Financhill
Buy
59

ELAN Quote, Financials, Valuation and Earnings

Last price:
$24.97
Seasonality move :
-5.44%
Day range:
$24.79 - $25.29
52-week range:
$8.02 - $26.08
Dividend yield:
0%
P/E ratio:
342.66x
P/S ratio:
2.71x
P/B ratio:
1.84x
Volume:
5M
Avg. volume:
4.6M
1-year change:
124.44%
Market cap:
$12.4B
Revenue:
$4.4B
EPS (TTM):
$0.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $4.8B $4.4B $4.4B $4.4B
Revenue Growth (YoY) 6.59% 45.54% -7.41% 0.14% 0.5%
 
Cost of Revenues $2B $2.7B $2.4B $2.5B $2.5B
Gross Profit $1.2B $2.1B $2B $1.9B $1.9B
Gross Profit Margin 38.09% 43.58% 44.66% 43.88% 43.01%
 
R&D Expenses $327M $369M $321M $327M $344M
Selling, General & Admin $996.6M $1.4B $1.3B $1.3B $1.3B
Other Inc / (Exp) -$445M -$639M -$215M -$1.2B $472M
Operating Expenses $1.3B $1.8B $1.6B $1.6B $1.7B
Operating Income -$76.8M $304M $384M $326M $251M
 
Net Interest Expenses $156M $264M $256M $277M $339M
EBT. Incl. Unusual Items -$672M -$571M -$72M -$1.2B $488M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$111.9M -$88M $6M $36M $150M
Net Income to Company -$560.1M -$483M -$78M -$1.2B $338M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$560.1M -$483M -$78M -$1.2B $338M
 
Basic EPS (Cont. Ops) -$1.27 -$0.99 -$0.16 -$2.50 $0.68
Diluted EPS (Cont. Ops) -$1.27 -$0.99 -$0.16 -$2.50 $0.68
Weighted Average Basic Share $441.4M $487.2M $488.3M $492.3M $494M
Weighted Average Diluted Share $441.4M $487.2M $488.3M $492.3M $497.3M
 
EBITDA $440.1M $1B $1.1B $1B $913M
EBIT -$76.8M $304M $384M $326M $251M
 
Revenue (Reported) $3.3B $4.8B $4.4B $4.4B $4.4B
Operating Income (Reported) -$76.8M $304M $384M $326M $251M
Operating Income (Adjusted) -$76.8M $304M $384M $326M $251M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1B $1.1B $1B $1.1B
Revenue Growth (YoY) 27.14% -9.28% 4.09% -3.56% 10.39%
 
Cost of Revenues $643M $600M $627M $625M $670M
Gross Profit $488M $426M $441M $405M $467M
Gross Profit Margin 43.15% 41.52% 41.29% 39.32% 41.07%
 
R&D Expenses $94M $78M $86M $87M $89M
Selling, General & Admin $342M $298M $313M $323M $351M
Other Inc / (Exp) -$122M -$34M -$1.1B $622M --
Operating Expenses $436M $376M $399M $410M $440M
Operating Income $52M $50M $42M -$5M $27M
 
Net Interest Expenses $60M $60M $72M $85M $75M
EBT. Incl. Unusual Items -$130M -$44M -$1.1B $559M -$50M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26M $21M -$1M $195M -$16M
Net Income to Company -$104M -$65M -$1.1B $364M -$34M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$104M -$65M -$1.1B $364M -$34M
 
Basic EPS (Cont. Ops) -$0.21 -$0.13 -$2.22 $0.74 -$0.07
Diluted EPS (Cont. Ops) -$0.21 -$0.13 -$2.22 $0.73 -$0.07
Weighted Average Basic Share $487.3M $488.4M $492.7M $494.3M $496.8M
Weighted Average Diluted Share $487.3M $488.4M $492.7M $497.7M $496.8M
 
EBITDA $222M $217M $215M $165M $203M
EBIT $52M $50M $42M -$5M $27M
 
Revenue (Reported) $1.1B $1B $1.1B $1B $1.1B
Operating Income (Reported) $52M $50M $42M -$5M $27M
Operating Income (Adjusted) $52M $50M $42M -$5M $27M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8B $4.5B $4.4B $4.5B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.5B $2.4B $2.6B $2.6B
Gross Profit $2B $2B $2B $1.9B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $389.7M $333M $328M $342M $356M
Selling, General & Admin $1.4B $1.3B $1.3B $1.3B $1.4B
Other Inc / (Exp) -$677M -$276M -$1.2B $415M --
Operating Expenses $1.8B $1.6B $1.6B $1.6B $1.7B
Operating Income $154M $402M $343M $253M $241M
 
Net Interest Expenses $367.2M $266M $308M $283M $260M
EBT. Incl. Unusual Items -$764.1M -$102M -$1.2B $412M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$66.3M $26M -$12M $207M -$52M
Net Income to Company -$697.8M -$132M -$1.1B $205M $36M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$697.8M -$128M -$1.1B $205M $36M
 
Basic EPS (Cont. Ops) -$1.43 -$0.26 -$2.32 $0.41 $0.07
Diluted EPS (Cont. Ops) -$1.43 -$0.26 -$2.32 $0.41 $0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $918.2M $1.1B $1B $922M $911M
EBIT $154M $402M $343M $253M $241M
 
Revenue (Reported) $4.8B $4.5B $4.4B $4.5B $4.6B
Operating Income (Reported) $154M $402M $343M $253M $241M
Operating Income (Adjusted) $154M $402M $343M $253M $241M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $3.4B $3.4B $3.4B $3.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.8B $1.9B $2B --
Gross Profit $1.6B $1.6B $1.5B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $241M $248M $263M $275M --
Selling, General & Admin $964M $993M $1B $1.1B --
Other Inc / (Exp) -$163M -$1.2B $485M -$33M --
Operating Expenses $1.2B $1.2B $1.3B $1.4B --
Operating Income $359M $316M $243M $233M --
 
Net Interest Expenses $183M $243M $216M $198M --
EBT. Incl. Unusual Items $17M -$1.1B $539M $35M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41M $22M $193M -$9M --
Net Income to Company -$24M -$1.1B $346M $44M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24M -$1.1B $346M $44M --
 
Basic EPS (Cont. Ops) -$0.05 -$2.21 $0.70 $0.09 --
Diluted EPS (Cont. Ops) -$0.05 -$2.21 $0.69 $0.09 --
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B --
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B --
 
EBITDA $873M $839M $741M $739M --
EBIT $359M $316M $243M $233M --
 
Revenue (Reported) $3.4B $3.4B $3.4B $3.6B --
Operating Income (Reported) $359M $316M $243M $233M --
Operating Income (Adjusted) $359M $316M $243M $233M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $505.4M $638M $345M $352M $468M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $871.6M $833M $797M $842M $805M
Inventory $1.6B $1.4B $1.5B $1.7B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $256M $237M $394M $310M $287M
Total Current Assets $3.4B $3.3B $3.3B $3.4B $3.2B
 
Property Plant And Equipment $1.5B $1.2B $1.1B $1.2B $1.1B
Long-Term Investments $35.7M $30M $37M $26M $17M
Goodwill $6.2B $6.2B $6B $5.1B $4.4B
Other Intangibles $6.4B $5.6B $4.8B $4.5B $3.7B
Other Long-Term Assets $348M $390M $378M $341M $311M
Total Assets $17.7B $16.5B $15.5B $14.4B $12.6B
 
Accounts Payable $506M $416M $390M $270M $296M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $582M $433M $454M $409M $466M
Total Current Liabilities $2.1B $1.6B $1.7B $1.2B $1.3B
 
Long-Term Debt $5.7B $6.2B $5.6B $5.8B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $9.2B $9B $8.2B $8.1B $6.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $303M -$209M -$392M -$266M -$771M
Common Equity $8.5B $7.5B $7.3B $6.2B $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.5B $7.5B $7.3B $6.2B $6.1B
 
Total Liabilities and Equity $17.7B $16.5B $15.5B $14.4B $12.6B
Cash and Short Terms $505.4M $638M $345M $352M $468M
Total Debt $6.3B $6.4B $5.9B $5.9B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $453M $460M $369M $490M $505M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $924M $804M $911M $840M $894M
Inventory $1.4B $1.3B $1.7B $1.6B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $242M $326M $371M $340M --
Total Current Assets $3.2B $3.2B $3.6B $3.4B $3.5B
 
Property Plant And Equipment $1B $936M $992M $979M $1.4B
Long-Term Investments $21M $43M $60M $25M $15M
Goodwill $6.2B $5.7B $4.9B $4.6B --
Other Intangibles $5.8B $4.8B $4.5B $4B --
Other Long-Term Assets $357M $376M $410M $302M --
Total Assets $16.6B $14.9B $14.3B $13.3B $13.6B
 
Accounts Payable $436M $350M $296M $259M $352M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $390M $435M $574M $685M --
Total Current Liabilities $1.4B $1.6B $1.3B $1.3B $1.5B
 
Long-Term Debt $6.3B $5.5B $5.9B $4.3B $4B
Capital Leases -- -- -- -- --
Total Liabilities $8.9B $8.2B $8.2B $6.8B $6.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$146M -$1B -$482M -$339M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.7B $6.7B $6.1B $6.5B $6.7B
 
Total Liabilities and Equity $16.6B $14.9B $14.3B $13.3B $13.6B
Cash and Short Terms $453M $460M $369M $490M $505M
Total Debt $6.3B $5.9B $5.9B $4.4B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$560.1M -$483M -$78M -$1.2B $338M
Depreciation & Amoritzation $516.9M $716M $682M $694M $662M
Stock-Based Compensation $47.7M $66M $59M $46M $55M
Change in Accounts Receivable $14M -$35M $14M -$40M $12M
Change in Inventories -$94.7M $29M -$269M -$160M $44M
Cash From Operations -$41M $483M $452M $271M $541M
 
Capital Expenditures $310.9M $197M $184M $154M $161M
Cash Acquisitions $5B $342M -- $19M $41M
Cash From Investing -$4.8B -$530M -$179M -$169M $1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.8B $1B $988M $600M $570M
Long-Term Debt Repaid -$952M -$823M -$1.5B -$677M -$2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$118M $33M -$47M -$6M -$17M
Cash From Financing $5B $210M -$549M -$83M -$1.5B
 
Beginning Cash (CF) $505.4M $638M $345M $352M $468M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $160.3M $132M -$293M $7M $116M
Ending Cash (CF) $692.3M $739M $35M $347M $493M
 
Levered Free Cash Flow -$351.9M $286M $268M $117M $380M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$104M -$65M -$1.1B $364M -$34M
Depreciation & Amoritzation $170M $167M $173M $170M $176M
Stock-Based Compensation $17M $13M $10M $15M $17M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $89M $189M $198M $162M $219M
 
Capital Expenditures $25M $46M $33M $50M $92M
Cash Acquisitions $342M -- $3M -- --
Cash From Investing -$441M -$37M -$36M $1.2B -$101M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $850M -- $350M $350M --
Long-Term Debt Repaid -$618M -$154M -$506M -$1.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$15M -$1M -$8M --
Cash From Financing $231M -$170M -$157M -$1.3B -$153M
 
Beginning Cash (CF) $453M $460M $369M $490M $505M
Foreign Exchange Rate Adjustment -$6M -$30M -$3M $8M $1M
Additions / Reductions -$127M -$47M $2M $74M -$34M
Ending Cash (CF) $320M $383M $368M $572M $472M
 
Levered Free Cash Flow $64M $143M $165M $112M $127M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$697.8M -$132M -$1.1B $205M $36M
Depreciation & Amoritzation $764.2M $688M $691M $669M $670M
Stock-Based Compensation $64.6M $62M $46M $55M $67M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $167.1M $662M $127M $521M $629M
 
Capital Expenditures $252.9M $196M $192M $149M $267M
Cash Acquisitions $342M -- $19M $5M --
Cash From Investing -$529.3M -$177M -$210M $1.2B -$305M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B $988M $600M $570M --
Long-Term Debt Repaid -$1.1B -$1.4B -$608M -$2.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$29M $29M -$20M -$23M --
Cash From Financing $147.7M -$421M -$28M -$1.6B -$289M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$218.2M $7M -$91M $121M $15M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$85.8M $466M -$65M $372M $362M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$24M -$1.1B $346M $44M --
Depreciation & Amoritzation $514M $523M $498M $506M --
Stock-Based Compensation $44M $31M $40M $52M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $439M $114M $364M $452M --
 
Capital Expenditures $105M $113M $108M $214M --
Cash Acquisitions -- $19M $5M -- --
Cash From Investing -$103M -$134M $1.2B -$215M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $988M $600M $570M $250M --
Long-Term Debt Repaid -$1.4B -$538M -$2B -$624M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33M -$6M -$23M $270M --
Cash From Financing -$465M $56M -$1.5B -$257M --
 
Beginning Cash (CF) $1.3B $1.1B $1.3B $1.5B --
Foreign Exchange Rate Adjustment -$49M -$12M -$14M $57M --
Additions / Reductions -$178M $24M $138M $37M --
Ending Cash (CF) $1.1B $1.1B $1.4B $1.6B --
 
Levered Free Cash Flow $334M $1M $256M $238M --

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

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 21

RingCentral, Inc. [RNG] is up 34.37% over the past day.

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
72
SNSE alert for Feb 21

Sensei Biotherapeutics, Inc. [SNSE] is up 23.81% over the past day.

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

Show me the best stock