Financhill
Sell
34

EDRVF Quote, Financials, Valuation and Earnings

Last price:
$13.63
Seasonality move :
-1.24%
Day range:
$13.63 - $13.63
52-week range:
$7.87 - $15.63
Dividend yield:
0.7%
P/E ratio:
40.56x
P/S ratio:
5.16x
P/B ratio:
1.21x
Volume:
--
Avg. volume:
175
1-year change:
33.24%
Market cap:
$14.3B
Revenue:
$2.5B
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.1B $2.5B $2.4B $2.5B
Revenue Growth (YoY) -2.18% 5.72% 19.97% -2.89% 3.67%
 
Cost of Revenues $1.2B $1.3B $1.4B $1.6B $1.7B
Gross Profit $783.4M $769.3M $1.1B $831.2M $813.1M
Gross Profit Margin 39.86% 37.03% 42.55% 34.34% 32.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $25.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $118.1M $142.9M $190.3M $222.8M $357.4M
Operating Income $665.3M $626.4M $870.3M $608.4M $455.7M
 
Net Interest Expenses $170.9M $181.7M $344.1M $362.4M $358.4M
EBT. Incl. Unusual Items $880M $1B $819.8M $588.8M -$286.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94.5M $106.2M $149.5M $107M $20.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $145M $182.2M $211.1M $162.6M $165.2M
Net Income to Common Excl Extra Items $778.4M $956.9M $858.8M $496.7M -$436.4M
 
Basic EPS (Cont. Ops) $0.73 $0.83 $0.67 $0.33 -$0.58
Diluted EPS (Cont. Ops) $0.73 $0.83 $0.67 $0.33 -$0.58
Weighted Average Basic Share $872.3M $934.8M $960.6M $1B $1B
Weighted Average Diluted Share $872.3M $934.8M $960.6M $1B $1B
 
EBITDA $1.4B $1.4B $1.6B $1.5B $1.4B
EBIT $665.3M $626.4M $870.3M $608.4M $455.7M
 
Revenue (Reported) $2B $2.1B $2.5B $2.4B $2.5B
Operating Income (Reported) $665.3M $626.4M $870.3M $608.4M $455.7M
Operating Income (Adjusted) $665.3M $626.4M $870.3M $608.4M $455.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $491.8M $711.3M $565.2M $621.9M $750.3M
Revenue Growth (YoY) 4.82% 44.61% -20.53% 10.02% 20.66%
 
Cost of Revenues $332.2M $363.2M $403.1M $430.5M $504.9M
Gross Profit $159.7M $348.1M $162.2M $191.4M $245.4M
Gross Profit Margin 32.47% 48.94% 28.69% 30.78% 32.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $793.3K $1.3M $17.2M -$2M $16.3M
Operating Income $158.9M $346.8M $144.9M $193.4M $229.1M
 
Net Interest Expenses $56.7M $174.1M $30.5M $54.4M $145.5M
EBT. Incl. Unusual Items $211.5M $290.9M $88.8M $211.8M $140.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.4M $42.5M $24.3M $14.3M $35.5M
Net Income to Company -$324.1M -$442.1M -- -- --
 
Minority Interest in Earnings $38.5M $62.6M $35.9M $45.3M $38.3M
Net Income to Common Excl Extra Items $163.6M $274.1M $52M $198.2M $85.4M
 
Basic EPS (Cont. Ops) $0.14 $0.22 $0.02 $0.15 $0.04
Diluted EPS (Cont. Ops) $0.14 $0.22 $0.02 $0.15 $0.04
Weighted Average Basic Share $923.3M $960.6M $1B $1B $1.1B
Weighted Average Diluted Share $923.3M $960.6M $1B $1B $1.1B
 
EBITDA $341.5M $535.1M $354.7M $410.2M $515.3M
EBIT $158.9M $346.8M $144.9M $193.4M $229.1M
 
Revenue (Reported) $491.8M $711.3M $565.2M $621.9M $750.3M
Operating Income (Reported) $158.9M $346.8M $144.9M $193.4M $229.1M
Operating Income (Adjusted) $158.9M $346.8M $144.9M $193.4M $229.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2B $2.4B $2.5B $2.4B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $1.6B $1.9B $2.5B
Gross Profit $710.3M $985M $870M $534.4M $285.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4M $2.4M $10.3M -$1.2M $167.9M
Operating Income $708.9M $982.5M $859.7M $535.6M $117.6M
 
Net Interest Expenses $233.1M $346.9M $193.1M $218.6M $369.4M
EBT. Incl. Unusual Items $832.3M $1.1B $631.8M $727.1M -$397.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151.1M $129.1M $125.6M $115.3M $48.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $137.7M $234.7M $173.7M $165.5M $132.7M
Net Income to Common Excl Extra Items $665.6M $1.1B $616.1M $643.2M -$584.8M
 
Basic EPS (Cont. Ops) $0.60 $0.91 $0.46 $0.47 -$0.69
Diluted EPS (Cont. Ops) $0.60 $0.91 $0.46 $0.47 -$0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.7B $1.7B $1.6B $1.8B
EBIT $708.9M $982.5M $859.7M $535.6M $117.6M
 
Revenue (Reported) $2B $2.4B $2.5B $2.4B $2.8B
Operating Income (Reported) $708.9M $982.5M $859.7M $535.6M $117.6M
Operating Income (Adjusted) $708.9M $982.5M $859.7M $535.6M $117.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1B $1.3B $1.3B $1.3B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $645.7M $714.3M $795.8M $844M $964.8M
Gross Profit $385.8M $635.3M $527M $462.7M $588.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $793.3K $1.4M $16.6M -$2M $16.5M
Operating Income $385M $633.9M $510.4M $464.8M $572M
 
Net Interest Expenses $88.4M $214.5M $106.6M $120.7M $245.5M
EBT. Incl. Unusual Items $318.3M $418.8M $230.4M $363.7M $240.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.3M $76.2M $48.9M $54.4M $78.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $77.4M $131.1M $91.7M $95.2M $62.5M
Net Income to Common Excl Extra Items $248M $416.6M $177.6M $322M $164.3M
 
Basic EPS (Cont. Ops) $0.19 $0.30 $0.08 $0.22 $0.10
Diluted EPS (Cont. Ops) $0.19 $0.30 $0.08 $0.22 $0.10
Weighted Average Basic Share $1.8B $1.9B $2B $2.1B $2.1B
Weighted Average Diluted Share $1.8B $1.9B $2B $2.1B $2.1B
 
EBITDA $743.6M $1B $919.8M $897.5M $1.1B
EBIT $385M $633.9M $510.4M $464.8M $572M
 
Revenue (Reported) $1B $1.3B $1.3B $1.3B $1.6B
Operating Income (Reported) $385M $633.9M $510.4M $464.8M $572M
Operating Income (Adjusted) $385M $633.9M $510.4M $464.8M $572M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $591.5M $1.2B $1.3B $1.6B $1.3B
Short Term Investments -- -- -- -- $21.4M
Accounts Receivable, Net $243.7M $414M $390.9M $342.2M $375.6M
Inventory $73.3M $76.3M $317.7M $320.3M $326.5M
Prepaid Expenses -- $54.7M $4.9M $204.4M $153M
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $3.5B $3.7B $3.9B $3.2B
 
Property Plant And Equipment $17.3B $17.3B $20.1B $23.4B $23.8B
Long-Term Investments $670.2M $1.4B $1.7B $2.1B $2.1B
Goodwill $1.5B $1.4B $2.5B $2.5B $2.4B
Other Intangibles $386.5M $179.9M $408.4M $419.9M $368.1M
Other Long-Term Assets -- -- -- -- $2.1K
Total Assets $22.2B $25.1B $29.3B $33.2B $32.8B
 
Accounts Payable $81.7M $200.6M $265.3M $271M $181.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $68.8M $57.1M $78.2M $85.6M $88.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $4.1B $5.8B $6B $4.7B
 
Long-Term Debt $4.4B $4.7B $6.3B $7.8B $9.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.3B $13.1B $17.7B $18.9B $19.9B
 
Common Stock $5.3B $5.5B $5.1B $5.7B $5.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $9B $10B $9.6B $12.2B $11.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.6B $1.6B $1.8B $1.3B
Total Equity $10.6B $11.6B $11.3B $14B $12.4B
 
Total Liabilities and Equity $21.9B $24.7B $29B $32.9B $32.3B
Cash and Short Terms $591.5M $1.2B $1.3B $1.6B $1.3B
Total Debt $4.4B $4.7B $6.4B $7.9B $9.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $982.6M $1.2B $1.7B $733.9M $1.1B
Short Term Investments -- -- -- $39.7M --
Accounts Receivable, Net $248.4M $372.3M $413.9M $477.9M $459.2M
Inventory $70.5M $335.4M $327.3M $367.2M $335.1M
Prepaid Expenses -- $44.3M $102.2M $110.6M $166.8M
Other Current Assets -- $2.1K -- -- --
Total Current Assets $2.5B $4.3B $4B $3.3B $3.8B
 
Property Plant And Equipment $17.1B $18.2B $22.3B $23.5B $24.9B
Long-Term Investments $1.3B $1.5B $2.2B $2.2B $2.6B
Goodwill $1.5B $1.8B $2.5B $2.4B $2.5B
Other Intangibles $368.5M $164.2M $406.8M $1.4B $365.5M
Other Long-Term Assets -- $95.1K -- $609.6M --
Total Assets $23.4B $26.7B $32.4B $32.7B $35.3B
 
Accounts Payable $119.3M $263.5M $221.8M $204.5M $222.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $41.9M $58.9M $79.9M -- $90.5M
Other Current Liabilities -- -- -- $579.7M --
Total Current Liabilities $3.1B $5B $5.9B $5.4B $5.9B
 
Long-Term Debt $4.9B $5.7B $7.5B $7.9B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $11.1B $15.6B $18.4B $18.5B $21.5B
 
Common Stock $5.7B $5B $5.6B $5.6B $6.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.6B $1.7B $1.7B $1.5B
Total Equity $12B $10.7B $13.7B $13.9B $13.3B
 
Total Liabilities and Equity $23.1B $26.4B $32.1B $32.4B $34.8B
Cash and Short Terms $982.6M $1.2B $1.7B $733.9M $1.1B
Total Debt $5B $5.8B $7.5B $8.1B $9.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $879.1M $826.4M $944.6M $837.8M $730.5M
 
Capital Expenditures $1.8B $2.8B $2.5B $4.4B $4.5B
Cash Acquisitions $661.9M $103.7M $1.3B $85.6M $606.8M
Cash From Investing -$1.9B -$2.4B -$2.2B -$3.1B -$4.1B
 
Dividends Paid (Ex Special Dividend) $121.6M $134.8M $163M $71.8M $55.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$96.4M $2.5B -$405.3M $262.3M $801.8M
Cash From Financing $972.7M $2.2B $1.4B $2.6B $3.2B
 
Beginning Cash (CF) $591.5M $1.2B $1.3B $1.6B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$122.4M $625.7M $176.7M $216M -$190.6M
Ending Cash (CF) $409.6M $1.8B $1.5B $1.7B $1.1B
 
Levered Free Cash Flow -$884.8M -$2B -$1.5B -$3.6B -$3.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$324.1M -$442.1M -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$182M -$217.7M -- -- --
 
Capital Expenditures $1.8B $449M -- -- --
Cash Acquisitions $635.8M $235.4M -- -- --
Cash From Investing -$1.1B $533.5K -- -- --
 
Dividends Paid (Ex Special Dividend) -$111M -$95.7M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3B -- -- --
Long-Term Debt Repaid -- -$952.8M -- -- --
Repurchase of Common Stock $12.2M $24.7M -- -- --
Other Financing Activities $2.8B -$611.4M -- -- --
Cash From Financing $2.4B $1.3B -- -- --
 
Beginning Cash (CF) $982.6M $1.2B $1.7B $733.9M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B $1.6B -- -- --
Ending Cash (CF) $1.2B $1.2B -- -- --
 
Levered Free Cash Flow -$1.9B -$666.7M -- -- --
Period Ending 2019-09-30 2020-09-30 2021-09-30 2022-09-30 2023-09-30
Net Income to Stockholders $347.2M -$101.7M -$174.7M $411.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $39.9M -$134.3M -$305.9M $480.5M --
 
Capital Expenditures $1.1B $1.7B $2.6B $520.4M $2.5B
Cash Acquisitions $266.9M $543.9M $537.1M $592.3M $218M
Cash From Investing -$1.3B -$421.1M -$3B $173.9M --
 
Dividends Paid (Ex Special Dividend) -$133.4M -$110.5M -$121.8M -$135M -$163.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $29.7M -$8.7M -- --
Other Financing Activities -- -$81.8M -$96.4M $2.5B --
Cash From Financing -$360.1M -$166.7M $1.1B $1.4B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $25.2M -$63M $618.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1B -$1.8B -$2.9B -$40M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $2.9B $1.2B -- -- --
Cash Acquisitions $635.8M $235.4M -- -- --
Cash From Investing -$2.4B -$1.8B -- -- --
 
Dividends Paid (Ex Special Dividend) -$137.5M -$130.5M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3B -- -- --
Long-Term Debt Repaid -- -$952.8M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.6B -$300.5M -- -- --
Cash From Financing $2B $1.5B -- -- --
 
Beginning Cash (CF) $1.4B $2.6B $3.3B $1.6B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $630.3M $129.3M -- -- --
Ending Cash (CF) $1.2B $1.2B -- -- --
 
Levered Free Cash Flow -$2.9B -$1.2B -- -- --

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