Financhill
Sell
48

EFC Quote, Financials, Valuation and Earnings

Last price:
$13.62
Seasonality move :
2.13%
Day range:
$13.60 - $13.75
52-week range:
$11.12 - $14.40
Dividend yield:
11.46%
P/E ratio:
10.31x
P/S ratio:
2.36x
P/B ratio:
1.02x
Volume:
1.3M
Avg. volume:
1.4M
1-year change:
10.92%
Market cap:
$1.5B
Revenue:
$371.9M
EPS (TTM):
$1.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $133.7M $216.8M $303.1M $352M $371.9M
Revenue Growth (YoY) -12.35% 62.16% 39.83% 16.1% 5.67%
 
Cost of Revenues $25.8M $42.3M $37.9M $57.6M $73.2M
Gross Profit $107.9M $174.5M $265.3M $294.3M $298.7M
Gross Profit Margin 80.73% 80.47% 87.5% 83.62% 80.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$37.5M $16.5M $23M -$25.8M -$67.2M
Operating Expenses $40.6M $39.5M $146.5M -$29.2M -$104.5M
Operating Income $67.3M $134.9M $118.8M $323.5M $403.2M
 
Net Interest Expenses $65.6M $49.3M $151.7M $262.5M $286.9M
EBT. Incl. Unusual Items $1.8M $85.6M -$25M $89.2M $116.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.4M $3.1M -$17.7M $457K $612K
Net Income to Company $28.4M $140.6M -$70.9M $87.9M $148.1M
 
Minority Interest in Earnings $3.4M $7.1M -$822K $3.8M $2.2M
Net Income to Common Excl Extra Items $28.4M $140.6M -$70.9M $87.9M $148.1M
 
Basic EPS (Cont. Ops) $0.39 $2.55 -$1.41 $0.88 $1.34
Diluted EPS (Cont. Ops) $0.39 $2.55 -$1.41 $0.88 $1.34
Weighted Average Basic Share $44.1M $49.2M $60.6M $69.1M $87.7M
Weighted Average Diluted Share $44.1M $49.2M $60.6M $69.1M $87.7M
 
EBITDA $67.3M $134.9M $118.8M $323.5M $403.2M
EBIT $67.3M $134.9M $118.8M $323.5M $403.2M
 
Revenue (Reported) $133.7M $216.8M $303.1M $352M $371.9M
Operating Income (Reported) $67.3M $134.9M $118.8M $323.5M $403.2M
Operating Income (Adjusted) $67.3M $134.9M $118.8M $323.5M $403.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $47.7M $64.3M $133.8M $54.7M $123M
Revenue Growth (YoY) 18.78% 34.92% 108% -59.14% 125.05%
 
Cost of Revenues $11.8M $8M $14.5M $21.7M $24M
Gross Profit $35.9M $56.3M $119.3M $32.9M $99M
Gross Profit Margin 75.23% 87.6% 89.17% 60.27% 80.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.6M -$14.3M -$6.9M -$29.1M --
Operating Expenses $5.8M $16.6M $36.3M -$56.8M $151K
Operating Income $30M $39.7M $83M $89.7M $98.9M
 
Net Interest Expenses $10.6M $44M $68.7M $73.7M $73.1M
EBT. Incl. Unusual Items $19.4M -$4.3M $14.3M $16.1M $25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$81K $224K $12K $1.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.5M -$264K $509K $315K $850K
Net Income to Common Excl Extra Items $24M -$29.7M $13.1M $23.3M $37.8M
 
Basic EPS (Cont. Ops) $0.41 -$0.55 $0.10 $0.18 $0.29
Diluted EPS (Cont. Ops) $0.41 -$0.55 $0.10 $0.18 $0.29
Weighted Average Basic Share $50.5M $61M $68.6M $88M $102.7M
Weighted Average Diluted Share $50.5M $61M $68.6M $88M $102.7M
 
EBITDA $30M $39.7M $83M $89.7M $98.9M
EBIT $30M $39.7M $83M $89.7M $98.9M
 
Revenue (Reported) $47.7M $64.3M $133.8M $54.7M $123M
Operating Income (Reported) $30M $39.7M $83M $89.7M $98.9M
Operating Income (Adjusted) $30M $39.7M $83M $89.7M $98.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $177.2M $300.1M $383.2M $323M $552.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.3M $33.5M $57.5M $72.8M $91.6M
Gross Profit $138.9M $266.6M $325.7M $250.2M $460.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.6M $41.3M -$71.6M -$67.7M --
Operating Expenses -$35.9M $211.7M -$31.3M -$116.3M $61.1M
Operating Income $174.8M $54.8M $357M $366.5M $399.5M
 
Net Interest Expenses $50.6M $104.5M $251.4M $281.7M $286.5M
EBT. Incl. Unusual Items $124.2M -$49.7M $105.6M $113M $112.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11M -$14.9M -$2.5M $344K $2.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $6.3M $1.2M $3.3M $2.4M $3.2M
Net Income to Common Excl Extra Items $168.3M -$58.8M $95.4M $136.8M $158.8M
 
Basic EPS (Cont. Ops) $3.43 -$1.18 $1.08 $1.28 $1.32
Diluted EPS (Cont. Ops) $3.43 -$1.18 $1.08 $1.28 $1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $174.8M $54.8M $357M $366.5M $399.5M
EBIT $174.8M $54.8M $357M $366.5M $399.5M
 
Revenue (Reported) $177.2M $300.1M $383.2M $323M $552.2M
Operating Income (Reported) $174.8M $54.8M $357M $366.5M $399.5M
Operating Income (Adjusted) $174.8M $54.8M $357M $366.5M $399.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $148.4M $231.8M $267.1M $238.2M $396.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.6M $22.8M $42.4M $57.6M $68.6M
Gross Profit $116.9M $209M $224.7M $180.6M $327.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.1M $37.8M -$56.7M -$59.5M $7.8M
Operating Expenses $3M $175.2M -$39.4M -$126.5M $17.8M
Operating Income $113.9M $33.8M $264.1M $307.1M $310.1M
 
Net Interest Expenses $36.8M $92M $191.8M $211M $217.9M
EBT. Incl. Unusual Items $77.1M -$58.3M $72.3M $96.1M $92.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M -$14.9M $328K $215K $2.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $4.8M -$1.1M $3.1M $1.7M $2.6M
Net Income to Common Excl Extra Items $101.7M -$97.7M $68.6M $117.4M $128.2M
 
Basic EPS (Cont. Ops) $2.01 -$1.78 $0.72 $1.11 $1.07
Diluted EPS (Cont. Ops) $2.01 -$1.78 $0.72 $1.11 $1.07
Weighted Average Basic Share $138.8M $180.1M $204.1M $259.2M $292.3M
Weighted Average Diluted Share $138.8M $180.1M $204.1M $259.2M $292.3M
 
EBITDA $113.9M $33.8M $264.1M $307.1M $310.1M
EBIT $113.9M $33.8M $264.1M $307.1M $310.1M
 
Revenue (Reported) $148.4M $231.8M $267.1M $238.2M $396.5M
Operating Income (Reported) $113.9M $33.8M $264.1M $307.1M $310.1M
Operating Income (Adjusted) $113.9M $33.8M $264.1M $307.1M $310.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $111.8M $92.8M $221.9M $230.5M $208.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $23.6M $24.7M $28.4M $22.1M $46.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $286.5M $456.5M $652.9M $1B $809.8M
 
Property Plant And Equipment -- -- -- $4.4M $6.5M
Long-Term Investments $1.7B $2.4B $1.9B $2B $1.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- $8.1M $29.6M $29.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.4B $5.2B $14.1B $15.3B $16.3B
 
Accounts Payable $13.7M $54M $84M $71.9M $57.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $3.2B $5.1B $5B $4.7B
 
Long-Term Debt $614.9M $641.7M $7.7B $8.7B $10B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $3.9B $12.9B $13.8B $14.7B
 
Common Stock $44K $58K $64K $83K $91K
Other Common Equity Adj -- -- -- -- --
Common Equity $774.2M $1.1B $968.5M $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $36.4M $32.2M $24.9M $18.5M $20.3M
Total Equity $921.6M $1.3B $1.2B $1.5B $1.6B
 
Total Liabilities and Equity $3.4B $5.2B $14.1B $15.3B $16.3B
Cash and Short Terms $111.8M $92.8M $221.9M $230.5M $208.9M
Total Debt $985.8M $1.3B $9.8B $10.4B $11.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $103.8M $175.2M $176.3M $228.3M $205.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $37M $20.7M $23.6M $29.7M $52.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $366.6M $660.4M $581.4M $820.8M $827.6M
 
Property Plant And Equipment -- -- -- $6.8M $5.1M
Long-Term Investments $2.1B $2.1B $2B $1.7B $1.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- $29.7M $28.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.4B $6.3B $14.4B $16B $17.8B
 
Accounts Payable $93.3M $72.3M $71.1M $62.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.8B $3.5B $3.4B $4.7B $5.2B
 
Long-Term Debt $536.4M $1.6B $9.7B $9.5B $10.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $5.2B $13.1B $14.3B $16B
 
Common Stock $52K $61K $68K $91K $106K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.9M $25.3M $23.9M $18.4M $30.1M
Total Equity $1.1B $1.2B $1.3B $1.6B $1.8B
 
Total Liabilities and Equity $4.4B $6.3B $14.4B $16B $17.8B
Cash and Short Terms $103.8M $175.2M $176.3M $228.3M $205.6M
Total Debt $1.1B $1.9B $10.1B $11.2B $12.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $28.4M $140.6M -$70.9M $87.9M $148.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $722K $971K $1.5M $1.4M $2.9M
Change in Accounts Receivable $5.2M -$63.3M -$7.7M -$6M -$2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $150.2M $224.1M $318.2M $113.6M $202.9M
 
Capital Expenditures $153K $2.2M $39.1M $37K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $486.5M -$2.2B -$2B -$173.4M -$1.3B
 
Dividends Paid (Ex Special Dividend) $65M $85.7M $123.1M $149.3M $163.5M
Special Dividend Paid
Long-Term Debt Issued $4.6B $6.8B $14.7B $40.8B $69.3B
Long-Term Debt Repaid -$5.2B -$5B -$12.8B -$40.8B -$68B
Repurchase of Common Stock $3.1M -- $1.7M $12.4M $24.6M
Other Financing Activities -$369K -$53.4M $38.3M $24.8M -$22.7M
Cash From Financing -$597.3M $1.9B $1.8B $68.5M $1.1B
 
Beginning Cash (CF) $111.8M $92.8M $221.9M $230.5M $208.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.3M -$19M $129M $8.7M -$21.6M
Ending Cash (CF) $151.2M $73.9M $350.9M $239.2M $187.4M
 
Levered Free Cash Flow $150M $221.9M $279.1M $113.6M $202.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $63.8M $21.2M -$24.6M -$102.9M -$88.6M
 
Capital Expenditures $312K $62K $8K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$387.9M -$308M -$27.7M -$614.2M -$1.2B
 
Dividends Paid (Ex Special Dividend) $23.9M $31.2M $36.8M $40.9M $46.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $4.1B $9.5B $18.6B --
Long-Term Debt Repaid -$874.2M -$3.8B -$9.5B -$17.9B --
Repurchase of Common Stock -- $495K -- -- --
Other Financing Activities -$13.7M $10.3M -$15.8M -$1.9M --
Cash From Financing $293M $237.6M $32.4M $740.8M $1.3B
 
Beginning Cash (CF) $103.8M $175.2M $176.3M $228.3M $205.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.1M -$49.2M -$19.9M $23.7M -$25.1M
Ending Cash (CF) $72.7M $126M $156.3M $252M $180.5M
 
Levered Free Cash Flow $63.5M $21.1M -$24.6M -$102.9M -$88.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $228.7M $318.9M $16.3M $46.3M $30.4M
 
Capital Expenditures $2.2M $141K $39M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$2.6B -$490.4M -$215.4M -$3.5B
 
Dividends Paid (Ex Special Dividend) $72.9M $118.7M $138.8M $163.2M $176.5M
Special Dividend Paid
Long-Term Debt Issued $5.7B $12.2B $35.9B $60.1B --
Long-Term Debt Repaid -$4.4B -$9.9B -$35.5B -$59.8B --
Repurchase of Common Stock -- $1.7M $12.4M $685K $23.9M
Other Financing Activities -$41.9M -$25.1M $32.4M $27.1M --
Cash From Financing $1.3B $2.4B $475.1M $221.2M $3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.2M $71.4M $1M $52M -$22.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $226.5M $318.8M -$22.7M $46.3M $30.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $178.2M $273M -$28.8M -$96.1M -$268.6M
 
Capital Expenditures $2.2M $137K $37K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$1.8B -$248.9M -$290.9M -$2.5B
 
Dividends Paid (Ex Special Dividend) $58.5M $91.5M $107.2M $121.2M $134.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.7B $10.2B $31.4B $50.7B $32.3B
Long-Term Debt Repaid -$3.6B -$8.5B -$31.2B -$50.2B -$30.8B
Repurchase of Common Stock -- $1.7M $12.4M $685K --
Other Financing Activities -$38M -$9.7M -$15.6M -$13.4M -$40K
Cash From Financing $1.1B $1.6B $232.2M $384.8M $2.8B
 
Beginning Cash (CF) $388.2M $763.4M $562.6M $626.7M $653.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M $82.4M -$45.6M -$2.2M -$3.4M
Ending Cash (CF) $380.2M $845.8M $517M $624.5M $650.2M
 
Levered Free Cash Flow $176M $272.9M -$28.9M -$96.1M -$268.6M

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

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
67
GPCR alert for Dec 9

Structure Therapeutics, Inc. [GPCR] is up 102.52% over the past day.

Buy
62
SMX alert for Dec 9

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
90
KYMR alert for Dec 9

Kymera Therapeutics, Inc. [KYMR] is up 41.67% over the past day.

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

Show me the best stock