Financhill
Sell
4

EFGZF Quote, Financials, Valuation and Earnings

Last price:
$0.51
Seasonality move :
-2.91%
Day range:
$0.51 - $0.51
52-week range:
$0.51 - $0.51
Dividend yield:
0%
P/E ratio:
5.04x
P/S ratio:
0.45x
P/B ratio:
0.52x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$366.2M
Revenue:
$840.5M
EPS (TTM):
$0.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $390.1M $529.3M $839.7M $742.3M $840.5M
Revenue Growth (YoY) 2.22% 35.68% 58.63% -11.59% 13.23%
 
Cost of Revenues $164.6M $199.9M $270.7M $222M $267.4M
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$106.3M -$124.3M -$167.5M -$137.9M -$170.5M
Operating Income $106.3M $124.3M $167.5M $137.9M $170.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $105.9M $129.6M $165.5M $137.3M $168.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.8M $22.3M $57.4M $35.6M $52.3M
Net Income to Company $105.8M $129M $173.6M $139.4M $175.2M
 
Minority Interest in Earnings $2.2M $7.5M $18.3M $21.9M $23.7M
Net Income to Common Excl Extra Items $84.8M $106.4M $112.1M $103.1M $117.5M
 
Basic EPS (Cont. Ops) $0.12 $0.14 $0.15 $0.11 $0.13
Diluted EPS (Cont. Ops) $0.12 $0.14 $0.15 $0.11 $0.13
Weighted Average Basic Share $691.8M $729.8M $608.2M $729.8M $722.6M
Weighted Average Diluted Share $691.8M $729.8M $608.2M $729.8M $722.6M
 
EBITDA $184.9M $258.4M $494.9M $445.2M $537.8M
EBIT $174M $246.3M $461.9M $426M $506.2M
 
Revenue (Reported) $390.1M $529.3M $839.7M $742.3M $840.5M
Operating Income (Reported) $106.3M $124.3M $167.5M $137.9M $170.5M
Operating Income (Adjusted) $174M $246.3M $461.9M $426M $506.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $115.9M $199M $158.4M $202.6M $217.3M
Revenue Growth (YoY) 53.79% 71.67% -20.38% 27.87% 7.26%
 
Cost of Revenues $72.6M $123.5M $109.7M $126.1M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$36.8M -$31.7M -$26.1M -$31.2M -$36.5M
Operating Income $36.8M $31.7M $26.1M $31.2M $36.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $36.8M $33.1M $27.3M $32.1M $36.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.5M $8.8M $9.3M $10M $10.8M
Net Income to Company $36.9M $27.4M $26.2M $5.6M --
 
Minority Interest in Earnings $2.3M $6.1M $4.8M $5.6M $10M
Net Income to Common Excl Extra Items $28.2M $24.3M $17.9M $22.1M $25.9M
 
Basic EPS (Cont. Ops) $0.04 $0.02 $0.02 $0.02 $0.02
Diluted EPS (Cont. Ops) $0.04 $0.02 $0.02 $0.02 $0.02
Weighted Average Basic Share $691.8M $729.8M $729.8M $727.3M $729.8M
Weighted Average Diluted Share $691.8M $729.8M $729.8M $727.3M $729.8M
 
EBITDA $42M $31M $36.9M $36M --
EBIT $57.4M $105.6M $94.7M $107.3M $132.8M
 
Revenue (Reported) $115.9M $199M $158.4M $202.6M $217.3M
Operating Income (Reported) $36.8M $31.7M $26.1M $31.2M $36.5M
Operating Income (Adjusted) $57.4M $105.6M $94.7M $107.3M $132.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $412.1M $735.3M $791M $853M $823.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $222.4M $324.9M $299.3M $296.5M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$136.1M -$137.9M -$163.1M -$191.7M -$132.2M
Operating Income $136.1M $137.9M $163.1M $191.7M $132.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $135.1M $134.9M $164.1M $189.8M $133.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.6M $30.8M $57.6M $53.8M $33.5M
Net Income to Company $135.2M $135.7M $176.8M $167.8M --
 
Minority Interest in Earnings $5.5M $16.3M $13.1M $29.2M $27.4M
Net Income to Common Excl Extra Items $106.3M $104.1M $106.4M $136M $100.7M
 
Basic EPS (Cont. Ops) $0.13 $0.12 $0.13 $0.15 $0.10
Diluted EPS (Cont. Ops) $0.13 $0.12 $0.13 $0.15 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $128.4M $85.8M $347.4M $331.5M --
EBIT $205.4M $361.8M $444.7M $499.5M $508.2M
 
Revenue (Reported) $412.1M $735.3M $791M $853M $823.8M
Operating Income (Reported) $136.1M $137.9M $163.1M $191.7M $132.2M
Operating Income (Adjusted) $205.4M $361.8M $444.7M $499.5M $508.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $209.9M $394.2M $353M $463.4M $431.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $131.4M $256.3M $247.6M $319.1M $144.8M
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$62.7M -$73.1M -$72.6M -$126.7M -$74M
Operating Income $62.7M $73.1M $72.6M $126.7M $74M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $62.7M $74.9M $73.1M $124.4M $75.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.5M $23M $24.7M $42.7M $18.4M
Net Income to Company $62.8M $69.5M $72.7M $101.2M $38.4M
 
Minority Interest in Earnings $3.6M $12.4M $6.5M $14M $16.9M
Net Income to Common Excl Extra Items $48.1M $51.9M $48.5M $81.7M $56.7M
 
Basic EPS (Cont. Ops) $0.06 $0.05 $0.05 $0.09 $0.05
Diluted EPS (Cont. Ops) $0.06 $0.05 $0.05 $0.09 $0.05
Weighted Average Basic Share $1.4B $1.5B $1.6B $1.5B $1.5B
Weighted Average Diluted Share $1.4B $1.5B $1.6B $1.5B $1.5B
 
EBITDA $19.3M -$100.4M -$37.1M -$50.2M -$97.4M
EBIT $100.5M $223.9M $205.6M $278M $266.9M
 
Revenue (Reported) $209.9M $394.2M $353M $463.4M $431.7M
Operating Income (Reported) $62.7M $73.1M $72.6M $126.7M $74M
Operating Income (Adjusted) $100.5M $223.9M $205.6M $278M $266.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2M $68M $85.3M $143.1M $175.8M
Short Term Investments $997M $943.8M $352M $229.1M $148.9M
Accounts Receivable, Net $302.1M $357.9M $249.9M $219.5M $310.5M
Inventory -- -- -- -- --
Prepaid Expenses $11.1M $70.5M $62.8M $64M $49.9M
Other Current Assets -$362.6K -- -- -- --
Total Current Assets $1.8B $3.4B $1.7B $1.6B $1.5B
 
Property Plant And Equipment $41.4M $96.9M $66.1M $70.4M $58.5M
Long-Term Investments $993M $971.2M $375.4M $255.8M $164.7M
Goodwill $56.7M $56.2M $50.9M $50.5M $30.6M
Other Intangibles $6M $7.2M $28M $24.7M $18.4M
Other Long-Term Assets -- $3.4M $8.3M $20M $19.2M
Total Assets $2.5B $6.2B $4.3B $3.9B $3.7B
 
Accounts Payable $477.4M $791.9M $435.7M $402.4M $574.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $3.1B $2.1B $2B $2B
 
Long-Term Debt $226.6M $808.5M $197M $255.7M $178.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $5.1B $3.4B $3.1B $2.9B
 
Common Stock $244.3M $309.7M $235.9M $236M $143.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $866.3M $932.2M $764.4M $754M $670.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.8M $188.4M $139.2M $132M $104.5M
Total Equity $886.1M $1.1B $903.6M $886M $774.5M
 
Total Liabilities and Equity $2.5B $6.2B $4.3B $3.9B $3.7B
Cash and Short Terms $1.5B $2.9B $1.3B $1.1B $992.2M
Total Debt $911.2M $808.5M $197M $261.2M $201.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.8M $75.5M $134.5M $112.8M $139.4M
Short Term Investments $1.4B $973M -- $156.2M --
Accounts Receivable, Net $344.1M $360M $201.4M $691M --
Inventory -- -- -- -- --
Prepaid Expenses $15.7M -- -- $62.8M --
Other Current Assets -$1.6M -- -- -- --
Total Current Assets $2.2B $2.5B $1.3B $1.9B $1.6B
 
Property Plant And Equipment $38.7M $56.4M $64.5M $50.1M $72.6M
Long-Term Investments $1.4B $448M $85.9M $173.9M $136.2M
Goodwill $57M $99.3M $39.7M $35.5M --
Other Intangibles $5.7M $6.5M $21.1M $12.4M --
Other Long-Term Assets -- $3.7M $8.1M $9.9M --
Total Assets $2.9B $5.3B $3.7B $4.1B $4.2B
 
Accounts Payable $551.8M $664.9M $413.8M $1B $755.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $2.8B $1.9B $2.3B $2.4B
 
Long-Term Debt $234M $460M $286.4M $377.9M $275M
Capital Leases -- -- -- -- --
Total Liabilities $2B $4.3B $2.9B $3.4B $3.4B
 
Common Stock $293.8M $310.6M $236.2M $151.9M $147.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.4M $155.8M $120M $101.1M $129.2M
Total Equity $923.5M $1B $818.3M $750.1M $834.4M
 
Total Liabilities and Equity $2.9B $5.3B $3.7B $4.1B $4.2B
Cash and Short Terms $1.8B $2.4B $812.5M $1.1B --
Total Debt $1.2B $562.7M $286.4M $377.9M $397.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $105.8M $129M $173.6M $139.4M $175.2M
Depreciation & Amoritzation $10.8M $12.5M $17.5M $15.5M $13.8M
Stock-Based Compensation -- $9.5M $7.2M $4.3M $1.6M
Change in Accounts Receivable -$173.4M -$602.2M $387M -$347.3M -$659.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$276.1M $340.2M -$140.5M $56.7M $121.6M
 
Capital Expenditures $6.4M $6.2M $18.9M $24M $27.4M
Cash Acquisitions -- $188.9M $4.6M $2.3M $122.6K
Cash From Investing $150.3M -$633.2M $294.2M -$184.5M -$498.3M
 
Dividends Paid (Ex Special Dividend) $8.4M $2.7M $19.7M $16.1M $13.7M
Special Dividend Paid
Long-Term Debt Issued -$33.3M $405.1M $143.1M $129.1M $193.1M
Long-Term Debt Repaid -$87.5M -$89.6M -$666M -$53.5M -$56.9M
Repurchase of Common Stock -- -- -- -- $8.8M
Other Financing Activities -- $71M $187.6M $167.6M $112.3M
Cash From Financing -$129M $284.5M $136.3M $326M $348.5M
 
Beginning Cash (CF) $410M $157.4M $399.5M $460.5M $587.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$254.8M -$8.5M $290M $198.3M -$28.2M
Ending Cash (CF) $154.8M $300.9M $696.6M $659.8M $558.2M
 
Levered Free Cash Flow -$282.5M $334M -$159.5M $32.8M $94.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $36.9M $27.4M $26.2M $5.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $1.8M $883.1K $546.3K --
Change in Accounts Receivable -$54.8M $390.3M -$224M -$363.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -$100.1M -$41.4M -$8.1M -$87.1M $47.4M
 
Capital Expenditures $897.4K $2.3M $8.5M $3.7M $5.4M
Cash Acquisitions -- $46.2M -- -- $37K
Cash From Investing -$191.5M $365.2M -$255.1M -$150.6M -$244M
 
Dividends Paid (Ex Special Dividend) $2.8M $5.5M $6.9M $7M $9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $221.2M $10.3M $120.3M $104M --
Long-Term Debt Repaid -$9.2M -$66.6M -$6M -$8.5M --
Repurchase of Common Stock -- -- -- $9.9M --
Other Financing Activities -- -- -$10.9M -$25.5M --
Cash From Financing $209.8M -$125M $114.7M $144.2M $219M
 
Beginning Cash (CF) $115.9M $309.7M $655.2M $928.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.8M $198.7M -$148.5M -$93.5M $22.3M
Ending Cash (CF) $34.5M $469.8M $494.3M $623.7M --
 
Levered Free Cash Flow -$100.9M -$43.8M -$16.6M -$90.9M $41.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $135.2M $135.7M $176.8M $167.8M --
Depreciation & Amoritzation $11.5M $14.8M $17.3M $14.1M --
Stock-Based Compensation -- $13.5M $5M $3.2M $963.8K
Change in Accounts Receivable -$342.2M -$621M $334.5M -$769.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $49.2M $257M -$58.6M $213.6M -$130M
 
Capital Expenditures $6.3M $9.9M $25.9M $19.3M $32.3M
Cash Acquisitions -- $231.6M -$41.5M -- $162.3K
Cash From Investing -$919.4M $115.8M -$218.1M -$551.1M -$311.4M
 
Dividends Paid (Ex Special Dividend) $7.8M $13.7M $15.2M $20.2M $15.2M
Special Dividend Paid
Long-Term Debt Issued $256.5M $230.1M $160.8M $299.3M --
Long-Term Debt Repaid -$77.9M -$591.2M -$142.3M -$67M --
Repurchase of Common Stock -- -- -- $9.9M -$901K
Other Financing Activities -- -- $187.6M $167.6M --
Cash From Financing $334.6M -$63.1M $418.2M $679.5M $175.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$535.5M $309.7M $141.5M $342M -$265.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $42.9M $247.1M -$84.5M $194.3M -$162.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $62.8M $69.5M $72.7M $101.2M $38.4M
Depreciation & Amoritzation $2.8M $4.2M $3.8M $3.8M $4.1M
Stock-Based Compensation -- $4.1M $1.8M $703K --
Change in Accounts Receivable -$96.5M -$115.3M -$167.8M -$590.2M -$169.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$26.8M -$103.6M -$20M $196.3M -$58M
 
Capital Expenditures $1.8M $5.6M $12.2M $7.6M $11.8M
Cash Acquisitions -- $46.2M -- -- $37K
Cash From Investing -$362.8M $374.3M -$141.5M -$511M -$312.7M
 
Dividends Paid (Ex Special Dividend) $2.8M $13.8M $9.1M $13.1M $14.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $311.8M $136.7M $154.4M $324.6M $30.2M
Long-Term Debt Repaid -$42.6M -$544.2M -$20.5M -$34M -$24.7M
Repurchase of Common Stock -- -- -- $9.9M --
Other Financing Activities -- -- -- -- $9.2M
Cash From Financing $266.8M -$75.5M $204.8M $501.8M $321.3M
 
Beginning Cash (CF) $272.9M $623M $1.1B $1.6B $486.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$122.8M $195.2M $43.2M $187M -$49.5M
Ending Cash (CF) $150.4M $779.5M $1.1B $1.6B $414.9M
 
Levered Free Cash Flow -$28.6M -$109.2M -$32.3M $188.7M -$69.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock