Financhill
Sell
48

EPRT Quote, Financials, Valuation and Earnings

Last price:
$29.66
Seasonality move :
3.32%
Day range:
$29.51 - $29.81
52-week range:
$27.44 - $33.35
Dividend yield:
4.02%
P/E ratio:
23.88x
P/S ratio:
10.73x
P/B ratio:
1.53x
Volume:
532.6K
Avg. volume:
1.8M
1-year change:
-7.26%
Market cap:
$5.9B
Revenue:
$450.1M
EPS (TTM):
$1.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $164.4M $230.6M $286.5M $360.5M $450.1M
Revenue Growth (YoY) 17.69% 40.26% 24.26% 25.82% 24.84%
 
Cost of Revenues $63.7M $75.3M $91.7M $107.2M $127M
Gross Profit $100.7M $155.3M $194.9M $253.4M $323.1M
Gross Profit Margin 61.24% 67.36% 68.01% 70.27% 71.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.5M -$1.2M $8.3M $20.5M -$7.3M
Operating Expenses $32M $34.4M $3.9M $3.5M $6.7M
Operating Income $68.7M $120.9M $190.9M $249.8M $316.4M
 
Net Interest Expenses $22.6M $23.3M $66.4M $80.3M $107.8M
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 $42.5M $96.2M $134.7M $191.4M $203.6M
 
Basic EPS (Cont. Ops) $0.00 $0.82 $0.99 $1.25 $1.16
Diluted EPS (Cont. Ops) $0.00 $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 $128.2M $190M $279.5M $352.1M $438.5M
EBIT $68.7M $120.9M $190.9M $249.8M $316.4M
 
Revenue (Reported) $164.4M $230.6M $286.5M $360.5M $450.1M
Operating Income (Reported) $68.7M $120.9M $190.9M $249.8M $316.4M
Operating Income (Adjusted) $68.7M $120.9M $190.9M $249.8M $316.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $59.5M $70.5M $91.7M $118M $145.9M
Revenue Growth (YoY) 38.99% 18.53% 29.99% 28.64% 23.69%
 
Cost of Revenues $18.6M $22.8M $27.6M $32.5M $40.8M
Gross Profit $40.9M $47.7M $64.1M $85.5M $105.1M
Gross Profit Margin 68.7% 67.68% 69.86% 72.49% 72.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3M $6M $1.6M -$5.9M --
Operating Expenses $8.3M $7.1M -$421K $1.5M $7M
Operating Income $32.6M $40.6M $64.5M $84M $98.1M
 
Net Interest Expenses $6.2M $10.6M $20.1M $29.8M $32.6M
EBT. Incl. Unusual Items $27.7M $36.8M $46.3M $49.5M $66M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55K $190K $162K $159K $170K
Net Income to Company $27.6M $36.6M $46.1M $49.3M $65.8M
 
Minority Interest in Earnings $139K $163K $174K $153K $180K
Net Income to Common Excl Extra Items $27.6M $36.6M $46.1M $49.3M $65.8M
 
Basic EPS (Cont. Ops) $0.23 $0.26 $0.29 $0.28 $0.33
Diluted EPS (Cont. Ops) $0.23 $0.26 $0.29 $0.27 $0.33
Weighted Average Basic Share $119.2M $139.1M $155.9M $175.3M $198.1M
Weighted Average Diluted Share $120.3M $139.9M $157.2M $179.6M $199.9M
 
EBITDA $49.9M $62.7M $90.7M $114.9M $137.1M
EBIT $32.6M $40.6M $64.5M $84M $98.1M
 
Revenue (Reported) $59.5M $70.5M $91.7M $118M $145.9M
Operating Income (Reported) $32.6M $40.6M $64.5M $84M $98.1M
Operating Income (Adjusted) $32.6M $40.6M $64.5M $84M $98.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $207.1M $276.8M $337.6M $428.3M $533.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $83.8M $87.9M $103.2M $122M $151.9M
Gross Profit $123.3M $188.9M $234.4M $306.3M $381.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.2M $5.9M $20.5M -$6.4M --
Operating Expenses $33.5M $31.4M -$17.7M $3.1M $25.4M
Operating Income $89.8M $157.5M $252.1M $303.2M $356.4M
 
Net Interest Expenses $14.3M $34.4M $97.7M $102M $159.6M
EBT. Incl. Unusual Items $72.4M $129.8M $178.4M $198M $241.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $228K $821K $703K $634K $642K
Net Income to Company $72.1M $129M $177.7M $197.4M $241M
 
Minority Interest in Earnings $370K $592K $703K $636K $685K
Net Income to Common Excl Extra Items $72.1M $129M $177.7M $197.4M $241M
 
Basic EPS (Cont. Ops) $0.18 $0.98 $1.19 $1.16 $1.26
Diluted EPS (Cont. Ops) $0.18 $0.98 $1.18 $1.15 $1.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $159M $240.9M $351M $420M $501.8M
EBIT $89.8M $157.5M $252.1M $303.2M $356.4M
 
Revenue (Reported) $207.1M $276.8M $337.6M $428.3M $533.7M
Operating Income (Reported) $89.8M $157.5M $252.1M $303.2M $356.4M
Operating Income (Adjusted) $89.8M $157.5M $252.1M $303.2M $356.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $165.3M $211.7M $262.6M $330.4M $414M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.2M $67M $78.3M $93.2M $118.1M
Gross Profit $111.1M $144.7M $184.2M $237.2M $295.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.7M $5.4M $17.6M -$9.3M $565K
Operating Expenses $28.5M $22.9M $4.4M $3.9M $22.6M
Operating Income $82.6M $121.7M $179.9M $233.4M $273.4M
 
Net Interest Expenses $14.3M $27.9M $56.2M $78M $89.8M
EBT. Incl. Unusual Items $66.6M $100M $142.6M $148.6M $185.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172K $766K $474K $470K $484K
Net Income to Company $66.4M $99.2M $142.1M $148.1M $185.5M
 
Minority Interest in Earnings $335K $441K $532K $460K $511K
Net Income to Common Excl Extra Items $66.4M $99.2M $142.1M $148.1M $185.5M
 
Basic EPS (Cont. Ops) $0.57 $0.74 $0.94 $0.85 $0.95
Diluted EPS (Cont. Ops) $0.57 $0.74 $0.94 $0.84 $0.94
Weighted Average Basic Share $342.5M $397.2M $450.8M $517.9M $584.2M
Weighted Average Diluted Share $345.9M $399.8M $454.7M $526M $590.5M
 
EBITDA $132.8M $186.2M $254.7M $322.7M $385.9M
EBIT $82.6M $121.7M $179.9M $233.4M $273.4M
 
Revenue (Reported) $165.3M $211.7M $262.6M $330.4M $414M
Operating Income (Reported) $82.6M $121.7M $179.9M $233.4M $273.4M
Operating Income (Adjusted) $82.6M $121.7M $179.9M $233.4M $273.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33M $59.8M $71.5M $49M $45M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $63.2M $83.6M $101.6M $140.2M $173.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $87.9M $133.2M $154.9M $164M $198.4M
 
Property Plant And Equipment -- $7.4M $7.3M $8.9M $8.8M
Long-Term Investments -- -- $47.9M $31M $27.7M
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 $85.5M $64.8M $68.7M $78.4M $90.8M
 
Long-Term Debt $821.4M $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 $33M $59.8M $71.5M $49M $45M
Total Debt $825.4M $1.2B $1.4B $1.7B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $27.5M $144.2M $42M $38.7M $23.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $79.7M $100.3M $125.4M $167.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $84.3M $230.7M $144.2M $183.3M $204.9M
 
Property Plant And Equipment -- $7.5M $7.3M $9M $8.8M
Long-Term Investments -- $50.7M $54.3M $17.8M $10.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.1B $3.9B $4.5B $5.5B $6.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $23.9M $28.9M $25.7M $31.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54.5M $67.5M $69.6M $82.7M $95.8M
 
Long-Term Debt $1B $1.3B $1.6B $2.2B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.3B $1.7B $2.3B $2.8B
 
Common Stock $1.2M $1.4M $1.6M $1.8M $2M
Other Common Equity Adj -$23.6M $46.9M $49.4M -$25.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.2M $7.6M $8.6M $8.3M $8M
Total Equity $1.9B $2.5B $2.8B $3.2B $3.8B
 
Total Liabilities and Equity $3.1B $3.9B $4.5B $5.5B $6.6B
Cash and Short Terms $27.5M $144.2M $42M $38.7M $23.8M
Total Debt $1B $1.3B $1.6B $2.2B $2.6B
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 $63.3M $72.2M $92M $104M $124.2M
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 -- -- -- $894.6M $825.8M
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) $33M $59.8M $71.5M $49M $45M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $26.8M $11.7M -$22.5M -$4M
Ending Cash (CF) $44.7M $86.5M $83.2M $26.4M $41M
 
Levered Free Cash Flow $99.4M $167.4M $211M -$640M -$517.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.6M $36.6M $46.1M $49.3M $65.8M
Depreciation & Amoritzation $17.6M $24.1M $27M $31.2M $39.9M
Stock-Based Compensation $1.1M $2.2M $2.1M $2.6M $3.6M
Change in Accounts Receivable $2.1M -$169K -$3.4M -$4.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $46.2M $52.6M $62.9M $73.5M $99M
 
Capital Expenditures -- -- $181.1M $167.4M $284.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$219.1M -$140.2M -$181.4M -$287.6M -$345.8M
 
Dividends Paid (Ex Special Dividend) $29.7M $36.1M $43.7M $51.1M $59.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12M $285M $193M $279.6M --
Long-Term Debt Repaid -$12M -$253M -$20M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$3.7M -$3M -$170K --
Cash From Financing $70.7M $205.6M $146.4M $228.3M $249.6M
 
Beginning Cash (CF) $27.5M $144.2M $42M $38.7M $23.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$102.2M $118M $27.9M $14.2M $2.8M
Ending Cash (CF) -$74.7M $262.2M $69.9M $52.9M $26.6M
 
Levered Free Cash Flow $46.2M $52.6M -$118.2M -$93.9M -$185.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $72.1M $129M $177.7M $197.4M $241M
Depreciation & Amoritzation $74.6M $86.3M $101.2M $118M $148M
Stock-Based Compensation $5.9M $8.4M $9.1M $10.4M $13.6M
Change in Accounts Receivable $2M $546K -$244K -$7.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $146.1M $206.5M $238.4M $294M $363M
 
Capital Expenditures -- -- $628.3M $842.5M $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$817.1M -$691.4M -$810.3M -$1.1B -$1.2B
 
Dividends Paid (Ex Special Dividend) $106M $133.5M $163M $192.5M $225.2M
Special Dividend Paid
Long-Term Debt Issued $593.6M $763M -- $609.6M --
Long-Term Debt Repaid -$373.8M -$513M -- -$10M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -$11.1M -$4.6M -$4.3M --
Cash From Financing $509.1M $601.7M $469.6M $838.1M $813.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$161.9M $116.7M -$102.2M -$3.3M -$14.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $146.1M $206.5M -$389.9M -$548.5M -$719.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $66.4M $99.2M $142.1M $148.1M $185.5M
Depreciation & Amoritzation $53M $67.1M $76.2M $90.3M $114.1M
Stock-Based Compensation $4.6M $7.3M $6.8M $8.2M $11M
Change in Accounts Receivable $1.5M -$217K -$5M -$6.2M -$2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $115.5M $154.6M $182M $221.4M $275.9M
 
Capital Expenditures -- -- $628.3M $576.2M $832.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$604.3M -$466M -$570.2M -$848.5M -$916.8M
 
Dividends Paid (Ex Special Dividend) $81.8M $103M $124.3M $148.5M $174.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $575.6M $549M $243M $534.6M $355M
Long-Term Debt Repaid -$372.8M -$443M -$70M -$10M -$155M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5M -$11M -$6.7M -$3.9M -$14.4M
Cash From Financing $483.3M $395.9M $358.8M $616.8M $619.7M
 
Beginning Cash (CF) $202M $184.7M $127.1M $142.4M $91.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.5M $84.5M -$29.5M -$10.3M -$21.1M
Ending Cash (CF) $196.5M $269.2M $97.6M $132.1M $70.8M
 
Levered Free Cash Flow $115.5M $154.6M -$446.3M -$354.8M -$556.7M

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