Financhill
Buy
57

EQBK Quote, Financials, Valuation and Earnings

Last price:
$45.66
Seasonality move :
-0.4%
Day range:
$45.00 - $46.20
52-week range:
$34.11 - $48.14
Dividend yield:
1.38%
P/E ratio:
37.74x
P/S ratio:
2.72x
P/B ratio:
1.22x
Volume:
46.8K
Avg. volume:
76K
1-year change:
6.7%
Market cap:
$871.4M
Revenue:
$340.8M
EPS (TTM):
$1.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $180.2M $189.3M $221M $227M $340.8M
Revenue Growth (YoY) -9.95% 5.01% 16.78% 2.73% 50.12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11K $406K $5K -$51.9M $220K
Operating Expenses -$28.6M -$78.5M -$70.1M -$2.9M -$80.7M
Operating Income $28.6M $78.5M $70.1M $2.9M $80.7M
 
Net Interest Expenses $6.2M $6.4M $8.9M $16.3M $19.1M
EBT. Incl. Unusual Items -$74.6M $64.4M $70.3M $2.4M $78.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $400K $12M $12.6M -$5.4M $15.7M
Net Income to Company -$75M $52.5M $57.7M $7.8M $62.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75M $52.5M $57.7M $7.8M $62.6M
 
Basic EPS (Cont. Ops) -$4.97 $3.49 $3.56 $0.50 $4.04
Diluted EPS (Cont. Ops) -$4.97 $3.43 $3.51 $0.50 $4.00
Weighted Average Basic Share $15.1M $15M $16.2M $15.5M $15.5M
Weighted Average Diluted Share $15.1M $15.3M $16.4M $15.6M $15.7M
 
EBITDA -- -- -- -- --
EBIT -$51.7M $79.2M $95.7M $90.1M $189M
 
Revenue (Reported) $180.2M $189.3M $221M $227M $340.8M
Operating Income (Reported) $28.6M $78.5M $70.1M $2.9M $80.7M
Operating Income (Adjusted) -$51.7M $79.2M $95.7M $90.1M $189M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.2M $57M $73.4M $91.3M $45.7M
Revenue Growth (YoY) 14.97% 13.48% 28.89% 24.29% -49.89%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $381K -$17K -$1K $206K --
Operating Expenses -$19.5M -$19M -$14.3M -$23.6M $31.1M
Operating Income $19.5M $19M $14.3M $23.6M -$31.1M
 
Net Interest Expenses $1.6M $2.1M $4.4M $5M $3.4M
EBT. Incl. Unusual Items $15.1M $18.8M $14.3M $23.8M -$37.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $3.6M $1.9M $4M -$7.6M
Net Income to Company $11.8M $15.2M $12.3M $19.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.8M $15.2M $12.3M $19.9M -$29.7M
 
Basic EPS (Cont. Ops) $0.82 $0.94 $0.80 $1.30 -$1.55
Diluted EPS (Cont. Ops) $0.80 $0.93 $0.80 $1.28 -$1.55
Weighted Average Basic Share $14.4M $16.1M $15.4M $15.3M $19.1M
Weighted Average Diluted Share $14.7M $16.3M $15.5M $15.5M $19.1M
 
EBITDA -- -- -- -- --
EBIT $18.5M $25.4M $38.3M $52.8M -$8.7M
 
Revenue (Reported) $50.2M $57M $73.4M $91.3M $45.7M
Operating Income (Reported) $19.5M $19M $14.3M $23.6M -$31.1M
Operating Income (Adjusted) $18.5M $25.4M $38.3M $52.8M -$8.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $186.6M $209.2M $267.2M $278.4M $296.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $397K -$1K -$1.3M -$50.4M --
Operating Expenses -$71.5M -$71.2M -$57.1M -$21.6M -$28.2M
Operating Income $71.5M $71.2M $57.1M $21.6M $28.2M
 
Net Interest Expenses $6.5M $7.2M $15.1M $19.5M $16.2M
EBT. Incl. Unusual Items $68.6M $65.5M $57.3M $18.2M $20.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.1M $8.9M $9.6M $904K $2.7M
Net Income to Company $54.5M $56.5M $47.7M $17.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54.5M $56.5M $47.7M $17.3M $17.6M
 
Basic EPS (Cont. Ops) $3.76 $3.45 $3.05 $1.15 $1.24
Diluted EPS (Cont. Ops) $3.70 $3.42 $3.02 $1.11 $1.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $84.2M $83.1M $131.6M $128.2M $123.2M
 
Revenue (Reported) $186.6M $209.2M $267.2M $278.4M $296.4M
Operating Income (Reported) $71.5M $71.2M $57.1M $21.6M $28.2M
Operating Income (Adjusted) $84.2M $83.1M $131.6M $128.2M $123.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $140M $160.3M $206.6M $257.5M $212.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $398K -$9K -$1.3M $222K $24K
Operating Expenses -$58.6M -$54.7M -$42.2M -$60.3M -$7.9M
Operating Income $58.6M $54.7M $42.2M $60.3M $7.9M
 
Net Interest Expenses $4.8M $5.6M $11.8M $15.1M $12.2M
EBT. Incl. Unusual Items $54M $55M $42.1M $57.9M -$83K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $8.9M $6M $12.3M -$725K
Net Income to Company $42M $46.1M $36.1M $45.6M $30.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42M $46.1M $36.1M $45.6M $642K
 
Basic EPS (Cont. Ops) $2.92 $2.83 $2.32 $2.98 $0.18
Diluted EPS (Cont. Ops) $2.86 $2.80 $2.30 $2.95 $0.17
Weighted Average Basic Share $43.2M $48.8M $46.7M $45.9M $54.1M
Weighted Average Diluted Share $44.1M $49.5M $47.1M $46.4M $54.4M
 
EBITDA -- -- -- -- --
EBIT $65.2M $69M $104.9M $143.1M $77.3M
 
Revenue (Reported) $140M $160.3M $206.6M $257.5M $212.9M
Operating Income (Reported) $58.6M $54.7M $42.2M $60.3M $7.9M
Operating Income (Adjusted) $65.2M $69M $104.9M $143.1M $77.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $280.2M $259.1M $104M $363.3M $383.5M
Short Term Investments $871.8M $1.3B $1.2B $919.6M $803.2M
Accounts Receivable, Net $15.8M $18M $20.6M $25.5M $28.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $308.5M $287.5M $129.5M $406.4M $417.4M
 
Property Plant And Equipment $93M $110M $106.7M $115.9M $120.7M
Long-Term Investments $44M $48.4M $50.5M $52.4M $59.9M
Goodwill $31.6M $54.5M $53.1M $53.1M $53.1M
Other Intangibles $16.1M $14.9M $10.6M $7.2M $15M
Other Long-Term Assets -- -- -- -- --
Total Assets $4B $5.1B $5B $5B $5.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $835.2M $3B $2.9B $2.9B $2.3B
 
Long-Term Debt $100.3M $118.7M $255.1M $119.2M $112.6M
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $4.6B $4.6B $4.6B $4.7B
 
Common Stock $174K $203K $205K $207K $230K
Other Common Equity Adj -- $1.8M -$113.5M -$57.9M -$55.2M
Common Equity $407.6M $500.6M $410.1M $452.9M $592.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $407.6M $500.6M $410.1M $452.9M $592.9M
 
Total Liabilities and Equity $4B $5.1B $5B $5B $5.3B
Cash and Short Terms $1.2B $1.6B $1.3B $1.3B $1.2B
Total Debt $106.1M $118.7M $255.1M $219.2M $290.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $141.6M $155M $183.4M $217.7M $699.2M
Short Term Investments $1.2B $1.2B $1.1B $1B --
Accounts Receivable, Net $15.5M $18.5M $23.6M $28.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $168.1M $184.3M $224.1M $266.7M $737.9M
 
Property Plant And Equipment $94M $106M $114.9M $120.7M $136.3M
Long-Term Investments $23.7M $34.8M $31.6M $70.3M $82.3M
Goodwill $31.6M $53.1M $53.1M $53.1M --
Other Intangibles $13M $11.6M $8M $16M --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.3B $5B $4.9B $5.4B $6.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2.3B $2.2B $2.3B $2.6B
 
Long-Term Debt $109.6M $302.6M $129.9M $120.2M $117.8M
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $4.6B $4.5B $4.9B $5.7B
 
Common Stock $178K $204K $207K $209K $249K
Other Common Equity Adj $9.5M -$120.9M -$122M -$40M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $417.7M $395.8M $418.1M $504M $711.9M
 
Total Liabilities and Equity $4.3B $5B $4.9B $5.4B $6.4B
Cash and Short Terms $1.3B $1.4B $1.2B $1.3B --
Total Debt $109.6M $302.6M $369.9M $416.2M $459.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$75M $52.5M $57.7M $7.8M $62.6M
Depreciation & Amoritzation $8.2M $8.9M $9.4M $8.6M $10.3M
Stock-Based Compensation $3.5M $2.9M $3.3M $3.2M $4M
Change in Accounts Receivable $478K $1.7M -$3M -$4.9M -$614K
Change in Inventories -- -- -- -- --
Cash From Operations $48.1M $91.9M $69.4M $76.5M $70.9M
 
Capital Expenditures $9.5M $30.1M $3.5M $15.6M $68.5M
Cash Acquisitions -- -$173.9M $41.3M -- --
Cash From Investing $91.6M -$304.5M -$209.6M $232.2M $126.7M
 
Dividends Paid (Ex Special Dividend) -- $1.1M $5.6M $6.6M $7.9M
Special Dividend Paid
Long-Term Debt Issued $428.4M $303.9M $415M $1.5B $1.2B
Long-Term Debt Repaid -$365.3M -$328.4M -$415M -$1.3B -$1.3B
Repurchase of Common Stock $19.3M $18.7M $33.2M $17.9M $11.9M
Other Financing Activities -$2.9M -$2.5M -$2.5M -$12.3M -$15.7M
Cash From Financing $51.8M $191.9M -$15.4M -$34M -$192.9M
 
Beginning Cash (CF) $89.3M $280.7M $260M $104.4M $379.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $191.4M -$20.7M -$155.5M $274.7M $4.6M
Ending Cash (CF) $280.7M $260M $104.4M $379.1M $383.7M
 
Levered Free Cash Flow $38.5M $61.8M $66M $60.9M $2.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.8M $15.2M $12.3M $19.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $566K $888K $571K $996K $1.6M
Change in Accounts Receivable -$455K -$2M -$2.3M -$556K --
Change in Inventories -- -- -- -- --
Cash From Operations $29.7M $14.4M $23.1M $22.8M $8.5M
 
Capital Expenditures $864K $477K $5.2M $3.8M $4M
Cash Acquisitions -- $1K -- -- --
Cash From Investing $18.4M $6.7M $53.3M -$60.1M $251M
 
Dividends Paid (Ex Special Dividend) -- $1.3M $1.5M $1.9M $2.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $403.5M $300M $301M --
Long-Term Debt Repaid -$9.2M -$483.5M -$300M -$302.7M --
Repurchase of Common Stock $4.8M $4.1M -$132K -- $6.5M
Other Financing Activities -$699K -$251K -$589K -$4.1M --
Cash From Financing -$45.1M $30.8M -$155.5M $12.5M $73.8M
 
Beginning Cash (CF) $139.3M $103.6M $278.1M $260.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $51.8M -$79.1M -$24.8M $333.2M
Ending Cash (CF) $142.3M $155.4M $199M $235.5M --
 
Levered Free Cash Flow $28.8M $13.9M $17.9M $19.1M $4.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $54.5M $56.5M $47.7M $17.3M --
Depreciation & Amoritzation $8.6M $9.6M $8.8M $9.8M --
Stock-Based Compensation $3M $3.1M $3.2M $3.7M $5.4M
Change in Accounts Receivable $3.2M $520K -$5.1M -$2M --
Change in Inventories -- -- -- -- --
Cash From Operations $79.3M $76.8M $78.7M $62.8M $79.6M
 
Capital Expenditures $32.5M $1.9M $14.4M $70.1M $9.6M
Cash Acquisitions -- -$150.9M $18.3M -- --
Cash From Investing -$275.8M -$63.5M $74.3M $82.1M $359.6M
 
Dividends Paid (Ex Special Dividend) -- $5.1M $6.4M $7.4M $10.3M
Special Dividend Paid
Long-Term Debt Issued $71M $637.4M $1.2B $1.2B --
Long-Term Debt Repaid $72.4M -$651.8M -$977.6M -$1.3B --
Repurchase of Common Stock $20.1M $32.8M $23.1M $12.1M $6.9M
Other Financing Activities -$1.7M -$3.2M -$2.9M -$17.3M --
Cash From Financing $273M -$198K -$109.4M -$108.4M $24.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76.5M $13.1M $43.6M $36.5M $463.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $46.7M $74.8M $64.3M -$7.3M $70M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $42M $46.1M $36.1M $45.6M $30.3M
Depreciation & Amoritzation $2.2M $2.4M $2.2M $2.4M $5.3M
Stock-Based Compensation $2.2M $2.4M $2.4M $2.9M $4.2M
Change in Accounts Receivable $312K -$840K -$3M -$99K $2.7M
Change in Inventories -- -- -- -- --
Cash From Operations $69.3M $54.2M $63.4M $49.7M $58.4M
 
Capital Expenditures $29.4M $1.2M $12.1M $66.6M $7.8M
Cash Acquisitions -- $22.9M -- -- --
Cash From Investing -$404.2M -$163.1M $120.7M -$29.4M $203.5M
 
Dividends Paid (Ex Special Dividend) -- $4M $4.8M $5.6M $8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $71M $404.5M $1.2B $901M $601M
Long-Term Debt Repaid -$81.1M -$404.5M -$967.1M -$1B -$676M
Repurchase of Common Stock $13.6M $27.7M $17.6M $11.9M $6.9M
Other Financing Activities -$1.4M -$2.1M -$2.6M -$7.6M -$4.8M
Cash From Financing $196.5M $4.4M -$89.6M -$163.9M $53.7M
 
Beginning Cash (CF) $556.7M $453.6M $632.9M $874.4M $815.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$138.4M -$104.5M $94.6M -$143.6M $315.7M
Ending Cash (CF) $418.3M $349M $727.5M $730.8M $797.6M
 
Levered Free Cash Flow $39.9M $53M $51.3M -$16.9M $50.6M

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