1.16 $1.29
Diluted EPS (Cont. Ops) $1.59 $1.72 $0.51 $1.11 $1.27
Weighted Average Basic Share $24.4M $23.9M $26.3M $26.3M $25.4M
Weighted Average Diluted Share $24.4M $23.9M $26.3M $108.3M $25.8M
 
EBITDA $251.2M $283.2M $324.1M $341.4M $317.8M
EBIT $133.3M $153.3M $193.6M $210.6M $215M
 
Revenue (Reported) $430.8M $888.6M $2.5B $1.2B $851.4M
Operating Income (Reported) $133.3M $153.3M $193.6M $210.6M $215M
Operating Income (Adjusted) $133.3M $153.3M $193.6M $210.6M $215M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $192.1M $803.3M $275.5M $193.4M $391M
Revenue Growth (YoY) -- 387.38% -65.71% -29.79% 102.18%
 
Cost of Revenues $149.4M $733.2M $188.5M $109.9M $278.2M
Gross Profit $42.7M $70M $87M $83.6M $112.9M
Gross Profit Margin 22.25% 8.72% 31.59% 43.2% 28.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $18.8M $19.5M $23.8M $23.4M
Other Inc / (Exp) -$4.6M -$63K $4.7M $7.1M --
Operating Expenses $11.5M $18.8M $19.5M $23.8M $23.4M
Operating Income $31.2M $51.3M $67.5M $59.7M $89.4M
 
Net Interest Expenses $20M $13.3M $18.8M $16.2M $28.3M
EBT. Incl. Unusual Items $6.6M $37.5M $54.7M $51.7M $63M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M $233K $8.2M $6.2M $7.9M
Net Income to Company $1.4M $37.3M $46.5M $45.5M $55M
 
Minority Interest in Earnings $521K $28.4M $32.6M $36.6M $41.1M
Net Income to Common Excl Extra Items $1.9M $37.3M $46.5M $45.5M $55M
 
Basic EPS (Cont. Ops) -- $0.34 $0.53 $0.36 $0.44
Diluted EPS (Cont. Ops) -- $0.34 $0.13 $0.35 $0.43
Weighted Average Basic Share $22.3M $26.3M $26.3M $25M $32M
Weighted Average Diluted Share $22.3M $26.3M $108.3M $25.5M $32.7M
 
EBITDA $58.4M $84.2M $103.4M $83.7M $128.1M
EBIT $26.6M $51.3M $67.5M $59.7M $89.4M
 
Revenue (Reported) $192.1M $803.3M $275.5M $193.4M $391M
Operating Income (Reported) $31.2M $51.3M $67.5M $59.7M $89.4M
Operating Income (Adjusted) $26.6M $51.3M $67.5M $59.7M $89.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $657.6M $2.4B $1.4B $816.9M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $451.7M $2.1B $1.1B $527.5M $805.4M
Gross Profit $205.9M $220.8M $314.3M $289.4M $379.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.5M $57.5M $85M $94.8M $89.8M
Other Inc / (Exp) -$5.5M -$35.3M $16.9M $23.7M --
Operating Expenses $45.5M $57.5M $85M $94.8M $89.8M
Operating Income $160.4M $163.4M $229.3M $194.6M $290.1M
 
Net Interest Expenses $83.4M $64M $65.4M $68.7M $81.4M
EBT. Incl. Unusual Items $71.5M $63.1M $182.7M $155.2M $199.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.8M $18.8M $42.1M $28.2M $25.2M
Net Income to Company -- $44.3M $140.7M $127M $174M
 
Minority Interest in Earnings $4.3M $29.6M $107.4M $101.3M $133M
Net Income to Common Excl Extra Items $55.9M $45.3M $140.7M $127M $174M
 
Basic EPS (Cont. Ops) $0.46 $0.58 $1.27 $1.01 $1.51
Diluted EPS (Cont. Ops) $0.46 $0.58 $0.86 $1.00 $0.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $278.5M $293.9M $365.1M $302M $403.3M
EBIT $154.9M $163.4M $229.3M $194.6M $290.1M
 
Revenue (Reported) $657.6M $2.4B $1.4B $816.9M $1.2B
Operating Income (Reported) $160.4M $163.4M $229.3M $194.6M $290.1M
Operating Income (Adjusted) $154.9M $163.4M $229.3M $194.6M $290.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $549.8M $2B $918.9M $576.9M $910.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $390.7M $1.8B $684.8M $351.4M $614.5M
Gross Profit $159.1M $179.5M $234.1M $225.5M $296.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.1M $44.5M $63.4M $70.7M $66.3M
Other Inc / (Exp) -$5.8M -$30.9M $11.7M $18.9M $13.6M
Operating Expenses $34.1M $44.5M $63.4M $70.7M $66.3M
Operating Income $125M $135M $170.7M $154.8M $229.9M
 
Net Interest Expenses $62M $45.2M $51.6M $49.4M $66.5M
EBT. Incl. Unusual Items $57.1M $57.9M $132.3M $127.4M $147.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.1M $11.8M $25.5M $20.5M $19.5M
Net Income to Company $43M $46.1M $106.8M $107M $127.9M
 
Minority Interest in Earnings $3.2M $26.4M $80.1M $85M $97.9M
Net Income to Common Excl Extra Items $46.2M $47.1M $106.8M $107M $127.9M
 
Basic EPS (Cont. Ops) $1.76 $0.79 $1.02 $0.86 $1.06
Diluted EPS (Cont. Ops) $1.76 $0.79 $0.62 $0.86 $0.68
Weighted Average Basic Share $66.8M $78.8M $78.8M $76.3M $87.4M
Weighted Average Diluted Share $66.8M $78.8M $160.8M $77M $171.6M
 
EBITDA $214.6M $232.2M $273.2M $233.8M $320M
EBIT $119.1M $135M $170.7M $154.8M $229.9M
 
Revenue (Reported) $549.8M $2B $918.9M $576.9M $910.7M
Operating Income (Reported) $125M $135M $170.7M $154.8M $229.9M
Operating Income (Adjusted) $119.1M $135M $170.7M $154.8M $229.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $92.7M $75.3M $519.3M $558.5M $540.1M
Short Term Investments $10.2M $12.2M $13.3M $16.5M $43.5M
Accounts Receivable, Net $24.5M $271.7M $82.3M $97.1M $119.7M
Inventory $22.4M $105M $173.6M $2.9M $23.9M
Prepaid Expenses $12.4M $16.2M $20.8M $7.6M $9.4M
Other Current Assets -- -- -- -- $50.7M
Total Current Assets $167.8M $490.4M $823.5M $699.6M $754.3M
 
Property Plant And Equipment $1.6B $1.5B $1.5B $1.7B $1.6B
Long-Term Investments $458.3M $450.6M $442.8M $419.3M $411.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $30.3M $35M $45M $63.2M $82.4M
Total Assets $2.3B $2.5B $2.9B $2.9B $2.9B
 
Accounts Payable $7.1M $311.6M $96.8M $13.8M $7.1M
Accrued Expenses $49.3M $67.5M $55.1M $82M $66.9M
Current Portion Of Long-Term Debt $33.9M $26.1M $28.6M $51M $55.7M
Current Portion Of Capital Lease Obligations $73.9M $67.7M $54.4M $23.8M $25M
Other Current Liabilities $15.7M $12.5M $3.7M $6.1M $3.1M
Total Current Liabilities $192.2M $520.2M $391.5M $203.8M $216.1M
 
Long-Term Debt $1.2B $924.3M $632.9M $699.9M $620.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.5B $1.2B $1.1B $996M
 
Common Stock $902.1M $1.1B $108K $108K $108K
Other Common Equity Adj -$15M -$9.2M $515K $505K $502K
Common Equity $887.1M $1.1B $477.4M $505.4M $488M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$116M -$115.9M $1.2B $1.3B $1.4B
Total Equity $771.2M $1B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity $2.3B $2.5B $2.9B $2.9B $2.9B
Cash and Short Terms $92.7M $75.3M $519.3M $558.5M $540.1M
Total Debt $1.3B $987.9M $682.3M $772.9M $699.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $349.1M $606.4M $612.1M $466.8M
Short Term Investments $11.7M $12.8M $14.7M $42.6M --
Accounts Receivable, Net -- $328.8M $44.8M $81.5M $119.4M
Inventory -- $244.9M $18.2M $487K $19.4M
Prepaid Expenses -- $12.9M $13.9M $11.7M $15.5M
Other Current Assets -- -- -- -- --
Total Current Assets -- $956M $716.7M $764M $694.7M
 
Property Plant And Equipment -- $1.5B $1.7B $1.6B $2.3B
Long-Term Investments -- $442.6M $427.8M $422.3M $394.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $34.8M $47.2M $64.2M $72.2M --
Total Assets -- $3B $2.9B $2.9B $4.1B
 
Accounts Payable -- $368.1M $10.8M $8.6M $51.1M
Accrued Expenses $43.4M $45.5M $58.1M $63.6M --
Current Portion Of Long-Term Debt $34.9M $28.2M $48.9M $55.2M --
Current Portion Of Capital Lease Obligations $69M $52.1M $25.7M $24.8M --
Other Current Liabilities $14.6M $1.2M $3.7M $3.7M --
Total Current Liabilities -- $536.9M $172.6M $185.3M $291M
 
Long-Term Debt -- $663.2M $774.7M $641M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities -- $1.3B $1.1B $981.7M $1.9B
 
Common Stock -- $108K $108K $108K $117K
Other Common Equity Adj -$11M $135K $2.1M -$381K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.1B $1.3B $1.4B $1.5B
Total Equity -- $1.6B $1.8B $1.9B $2.2B
 
Total Liabilities and Equity -- $3B $2.9B $2.9B $4.1B
Cash and Short Terms -- $349.1M $606.4M $612.1M $466.8M
Total Debt $558.3M $711.3M $845.3M $719.3M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.9M $41.2M $80M $126.8M $153M
Depreciation & Amoritzation $117.9M $129.8M $130.5M $130.8M $102.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.5M -$247.2M $197.9M -$26.9M -$24.6M
Change in Inventories -$17.1M -$82.7M -$68.6M $169.7M --
Cash From Operations $109M $141.6M $225.1M $231.9M $244.4M
 
Capital Expenditures $41.3M $36.1M $119.3M $312.7M $113.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.3M -$36.1M -$119.3M -$308.6M -$113.3M
 
Dividends Paid (Ex Special Dividend) -- -- $1.3M $2.6M $3.4M
Special Dividend Paid
Long-Term Debt Issued $62.8M $118.3M $794M $250M --
Long-Term Debt Repaid -$92.6M -$163.1M -$862.1M -$115.6M -$74.2M
Repurchase of Common Stock -- -- -- -- $50M
Other Financing Activities $6M -$79.4M $2.6M -$4.3M $857K
Cash From Financing -$31.4M -$124.1M $341.2M $111.4M -$149M
 
Beginning Cash (CF) $92.7M $75.3M $519.3M $558.5M $540.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.3M -$18.6M $447M $34.5M -$18M
Ending Cash (CF) $129M $56.7M $966.3M $592.9M $522.1M
 
Levered Free Cash Flow $67.7M $105.5M $105.8M -$80.9M $131.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4M $37.3M $46.5M $45.5M $55M
Depreciation & Amoritzation $31.8M $33M $35.9M $23.9M $38.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.3M -$132.6M $99M -$35.7M -$40M
Change in Inventories $347K -$179.9M $9.9M -- --
Cash From Operations $52.4M -$6.3M $170.8M $39.8M $114.9M
 
Capital Expenditures $19.8M $21.8M $11.6M $11.4M $52M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.8M -$19.1M -$11.6M -$11.4M -$52M
 
Dividends Paid (Ex Special Dividend) -$113K $656K $656K $789K $2.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14M $3.4M -- -- --
Long-Term Debt Repaid -$21M -$13.6M -$16.6M -$18.8M --
Repurchase of Common Stock -- -- -- $6.9M --
Other Financing Activities -$3.7M $2.3M $2.2M $535K --
Cash From Financing -$10.9M -$13.3M -$17.2M -$27.9M -$25.2M
 
Beginning Cash (CF) -- $349.1M $606.4M $612.1M $466.8M
Foreign Exchange Rate Adjustment -- -- $62K -$48K -$1K
Additions / Reductions $21.8M -$38.7M $142.1M $343K $37.7M
Ending Cash (CF) $95.1M $310.5M $748.6M $612.4M $504.5M
 
Levered Free Cash Flow $32.7M -$28.1M $159.2M $28.3M $62.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $44.3M $140.7M $127M $174M
Depreciation & Amoritzation -- $129M $135.8M $107.3M $113.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$293.1M $285.6M -$42.6M $5.2M
Change in Inventories -- -$238M $225.7M -- --
Cash From Operations -- -$4.7M $436.1M $231.4M $406.4M
 
Capital Expenditures $30.8M $63.9M $359.8M $58M $192.9M
Cash Acquisitions -- -- -- -- $1B
Cash From Investing -- -$69.1M -$358.5M -$58M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$113K -$2.6M $2.6M $2.7M $7.2M
Special Dividend Paid
Long-Term Debt Issued -- $871.6M -- -- --
Long-Term Debt Repaid -- -$948M -$54.5M -$127.1M --
Repurchase of Common Stock -- -- -- $27.2M $22.8M
Other Financing Activities -- $12.6M -$5M $708K --
Cash From Financing -- $345.8M $181.5M -$173M $689.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $271.9M $259.1M $303K -$144.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$73.9M $76.3M $173.4M $213.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $43M $46.1M $106.8M $107M $127.9M
Depreciation & Amoritzation $95.4M $97.2M $102.5M $79M $90.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$10.3M -$56.2M $31.5M $15.8M $45.6M
Change in Inventories $15.5M -$139.8M $154.4M -- --
Cash From Operations $130.6M -$15.8M $195.3M $194.8M $356.8M
 
Capital Expenditures $30.8M $63.9M $304.4M $49.7M $129.4M
Cash Acquisitions -- -- -- -- $1B
Cash From Investing -$30.8M -$61.1M -$300.3M -$49.7M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$113K $656K $2M $2.1M $5.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39.5M $792.8M $250M -- $800M
Long-Term Debt Repaid -$65M -$850M -$42.4M -$53.9M -$190.7M
Repurchase of Common Stock -- -- -- $27.2M --
Other Financing Activities -$88.5M $3.4M -$4.2M $759K -$20.8M
Cash From Financing -$114.1M $353M $193.3M -$91M $747.8M
 
Beginning Cash (CF) -- $824.2M $1.6B $1.8B $1.5B
Foreign Exchange Rate Adjustment -- -- -$43K -$54K $87K
Additions / Reductions -$14.4M $276.1M $88.2M $54M -$72.7M
Ending Cash (CF) $266.4M $1.1B $1.7B $1.9B $1.4B
 
Levered Free Cash Flow $99.7M -$79.7M -$109.2M $145.1M $227.4M

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

GET BETTER TRADE IDEAS

Popular

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Why Did Planet Labs Stock Rally So Much?
Why Did Planet Labs Stock Rally So Much?

Satellite imaging startup Planet Labs (NYSE:PL), after years of disappointing…

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
65
RGC alert for Jan 10

Regencell Bioscience Holdings Ltd. [RGC] is up 10.55% over the past day.

Sell
50
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

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

Show me the best stock