Financhill
Sell
46

EPRT Quote, Financials, Valuation and Earnings

Last price:
$30.72
Seasonality move :
8.11%
Day range:
$30.58 - $31.54
52-week range:
$24.72 - $34.88
Dividend yield:
3.81%
P/E ratio:
26.95x
P/S ratio:
12.10x
P/B ratio:
1.62x
Volume:
2.7M
Avg. volume:
2.3M
1-year change:
20.61%
Market cap:
$5.8B
Revenue:
$449.6M
EPS (TTM):
$1.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $164M $230.2M $286.5M $359.6M $449.6M
Revenue Growth (YoY) 17.69% 40.38% 24.44% 25.51% 25.03%
 
Cost of Revenues $3.9M $5.8M $3.5M $4.7M $5M
Gross Profit $160.1M $224.5M $283.1M $354.9M $444.6M
Gross Profit Margin 97.63% 97.5% 98.8% 98.7% 98.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.4M $24.3M $29.5M $30.7M $35.2M
Other Inc / (Exp) -$3.5M -$1.2M $8.3M $20.5M -$7.3M
Operating Expenses $84.7M $93.3M $118.1M $132.8M $157.6M
Operating Income $75.4M $131.2M $164.9M $222.1M $287.1M
 
Net Interest Expenses $29.2M $33.5M $37.5M $50.6M $75.5M
EBT. Incl. Unusual Items $42.7M $96.4M $135.7M $192.1M $204.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $212K $227K $998K $636K $628K
Net Income to Company $42.5M $96.2M $134.7M $191.4M $203.6M
 
Minority Interest in Earnings -$255K -$486K -$612K -$708K -$634K
Net Income to Common Excl Extra Items $42.3M $95.7M $134.1M $190.7M $203M
 
Basic EPS (Cont. Ops) $0.44 $0.82 $0.99 $1.25 $1.16
Diluted EPS (Cont. Ops) $0.44 $0.82 $0.99 $1.24 $1.15
Weighted Average Basic Share $95.3M $116.4M $134.9M $152.1M $173.9M
Weighted Average Diluted Share $96.2M $117.5M $135.9M $153.5M $177.1M
 
EBITDA $131.8M $199.9M $264.7M $346.9M $405M
EBIT $72.4M $130.1M $176.1M $244.6M $282.8M
 
Revenue (Reported) $164M $230.2M $286.5M $359.6M $449.6M
Operating Income (Reported) $75.4M $131.2M $164.9M $222.1M $287.1M
Operating Income (Adjusted) $72.4M $130.1M $176.1M $244.6M $282.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.1M $65M $74.3M $97.7M $119.7M
Revenue Growth (YoY) 4.86% 58.15% 14.24% 31.58% 22.49%
 
Cost of Revenues $2.1M $1.8M $784K $1.3M $1.3M
Gross Profit $39M $63.2M $73.5M $96.4M $118.4M
Gross Profit Margin 94.83% 97.21% 98.95% 98.65% 98.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.7M $5.8M $6.5M $7.3M $8.5M
Other Inc / (Exp) -$1.5M $497K $2.9M $2.9M $2M
Operating Expenses $24M $24.7M $30.6M $34.8M $41.3M
Operating Income $14.9M $38.5M $42.9M $61.7M $77.1M
 
Net Interest Expenses $7.7M $9.2M $10.1M $15.2M $23.4M
EBT. Incl. Unusual Items $5.8M $29.8M $35.8M $49.4M $55.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56K $55K $229K $164K $158K
Net Income to Company $5.7M $29.8M $35.5M $49.3M $55.5M
 
Minority Interest in Earnings -$35K -$151K -$171K -$176K -$174K
Net Income to Common Excl Extra Items $5.7M $29.6M $35.4M $49.1M $55.4M
 
Basic EPS (Cont. Ops) $0.05 $0.24 $0.25 $0.31 $0.31
Diluted EPS (Cont. Ops) $0.05 $0.24 $0.25 $0.31 $0.30
Weighted Average Basic Share $105M $122.8M $142.5M $157.6M $177.5M
Weighted Average Diluted Share $105.9M $123.8M $143.5M $159.3M $182.4M
 
EBITDA $32.5M $58.2M $72M $92.6M $112.5M
EBIT $13.5M $39M $47.9M $65.2M $79.7M
 
Revenue (Reported) $41.1M $65M $74.3M $97.7M $119.7M
Operating Income (Reported) $14.9M $38.5M $42.9M $61.7M $77.1M
Operating Income (Adjusted) $13.5M $39M $47.9M $65.2M $79.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $164M $230.2M $286.5M $359.6M $449.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9M $5.8M $3.5M $4.7M $5M
Gross Profit $160.1M $224.5M $283.1M $354.9M $444.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.4M $24.3M $29.5M $30.7M $35.2M
Other Inc / (Exp) -$3.5M -$1.2M $8.3M $20.5M -$7.3M
Operating Expenses $84.7M $93.3M $118.1M $132.8M $157.6M
Operating Income $75.4M $131.2M $164.9M $222.1M $287.1M
 
Net Interest Expenses $29.2M $33.5M $37.5M $50.6M $75.5M
EBT. Incl. Unusual Items $42.7M $96.4M $135.7M $192.1M $204.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $212K $227K $995K $638K $628K
Net Income to Company $42.5M $96.2M $134.7M $191.4M $203.6M
 
Minority Interest in Earnings -$255K -$486K -$612K -$708K -$634K
Net Income to Common Excl Extra Items $42.3M $95.7M $134.1M $190.7M $203M
 
Basic EPS (Cont. Ops) $0.44 $0.81 $0.99 $1.25 $1.16
Diluted EPS (Cont. Ops) $0.44 $0.81 $0.99 $1.24 $1.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $132.4M $199.9M $265.2M $346.9M $405M
EBIT $72.4M $130.1M $176.1M $244.7M $282.8M
 
Revenue (Reported) $164M $230.2M $286.5M $359.6M $449.6M
Operating Income (Reported) $75.4M $131.2M $164.9M $222.1M $287.1M
Operating Income (Adjusted) $72.4M $130.1M $176.1M $244.7M $282.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $230.2M $286.5M $359.6M $449.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8M $3.5M $4.7M $5M --
Gross Profit $224.5M $283.1M $354.9M $444.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.3M $29.5M $30.7M $35.2M --
Other Inc / (Exp) -$1.2M $8.3M $20.5M -$7.3M --
Operating Expenses $93.3M $118.1M $132.8M $157.6M --
Operating Income $131.2M $164.9M $222.1M $287.1M --
 
Net Interest Expenses $33.5M $37.5M $50.6M $75.5M --
EBT. Incl. Unusual Items $96.4M $135.7M $192.1M $204.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $227K $995K $638K $628K --
Net Income to Company $96.2M $134.7M $191.4M $203.6M --
 
Minority Interest in Earnings -$486K -$612K -$708K -$634K --
Net Income to Common Excl Extra Items $95.7M $134.1M $190.7M $203M --
 
Basic EPS (Cont. Ops) $0.81 $0.99 $1.25 $1.16 --
Diluted EPS (Cont. Ops) $0.81 $0.99 $1.24 $1.14 --
Weighted Average Basic Share $465.3M $539.6M $608.4M $695.4M --
Weighted Average Diluted Share $469.7M $543.3M $614M $708.4M --
 
EBITDA $199.9M $265.2M $346.9M $405M --
EBIT $130.1M $176.1M $244.7M $282.8M --
 
Revenue (Reported) $230.2M $286.5M $359.6M $449.6M --
Operating Income (Reported) $131.2M $164.9M $222.1M $287.1M --
Operating Income (Adjusted) $130.1M $176.1M $244.7M $282.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $26.6M $59.8M $62.3M $39.8M $40.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $63.2M $83.6M $101.6M $140.2M $173.4M
Inventory $17.1M $15.4M $4.8M $7.5M $10M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $265.5M $348.1M $417.9M $420.5M $580.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $3.3B $4B $4.8B $5.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $16.8M $32.1M $29.3M $31.2M $35.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $42.5M $64.8M $68.7M $78.4M $90.8M
 
Long-Term Debt $815.3M $1.2B $1.4B $1.7B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $906.9M $1.3B $1.5B $1.8B $2.2B
 
Common Stock $1.1M $1.2M $1.4M $1.6M $1.9M
Other Common Equity Adj -$37.2M -$14.8M $40.7M $4M $16.9M
Common Equity $1.6B $2B $2.5B $3B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.2M $7.2M $8.5M $8.4M $8.4M
Total Equity $1.6B $2B $2.5B $3B $3.6B
 
Total Liabilities and Equity $2.5B $3.3B $4B $4.8B $5.8B
Cash and Short Terms $26.6M $59.8M $62.3M $39.8M $40.7M
Total Debt $815.3M $1.2B $1.4B $1.7B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $26.6M $59.8M $62.3M $39.8M $40.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $63.2M $83.6M $101.6M $140.2M $173.4M
Inventory $17.1M $15.4M $4.8M $7.5M $10M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $265.5M $348.1M $417.9M $420.5M $580.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $3.3B $4B $4.8B $5.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $16.8M $32.1M $29.3M $31.2M $35.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $42.5M $64.8M $68.7M $78.4M $90.8M
 
Long-Term Debt $815.3M $1.2B $1.4B $1.7B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $906.9M $1.3B $1.5B $1.8B $2.2B
 
Common Stock $1.1M $1.2M $1.4M $1.6M $1.9M
Other Common Equity Adj -$37.2M -$14.8M $40.7M $4M $16.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.2M $7.2M $8.5M $8.4M $8.4M
Total Equity $1.6B $2B $2.5B $3B $3.6B
 
Total Liabilities and Equity $2.5B $3.3B $4B $4.8B $5.8B
Cash and Short Terms $26.6M $59.8M $62.3M $39.8M $40.7M
Total Debt $815.3M $1.2B $1.4B $1.7B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $42.5M $96.2M $134.7M $191.4M $203.6M
Depreciation & Amoritzation $59.4M $69.9M $88.3M $101.9M $121.9M
Stock-Based Compensation $6.1M $5.7M $9.5M $9M $10.8M
Change in Accounts Receivable -$12.1M $2.2M $4.5M -$6M -$7.3M
Change in Inventories -- -- -- -- --
Cash From Operations $99.4M $167.4M $211M $254.6M $308.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$545.5M -$829.7M -$706.1M -$857.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$86.5M -$112.3M -$141.7M -$168.2M -$199.7M
Special Dividend Paid
Long-Term Debt Issued $267M $789.6M $696.5M $318M $664.6M
Long-Term Debt Repaid -$180.9M -$442.8M -$443M -$70M -$220M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$3.7M -$8.9M -$7M -$4.5M
Cash From Financing $457.8M $689.1M $506.8M $580M $810.7M
 
Beginning Cash (CF) $21.3M $33M $59.8M $71.5M $49M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $26.8M $11.7M -$22.5M -$4M
Ending Cash (CF) $33M $59.8M $71.5M $49M $45M
 
Levered Free Cash Flow $99.4M $167.4M $211M $254.6M $308.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.7M $29.8M $35.5M $49.3M $55.5M
Depreciation & Amoritzation $18.9M $19.1M $23.3M $27.4M $32.8M
Stock-Based Compensation $1.4M $1.1M $2.2M $2.2M $2.6M
Change in Accounts Receivable $540K $763K $4.7M -$988K -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $30.6M $51.9M $56.4M $72.6M $87.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$212.8M -$225.4M -$240.1M -$286.9M -$274.7M
 
Dividends Paid (Ex Special Dividend) -$24.2M -$30.5M -$38.7M -$43.9M -$51.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18M $214M $147.5M $75M $130M
Long-Term Debt Repaid -$989K -$70M -- -- -$210M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$155K $2.1M -$394K -$510K
Cash From Financing $25.8M $205.8M $110.9M $221.3M $193.9M
 
Beginning Cash (CF) $189.4M $27.5M $144.2M $42M $38.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$156.4M $32.2M -$72.7M $6.9M $6.3M
Ending Cash (CF) $33M $59.8M $71.5M $49M $45M
 
Levered Free Cash Flow $30.6M $51.9M $56.4M $72.6M $87.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $42.5M $96.2M $134.7M $191.4M $203.6M
Depreciation & Amoritzation $59.4M $69.9M $88.3M $101.9M $121.9M
Stock-Based Compensation $6.1M $5.7M $9.5M $9M $10.8M
Change in Accounts Receivable -$12.1M $2.2M $4.5M -$6M -$7.3M
Change in Inventories -- -- -- -- --
Cash From Operations $99.4M $167.4M $211M $254.6M $308.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$545.5M -$829.7M -$706.1M -$857.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$86.5M -$112.3M -$141.7M -$168.2M -$199.7M
Special Dividend Paid
Long-Term Debt Issued $267M $789.6M $696.5M -- --
Long-Term Debt Repaid -$180.9M -$442.8M -$443M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$3.7M -$8.9M -$7M -$4.5M
Cash From Financing $457.8M $689.1M $506.8M $580M $810.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $26.8M $11.7M -$22.5M -$4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $99.4M $167.4M $211M $254.6M $308.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $96.2M $134.7M $191.4M $203.6M --
Depreciation & Amoritzation $69.9M $88.3M $101.9M $121.9M --
Stock-Based Compensation $5.7M $9.5M $9M $10.8M --
Change in Accounts Receivable $2.2M $4.5M -$6M -$7.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $167.4M $211M $254.6M $308.5M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$829.7M -$706.1M -$857.1M -$1.1B --
 
Dividends Paid (Ex Special Dividend) -$112.3M -$141.7M -$168.2M -$199.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $789.6M $696.5M $318M $664.6M --
Long-Term Debt Repaid -$442.8M -$443M -$70M -$220M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.7M -$8.9M -$7M -$4.5M --
Cash From Financing $689.1M $506.8M $580M $810.7M --
 
Beginning Cash (CF) $235M $244.5M $198.6M $191.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.8M $11.7M -$22.5M -$4M --
Ending Cash (CF) $261.8M $256.2M $176M $187.3M --
 
Levered Free Cash Flow $167.4M $211M $254.6M $308.5M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock