Financhill
Buy
66

ELEEF Quote, Financials, Valuation and Earnings

Last price:
$26.23
Seasonality move :
0.79%
Day range:
$26.23 - $26.41
52-week range:
$17.97 - $27.57
Dividend yield:
1.41%
P/E ratio:
24.46x
P/S ratio:
4.68x
P/B ratio:
3.71x
Volume:
29.5K
Avg. volume:
51.9K
1-year change:
23.9%
Market cap:
$10.5B
Revenue:
$2.2B
EPS (TTM):
$1.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.3B $1.4B $1.8B $2.2B
Revenue Growth (YoY) -13.07% -1.96% 12.07% 27.97% 21.65%
 
Cost of Revenues $411.4M $463.9M $500.2M $601M $652.3M
Gross Profit $878.2M $800.4M $916.8M $1.2B $1.6B
Gross Profit Margin 68.1% 63.31% 64.7% 66.86% 70.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$69.7M $6.8M -$2.5M -$492K -$588K
Operating Expenses $347.3M $342.9M $368M $428.9M $485.3M
Operating Income $531M $457.6M $548.8M $783.5M $1.1B
 
Net Interest Expenses $255.3M $156.7M $212.5M $433.8M $554.8M
EBT. Incl. Unusual Items $246.4M $365.1M $422.1M $448.7M $513.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.3M $81.1M $107.5M $103.3M $126.4M
Net Income to Company $214M $284M $314.7M $345.4M $387.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $214M $284M $314.7M $345.4M $387.1M
 
Basic EPS (Cont. Ops) $0.42 $0.61 $0.74 $0.84 $0.96
Diluted EPS (Cont. Ops) $0.42 $0.60 $0.72 $0.82 $0.95
Weighted Average Basic Share $438.6M $423.1M $396.9M $390.3M $396.9M
Weighted Average Diluted Share $453.8M $439.5M $413.3M $405.2M $404.2M
 
EBITDA $919.3M $880.8M $1B $1.3B $1.7B
EBIT $539.7M $453.2M $548.9M $785M $1.1B
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.8B $2.2B
Operating Income (Reported) $531M $457.6M $548.8M $783.5M $1.1B
Operating Income (Adjusted) $539.7M $453.2M $548.9M $785M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $313.7M $368M $482M $535.4M $573.8M
Revenue Growth (YoY) 0.72% 17.3% 30.99% 11.08% 7.16%
 
Cost of Revenues $116.6M $122.5M $157.5M $160.5M $184.2M
Gross Profit $197.1M $245.5M $324.5M $374.9M $389.6M
Gross Profit Margin 62.84% 66.7% 67.32% 70.02% 67.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.2M -- $183K $668K --
Operating Expenses $87.2M $94.2M $103.3M $125.3M $121.8M
Operating Income $109.9M $151.3M $221.2M $249.7M $267.8M
 
Net Interest Expenses $37.7M $60.6M $120M $142.5M $135.1M
EBT. Incl. Unusual Items $87.9M $109M $124.8M $134M $159.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.7M $29.6M $28.7M $35.4M $34.4M
Net Income to Company $67.4M $79.4M $96M $98.2M $126.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $67.4M $79.4M $96M $98.6M $125.2M
 
Basic EPS (Cont. Ops) $0.15 $0.19 $0.24 $0.24 $0.31
Diluted EPS (Cont. Ops) $0.14 $0.18 $0.23 $0.24 $0.31
Weighted Average Basic Share $416.4M $395.1M $389.5M $403.6M $401M
Weighted Average Diluted Share $433.2M $411.7M $404.5M $403.8M $401.3M
 
EBITDA $218.6M $264.4M $369.3M $400.6M $442M
EBIT $111.5M $151.1M $221.3M $250.5M $267.4M
 
Revenue (Reported) $313.7M $368M $482M $535.4M $573.8M
Operating Income (Reported) $109.9M $151.3M $221.2M $249.7M $267.8M
Operating Income (Adjusted) $111.5M $151.1M $221.3M $250.5M $267.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.7B $2.1B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $449.4M $494.6M $565.7M $655.9M $681M
Gross Profit $822.5M $858.8M $1.1B $1.4B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10.6M -$237.9K -$280.7K -$838K --
Operating Expenses $356.1M $350.9M $406.2M $479.3M $491.9M
Operating Income $466.4M $507.9M $725.4M $937.4M $1.1B
 
Net Interest Expenses $174.4M $177.8M $379.9M $542.6M $531.4M
EBT. Incl. Unusual Items $337.2M $411.6M $443M $495.4M $561M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.8M $96.2M $104.4M $118.9M $129.1M
Net Income to Company $268.9M $315.4M $338.7M $376.1M $430.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $268.9M $315.4M $338.6M $376.5M $431.9M
 
Basic EPS (Cont. Ops) $0.56 $0.73 $0.82 $0.93 $1.07
Diluted EPS (Cont. Ops) $0.56 $0.71 $0.80 $0.92 $1.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $886M $955M $1.3B $1.6B $1.7B
EBIT $471.5M $498.2M $725.5M $938.9M $1.1B
 
Revenue (Reported) $1.3B $1.4B $1.7B $2.1B $2.3B
Operating Income (Reported) $466.4M $507.9M $725.4M $937.4M $1.1B
Operating Income (Adjusted) $471.5M $498.2M $725.5M $938.9M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $949.5M $1B $1.3B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $341.8M $372.6M $438.2M $493.1M $521.8M
Gross Profit $607.6M $671M $887.3M $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.9M -$2.2M $168K -$178K $3.6M
Operating Expenses $261.2M $269.2M $307.9M $358.5M $365.7M
Operating Income $346.4M $401.8M $579.4M $733.2M $750.7M
 
Net Interest Expenses $120.6M $141.8M $310.5M $419.3M $395.9M
EBT. Incl. Unusual Items $273.6M $325.1M $345.6M $392.1M $439.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69.8M $84.8M $81.5M $97.1M $99.7M
Net Income to Company $208.7M $240.3M $264.1M $294.7M $345M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $208.7M $240.3M $264.1M $295.1M $339.8M
 
Basic EPS (Cont. Ops) $0.44 $0.56 $0.64 $0.73 $0.85
Diluted EPS (Cont. Ops) $0.43 $0.55 $0.62 $0.72 $0.85
Weighted Average Basic Share $1.3B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $667.6M $746.8M $989.3M $1.2B $1.2B
EBIT $351.9M $401.9M $579.6M $733.4M $752.8M
 
Revenue (Reported) $949.5M $1B $1.3B $1.6B $1.6B
Operating Income (Reported) $346.4M $401.8M $579.4M $733.2M $750.7M
Operating Income (Adjusted) $351.9M $401.9M $579.6M $733.4M $752.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312.2M $353.2M $370.6M $352.4M $408.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $574.4M $638.7M $750.5M $852.5M $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.8B $6.2B $6.3B $7.6B $8B
 
Property Plant And Equipment $1.8B $1.9B $2.1B $2.8B $2.5B
Long-Term Investments $42.1M $20.8M $97.4M $85.9M $97.9M
Goodwill $959.4M $957.6M $954.2M $957.9M $1B
Other Intangibles $638.6M $651M $637.1M $638.4M $642.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.8B $10.3B $10.6B $12.5B $12.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6B $3.1B $2.9B $3.4B $3B
 
Long-Term Debt $5.1B $4.3B $4.8B $6B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $7.5B $7.9B $9.5B $9.9B
 
Common Stock $2.5B $2.3B $2.1B $2.2B $2.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $2.6B $2.3B $2.4B $2.8B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $2.7B $2.7B $3B $2.8B
 
Total Liabilities and Equity $11.8B $10.3B $10.6B $12.5B $12.7B
Cash and Short Terms $312.2M $353.2M $370.6M $352.4M $408.6M
Total Debt $7.9B $6.5B $6.7B $8.3B $8.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $353.5M $352M $408.2M $337.2M $527.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $557.8M $680.9M $783.3M $727.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.4B $6B $7.5B $7.9B $9.1B
 
Property Plant And Equipment $1.8B $1.9B $2.5B $2.7B $2.8B
Long-Term Investments $16.7M $97.7M $82.7M $70.9M $92.4M
Goodwill $958M $956.3M $950M $956.3M --
Other Intangibles $644.8M $637.6M $627.5M $625.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $10.3B $10B $12.1B $12.6B $14.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $735.2M $969.5M $1.1B $1.2B $1.4B
 
Long-Term Debt $6.8B $6.2B $7.9B $8.6B $9.6B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $7.4B $9.2B $10B $11.3B
 
Common Stock $2.4B $2.1B $2.1B $2.2B $2.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $6.7M -- -$94.7M --
Minority Interest, Total -- -- -- -- --
Total Equity $2.8B $2.6B $2.9B $2.8B $2.8B
 
Total Liabilities and Equity $10.3B $10B $12.1B $12.7B $14.1B
Cash and Short Terms $353.5M $352M $408.2M $337.2M $527.6M
Total Debt $6.8B $6.2B $7.9B $8.6B $9.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $214M $284M $314.7M $345.4M $387.1M
Depreciation & Amoritzation $379.7M $427.6M $463.3M $562.7M $611.6M
Stock-Based Compensation $439.9K $185K -- -- $1.6M
Change in Accounts Receivable $1.7B $1.9B -$184.8M -$1B -$561.3M
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $2.5B $839.8M -$101.1M $568.8M
 
Capital Expenditures $715.5M $846.1M $937.1M $1.3B $1.1B
Cash Acquisitions -- -- -- -- $81.4M
Cash From Investing -$422M -$618.2M -$719.1M -$969.7M -$855.1M
 
Dividends Paid (Ex Special Dividend) $76M $114.5M $116.7M $133.4M $146.7M
Special Dividend Paid
Long-Term Debt Issued $431.7M $493.1M $367.6M $3B $1.8B
Long-Term Debt Repaid -$2.5B -$1.8B -$7.2M -$1.7B -$904.5M
Repurchase of Common Stock $128.6M $424.6M $265.9M $162.1M $196.7M
Other Financing Activities $14.1M -$26.5M -$9.5M $37.4M -$49.7M
Cash From Financing -$2.1B -$1.9B $4M $1B $504.5M
 
Beginning Cash (CF) $312.2M $353.2M $370.6M $352.4M $408.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.6M $40.4M $22.7M -$23.6M $60.9M
Ending Cash (CF) $304M $394.1M $291.3M $353.4M $312.1M
 
Levered Free Cash Flow $1.8B $1.7B -$97.3M -$1.4B -$546.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $67.4M $79.4M $96M $98.2M $126.5M
Depreciation & Amoritzation $107.1M $113.3M $148M $149.5M $176.3M
Stock-Based Compensation $7.9K -- -- -- --
Change in Accounts Receivable $530.2M $25.7M -$117.8M $183.9M -$171.3M
Change in Inventories -- -- -- -- --
Cash From Operations $609M $339M $224.4M $680.5M $367.3M
 
Capital Expenditures $235.4M $224.5M $344.4M $253.4M $90M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$173M -$157.2M -$273.7M -$174.3M -$241.4M
 
Dividends Paid (Ex Special Dividend) $28.2M $28.1M $33.5M $36.6M $38.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$14.2M -$16.8M $1.3B -- --
Long-Term Debt Repaid -$190.1M -$66.6M -$1.1B -$364M --
Repurchase of Common Stock $101.3M $47.3M $8.6M $94.3M $23.4M
Other Financing Activities $25.3M $39.6M -$15.8M -$9.6M --
Cash From Financing -$360.8M -$150.8M $115.6M -$493.5M $43.3M
 
Beginning Cash (CF) $353.5M $352M $408.2M $337.2M $527.6M
Foreign Exchange Rate Adjustment -$37.8M -$83.3M -$36.6M -$27.1M -$110.2M
Additions / Reductions $37.4M -$52.3M $29.8M -$14.4M $59M
Ending Cash (CF) $353.1M $216.5M $401.4M $295.8M $476.4M
 
Levered Free Cash Flow $373.6M $114.5M -$120M $427.1M $277.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $268.9M $315.4M $338.7M $376.1M $430.3M
Depreciation & Amoritzation $414.5M $456.8M $528M $615M $639.1M
Stock-Based Compensation $157.7K -- -- -- --
Change in Accounts Receivable $1.8B $345.3M -$1.2B -$484.3M -$612.2M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $1.4B -$294.6M $636.5M $385.1M
 
Capital Expenditures $820.3M $903.3M $1.2B $1.2B $860.2M
Cash Acquisitions -- -- -- -- $79.7M
Cash From Investing -$563.9M -$674.4M -$933.8M -$828.8M -$854.2M
 
Dividends Paid (Ex Special Dividend) $103.7M $117.7M $127.4M $144.4M $146.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $2.3B $2.5B --
Long-Term Debt Repaid -$2.3B -$487.2M -$855.9M -$1.8B --
Repurchase of Common Stock $337.6M $341.7M $93.6M $278.6M $88.6M
Other Financing Activities $80M -$47.3M -$40.2M $32.6M --
Cash From Financing -$2.1B -$653.6M $1.3B $263.6M $878M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$73.6M $4.5M $54.6M -$63.6M $191.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $520.2M -$1.5B -$528.8M -$475.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $208.7M $240.3M $264.1M $294.7M $345M
Depreciation & Amoritzation $315.7M $344.9M $409.7M $462M $500.6M
Stock-Based Compensation $184.4K -- -- -- $1.1M
Change in Accounts Receivable $1.6B $101M -$977.9M -$449.5M -$510.2M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $917.1M -$232.8M $505.5M $334.6M
 
Capital Expenditures $618.2M $675.6M $914.2M $827.5M $592.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$445.9M -$502.5M -$718.9M -$577.8M -$592.7M
 
Dividends Paid (Ex Special Dividend) $86.8M $89.9M $100.5M $111.4M $113.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $492.9M $274.5M $2.3B $1.8B $650M
Long-Term Debt Repaid -$1.6B -$260.9M -$1.1B -$1.3B -$107.2M
Repurchase of Common Stock $337.6M $250.8M $75.1M $192.2M $88.3M
Other Financing Activities $21.3M $409.5K -$30.3M -$35.1M -$9.1M
Cash From Financing -$1.5B -$314.4M $965.8M $204.9M $575.4M
 
Beginning Cash (CF) $1.1B $1.2B $1.2B $1.7B $1.8B
Foreign Exchange Rate Adjustment -$1.4M -$93.2M $23.7M -$135.5M -$197.8M
Additions / Reductions $39.9M $7M $37.8M -$2.9M $119.5M
Ending Cash (CF) $1.1B $1.1B $1.2B $1.6B $1.7B
 
Levered Free Cash Flow $1.4B $241.5M -$1.1B -$322M -$257.9M

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