Financhill
Buy
70

ELAN Quote, Financials, Valuation and Earnings

Last price:
$23.46
Seasonality move :
-10.4%
Day range:
$23.12 - $23.57
52-week range:
$8.02 - $23.89
Dividend yield:
0%
P/E ratio:
321.95x
P/S ratio:
2.54x
P/B ratio:
1.73x
Volume:
2.9M
Avg. volume:
5.3M
1-year change:
103.2%
Market cap:
$11.7B
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7B $3.4B $3.4B $3.4B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $1.9B $1.8B $1.9B $2B
Gross Profit $1.6B $1.6B $1.6B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $277M $241M $248M $263M $275M
Selling, General & Admin $1.1B $964M $993M $1B $1.1B
Other Inc / (Exp) -$526M -$163M -$1.2B $485M -$33M
Operating Expenses $1.4B $1.2B $1.2B $1.3B $1.4B
Operating Income $261M $359M $316M $243M $233M
 
Net Interest Expenses $306M $183M $243M $216M $198M
EBT. Incl. Unusual Items -$446M $17M -$1.1B $539M $35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$71M $41M $22M $193M -$9M
Net Income to Company -$375M -$24M -$1.1B $346M $44M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$375M -$24M -$1.1B $346M $44M
 
Basic EPS (Cont. Ops) -$0.77 -$0.05 -$2.21 $0.70 $0.09
Diluted EPS (Cont. Ops) -$0.77 -$0.05 -$2.21 $0.69 $0.09
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $803M $873M $839M $741M $739M
EBIT $261M $359M $316M $243M $233M
 
Revenue (Reported) $3.7B $3.4B $3.4B $3.4B $3.6B
Operating Income (Reported) $261M $359M $316M $243M $233M
Operating Income (Adjusted) $261M $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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$375M -$24M -$1.1B $346M $44M
Depreciation & Amoritzation $542M $514M $523M $498M $506M
Stock-Based Compensation $48M $44M $31M $40M $52M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $260M $439M $114M $364M $452M
 
Capital Expenditures $106M $105M $113M $108M $214M
Cash Acquisitions $342M -- $19M $5M --
Cash From Investing -$456M -$103M -$134M $1.2B -$215M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $988M $600M $570M $250M
Long-Term Debt Repaid -$805M -$1.4B -$538M -$2B -$624M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$29M -$33M -$6M -$23M $270M
Cash From Financing $166M -$465M $56M -$1.5B -$257M
 
Beginning Cash (CF) $1.5B $1.3B $1.1B $1.3B $1.5B
Foreign Exchange Rate Adjustment -$23M -$49M -$12M -$14M $57M
Additions / Reductions -$53M -$178M $24M $138M $37M
Ending Cash (CF) $1.5B $1.1B $1.1B $1.4B $1.6B
 
Levered Free Cash Flow $154M $334M $1M $256M $238M

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

GET BETTER TRADE IDEAS

Popular

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,…

Why Did Planet Labs Stock Rally So Much?
Why Did Planet Labs Stock Rally So Much?

Satellite imaging startup Planet Labs (NYSE:PL), after years of disappointing…

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

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