Financhill
Sell
50

EHAB Quote, Financials, Valuation and Earnings

Last price:
$9.49
Seasonality move :
4.31%
Day range:
$9.32 - $9.50
52-week range:
$6.47 - $10.91
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.46x
P/B ratio:
0.85x
Volume:
153.6K
Avg. volume:
549.8K
1-year change:
23.76%
Market cap:
$479.8M
Revenue:
$1B
EPS (TTM):
-$0.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.1B $1.1B $1B $1B
Revenue Growth (YoY) -1.26% 2.63% -3.21% -2.32% -1.1%
 
Cost of Revenues $577.5M $550.8M $558.6M $566.5M $562.3M
Gross Profit $500.7M $555.8M $512.5M $479.8M $472.5M
Gross Profit Margin 46.44% 50.23% 47.85% 45.86% 45.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $398M $412.9M $414.9M $441.6M $425.9M
Other Inc / (Exp) $2.7M $5.4M -$108.1M -$85.6M -$161.7M
Operating Expenses $398M $412.9M $414.9M $441.6M $425.9M
Operating Income $102.7M $142.9M $97.6M $38.2M $46.6M
 
Net Interest Expenses $5.2M $300K $15M $43M $41.7M
EBT. Incl. Unusual Items $100.2M $148M -$25.5M -$90.4M -$158M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.4M $35.1M $12.8M -$11.4M -$4M
Net Income to Company $75.8M $112.9M -$38.3M -$79M -$154M
 
Minority Interest in Earnings $800K $1.8M $2.1M $1.5M $2.2M
Net Income to Common Excl Extra Items $75.8M $112.9M -$38.3M -$79M -$154M
 
Basic EPS (Cont. Ops) $19.23 $28.49 -$0.81 -$1.61 -$3.11
Diluted EPS (Cont. Ops) $19.23 $28.49 -$0.81 -$1.61 -$3.11
Weighted Average Basic Share $3.9M $3.9M $50.1M $50.1M $50.2M
Weighted Average Diluted Share $3.9M $3.9M $50.1M $50.1M $50.2M
 
EBITDA $142.7M $179.8M $130.6M $69.1M $78.1M
EBIT $102.7M $142.9M $97.6M $38.2M $46.6M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1B $1B
Operating Income (Reported) $102.7M $142.9M $97.6M $38.2M $46.6M
Operating Income (Adjusted) $102.7M $142.9M $97.6M $38.2M $46.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $273.9M $265.7M $258.3M $253.6M $263.6M
Revenue Growth (YoY) -- -2.99% -2.79% -1.82% 3.94%
 
Cost of Revenues $140.6M $140.3M $141.7M $139.9M $141.3M
Gross Profit $133.3M $125.4M $116.6M $113.7M $122.3M
Gross Profit Margin 48.67% 47.2% 45.14% 44.83% 46.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.2M $107.5M $108.8M $103.8M $105.5M
Other Inc / (Exp) $100K -- $100K -$107.9M --
Operating Expenses $104.2M $107.5M $108.8M $103.8M $105.5M
Operating Income $29.1M $17.9M $7.8M $9.9M $16.8M
 
Net Interest Expenses $100K $6.2M $10.5M $10.4M $8.3M
EBT. Incl. Unusual Items $29.1M $11.7M -$3M -$108.8M $8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $2.8M -$800K $700K -$3.2M
Net Income to Company $22M $8.9M -$2.2M -$108.2M $11.6M
 
Minority Interest in Earnings $400K $300K $200K $700K $500K
Net Income to Common Excl Extra Items $22M $8.9M -$2.2M -$109.5M $11.6M
 
Basic EPS (Cont. Ops) $0.44 $0.17 -$0.05 -$2.20 $0.22
Diluted EPS (Cont. Ops) $0.44 $0.17 -$0.05 -$2.20 $0.22
Weighted Average Basic Share $49.6M $49.6M $49.9M $50.2M $50.7M
Weighted Average Diluted Share $49.6M $49.6M $49.9M $50.2M $51.1M
 
EBITDA $38.5M $25.9M $15.5M $18.1M $22.3M
EBIT $29.1M $17.9M $7.8M $9.9M $16.8M
 
Revenue (Reported) $273.9M $265.7M $258.3M $253.6M $263.6M
Operating Income (Reported) $29.1M $17.9M $7.8M $9.9M $16.8M
Operating Income (Adjusted) $29.1M $17.9M $7.8M $9.9M $16.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.1B $1.1B $1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $554.5M $566.9M $562.5M $560M
Gross Profit $417.2M $529.6M $493.9M $474.7M $487.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $309.8M $413.5M $433.6M $435.8M $425.8M
Other Inc / (Exp) $2.1M $3.3M -$85.6M -$107.9M --
Operating Expenses -- $413.5M $433.6M $435.8M $425.8M
Operating Income -- $116.1M $60.3M $38.9M $62M
 
Net Interest Expenses $200K $6.4M $38.6M $44M $36.4M
EBT. Incl. Unusual Items $109.3M $113M -$63.8M -$114.1M -$9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $26.8M $1.1M -- $1M
Net Income to Company -- $86.2M -$167.8M -$114.1M -$10.1M
 
Minority Interest in Earnings $1.3M $2.1M $1.5M $2.5M $1.8M
Net Income to Common Excl Extra Items -- $86.2M -$64.9M -$114.1M -$10.1M
 
Basic EPS (Cont. Ops) -- $14.87 -$1.33 -$2.32 -$0.24
Diluted EPS (Cont. Ops) $8.24 $14.87 -$1.33 -$2.32 -$0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $149.8M $91.8M $70.2M $87.4M
EBIT -- $116.1M $60.3M $38.9M $62M
 
Revenue (Reported) -- $1.1B $1.1B $1B $1B
Operating Income (Reported) -- $116.1M $60.3M $38.9M $62M
Operating Income (Adjusted) -- $116.1M $60.3M $38.9M $62M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $830.5M $808M $785.7M $776.6M $789.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $413.3M $417M $425.3M $421.3M $419M
Gross Profit $417.2M $391M $360.4M $355.3M $370.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $309.8M $310.4M $327.1M $321.3M $321.2M
Other Inc / (Exp) $2.1M -- -$85.6M -$107.9M $19.3M
Operating Expenses $309.8M $310.4M $327.1M $321.3M $321.2M
Operating Income $107.4M $80.6M $33.3M $34M $49.4M
 
Net Interest Expenses $200K $6.3M $29.9M $31.7M $26.4M
EBT. Incl. Unusual Items $109.3M $74.3M -$83M -$106.7M $42.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.2M $17.9M -$9.9M $1.5M $6.5M
Net Income to Company $83.1M $56.4M -$73.1M -$108.2M $35.7M
 
Minority Interest in Earnings $1.3M $1.6M $1M $2M $1.6M
Net Income to Common Excl Extra Items $83.1M $56.4M -$73.1M -$108.2M $35.7M
 
Basic EPS (Cont. Ops) $8.24 $7.27 -$1.49 -$2.20 $0.67
Diluted EPS (Cont. Ops) $8.24 $7.27 -$1.49 -$2.20 $0.67
Weighted Average Basic Share $103.1M $103.1M $149.5M $150.4M $151.8M
Weighted Average Diluted Share $103.1M $103.1M $149.8M $150.7M $153.3M
 
EBITDA $135.3M $105.3M $56.5M $57.6M $66.9M
EBIT $107.4M $80.6M $33.3M $34M $49.4M
 
Revenue (Reported) $830.5M $808M $785.7M $776.6M $789.6M
Operating Income (Reported) $107.4M $80.6M $33.3M $34M $49.4M
Operating Income (Adjusted) $107.4M $80.6M $33.3M $34M $49.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40M $8M $27.2M $29.8M $30.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $136.5M $164.5M $149.6M $164.7M $149.2M
Inventory -- -- -- -- --
Prepaid Expenses $6.1M -- -- -- --
Other Current Assets -- $6.3M $23.6M $15.6M $13.2M
Total Current Assets $182.6M $178.8M $211.8M $210.1M $192.7M
 
Property Plant And Equipment $65.1M $68.8M $62.4M $76.5M $70.5M
Long-Term Investments -- -- -- -- $500K
Goodwill $1.1B $1.2B $1.1B $1.1B $900M
Other Intangibles $269.4M $259.1M $102.6M $80M $58.1M
Other Long-Term Assets $11M $24.3M $5.2M $5.3M $4.7M
Total Assets $1.6B $1.7B $1.5B $1.5B $1.3B
 
Accounts Payable $3.4M $3.5M $3.8M $7.6M $6.7M
Accrued Expenses $58M $74.7M $43M $46.9M $42.6M
Current Portion Of Long-Term Debt $6.5M $5M $23.1M $22.5M $22.8M
Current Portion Of Capital Lease Obligations $13.5M $14.9M $14M $11.8M $12.3M
Other Current Liabilities $34.1M $24.8M $40.7M $40.7M $36.4M
Total Current Liabilities $126.9M $136.5M $132.9M $137.7M $126.2M
 
Long-Term Debt $30.5M $37M $588.1M $575.8M $534.4M
Capital Leases -- -- -- -- --
Total Liabilities $227M $236.7M $772.1M $764.7M $698.3M
 
Common Stock $100K $100K $500K $500K $500K
Other Common Equity Adj -- -- -$700K -$500K -$200K
Common Equity $1.4B $1.5B $741.7M $669.7M $523.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.7M $13.3M $33.6M $32M $30.4M
Total Equity $1.4B $1.5B $775.3M $701.7M $553.9M
 
Total Liabilities and Equity $1.6B $1.7B $1.5B $1.5B $1.3B
Cash and Short Terms $40M $8M $27.2M $29.8M $30.3M
Total Debt $37M $42M $611.2M $598.3M $557.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $47.9M $35.2M $47.4M $58.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $148.8M $167.8M $150.9M $148.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $21.1M -- -- --
Other Current Assets -- -- $12.1M $9.9M --
Total Current Assets -- $225.7M $217.8M $208.2M $213.7M
 
Property Plant And Equipment -- $62.8M $80.1M $73.7M $66.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.2B $1.1B $953.8M --
Other Intangibles -- $105.6M $85.9M $63.9M --
Other Long-Term Assets -- $11.1M $5.4M $4.7M --
Total Assets -- $1.6B $1.5B $1.3B $1.2B
 
Accounts Payable -- $3.4M $6M $9.9M $7.2M
Accrued Expenses -- $68.9M $57M $55.6M --
Current Portion Of Long-Term Debt -- $23.4M $22.6M $23M --
Current Portion Of Capital Lease Obligations -- $13.9M $12.7M $11.7M --
Other Current Liabilities -- $32.7M $36.9M $38.6M --
Total Current Liabilities -- $150.3M $143M $142.9M $135.5M
 
Long-Term Debt -- $573M $582.8M $546.3M $481.3M
Capital Leases -- -- -- -- --
Total Liabilities -- $753.9M $742.1M $706.4M $631M
 
Common Stock -- $500K $500K $500K $500K
Other Common Equity Adj -- -- $1.6M -$900K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $33.6M $32.2M $31.8M $30.5M
Total Equity -- $869M $708.8M $597.9M $597.3M
 
Total Liabilities and Equity -- $1.6B $1.5B $1.3B $1.2B
Cash and Short Terms -- $47.9M $35.2M $47.4M $58.9M
Total Debt -- $596.4M $605.4M $569.3M $503.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $75.8M $112.9M -$38.3M -$79M -$154M
Depreciation & Amoritzation $40M $36.9M $33M $30.9M $31.5M
Stock-Based Compensation $3.9M $3.6M $9.2M $8.9M $11.7M
Change in Accounts Receivable -$32.9M -$24.8M $21.6M -$14.6M $15.5M
Change in Inventories -- -- -- -- --
Cash From Operations $24.9M $123.3M $80.1M $45.2M $51.2M
 
Capital Expenditures $3.6M $5.6M $7.1M $3.5M $3.8M
Cash Acquisitions $1.1M $117.5M $36.3M $2.8M --
Cash From Investing -$3M -$119.2M -$34.9M -$5.3M -$2.4M
 
Dividends Paid (Ex Special Dividend) $144.5M $154.1M $654.9M -- --
Special Dividend Paid
Long-Term Debt Issued $15.5M -- $590M -- --
Long-Term Debt Repaid -$10.4M -$7.2M -$15M -$33.4M -$43.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $122.7M $125.2M $61.3M -$7.1M -$4.7M
Cash From Financing -$16.7M -$36.1M -$26M -$37.3M -$48.3M
 
Beginning Cash (CF) $40M $8M $27.2M $29.8M $30.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.2M -$32M $19.2M $2.6M $500K
Ending Cash (CF) $45.2M -$24M $46.4M $32.4M $30.8M
 
Levered Free Cash Flow $21.3M $117.7M $73M $41.7M $47.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22M $8.9M -$2.2M -$108.2M $11.6M
Depreciation & Amoritzation $9.4M $8M $7.7M $8.2M $5.5M
Stock-Based Compensation $300K $4.6M $3.1M $3.8M $2.2M
Change in Accounts Receivable $2.3M $3M -$19.7M $15.1M $9.8M
Change in Inventories -- -- -- -- --
Cash From Operations $6.6M $1M $6.3M $28.4M $37.8M
 
Capital Expenditures $800K $300K $1.9M $700K $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$600K -$1.8M -$400K -$1.4M
 
Dividends Paid (Ex Special Dividend) $19.4M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.9M -$6M -$5M -$8.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.8M -$200K -$800K -$2.6M --
Cash From Financing -$13.5M -$6.2M -$5.8M -$10.8M -$16.4M
 
Beginning Cash (CF) $39.7M $47.9M $35.2M $47.4M $58.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.3M -$5.8M -$1.3M $17.2M $20M
Ending Cash (CF) $31.4M $42.1M $33.9M $64.6M $78.9M
 
Levered Free Cash Flow $5.8M $700K $4.4M $27.7M $36.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $86.2M -$167.8M -$114.1M -$10.1M
Depreciation & Amoritzation -- $33.7M $31.5M $31.3M $25.4M
Stock-Based Compensation $2.1M $8.6M $9.3M $9.5M $13.7M
Change in Accounts Receivable -- $17.3M -$12.6M $17M $2.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $99.1M $48.5M $56.1M $62.2M
 
Capital Expenditures $3.9M $7M $5.4M $3.1M $4.4M
Cash Acquisitions -$97.7M $19.8M $39.1M -- --
Cash From Investing -- -$16.2M -$44M -$1.6M $17.3M
 
Dividends Paid (Ex Special Dividend) -$93.7M $715.3M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$10.6M -$31M -$38.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $96.9M -$7.3M -$6M --
Cash From Financing -- -$66.4M -$17.2M -$42.3M -$68M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $16.5M -$12.7M $12.2M $11.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $92.1M $43.1M $53M $57.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $83.1M $56.4M -$73.1M -$108.2M $35.7M
Depreciation & Amoritzation $27.9M $24.7M $23.2M $23.6M $17.5M
Stock-Based Compensation $2.1M $7.1M $7.2M $7.8M $9.8M
Change in Accounts Receivable -$25.7M $16.4M -$17.8M $13.8M $500K
Change in Inventories -- -- -- -- --
Cash From Operations $100.2M $76M $44.4M $55.3M $66.3M
 
Capital Expenditures $3.9M $5.3M $3.6M $3.2M $3.8M
Cash Acquisitions $97.7M -- $2.8M -- --
Cash From Investing -$99.7M $3.3M -$5.8M -$2.1M $17.6M
 
Dividends Paid (Ex Special Dividend) $93.7M $654.9M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $570M -- -- --
Long-Term Debt Repaid -$5.6M -$9M -$25M -$30M -$36.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $90.2M $61.9M -$6.7M -$5.6M -$2.4M
Cash From Financing -$9.1M -$39.4M -$30.6M -$35.6M -$55.3M
 
Beginning Cash (CF) $119.4M $122.8M $111.3M $117M $138.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.6M $39.9M $8M $17.6M $28.6M
Ending Cash (CF) $110.8M $162.7M $119.3M $134.6M $167.2M
 
Levered Free Cash Flow $96.3M $70.7M $40.8M $52.1M $62.5M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock