Financhill
Buy
54

EQBK Quote, Financials, Valuation and Earnings

Last price:
$46.61
Seasonality move :
-5.68%
Day range:
$45.71 - $47.32
52-week range:
$34.11 - $50.07
Dividend yield:
1.43%
P/E ratio:
35.06x
P/S ratio:
2.71x
P/B ratio:
1.33x
Volume:
74.4K
Avg. volume:
90.9K
1-year change:
3.31%
Market cap:
$976.3M
Revenue:
$313.8M
EPS (TTM):
$1.32
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $189.3M $221M $227M $340.8M $313.8M
Revenue Growth (YoY) 5.01% 16.78% 2.73% 50.12% -7.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $406K $5K -$51.9M $220K --
Operating Expenses -$78.5M -$70.1M -$2.9M -$80.7M -$35.8M
Operating Income $78.5M $70.1M $2.9M $80.7M $35.8M
 
Net Interest Expenses $6.4M $8.9M $16.3M $19.1M $15.4M
EBT. Incl. Unusual Items $64.4M $70.3M $2.4M $78.3M $26.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $12.6M -$5.4M $15.7M $3.7M
Net Income to Company $52.5M $57.7M $7.8M $62.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.5M $57.7M $7.8M $62.6M $22.7M
 
Basic EPS (Cont. Ops) $3.49 $3.56 $0.50 $4.04 $1.24
Diluted EPS (Cont. Ops) $3.43 $3.51 $0.50 $4.00 $1.23
Weighted Average Basic Share $15M $16.2M $15.5M $15.5M $18.3M
Weighted Average Diluted Share $15.3M $16.4M $15.6M $15.7M $18.5M
 
EBITDA $88.1M $105.1M $98.7M $199.2M --
EBIT $79.2M $95.7M $90.1M $189M $131.1M
 
Revenue (Reported) $189.3M $221M $227M $340.8M $313.8M
Operating Income (Reported) $78.5M $70.1M $2.9M $80.7M $35.8M
Operating Income (Adjusted) $79.2M $95.7M $90.1M $189M $131.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $48.8M $60.7M $20.9M $83.5M $100.4M
Revenue Growth (YoY) 4.84% 24.21% -65.56% 299.47% 20.27%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8K $14K -$50.6M -$2K --
Operating Expenses -$16.5M -$15M $38.7M -$20.4M -$27.9M
Operating Income $16.5M $15M -$38.7M $20.4M $27.9M
 
Net Interest Expenses $1.6M $3.3M $4.5M $4M $3.2M
EBT. Incl. Unusual Items $10.5M $15.3M -$39.7M $20.4M $26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16K $3.7M -$11.4M $3.4M $4.4M
Net Income to Company $10.5M $11.6M -$28.3M $17M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.5M $11.6M -$28.3M $17M $22.1M
 
Basic EPS (Cont. Ops) $0.62 $0.73 -$1.84 $1.06 $1.16
Diluted EPS (Cont. Ops) $0.62 $0.72 -$1.84 $1.04 $1.15
Weighted Average Basic Share $16.9M $15.9M $15.4M $16M $19M
Weighted Average Diluted Share $16.9M $16.2M $15.4M $16.3M $19.2M
 
EBITDA -- -- -- -- --
EBIT $14M $26.7M -$14.8M $45.9M $53.8M
 
Revenue (Reported) $48.8M $60.7M $20.9M $83.5M $100.4M
Operating Income (Reported) $16.5M $15M -$38.7M $20.4M $27.9M
Operating Income (Adjusted) $14M $26.7M -$14.8M $45.9M $53.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $188.8M $221M $227.5M $341M $313.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $406K $5K -$51.9M $220K --
Operating Expenses -$75.1M -$69.6M -$3.5M -$80.7M -$35.8M
Operating Income $75.1M $69.6M $3.5M $80.7M $35.8M
 
Net Interest Expenses $6.4M $8.9M $16.3M $19.1M $15.4M
EBT. Incl. Unusual Items $64.4M $70.3M $2.4M $78.3M $26.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $12.6M -$5.4M $15.7M $3.7M
Net Income to Company $52.5M $57.7M $7.8M $62.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.5M $57.7M $7.8M $62.6M $22.7M
 
Basic EPS (Cont. Ops) $3.54 $3.56 $0.48 $4.04 $1.34
Diluted EPS (Cont. Ops) $3.48 $3.51 $0.47 $3.99 $1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $79.2M $95.7M $90.1M $189M $131.1M
 
Revenue (Reported) $188.8M $221M $227.5M $341M $313.3M
Operating Income (Reported) $75.1M $69.6M $3.5M $80.7M $35.8M
Operating Income (Adjusted) $79.2M $95.7M $90.1M $189M $131.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $221M $227.5M $341M $313.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5K -$51.9M $220K $24K --
Operating Expenses -$69.6M -$3.5M -$80.7M -$35.8M --
Operating Income $69.6M $3.5M $80.7M $35.8M --
 
Net Interest Expenses $8.9M $16.3M $19.1M $15.4M --
EBT. Incl. Unusual Items $70.3M $2.4M $78.3M $26.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M -$5.4M $15.7M $3.7M --
Net Income to Company $57.7M $7.8M $62.6M $30.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.7M $7.8M $62.6M $22.7M --
 
Basic EPS (Cont. Ops) $3.56 $0.48 $4.04 $1.34 --
Diluted EPS (Cont. Ops) $3.51 $0.47 $3.99 $1.32 --
Weighted Average Basic Share $64.8M $62.1M $62M $73.2M --
Weighted Average Diluted Share $65.7M $62.5M $62.7M $73.7M --
 
EBITDA $25.1M $34.1M $47.7M $45.9M --
EBIT $95.7M $90.1M $189M $131.1M --
 
Revenue (Reported) $221M $227.5M $341M $313.3M --
Operating Income (Reported) $69.6M $3.5M $80.7M $35.8M --
Operating Income (Adjusted) $95.7M $90.1M $189M $131.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $259.1M $104M $363.3M $383.5M $607.6M
Short Term Investments $1.3B $1.2B $919.6M $803.2M --
Accounts Receivable, Net $18M $20.6M $25.5M $28.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $287.5M $129.5M $406.4M $417.4M $647.1M
 
Property Plant And Equipment $110M $106.7M $115.9M $120.7M $136.7M
Long-Term Investments $48.4M $50.5M $52.4M $59.9M $36M
Goodwill $54.5M $53.1M $53.1M $53.1M --
Other Intangibles $14.9M $10.6M $7.2M $15M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.1B $5B $5B $5.3B $6.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3B $2.9B $2.9B $2.3B $1.2B
 
Long-Term Debt $118.7M $255.1M $119.2M $112.6M $408.4M
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.6B $4.6B $4.7B $5.6B
 
Common Stock $203K $205K $207K $230K $249K
Other Common Equity Adj $1.8M -$113.5M -$57.9M -$55.2M --
Common Equity $500.6M $410.1M $452.9M $592.9M $732.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $500.6M $410.1M $452.9M $592.9M $732.1M
 
Total Liabilities and Equity $5.1B $5B $5B $5.3B $6.4B
Cash and Short Terms $1.6B $1.3B $1.3B $1.2B --
Total Debt $118.7M $255.1M $219.2M $290.6M $408.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $259.1M $104M $363.3M $383.5M $607.6M
Short Term Investments $1.3B $1.2B $919.6M $803.2M --
Accounts Receivable, Net $18M $20.6M $25.5M $28.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $287.5M $129.5M $406.4M $417.4M $647.1M
 
Property Plant And Equipment $110M $106.7M $115.9M $120.7M $136.7M
Long-Term Investments $48.4M $50.5M $52.4M $59.9M $36M
Goodwill $54.5M $53.1M $53.1M $53.1M --
Other Intangibles $14.9M $10.6M $7.2M $15M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.1B $5B $5B $5.3B $6.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3B $2.9B $2.9B $2.3B $1.2B
 
Long-Term Debt $118.7M $255.1M $119.2M $112.6M $408.4M
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.6B $4.6B $4.7B $5.6B
 
Common Stock $203K $205K $207K $230K $249K
Other Common Equity Adj $1.8M -$113.5M -$57.9M -$55.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $500.6M $410.1M $452.9M $592.9M $732.1M
 
Total Liabilities and Equity $5.1B $5B $5B $5.3B $6.4B
Cash and Short Terms $1.6B $1.3B $1.3B $1.2B --
Total Debt $118.7M $255.1M $219.2M $290.6M $408.4M
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $10.5M $11.6M -$28.3M $17M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $680K $889K $862K $1.2M --
Change in Accounts Receivable $1.4M -$2.1M -$1.9M -$515K --
Change in Inventories -- -- -- -- --
Cash From Operations $22.6M $15.2M $13.1M $21.2M --
 
Capital Expenditures $743K $2.3M $3.4M $1.8M --
Cash Acquisitions -$173.9M $18.3M -- -- --
Cash From Investing $99.6M -$46.4M $111.5M $156.1M --
 
Dividends Paid (Ex Special Dividend) $1.1M $1.6M $1.9M $2.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $232.9M $10.5M $300M $300M --
Long-Term Debt Repaid -$247.3M -$10.5M -$300M -$300M --
Repurchase of Common Stock $5.1M $5.5M $265K -- --
Other Financing Activities -$1.1M -$344K -$9.7M -$8.1M --
Cash From Financing -$4.6M -$19.8M $55.5M -$29M --
 
Beginning Cash (CF) $142.3M $155.4M $199M $235.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117.6M -$51M $180.1M $148.3M --
Ending Cash (CF) $260M $104.4M $379.1M $383.7M --
 
Levered Free Cash Flow $21.8M $12.9M $9.6M $19.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $52.5M $57.7M $7.8M $62.6M --
Depreciation & Amoritzation $8.9M $9.4M $8.6M $10.3M --
Stock-Based Compensation $2.9M $3.3M $3.2M $4M --
Change in Accounts Receivable $1.7M -$3M -$4.9M -$614K --
Change in Inventories -- -- -- -- --
Cash From Operations $91.9M $69.4M $76.5M $70.9M --
 
Capital Expenditures $30.1M $3.5M $15.6M $68.5M $7.8M
Cash Acquisitions -$173.9M $41.3M -- -- --
Cash From Investing -$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 $303.9M $415M $1.5B $1.2B --
Long-Term Debt Repaid -$328.4M -$415M -$1.3B -$1.3B --
Repurchase of Common Stock $18.7M $33.2M $17.9M $11.9M --
Other Financing Activities -$2.5M -$2.5M -$12.3M -$15.7M --
Cash From Financing $191.9M -$15.4M -$34M -$192.9M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.7M -$155.5M $274.7M $4.6M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $61.8M $66M $60.9M $2.4M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $57.7M $7.8M $62.6M $30.3M --
Depreciation & Amoritzation $2.4M $2.2M $2.4M $5.3M --
Stock-Based Compensation $3.3M $3.2M $4M $4.2M --
Change in Accounts Receivable -$3M -$4.9M -$614K $2.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $69.4M $76.5M $70.9M $58.4M --
 
Capital Expenditures $3.5M $15.6M $68.5M $7.8M --
Cash Acquisitions $41.3M -- -- -- --
Cash From Investing -$209.6M $232.2M $126.7M $203.5M --
 
Dividends Paid (Ex Special Dividend) $5.6M $6.6M $7.9M $8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $415M $1.5B $1.2B $601M --
Long-Term Debt Repaid -$415M -$1.3B -$1.3B -$676M --
Repurchase of Common Stock $33.2M $17.9M $11.9M $6.9M --
Other Financing Activities -$2.5M -$12.3M -$15.7M -$4.8M --
Cash From Financing -$15.4M -$34M -$192.9M $53.7M --
 
Beginning Cash (CF) $609M $831.9M $1.1B $815.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$155.5M $274.7M $4.6M $315.7M --
Ending Cash (CF) $453.5M $1.1B $1.1B $797.6M --
 
Levered Free Cash Flow $66M $60.9M $2.4M $50.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 12.78% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 0.88% over the past day.

Buy
73
AEHR alert for Feb 12

Aehr Test Systems [AEHR] is down 13.09% over the past day.

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

Show me the best stock