Financhill
Buy
77

EFXT Quote, Financials, Valuation and Earnings

Last price:
$22.67
Seasonality move :
-5.57%
Day range:
$20.19 - $23.47
52-week range:
$6.18 - $23.47
Dividend yield:
0.48%
P/E ratio:
45.25x
P/S ratio:
1.11x
P/B ratio:
2.59x
Volume:
866.2K
Avg. volume:
435.9K
1-year change:
185.73%
Market cap:
$2.8B
Revenue:
$2.6B
EPS (TTM):
$0.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $907.4M $765.8M $1.4B $2.3B $2.4B
Revenue Growth (YoY) -41.14% -15.6% 78.31% 71.56% 3.04%
 
Cost of Revenues $704.5M $605.1M $1.1B $1.9B $2.1B
Gross Profit $202.9M $160.7M $232.3M $411.6M $349M
Gross Profit Margin 22.36% 20.99% 17.01% 17.57% 14.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $135.8M $131.8M $231.4M $293.3M $327M
Other Inc / (Exp) $1.6M $632.2K -$45.9M -$114M $2M
Operating Expenses $114.4M $116.4M $160.8M $201M $171M
Operating Income $88.4M $44.3M $71.5M $210.5M $178M
 
Net Interest Expenses $17.4M $16.2M $38M $117.7M $103M
EBT. Incl. Unusual Items $69.8M $29.9M -$64.9M -$52.6M $81M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $45.1M $16.3M $31.4M $49M
Net Income to Company $240.5M -$14.7M -$77.5M -$82.2M $32M
 
Minority Interest in Earnings $132K -- -- -- --
Net Income to Common Excl Extra Items $65.8M -$14.7M -$77.5M -$82.2M $32M
 
Basic EPS (Cont. Ops) $0.73 -$0.16 -$0.80 -$0.66 $0.26
Diluted EPS (Cont. Ops) $0.73 -$0.16 -$0.80 -$0.66 $0.26
Weighted Average Basic Share $89.7M $89.7M $97M $123.8M $124M
Weighted Average Diluted Share $89.7M $89.7M $97M $123.8M $124.2M
 
EBITDA $152M $114.2M $170M $408.7M $363M
EBIT $88.4M $44.3M $71.5M $210.5M $178M
 
Revenue (Reported) $907.4M $765.8M $1.4B $2.3B $2.4B
Operating Income (Reported) $88.4M $44.3M $71.5M $210.5M $178M
Operating Income (Adjusted) $88.4M $44.3M $71.5M $210.5M $178M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $254.9M $508M $574.3M $561M $627M
Revenue Growth (YoY) 11.15% 99.29% 13.05% -2.32% 11.77%
 
Cost of Revenues $215.7M $427.4M $486.4M $421M $490M
Gross Profit $39.2M $80.6M $87.9M $140M $137M
Gross Profit Margin 15.37% 15.88% 15.31% 24.96% 21.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.7M $129M $91.4M $92M --
Other Inc / (Exp) $495K -$11.7M -$88M -$1M --
Operating Expenses $22.7M $60.3M $23.4M $104M $77M
Operating Income $16.5M $20.3M $64.6M $36M $60M
 
Net Interest Expenses $4M $25.2M $27.9M $27M $18M
EBT. Incl. Unusual Items $14M -$54.7M -$75M $21M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.4M $7.6M $18.9M $6M $41M
Net Income to Company -$25.9M -$59.2M -$93.5M $14.4M -$58.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.9M -$59.7M -$93.5M $15M -$57M
 
Basic EPS (Cont. Ops) -$0.29 -$0.50 -$0.75 $0.12 -$0.47
Diluted EPS (Cont. Ops) -$0.29 -$0.50 -$0.75 $0.12 -$0.47
Weighted Average Basic Share $89.7M $119.3M $124M $124.1M $121.8M
Weighted Average Diluted Share $89.7M $119.3M $124M $124.1M $121.8M
 
EBITDA $34.8M $66.4M $116.2M $81M $100M
EBIT $16.5M $20.3M $64.6M $36M $60M
 
Revenue (Reported) $254.9M $508M $574.3M $561M $627M
Operating Income (Reported) $16.5M $20.3M $64.6M $36M $60M
Operating Income (Adjusted) $16.5M $20.3M $64.6M $36M $60M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $765.4M $1.4B $2.3B $2.4B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $605.3M $1.1B $1.9B $1.9B $2B
Gross Profit $160M $230.6M $411.8M $468M $558M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $131.8M $242.1M $336.9M $327M $189M
Other Inc / (Exp) $634.2K -$45.8M -$114M $2M --
Operating Expenses $115.6M $160M $228.6M $290M $248M
Operating Income $44.4M $70.6M $183.2M $178M $310M
 
Net Interest Expenses $16.2M $37M $117.7M $99M $81M
EBT. Incl. Unusual Items $30M -$62.1M -$51.9M $81M $166M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.1M $16.1M $31.3M $49M $99M
Net Income to Company -$14.6M -$74.1M -$81.3M $31.1M $64.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.6M -$74.7M -$81.3M $32M $64M
 
Basic EPS (Cont. Ops) -$0.16 -$0.67 -$0.66 $0.26 $0.51
Diluted EPS (Cont. Ops) -$0.16 -$0.67 -$0.66 $0.26 $0.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $114.3M $167.9M $381.4M $363M $471M
EBIT $44.4M $70.6M $183.2M $178M $310M
 
Revenue (Reported) $765.4M $1.4B $2.3B $2.4B $2.6B
Operating Income (Reported) $44.4M $70.6M $183.2M $178M $310M
Operating Income (Adjusted) $44.4M $70.6M $183.2M $178M $310M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.4B $2.3B $2.4B $2.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.9B $1.9B $2B --
Gross Profit $230.6M $411.8M $468M $558M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $242.1M $336.9M $327M $189M --
Other Inc / (Exp) -$45.8M -$114M $2M $9M --
Operating Expenses $160M $228.6M $290M $248M --
Operating Income $70.6M $183.2M $178M $310M --
 
Net Interest Expenses $37M $117.7M $99M $81M --
EBT. Incl. Unusual Items -$62.1M -$51.9M $81M $166M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.1M $31.3M $49M $99M --
Net Income to Company -$74.1M -$81.3M $31.1M $64.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$74.7M -$81.3M $32M $64M --
 
Basic EPS (Cont. Ops) -$0.67 -$0.66 $0.26 $0.51 --
Diluted EPS (Cont. Ops) -$0.67 -$0.66 $0.26 $0.51 --
Weighted Average Basic Share $388.3M $495.4M $496.2M $491.5M --
Weighted Average Diluted Share $388.5M $495.6M $496.4M $492M --
 
EBITDA $167.9M $381.4M $363M $471M --
EBIT $70.6M $183.2M $178M $310M --
 
Revenue (Reported) $1.4B $2.3B $2.4B $2.6B --
Operating Income (Reported) $70.6M $183.2M $178M $310M --
Operating Income (Adjusted) $70.6M $183.2M $178M $310M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $75.1M $136.8M $187.3M $106.6M $92M
Short Term Investments -- -- -- $11M --
Accounts Receivable, Net $196.3M $226.6M $469.7M $566.9M $546M
Inventory $166.6M $136.7M $303.5M $295.3M $293M
Prepaid Expenses -- -- $52.7M $58.1M $49M
Other Current Assets $7.1M -- -- -- --
Total Current Assets $490.1M $561.9M $1.1B $1.1B $1B
 
Property Plant And Equipment $623.7M $599M $1.1B $1B $867M
Long-Term Investments $94M $110.3M $388.8M $325.7M $217M
Goodwill $451.7M $444.1M $498M $433M $422M
Other Intangibles $13M $7.9M $76M $55M $37M
Other Long-Term Assets -- -- -- -- $161M
Total Assets $1.7B $1.7B $3.1B $3B $2.8B
 
Accounts Payable $140M $185.4M $451.3M $417.6M $395M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $31.4M -- $20M $40M --
Current Portion Of Capital Lease Obligations $11.5M $10.9M $15M $19M $22M
Other Current Liabilities $290.9K $141.2K $1M $12M --
Total Current Liabilities $225.7M $281.4M $837.9M $869.6M $911M
 
Long-Term Debt $311.6M $296.5M $1.1B $938.3M $755M
Capital Leases -- -- -- -- --
Total Liabilities $614.5M $663.2M $2B $1.9B $1.7B
 
Common Stock $294.8M $297.3M $435.3M $448.7M $505M
Other Common Equity Adj $22.7K $85.5K -$192M -$186M -$214M
Common Equity $1.1B $1.1B $1.1B $1.1B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.1B $1.1B $1.1B $1B
 
Total Liabilities and Equity $1.7B $1.7B $3.1B $3B $2.8B
Cash and Short Terms $75.1M $136.8M $187.3M $106.6M $92M
Total Debt $354.5M $307.5M $1.1B $997.7M $777M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $136.8M $187.3M $106.6M $92M $81M
Short Term Investments -- -- $11M -- --
Accounts Receivable, Net $226.6M $469.7M $566.9M $546M $493M
Inventory $136.7M $303.5M $295.3M $293M $280M
Prepaid Expenses -- $52.7M $58.1M $49M $52M
Other Current Assets -- -- -- -- --
Total Current Assets $561.9M $1.1B $1.1B $1B $992M
 
Property Plant And Equipment $599M $1.1B $1B $867M $849M
Long-Term Investments $110.3M $388.8M $325.7M $217M $206M
Goodwill $444.1M $498M $433M $422M --
Other Intangibles $7.9M $76M $55M $37M --
Other Long-Term Assets -- -- -- $161M --
Total Assets $1.7B $3.1B $3B $2.8B $2.7B
 
Accounts Payable $190.6M $463.5M $425.5M $413M $396M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $20M $40M -- --
Current Portion Of Capital Lease Obligations $10.9M $15M $19M $22M --
Other Current Liabilities $141.2K $1M $12M -- --
Total Current Liabilities $281.4M $837.9M $869.6M $911M $879M
 
Long-Term Debt $296.5M $1.1B $938.3M $755M $632M
Capital Leases -- -- -- -- --
Total Liabilities $663.2M $2B $1.9B $1.7B $1.6B
 
Common Stock $297.3M $435.3M $448.7M $505M $498M
Other Common Equity Adj $85.5K -$192M -$186M -$214M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.1B $1.1B $1B $1.1B
 
Total Liabilities and Equity $1.7B $3.1B $3B $2.8B $2.7B
Cash and Short Terms $136.8M $187.3M $106.6M $92M $81M
Total Debt $307.5M $1.1B $997.7M $777M $654M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $240.5M -$14.7M -$77.5M -$82.2M $32M
Depreciation & Amoritzation $63.6M $69.9M $98.5M $198.2M $185M
Stock-Based Compensation $1.4M $10.3M $12.4M $5.7M $29M
Change in Accounts Receivable $174.7M -$40.7M -$138.3M -$28.7M $24M
Change in Inventories $42.6M $31.6M -$64.9M $16.2M $1M
Cash From Operations $164.2M $179.6M $17.6M $202.5M $324M
 
Capital Expenditures $105.1M $53.8M $89M $110.7M $77M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$102.7M -$50.7M $30.8M -$117.7M -$59M
 
Dividends Paid (Ex Special Dividend) $18.1M $5.7M $6.9M $9.2M $9M
Special Dividend Paid
Long-Term Debt Issued -- $29M $1.1B -- --
Long-Term Debt Repaid -$42.7M -$84.8M -$998.2M -$137M -$253M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.6M -$69.2M -$4M -$2M
Cash From Financing -$61.2M -$66.9M $9.1M -$148.5M -$263M
 
Beginning Cash (CF) $75.1M $136.8M $187.3M $95.6M $92M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$431.7K $61.5M $62.2M -$94.6M -$3M
Ending Cash (CF) $73.9M $197.7M $254.3M -$29.8M $84M
 
Levered Free Cash Flow $59.1M $125.8M -$71.4M $91.8M $247M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$25.9M -$59.2M -$93.5M $14.4M -$58.7M
Depreciation & Amoritzation $18.4M $44.2M $51.6M $41.8M $38.5M
Stock-Based Compensation -$177.7K $8.5M -$795.9K $15.5M $14.9M
Change in Accounts Receivable -$52.3M -$71.8M $19.4M $63.4M $118.2M
Change in Inventories $33.5M -$7.6M $51.2M $18.9M $51.6M
Cash From Operations $97.5M -$13.2M $153.4M $107.2M $177.2M
 
Capital Expenditures $22.4M $49.9M $17.9M $31.6M $33M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.8M $40.3M -$27.7M -$19M -$36.2M
 
Dividends Paid (Ex Special Dividend) $1.4M $1.5M $2.3M $1.8M $3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$3.1M $1.1B -$13M -- --
Long-Term Debt Repaid -$10.4M -$977.8M -$115M -$91M --
Repurchase of Common Stock -- -- -- -- $710.5K
Other Financing Activities -$96.3K -$64.1M -$1M -$1M --
Cash From Financing -$16.7M $15.5M -$127.9M -$89.3M -$122.6M
 
Beginning Cash (CF) $136.8M $187.3M $95.6M $92M $81M
Foreign Exchange Rate Adjustment -$130.9K -$2.9M -$25.2M -$1.9M -$975.6K
Additions / Reductions $55.9M $39.7M -$27.4M -$2.9M $17.4M
Ending Cash (CF) $192.6M $224.1M $43M $87.2M $97.4M
 
Levered Free Cash Flow $75.1M -$63.1M $135.6M $75.6M $144.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$14.6M -$74.1M -$81.3M $31.1M $64.1M
Depreciation & Amoritzation $69.9M $95.4M $198.2M $181.6M $161.3M
Stock-Based Compensation $10.3M $12M $5.7M $28.5M $26.1M
Change in Accounts Receivable -$40.6M -$134.5M -$28.8M $23.5M $42.1M
Change in Inventories $31.7M -$62.9M $15.4M $932.8K $15M
Cash From Operations $179M $16.8M $201.4M $318.5M $345.7M
 
Capital Expenditures $53.8M $112.2M $110.7M $75.6M $115.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.6M $29M -$117.7M -$57.8M -$103.2M
 
Dividends Paid (Ex Special Dividend) $5.7M $6.7M $9.2M $8.8M $17M
Special Dividend Paid
Long-Term Debt Issued -- $1.1B -- -- --
Long-Term Debt Repaid -$84.8M -$998.2M -$137M -$253M --
Repurchase of Common Stock -- -- -- -- $23M
Other Financing Activities -- -$69.2M -- -- --
Cash From Financing -$67M $8.5M -$147.8M -$258.6M -$250.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.8M $59M -$94.7M -$2.8M -$11M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $125.2M -$95.4M $90.7M $242.9M $230.5M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$74.1M -$81.3M $31.1M $64.1M --
Depreciation & Amoritzation $95.4M $198.2M $181.6M $161.3M --
Stock-Based Compensation $12M $5.7M $28.5M $26.1M --
Change in Accounts Receivable -$134.5M -$28.8M $23.5M $42.1M --
Change in Inventories -$62.9M $15.4M $932.7K $15M --
Cash From Operations $16.8M $201.4M $318.5M $345.7M --
 
Capital Expenditures $112.2M $110.7M $75.6M $115.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $29M -$117.7M -$57.8M -$103.2M --
 
Dividends Paid (Ex Special Dividend) $6.7M $9.2M $8.8M $17M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -- -- -- --
Long-Term Debt Repaid -$998.2M -$137M -$253M -$53M --
Repurchase of Common Stock -- -- -- $23M --
Other Financing Activities -$69.2M -$4M -$2M -- --
Cash From Financing $8.5M -$147.8M -$258.6M -$250.5M --
 
Beginning Cash (CF) $552.6M $542.1M $423M $291M --
Foreign Exchange Rate Adjustment $4.5M -$30.6M -$4.9M -$3M --
Additions / Reductions $59M -$94.7M -$2.8M -$11M --
Ending Cash (CF) $616.1M $416.7M $415.3M $277M --
 
Levered Free Cash Flow -$95.4M $90.7M $242.9M $230.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
50
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 38x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
37
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
59
SEZL alert for Feb 27

Sezzle, Inc. [SEZL] is down 13.96% over the past day.

Buy
83
GCT alert for Feb 27

GigaCloud Technology, Inc. [GCT] is down 10.47% over the past day.

Buy
62
LMAT alert for Feb 27

LeMaitre Vascular, Inc. [LMAT] is down 6.68% over the past day.

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

Show me the best stock