Financhill
Buy
57

ERNXY Quote, Financials, Valuation and Earnings

Last price:
$28.51
Seasonality move :
5.2%
Day range:
$28.51 - $28.51
52-week range:
$19.80 - $35.90
Dividend yield:
2.28%
P/E ratio:
20.58x
P/S ratio:
7.52x
P/B ratio:
2.87x
Volume:
115
Avg. volume:
3.9K
1-year change:
27.17%
Market cap:
$14.5B
Revenue:
$2.6B
EPS (TTM):
$1.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.6B $1.6B $2.4B $2.6B
Revenue Growth (YoY) 32.6% 62.46% -4.89% 53.94% 8.71%
 
Cost of Revenues $245.7M $156.8M $161.1M $171.9M $181.9M
Gross Profit -- $1.5B $1.4B $2.2B $2.4B
Gross Profit Margin -- 90.42% 89.66% 92.83% 93.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$527.3M $624.5M $688.5M $659M $671.1M
Operating Income $527.3M $856.6M $708.2M $1.6B $1.8B
 
Net Interest Expenses $20M $152.3M $56.9M $837.2M $880.2M
EBT. Incl. Unusual Items $494.5M $677.6M $636.3M $748.8M $907.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $139.3M $187.5M $171.9M $175.9M $236.2M
Net Income to Company $504.7M $686.4M $645.6M $755.8M $907.6M
 
Minority Interest in Earnings $5.8M $10.3M $13.5M $24.7M $38M
Net Income to Common Excl Extra Items $365.4M $498.9M $473.6M $579.9M $671.4M
 
Basic EPS (Cont. Ops) $0.94 $1.02 $0.86 $1.05 $1.22
Diluted EPS (Cont. Ops) $0.94 $1.01 $0.86 $1.04 $1.22
Weighted Average Basic Share $381.6M $480.3M $533.3M $530.3M $517.9M
Weighted Average Diluted Share $382.9M $481.5M $534.5M $531.9M $519.9M
 
EBITDA $593.2M $1B $869.3M $1.7B $1.9B
EBIT $527.3M $856.6M $708.2M $1.6B $1.8B
 
Revenue (Reported) $1B $1.6B $1.6B $2.4B $2.6B
Operating Income (Reported) $527.3M $856.6M $708.2M $1.6B $1.8B
Operating Income (Adjusted) $527.3M $856.6M $708.2M $1.6B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $413M $303.3M $391.6M $435.4M $512.1M
Revenue Growth (YoY) 72.63% -26.56% 29.11% 11.17% 17.62%
 
Cost of Revenues -- -$67.1M -$72M -$81.8M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$194.5M -$110.3M -$178.9M -$213.6M -$264.1M
Operating Income $194.5M $110.3M $178.9M $213.6M $264.1M
 
Net Interest Expenses $8.6M $4.6M -- -- $7.9M
EBT. Incl. Unusual Items $183.5M $105.6M $180.8M $216.7M $256M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.2M $28.1M $52.7M $57.7M $68.4M
Net Income to Company $198.7M $102.2M $241.3M $240.5M $267M
 
Minority Interest in Earnings $3.8M $2.9M $6.1M $9.6M $12.9M
Net Income to Common Excl Extra Items $140.3M $79.2M $187.3M $184.8M $187.7M
 
Basic EPS (Cont. Ops) $0.30 $0.14 $0.34 $0.34 $0.35
Diluted EPS (Cont. Ops) $0.29 $0.14 $0.34 $0.34 $0.34
Weighted Average Basic Share $462.2M $533.3M $533.1M $518.2M $506.5M
Weighted Average Diluted Share $463.4M $534.3M $533.7M $521.2M $513.4M
 
EBITDA $239.2M $149.4M $224.5M $265.4M $321.7M
EBIT $194.5M $110.3M $178.9M $213.6M $264.1M
 
Revenue (Reported) $413M $303.3M $391.6M $435.4M $512.1M
Operating Income (Reported) $194.5M $110.3M $178.9M $213.6M $264.1M
Operating Income (Adjusted) $194.5M $110.3M $178.9M $213.6M $264.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.6B $1.5B $1.7B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $305.9M $390.5M $385.9M $194M --
Gross Profit $386.7M $388.7M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$323M -$361.1M -$636.5M -$823.7M -$1B
Operating Income $709.6M $749.9M $636.5M $823.7M $1B
 
Net Interest Expenses $66.2M $63.1M $13M $5.1M $16.1M
EBT. Incl. Unusual Items $594M $667.3M $625.2M $830.6M $997M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183M $175.4M $172.3M $220M $276.2M
Net Income to Company $635.8M $677.2M $704.6M $866.1M $1B
 
Minority Interest in Earnings $7.7M $13.8M $20.8M $36.1M $48.4M
Net Income to Common Excl Extra Items $447M $506.8M $537.5M $655.8M $759.4M
 
Basic EPS (Cont. Ops) $1.01 $0.95 $0.97 $1.19 $1.40
Diluted EPS (Cont. Ops) $1.00 $0.95 $0.97 $1.18 $1.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $829.3M $922.3M $814.9M $1B $1.2B
EBIT $709.6M $749.9M $636.5M $823.7M $1B
 
Revenue (Reported) $1.4B $1.6B $1.5B $1.7B $1.9B
Operating Income (Reported) $709.6M $749.9M $636.5M $823.7M $1B
Operating Income (Adjusted) $709.6M $749.9M $636.5M $823.7M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.2B $1.2B $1.3B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $127.4M -$26.1M $121M $120.4M $185M
Gross Profit $386.7M $388.7M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$190.6M -$170.5M -$499.5M -$646.7M -$801.8M
Operating Income $577.3M $559.2M $499.5M $646.7M $801.8M
 
Net Interest Expenses $60.4M $55.4M $6.9M -- $16.1M
EBT. Incl. Unusual Items $482.1M $502.7M $494.5M $658.6M $785.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.8M $134.6M $133M $177M $217M
Net Income to Company $514M $504.1M $568.1M $683.4M $820.3M
 
Minority Interest in Earnings $6.9M $10.5M $17.8M $29.2M $39.7M
Net Income to Common Excl Extra Items $366.1M $374.7M $433.1M $508.6M $596.3M
 
Basic EPS (Cont. Ops) $0.80 $0.68 $0.78 $0.93 $1.10
Diluted EPS (Cont. Ops) $0.79 $0.68 $0.78 $0.92 $1.09
Weighted Average Basic Share $1.4B $1.6B $1.6B $1.6B $1.5B
Weighted Average Diluted Share $1.4B $1.6B $1.6B $1.6B $1.5B
 
EBITDA $678M $684.4M $634.5M $797.8M $964.9M
EBIT $577.3M $559.2M $499.5M $646.7M $801.8M
 
Revenue (Reported) $1.1B $1.2B $1.2B $1.3B $1.5B
Operating Income (Reported) $577.3M $559.2M $499.5M $646.7M $801.8M
Operating Income (Adjusted) $577.3M $559.2M $499.5M $646.7M $801.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $882.9M $1.1B $1.2B $1.7B $1.8B
Short Term Investments $113.3M $178.4M $168.6B $193.5B $273.2B
Accounts Receivable, Net $132.4M $329.2M $291.5M $290.7M $307.5M
Inventory -- -- -- -- --
Prepaid Expenses $17M $24.4M $29.6M $33.3M $33.1M
Other Current Assets -- $156B $178.9B $203.1B $208.7B
Total Current Assets $1.1B $158.2B $179.7B $202.1B $282.1B
 
Property Plant And Equipment $126M $186.2M $161.9M $187.9M $169.5M
Long-Term Investments $366.4M $389.1M $376.2M $295.4M $373.2M
Goodwill $1.4B $4.5B $4.3B $4.4B $4.2B
Other Intangibles $537.1M $2.5B $2.3B $2.4B $2.2B
Other Long-Term Assets $6.7M $1.5M $1.5M $1.2M $821K
Total Assets $3.5B $165.9B $186.9B $209.3B $289B
 
Accounts Payable $69.2M $239M $174.2M $165.2M $233.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.6M $23.8M $30.5M $24.5M $16.4M
Other Current Liabilities -- $155.9B $178.9B $203.2B $208.8B
Total Current Liabilities $378.3M $157.3B $178.7B $200.7B $281.2B
 
Long-Term Debt $1.6B $3.5B $3.3B $3.4B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $161.6B $182.6B $204.8B $284.5B
 
Common Stock $137M $194.9M $182.9M $189.3M $172.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $4.1B $4.2B $4.4B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37M $140M $134.8M $154.3M $162.4M
Total Equity $1.3B $4.3B $4.3B $4.5B $4.6B
 
Total Liabilities and Equity $3.5B $165.9B $186.9B $209.3B $289B
Cash and Short Terms $882.9M $1.1B $1.2B $1.7B $1.8B
Total Debt $1.6B $3.5B $3.3B $3.4B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2B $1.3B $1.6B $1.9B $1.5B
Short Term Investments $225M $136.9M $180.6M $68.8M --
Accounts Receivable, Net $475.8M $408.8M $337M $489.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $168.3B $154.9B $194.3B $278.4B --
Total Current Assets $169.8B $156.1B $196.4B $280.6B $422.4B
 
Property Plant And Equipment $182.7M $148.4M $175M $172.1M $213.4M
Long-Term Investments $362.2M $352.3M $279.5M $301.2M $474.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.4M $8.3M $10.1M $5.2M --
Total Assets $177.5B $162.7B $203.3B $287.9B $430.8B
 
Accounts Payable $456.2M $716.3M $366.3M $495.3M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $28.2M $24.7M $23.3M $19.5M --
Other Current Liabilities $168.3B $154.9B $194.5B $278.5B --
Total Current Liabilities $168.9B $155.3B $195.1B $279.6B $422.1B
 
Long-Term Debt $3.6B $3B $3.3B $2.9B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $173.3B $158.9B $199B $283.1B $425.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $95M $84M $142.6M $165.8M $182.5M
Total Equity $4.2B $3.8B $4.3B $4.7B $5.2B
 
Total Liabilities and Equity $177.5B $162.7B $203.3B $287.9B $430.8B
Cash and Short Terms $1.2B $1.3B $1.6B $1.9B $1.5B
Total Debt $3.6B $3B $3.3B $2.9B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $504.7M $686.4M $645.6M $755.8M $907.6M
Depreciation & Amoritzation $65.9M $156.8M $161.1M $183.9M $204.2M
Stock-Based Compensation $9.7M $12.3M $14.7M $15.5M $16.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $320.2M $667.9M $640.5M $923.2M $820.2M
 
Capital Expenditures $21.9M $79.9M $104.6M $111.4M $94.4M
Cash Acquisitions $91.6M $5B $69.4M $224.9K $70.5M
Cash From Investing -$130.2M -$5B -$152.5M $109.5M -$125.6M
 
Dividends Paid (Ex Special Dividend) $126.1M $185.8M $216.5M $256.4M $278.3M
Special Dividend Paid
Long-Term Debt Issued $292.2M $6.5B -- -- --
Long-Term Debt Repaid -- -$4.5B -- -- --
Repurchase of Common Stock $15.1M $37.6M $18.9K $236.8M $115.4M
Other Financing Activities $5.6M $5.9M -$9.4M -$2.7M -$76.9K
Cash From Financing $126.4M $4.6B -$265.7M -$533.5M -$445.9M
 
Beginning Cash (CF) $770.2M $914.7M $1.1B $1.6B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296M $212.7M $201.4M $484M $243M
Ending Cash (CF) $1B $1.1B $1.2B $2.1B $2B
 
Levered Free Cash Flow $298.3M $588M $535.9M $811.8M $725.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $198.7M $102.2M $241.3M $240.5M $267M
Depreciation & Amoritzation $45M $38.9M $45.9M $51.5M $59.3M
Stock-Based Compensation $3M $2.5M $3.8M $3.9M $5.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $272.9M $325.1M $210.7M $294.1M $496M
 
Capital Expenditures $25.9M $28.6M $28.9M $21.3M $5.6M
Cash Acquisitions -$14.3M -$357.6K $900 $9.2M $47.1M
Cash From Investing -$14.4M -$26.7M $18M -$1.6M -$89.2M
 
Dividends Paid (Ex Special Dividend) -$1.1M -$6.3M $1M $873.9K $11.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$6.6B -- -- -- --
Long-Term Debt Repaid $4.4B -- -- -- --
Repurchase of Common Stock $570K $960K $72.1M $41.1K $8.1M
Other Financing Activities -$5.9M $9.6M $1.2M $608.5K --
Cash From Financing -$44M -$2.3M -$82.9M -$10.7M -$68.7M
 
Beginning Cash (CF) $925.2M $1.2B $1.4B $1.8B $1.5B
Foreign Exchange Rate Adjustment $3.5M -$17.3M $8.1M -$6.6M -$846.9K
Additions / Reductions $218M $278.8M $153.9M $275.2M $337.2M
Ending Cash (CF) $1.1B $1.4B $1.6B $2.1B $1.8B
 
Levered Free Cash Flow $247M $296.5M $181.8M $272.8M $490.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $635.8M $677.2M $704.6M $866.1M $1B
Depreciation & Amoritzation $120.4M $181.2M $177.4M $198M $218.7M
Stock-Based Compensation $11.7M $13.9M $15.5M $15.4M $21.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $590.2M $965.6M $538.7M $825.5M $1.1B
 
Capital Expenditures $55.5M $107.1M $110.6M $91.9M $135.8M
Cash Acquisitions $5B -$46.3M $57.4M $50.8M $502.5M
Cash From Investing -$5.1B -$40.8M -$21M -$14.6M -$649.2M
 
Dividends Paid (Ex Special Dividend) $191.2M $217.1M $253.6M $275.5M $331.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3.9M $36.9M $84.6M $159M $333.3M
Other Financing Activities -- -- -$9.4M -- --
Cash From Financing $4.8B -$461.7M -$378.9M -$489.4M -$841.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $283.8M $437.5M $133M $312.5M -$435M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $534.8M $858.5M $428.2M $733.6M $918.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $514M $504.1M $568.1M $683.4M $820.3M
Depreciation & Amoritzation $101M $125.2M $135.5M $150.8M $164.2M
Stock-Based Compensation $8.9M $10.5M $11.4M $11.3M $15.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $498M $795M $698.3M $606.7M $836.5M
 
Capital Expenditures $46.1M $73.3M $80M $61.3M $102.1M
Cash Acquisitions $5B $12.4M $226.3K $50.8M $482.4M
Cash From Investing -$5.1B -$73.9M $56.4M -$67.1M -$589.8M
 
Dividends Paid (Ex Special Dividend) $188.2M $219.3M $258M $278.8M $330.5M
Special Dividend Paid $2.3M -- -- -- --
Long-Term Debt Issued -- -- -- -- $959.5M
Long-Term Debt Repaid -$1.3M -- -- -- -$1B
Repurchase of Common Stock $5.5M $4.7M $89.3M $13.1M $230.4M
Other Financing Activities $117.9K $100.7K $108.9K -$659.9K -$2.2M
Cash From Financing $4.8B -$259.5M -$374.7M -$334M -$727.2M
 
Beginning Cash (CF) $2.6B $3.5B $4.2B $5B $4.3B
Foreign Exchange Rate Adjustment $10.8M -$29.9M -$15M -$9M -$2.3M
Additions / Reductions $207.2M $431.8M $364.9M $196.6M -$482.7M
Ending Cash (CF) $2.8B $3.9B $4.5B $5.2B $3.8B
 
Levered Free Cash Flow $451.8M $721.7M $618.3M $545.4M $734.4M

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
59
Is NVDA Stock a Buy?

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

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock