Financhill
Sell
36

EGY Quote, Financials, Valuation and Earnings

Last price:
$3.65
Seasonality move :
15.29%
Day range:
$3.60 - $3.67
52-week range:
$3.00 - $4.82
Dividend yield:
6.85%
P/E ratio:
13.33x
P/S ratio:
0.97x
P/B ratio:
0.75x
Volume:
846.7K
Avg. volume:
892.2K
1-year change:
-15.9%
Market cap:
$380.5M
Revenue:
$479M
EPS (TTM):
$0.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $77.4M $199.1M $354.3M $455.1M $479M
Revenue Growth (YoY) -20.01% 196.35% 77.99% 28.43% 5.26%
 
Cost of Revenues $56.9M $103.9M $161.1M $270.4M $306.6M
Gross Profit $20.5M $95.2M $193.3M $184.6M $172.4M
Gross Profit Margin 26.46% 47.81% 54.54% 40.58% 35.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.7M $14.8M $10.1M $23.8M $29.7M
Other Inc / (Exp) -$25.1M -$20.2M -$54.8M -$9.6M $7M
Operating Expenses $16M $16.1M $13.1M $18.5M $35.9M
Operating Income $4.5M $79.1M $180.1M $166.1M $136.5M
 
Net Interest Expenses -- -- $2M $6.5M $3.7M
EBT. Incl. Unusual Items -$20.4M $59.8M $123.4M $150.1M $139.8M
Earnings of Discontinued Ops. -$98K -$96K -$71K -- --
Income Tax Expense $27.7M -$22.2M $71.4M $89.8M $81.3M
Net Income to Company -$48.2M $81.8M $51.9M $60.4M $58.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.2M $80.6M $51.4M $59.7M $57.8M
 
Basic EPS (Cont. Ops) -$0.83 $1.38 $0.74 $0.56 $0.56
Diluted EPS (Cont. Ops) -$0.83 $1.37 $0.73 $0.56 $0.56
Weighted Average Basic Share $57.6M $58.2M $69.6M $106.4M $103.7M
Weighted Average Diluted Share $57.6M $58.8M $70M $106.6M $103.7M
 
EBITDA $14.1M $100.2M $228.3M $281.4M $279.5M
EBIT $4.5M $79.1M $180.1M $166.1M $136.5M
 
Revenue (Reported) $77.4M $199.1M $354.3M $455.1M $479M
Operating Income (Reported) $4.5M $79.1M $180.1M $166.1M $136.5M
Operating Income (Adjusted) $4.5M $79.1M $180.1M $166.1M $136.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.9M $78.1M $116.3M $140.3M $61M
Revenue Growth (YoY) 206.2% 39.71% 48.88% 20.7% -56.53%
 
Cost of Revenues $32.7M $32.3M $73.7M $89.4M $50.8M
Gross Profit $23.2M $45.8M $42.6M $51M $10.2M
Gross Profit Margin 41.58% 58.6% 36.62% 36.33% 16.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $2M $6.2M $6.9M $8.8M
Other Inc / (Exp) -$5.8M -$12.8M -$2.1M $69K --
Operating Expenses $3.2M $3M $7M $6.9M $9.3M
Operating Income $20M $42.8M $35.5M $44.1M $898K
 
Net Interest Expenses -- $234K $1.4M $588K $2.3M
EBT. Incl. Unusual Items $14.6M $29.7M $32M $43.6M -$2.5M
Earnings of Discontinued Ops. -$20K -$26K -- -- --
Income Tax Expense -$17.2M $22.8M $25.8M $32.6M -$3.6M
Net Income to Company $31.7M $6.9M $6.1M $11M $1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.3M $6.8M $6.1M $10.8M $1.1M
 
Basic EPS (Cont. Ops) $0.53 $0.12 $0.06 $0.10 $0.01
Diluted EPS (Cont. Ops) $0.53 $0.11 $0.06 $0.10 $0.01
Weighted Average Basic Share $58.6M $59.1M $106.3M $103.7M $104.3M
Weighted Average Diluted Share $58.9M $59.5M $106.4M $103.8M $104.3M
 
EBITDA $27M $51.7M $68.1M $91.1M $21.5M
EBIT $20M $42.8M $35.5M $44.1M $898K
 
Revenue (Reported) $55.9M $78.1M $116.3M $140.3M $61M
Operating Income (Reported) $20M $42.8M $35.5M $44.1M $898K
Operating Income (Adjusted) $20M $42.8M $35.5M $44.1M $898K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $155.3M $314.1M $402.5M $506.4M $390M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87.3M $117.1M $274.4M $294.7M $270.8M
Gross Profit $68M $197M $128.1M $211.7M $119.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17M $13.1M $16.8M $28.2M $34.8M
Other Inc / (Exp) -$17.9M -$59.9M -$8M $13.4M --
Operating Expenses $19M $15.2M $20.5M $25.3M $36.4M
Operating Income $49M $181.8M $107.6M $186.4M $82.8M
 
Net Interest Expenses -- $355K $7.1M $3.7M $7.3M
EBT. Incl. Unusual Items $31.9M $122.2M $93.3M $192.5M $65.5M
Earnings of Discontinued Ops. -$128K -$83K -$14K -- --
Income Tax Expense -$12.1M $53.6M $59.2M $101.7M $36.7M
Net Income to Company $43.9M $68.5M $34.1M $90.8M $28.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.3M $67.6M $33.9M $89.8M $28.5M
 
Basic EPS (Cont. Ops) $0.74 $1.15 $0.32 $0.86 $0.27
Diluted EPS (Cont. Ops) $0.74 $1.14 $0.32 $0.86 $0.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $67.1M $207.7M $228.9M $312.7M $199M
EBIT $49M $181.8M $107.6M $186.4M $82.8M
 
Revenue (Reported) $155.3M $314.1M $402.5M $506.4M $390M
Operating Income (Reported) $49M $181.8M $107.6M $186.4M $82.8M
Operating Income (Adjusted) $49M $181.8M $107.6M $186.4M $82.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $154.7M $257.7M $305.9M $357.3M $268.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87.2M $89.2M $203M $232.9M $197.1M
Gross Profit $67.5M $168.5M $102.9M $124.4M $71.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.2M $10.5M $16.8M $21.2M $26.4M
Other Inc / (Exp) -$17.8M -$57.5M -$10.1M $13.6M -$362K
Operating Expenses $13.8M $12.6M $19.6M $26.4M $26.9M
Operating Income $53.7M $155.9M $83.4M $98M $44.3M
 
Net Interest Expenses -- $355K $5.4M $2.6M $6.2M
EBT. Incl. Unusual Items $36.3M $98.7M $68.6M $110.9M $36.7M
Earnings of Discontinued Ops. -$72K -$58K -- -- --
Income Tax Expense -$11.3M $64.5M $52.2M $64.1M $19.5M
Net Income to Company $47.5M $34.1M $16.4M $46.8M $17.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.1M $33.8M $16.2M $46.4M $17M
 
Basic EPS (Cont. Ops) $0.80 $0.57 $0.15 $0.45 $0.16
Diluted EPS (Cont. Ops) $0.80 $0.57 $0.15 $0.45 $0.16
Weighted Average Basic Share $174.3M $176.7M $320.6M $310.9M $312M
Weighted Average Diluted Share $176M $178M $322.8M $312.1M $312M
 
EBITDA $70.7M $177.7M $178.3M $204M $123.4M
EBIT $53.7M $155.9M $83.4M $98M $44.3M
 
Revenue (Reported) $154.7M $257.7M $305.9M $357.3M $268.2M
Operating Income (Reported) $53.7M $155.9M $83.4M $98M $44.3M
Operating Income (Adjusted) $53.7M $155.9M $83.4M $98M $44.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $47.9M $48.8M $37.4M $121.1M $82.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $22.5M $52.1M $44.9M $94.8M
Inventory $3.9M $1.6M $3.3M $4.6M $13.1M
Prepaid Expenses -- -- $18.8M $7.3M $6.8M
Other Current Assets $4.2M $5.2M -- -- --
Total Current Assets $64M $88.3M $200.1M $228.1M $237.9M
 
Property Plant And Equipment $59.6M $104.6M $588.7M $552.1M $635.2M
Long-Term Investments -- $7.3M $8.9M $6M $20M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13.4M $24.7M $24.2M $9.5M $16.1M
Total Assets $141.2M $263.1M $855.6M $823.2M $955M
 
Accounts Payable $16.7M $18.8M $59.9M $22.2M $11.8M
Accrued Expenses $8.8M $23.5M $55.2M $39.6M $33.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $12.9M $9.6M $10.1M $12.5M $16.9M
Other Current Liabilities $4.3M $7.2M $8.2M $6.8M $24.4M
Total Current Liabilities $52.6M $84.3M $162.1M $127.5M $181.7M
 
Long-Term Debt -- $587K $78.9M $78.3M $81.3M
Capital Leases -- -- -- -- --
Total Liabilities $79.8M $118.8M $389.5M $344.4M $453.4M
 
Common Stock $6.8M $7M $11.9M $12.1M $12.2M
Other Common Equity Adj -- -- $1.2M $2.9M -$5M
Common Equity $61.5M $144.3M $466.1M $478.8M $501.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $61.5M $144.3M $466.1M $478.8M $501.6M
 
Total Liabilities and Equity $141.2M $263.1M $855.6M $823.2M $955M
Cash and Short Terms $47.9M $48.8M $37.4M $121.1M $82.8M
Total Debt -- $587K $86.7M $88.4M $94.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $52.9M $69.5M $103.5M $89.2M $24.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $16.8M $22.8M $84.3M $109.5M
Inventory $2.6M $4.3M $9.3M $4.8M $9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $12.6M $16.1M $15.1M --
Total Current Assets $64.1M $123.3M $218.1M $236.8M $173.7M
 
Property Plant And Equipment $87.1M $198M $559.4M $617M $710.1M
Long-Term Investments $7.4M $7.6M $11.2M $19.7M $8.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $25.2M $26.1M $9.7M $16.8M --
Total Assets $206.3M $394.8M $827.8M $937.9M $950.4M
 
Accounts Payable $8.4M $30.3M $45.1M $15M $17M
Accrued Expenses $14.2M $40.5M $43.8M $57.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $12.7M $1.5M $11.3M $12.9M --
Other Current Liabilities $13.2M $14.2M $6.4M $7.4M --
Total Current Liabilities $63.3M $143M $166.8M $176.2M $166.2M
 
Long-Term Debt $312K $1.8M $77.9M $72.9M $131.1M
Capital Leases -- -- -- -- --
Total Liabilities $96.7M $221.1M $383.5M $436.9M $444.6M
 
Common Stock $7M $7M $12.1M $12.2M $12.3M
Other Common Equity Adj -- -- $844K $1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.6M $173.7M $444.4M $501M $505.9M
 
Total Liabilities and Equity $206.3M $394.8M $827.8M $937.9M $950.4M
Cash and Short Terms $52.9M $69.5M $103.5M $89.2M $24.2M
Total Debt $13M $2.1M $85.8M $85.5M $143.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$48.2M $81.8M $51.9M $60.4M $58.5M
Depreciation & Amoritzation $9.6M $21.1M $48.1M $115.3M $143M
Stock-Based Compensation $114K $2.5M $2.2M $3.3M $4.4M
Change in Accounts Receivable $15.7M -$21M -$15M $43.5M -$52.1M
Change in Inventories -$2.8M $5M -$1.7M $1.4M $7.5M
Cash From Operations $27.5M $50.1M $126.8M $223.6M $113.7M
 
Capital Expenditures $24.3M $39.1M $159.9M $97.2M $103M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.3M -$39.1M -$123.2M -$97.2M -$102.1M
 
Dividends Paid (Ex Special Dividend) -- -- $9.4M $26.8M $26.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$3M -$7.2M -$10.5M
Repurchase of Common Stock -$992K $1.4M $3.8M $23.6M $6.8M
Other Financing Activities -- -- -$2.1M -- --
Cash From Financing -$929K -$57K -$15.9M -$56.8M -$43M
 
Beginning Cash (CF) $59.1M $48.8M $37.4M $121.1M $82.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M $11M -$12.5M $69.4M -$31.5M
Ending Cash (CF) $61.3M $59.8M $24.7M $190.4M $51.3M
 
Levered Free Cash Flow $3.1M $11.1M -$33.1M $126.4M $10.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $31.7M $6.9M $6.1M $11M $1.1M
Depreciation & Amoritzation $7M $9M $32.5M $47M $20.6M
Stock-Based Compensation $25K $36K $1.1M $1.5M $1.7M
Change in Accounts Receivable $27.5M $27M $29.1M -$23.7M $20.4M
Change in Inventories $551K $9.6M $1.5M $2.5M -$7.7M
Cash From Operations $33.6M $59.2M $94.2M $47.8M $16.4M
 
Capital Expenditures $4.2M $43.6M $22.5M $12.4M $48.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$43.6M -$22.5M -$12.4M -$48.3M
 
Dividends Paid (Ex Special Dividend) -- $1.9M $6.7M $6.6M $6.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$125K -$1.9M -$2.1M --
Repurchase of Common Stock $258K -- $6.1M $1K --
Other Financing Activities -- -$84K -$53K $1K --
Cash From Financing -$6K -$618K -$14.5M -$8.7M -$10.3M
 
Beginning Cash (CF) $52.9M $69.5M $103.5M $89.2M $24.2M
Foreign Exchange Rate Adjustment -- -- -$36K $229K -$43K
Additions / Reductions $29.4M $15M $57.2M $26.9M -$42.2M
Ending Cash (CF) $82.3M $84.5M $160.6M $116.4M -$18.1M
 
Levered Free Cash Flow $29.4M $15.6M $71.7M $35.4M -$31.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $43.9M $68.5M $34.1M $90.8M $28.9M
Depreciation & Amoritzation $18.2M $26M $121.3M $126.3M $116.2M
Stock-Based Compensation $4.3M $2.7M $2.2M $4.4M $5.8M
Change in Accounts Receivable $11.1M -$44.6M $40.1M -$48.2M $7.9M
Change in Inventories $934K -$1.7M -$5M $19.5M -$4.2M
Cash From Operations $55.1M $131.6M $170.4M $121M $112M
 
Capital Expenditures $33M $112M $133.4M $81.4M $197.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33M -$112M -$96.7M -$81M -$196.8M
 
Dividends Paid (Ex Special Dividend) -- $5.8M $23.7M $26.3M $26.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$193K -$8.1M -$8.2M --
Repurchase of Common Stock $1.4M $788K $20.5M $12.9M $708K
Other Financing Activities -- -- -- -- --
Cash From Financing -$60K -$6.5M -$51.7M -$46.7M $11.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.1M $13.1M $21.4M -$6.5M -$72.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $22.1M $19.6M $37M $39.6M -$85.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $47.5M $34.1M $16.4M $46.8M $17.2M
Depreciation & Amoritzation $7M $21.8M $95M $106M $79.1M
Stock-Based Compensation $2.1M $2.3M $2.3M $3.4M $4.7M
Change in Accounts Receivable $9.3M -$13.7M $41.4M -$50.3M $9.7M
Change in Inventories $4.1M -$2.7M -$6M $12.2M $483K
Cash From Operations $46.7M $128.2M $171.8M $69.2M $67.5M
 
Capital Expenditures $31M $103.9M $77.4M $61.5M $155.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31M -$103.9M -$77.4M -$61.1M -$155.8M
 
Dividends Paid (Ex Special Dividend) -- $5.8M $20.2M $19.6M $19.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $60M
Long-Term Debt Repaid -- -$193K -$5.2M -$6.3M -$6.3M
Repurchase of Common Stock -$910K $788K $17.5M $6.8M $709K
Other Financing Activities -- -$1.5M -$83K -- -$6.9M
Cash From Financing -$121K -$6.5M -$42.4M -$32.3M $22.6M
 
Beginning Cash (CF) $158.2M $145.9M $202M $265.7M $142.9M
Foreign Exchange Rate Adjustment -- -- -$321K -$4K $53K
Additions / Reductions $15.6M $17.8M $51.7M -$24.2M -$65.6M
Ending Cash (CF) $173.8M $163.7M $253.4M $241.5M $77.3M
 
Levered Free Cash Flow $15.8M $24.3M $94.4M $7.7M -$88.3M

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

GET BETTER TRADE IDEAS

Popular

Why Is Amkor Stock Up So Much?
Why Is Amkor Stock Up So Much?

Semiconductor packaging and testing major Amkor (NASDAQ:AMKR) has started 2026…

Is Shopify Stock a Good Buy Now?
Is Shopify Stock a Good Buy Now?

eCommerce technology platform Shopify (NASDAQ:SHOP) delivered impressive returns in 2025…

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,…

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
71
NAIL alert for Jan 10

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

Buy
54
LGIH alert for Jan 10

LGI Homes, Inc. [LGIH] is up 13.81% over the past day.

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

Show me the best stock