Financhill
Sell
43

ELME Quote, Financials, Valuation and Earnings

Last price:
$17.46
Seasonality move :
3.61%
Day range:
$17.36 - $17.47
52-week range:
$13.95 - $18.08
Dividend yield:
4.13%
P/E ratio:
--
P/S ratio:
6.21x
P/B ratio:
1.69x
Volume:
559.9K
Avg. volume:
1.7M
1-year change:
15.81%
Market cap:
$1.5B
Revenue:
$241.9M
EPS (TTM):
-$1.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $176M $169.2M $209.4M $227.9M $241.9M
Revenue Growth (YoY) -43.07% -3.89% 23.78% 8.85% 6.15%
 
Cost of Revenues $139.5M $139.6M $173.2M $176.9M $193.5M
Gross Profit $36.5M $29.6M $36.2M $51M $48.4M
Gross Profit Margin 20.76% 17.49% 17.3% 22.39% 20.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$15.6M -$21.1M -$13.9M -$47.7M $1.3M
Operating Expenses $24.5M $40M $37.9M $32.2M $25M
Operating Income $12M -$10.5M -$1.7M $18.8M $23.5M
 
Net Interest Expenses $37.2M $32M $22.9M $28.4M $35.8M
EBT. Incl. Unusual Items -$40.3M -$53.1M -$30.9M -$53M -$13.1M
Earnings of Discontinued Ops. $24.6M $69.5M -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.7M $16.4M -$30.9M -$53M -$13.1M
 
Minority Interest in Earnings $322K $307K $298K $290K $281K
Net Income to Common Excl Extra Items -$40M -$6.4M -$30.6M -$52.7M -$12.8M
 
Basic EPS (Cont. Ops) -$0.20 -$0.36 -$0.36 -$0.61 -$0.15
Diluted EPS (Cont. Ops) -$0.20 -$0.36 -$0.36 -$0.61 -$0.15
Weighted Average Basic Share $82.3M $84.5M $87.4M $87.7M $87.9M
Weighted Average Diluted Share $82.3M $84.5M $87.4M $87.7M $87.9M
 
EBITDA $82.4M $62.2M $90M $107.7M $119.4M
EBIT $12M -$10.5M -$1.7M $18.8M $23.5M
 
Revenue (Reported) $176M $169.2M $209.4M $227.9M $241.9M
Operating Income (Reported) $12M -$10.5M -$1.7M $18.8M $23.5M
Operating Income (Adjusted) $12M -$10.5M -$1.7M $18.8M $23.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $42.5M $54.6M $56.7M $61.1M $62.1M
Revenue Growth (YoY) -2.78% 28.48% 3.75% 7.77% 1.72%
 
Cost of Revenues $35.2M $45.1M $43.6M $48M $50.2M
Gross Profit $7.3M $9.5M $13M $13.1M $11.9M
Gross Profit Margin 17.18% 17.39% 22.97% 21.44% 19.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$13.6M -$7.2M -$42.8M -$147K --
Operating Expenses $9M $8.8M $7.4M $6.4M $14.1M
Operating Income -$1.7M $692K $5.7M $6.7M -$2.1M
 
Net Interest Expenses $7.6M $6.1M $6.9M $9M $9.2M
EBT. Incl. Unusual Items -$22.3M -$10.7M -$43.6M -$3M -$123.5M
Earnings of Discontinued Ops. $100.1M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $31.3M -$10.7M -$43.6M -$3M -$123.5M
 
Minority Interest in Earnings $309K $301K $292K $283K --
Net Income to Common Excl Extra Items $24.4M -$10.4M -$43.3M -$2.7M -$123.5M
 
Basic EPS (Cont. Ops) $0.37 -$0.12 -$0.50 -$0.03 -$1.40
Diluted EPS (Cont. Ops) $0.37 -$0.12 -$0.50 -$0.03 -$1.40
Weighted Average Basic Share $84.5M $87.5M $87.8M $87.9M $88.1M
Weighted Average Diluted Share $84.5M $87.5M $87.8M $87.9M $88.1M
 
EBITDA $16.5M $24.3M $27.6M $30.2M $21.6M
EBIT -$1.7M $692K $5.7M $6.7M -$2.1M
 
Revenue (Reported) $42.5M $54.6M $56.7M $61.1M $62.1M
Operating Income (Reported) -$1.7M $692K $5.7M $6.7M -$2.1M
Operating Income (Adjusted) -$1.7M $692K $5.7M $6.7M -$2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $167.2M $198.5M $224.7M $239.5M $247M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $137.3M $168M $172.8M $191.5M $194.7M
Gross Profit $29.9M $30.5M $51.8M $48M $52.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$28.7M -$9.7M -$47.6M $1.3M --
Operating Expenses $37M $37.2M $36.5M $24.7M $37.3M
Operating Income -$7.1M -$6.7M $15.3M $23.4M $15M
 
Net Interest Expenses $35.8M $22M $25.6M $35.8M $36M
EBT. Incl. Unusual Items -$61.9M -$34.1M -$53.4M -$13.2M -$134.8M
Earnings of Discontinued Ops. $120.5M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $12.1M -$34.1M -$53.4M -$13.2M -$134.8M
 
Minority Interest in Earnings $945K $1.2M $1.2M $1.1M $560K
Net Income to Common Excl Extra Items -$14.6M -$32.9M -$52.2M -$12M -$134.2M
 
Basic EPS (Cont. Ops) $0.13 -$0.40 -$0.61 -$0.15 -$1.53
Diluted EPS (Cont. Ops) $0.13 -$0.40 -$0.61 -$0.15 -$1.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $63.1M $83.3M $102M $119.8M $109.2M
EBIT -$7.1M -$6.7M $15.3M $23.4M $15M
 
Revenue (Reported) $167.2M $198.5M $224.7M $239.5M $247M
Operating Income (Reported) -$7.1M -$6.7M $15.3M $23.4M $15M
Operating Income (Adjusted) -$7.1M -$6.7M $15.3M $23.4M $15M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $124.4M $153.8M $169.1M $180.7M $185.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $102.2M $130.6M $130.3M $144.9M $146.1M
Gross Profit $22.2M $23.2M $38.7M $35.8M $39.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$20.4M -$8.9M -$44.8M $1.3M --
Operating Expenses $30.5M $27.6M $26.2M $18.7M $31M
Operating Income -$8.3M -$4.5M $12.5M $17.1M $8.6M
 
Net Interest Expenses $26.9M $16.9M $19.5M $26.9M $27.1M
EBT. Incl. Unusual Items -$46.3M -$27.3M -$49.9M -$10.1M -$131.8M
Earnings of Discontinued Ops. $116M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $23.2M -$27.3M -$49.9M -$10.1M -$131.8M
 
Minority Interest in Earnings $623K $908K $882K $856K $279K
Net Income to Common Excl Extra Items $720K -$26.4M -$49M -$9.2M -$131.5M
 
Basic EPS (Cont. Ops) $0.27 -$0.32 -$0.57 -$0.12 -$1.50
Diluted EPS (Cont. Ops) $0.27 -$0.32 -$0.57 -$0.12 -$1.50
Weighted Average Basic Share $253.4M $262.1M $263.1M $263.7M $264.3M
Weighted Average Diluted Share $253.4M $262.1M $263.1M $263.7M $264.3M
 
EBITDA $44.3M $65.4M $77.4M $89.4M $79.2M
EBIT -$8.3M -$4.5M $12.5M $17.1M $8.6M
 
Revenue (Reported) $124.4M $153.8M $169.1M $180.7M $185.7M
Operating Income (Reported) -$8.3M -$4.5M $12.5M $17.1M $8.6M
Operating Income (Adjusted) -$8.3M -$4.5M $12.5M $17.1M $8.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.3M $234.2M $9.9M $8.5M $8.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.9M $15.1M $16.3M $17.6M $12.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.6M -- -- -- --
Total Current Assets $903.7M $249.3M $26.2M $26.2M $21.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $2M $1.2M $23K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $33.9M $25.7M $26.8M $28.6M
Total Assets $2.4B $1.9B $1.9B $1.9B $1.8B
 
Accounts Payable $44.1M $40.6M $34.4M $39M $36.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $25.2M -- -- -- --
Total Current Liabilities $54.8M $19.3M $20.5M $22.1M $22.2M
 
Long-Term Debt $945.4M $496.9M $452.4M $679.3M $699M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $558.9M $608.8M $745.7M $763.7M
 
Common Stock $844K $863K $875K $879K $880K
Other Common Equity Adj -$30.6M -$19.1M -$14.2M -$13M -$13.1M
Common Equity $1.3B $1.3B $1.3B $1.2B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $322K $307K $298K $290K $281K
Total Equity $1.3B $1.3B $1.3B $1.2B $1.1B
 
Total Liabilities and Equity $2.4B $1.9B $1.9B $1.9B $1.8B
Cash and Short Terms $8.3M $234.2M $9.9M $8.5M $8.6M
Total Debt $945.4M $496.9M $552.4M $679.3M $699M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $308.4M $9.9M $10.2M $7.2M $9.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.7M $16.1M $15.3M $12.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $33.1M $28.2M -- -- --
Total Current Assets $323.1M $26M $25.5M $19.9M $22.7M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $2.5M $2.4M $329K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $34.2M $27.4M --
Total Assets $1.9B $1.9B $1.9B $1.9B $1.7B
 
Accounts Payable $38.9M $36.2M $40.7M $36.3M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.9M $20.4M $22M $22.2M $21.9M
 
Long-Term Debt $496.8M $540.2M $671.2M $690.9M $709.3M
Capital Leases -- -- -- -- --
Total Liabilities $556.4M $598.3M $737.2M $754.2M $777.7M
 
Common Stock $846K $875K $878K $880K $882K
Other Common Equity Adj -$20.5M -$14.3M -$12.3M -$14.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $309K $301K $292K $283K $274K
Total Equity $1.3B $1.3B $1.2B $1.1B $909.2M
 
Total Liabilities and Equity $1.9B $1.9B $1.9B $1.9B $1.7B
Cash and Short Terms $308.4M $9.9M $10.2M $7.2M $9.4M
Total Debt $496.8M $540.2M $671.2M $690.9M $709.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.7M $16.4M -$30.9M -$53M -$13.1M
Depreciation & Amoritzation $120M $95.6M $91.7M $89M $95.9M
Stock-Based Compensation $7.9M $8.6M $8M $5.5M $5.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $112.9M $76.4M $73.2M $84.7M $95.2M
 
Capital Expenditures $58.3M $32.5M $39M $38.6M $47.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $65.8M $702.2M -$241.2M -$146.2M -$43.7M
 
Dividends Paid (Ex Special Dividend) $99.1M $90.7M $59.4M $64.3M $63.6M
Special Dividend Paid
Long-Term Debt Issued $500M -- -- $125M --
Long-Term Debt Repaid -$610.6M -$461.9M -$76.6M -$100M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20.6M -$6.4M -$2.3M -$1.6M -$1.1M
Cash From Financing -$185.2M -$565.4M -$56.4M $60.2M -$51.4M
 
Beginning Cash (CF) $8.3M $234.2M $9.9M $8.5M $8.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M $225.9M -$224.4M -$1.3M $71K
Ending Cash (CF) $1.8M $460.2M -$214.5M $7.2M $8.7M
 
Levered Free Cash Flow $54.6M $44M $34.3M $46M $47.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $31.3M -$10.7M -$43.6M -$3M -$123.5M
Depreciation & Amoritzation $18.3M $23.6M $21.9M $23.5M $23.8M
Stock-Based Compensation $2.7M $1.9M $1.4M $1.6M $1.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8M $17.5M $15.6M $20.7M $15.9M
 
Capital Expenditures $8.3M $8.3M $12.5M $11.9M $8.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $841.4M -$6.1M -$120.1M -$11.9M -$8.7M
 
Dividends Paid (Ex Special Dividend) $25.5M $14.9M $17.7M $15.9M $15.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1M $43M $94M $11M --
Long-Term Debt Repaid -$503.9M -$76.6M $31M $1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.6M $258K -$6K -$16K --
Cash From Financing -$540.8M -$48.3M $107.3M -$9.4M -$4.9M
 
Beginning Cash (CF) $308.4M $9.9M $10.2M $7.2M $9.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $302.4M -$36.9M $2.7M -$694K $2.3M
Ending Cash (CF) $610.8M -$27M $12.9M $6.5M $11.7M
 
Levered Free Cash Flow -$6.5M $9.1M $3.1M $8.7M $7.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.1M -$34.1M -$53.4M -$13.2M -$134.8M
Depreciation & Amoritzation $105.7M $90M $86.7M $96.4M $94.2M
Stock-Based Compensation $8.5M $8.2M $5.9M $5.2M $6.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $95.1M $61.5M $83.6M $93.6M $86.4M
 
Capital Expenditures $38.3M $34.1M $41.3M $49.4M $37.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $894.8M -$344.3M -$148.2M -$45.6M -$37.3M
 
Dividends Paid (Ex Special Dividend) $101.1M $58.9M $63.4M $63.6M $63.7M
Special Dividend Paid
Long-Term Debt Issued -- $43M $176M -$83M --
Long-Term Debt Repaid -$817.9M -$34.6M -$100M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27M -$2.7M -$1.8M -$928K --
Cash From Financing -$686M -$28.4M $64.9M -$51M -$47M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $304M -$298.5M $310K -$3M $2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $56.8M $27.4M $42.3M $44.2M $49.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23.2M -$27.3M -$49.9M -$10.1M -$131.8M
Depreciation & Amoritzation $75.4M $69.9M $64.9M $72.3M $70.6M
Stock-Based Compensation $6.5M $6.2M $4M $3.7M $4.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $66.4M $51.5M $61.8M $70.7M $61.9M
 
Capital Expenditures $18.7M $20.4M $22.7M $33.5M $23.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $823.2M -$223.2M -$130.3M -$29.6M -$23.1M
 
Dividends Paid (Ex Special Dividend) $76.3M $44.4M $48.5M $47.7M $47.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $43M $219M $11M --
Long-Term Debt Repaid -$503.9M -$76.6M -$100M -- -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M -$1.3M -$863K -$208K -$221K
Cash From Financing -$589.5M -$52.6M $68.8M -$42.5M -$38M
 
Beginning Cash (CF) $318M $197M $26.2M $22M $25.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $300.1M -$224.3M $331K -$1.3M $772K
Ending Cash (CF) $618.1M -$27.4M $26.5M $20.7M $26.2M
 
Levered Free Cash Flow $47.7M $31.1M $39.1M $37.3M $38.8M

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
56
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