Financhill
Buy
79

ERNXY Quote, Financials, Valuation and Earnings

Last price:
$29.68
Seasonality move :
4.9%
Day range:
$29.06 - $29.68
52-week range:
$19.80 - $35.90
Dividend yield:
2.19%
P/E ratio:
21.50x
P/S ratio:
8.18x
P/B ratio:
3.09x
Volume:
856
Avg. volume:
1.7K
1-year change:
36.96%
Market cap:
$15.1B
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $423.4M $429.8M $400.6M $444.5M $528.4M
Revenue Growth (YoY) 82.35% 1.51% -6.79% 10.95% 18.87%
 
Cost of Revenues $36.7M $41M $69.2M $71.7M $65.5M
Gross Profit $386.7M $388.7M -- -- --
Gross Profit Margin 91.32% 90.45% -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $163.8M $171.4M -$179.7M -$217.6M -$278.8M
Operating Income $222.8M $217.3M $179.7M $217.6M $278.8M
 
Net Interest Expenses $46M $39.7M $2.1M -- $6.6M
EBT. Incl. Unusual Items $148.8M $176.7M $177.6M $221.2M $272.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.9M $48.2M $44.8M $60M $77.2M
Net Income to Company $151.4M $177.9M $181.8M $222.2M $296.1M
 
Minority Interest in Earnings $2.3M $3.3M $5.7M $10M $14.3M
Net Income to Common Excl Extra Items $106.7M $129.8M $136.3M $162.6M $222.8M
 
Basic EPS (Cont. Ops) $0.20 $0.24 $0.24 $0.29 $0.41
Diluted EPS (Cont. Ops) $0.18 $0.24 $0.24 $0.29 $0.41
Weighted Average Basic Share $534.6M $533.6M $533.7M $518.3M $506.9M
Weighted Average Diluted Share $567.8M $535.6M $534.9M $519.9M $510.7M
 
EBITDA $259.6M $258.4M $225.6M $269.1M $333.5M
EBIT $222.8M $217.3M $179.7M $217.6M $278.8M
 
Revenue (Reported) $423.4M $429.8M $400.6M $444.5M $528.4M
Operating Income (Reported) $222.8M $217.3M $179.7M $217.6M $278.8M
Operating Income (Adjusted) $222.8M $217.3M $179.7M $217.6M $278.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.2B $1.7B $1.5B $1.7B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $249M $474.7M $390.8M $267.2M $386.2M
Gross Profit $386.7M $388.7M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$248M -$445.3M -$567.9M -$789.1M -$955.9M
Operating Income $634.7M $834M $567.9M $789.1M $955.9M
 
Net Interest Expenses $61.6M $67.1M $17.6M $5.1M $8.2M
EBT. Incl. Unusual Items $521.9M $745.2M $550M $794.6M $957.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $155.7M $204.5M $147.7M $215M $265.5M
Net Income to Company $550.9M $773.7M $565.6M $866.8M $1B
 
Minority Interest in Earnings $5.6M $14.6M $17.6M $32.6M $45.1M
Net Income to Common Excl Extra Items $390.4M $567.8M $429.4M $658.4M $756.5M
 
Basic EPS (Cont. Ops) $0.93 $1.10 $0.77 $1.19 $1.39
Diluted EPS (Cont. Ops) $0.92 $1.10 $0.77 $1.19 $1.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $727.7M $1B $739.8M $983M $1.2B
EBIT $634.7M $834M $567.9M $789.1M $955.9M
 
Revenue (Reported) $1.2B $1.7B $1.5B $1.7B $1.9B
Operating Income (Reported) $634.7M $834M $567.9M $789.1M $955.9M
Operating Income (Adjusted) $634.7M $834M $567.9M $789.1M $955.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $723.7M $873.7M $800.1M $880.8M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $127.4M $41M $193M $202.2M $185M
Gross Profit $386.7M $388.7M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.9M -$60.1M -$320.6M -$433.1M -$537.7M
Operating Income $382.8M $448.9M $320.6M $433.1M $537.7M
 
Net Interest Expenses $51.8M $50.8M $6.9M -- $8.2M
EBT. Incl. Unusual Items $298.6M $397.1M $313.7M $441.9M $529.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.7M $106.5M $80.4M $119.3M $148.6M
Net Income to Company $315.3M $401.8M $326.8M $442.8M $553.3M
 
Minority Interest in Earnings $3.1M $7.6M $11.7M $19.7M $26.8M
Net Income to Common Excl Extra Items $225.9M $295.4M $245.8M $323.8M $408.6M
 
Basic EPS (Cont. Ops) $0.51 $0.54 $0.44 $0.59 $0.75
Diluted EPS (Cont. Ops) $0.49 $0.54 $0.44 $0.58 $0.75
Weighted Average Basic Share $916.1M $1.1B $1.1B $1B $1B
Weighted Average Diluted Share $950.8M $1.1B $1.1B $1B $1B
 
EBITDA $438.8M $535M $409.9M $532.4M $643.2M
EBIT $382.8M $448.9M $320.6M $433.1M $537.7M
 
Revenue (Reported) $723.7M $873.7M $800.1M $880.8M $1B
Operating Income (Reported) $382.8M $448.9M $320.6M $433.1M $537.7M
Operating Income (Adjusted) $382.8M $448.9M $320.6M $433.1M $537.7M
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $927.2M $1.1B $1.4B $1.6B $1.1B
Short Term Investments $192M $148.9M $80.5M $214.3B $399.1B
Accounts Receivable, Net $419.1M $569M $356.1M $324M $486.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $157.4B $176.2B $206.3B $48.9M $57.4M
Total Current Assets $158.2B $178.1B $208.9B $224.4B $411.3B
 
Property Plant And Equipment $179.2M $164.1M $181.8M $170.7M $220.8M
Long-Term Investments $150.9B $383.4M $327M $292.6M $477.4M
Goodwill $4.9B $4.1B $4.3B $4.3B $5.1B
Other Intangibles $2.4B $2.3B $2.3B $2.2B $2.6B
Other Long-Term Assets $1.3M $1.2M $1.4M $992.6K $776.3K
Total Assets $166.1B $185.1B $216.2B $231.4B $419.8B
 
Accounts Payable $384.8M $705.2M $413.5M $311M $495.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $28.8M $25.6M $25.7M $19.5M $26M
Other Current Liabilities $157.3B -- $206.4B -- --
Total Current Liabilities $157.5B $177.3B $207.9B $223.6B $411.2B
 
Long-Term Debt $3.7B $3.2B $3.4B $2.8B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $161.9B $181.2B $211.9B $227B $414.7B
 
Common Stock $203.2M $179.2M $187M $183.7M $195.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $96.1M $86.7M $140.3M $143.8M $169.4M
Total Equity $4.2B $4B $4.3B $4.4B $5B
 
Total Liabilities and Equity $166.1B $185.1B $216.2B $231.4B $419.8B
Cash and Short Terms $927.2M $1.1B $1.4B $1.6B $1.1B
Total Debt $3.8B $3.2B $3.4B $3.3B $3.5B
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $151.4M $177.9M $181.8M $222.2M $296.1M
Depreciation & Amoritzation $36.7M $41.2M $46.1M $51.5M $54.1M
Stock-Based Compensation $3M $4.8M $3.7M $3.1M $6.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$9.8M $56.4M $137.6M $101.2M $129.9M
 
Capital Expenditures $13.6M $25.6M $25.4M $22.2M $65.2M
Cash Acquisitions $5B $12.8M $225.4K $41.5M $435.3M
Cash From Investing -$5B -$19.2M $6.7M -$44.5M -$474.4M
 
Dividends Paid (Ex Special Dividend) $189.3M $225.6M $257M $277.9M $319M
Special Dividend Paid $2.3M -- -- -- --
Long-Term Debt Issued $6.6B -- -- -- $959.5M
Long-Term Debt Repaid -$4.4B -- -- -- -$1B
Repurchase of Common Stock $4.7M $3M $17.2M $10.8M $7.1M
Other Financing Activities $6M -$9.5M -$4.6M -$1.2M -$2.2M
Cash From Financing $4.8B -$249.9M -$284.5M -$314.7M -$437.5M
 
Beginning Cash (CF) $735.9M $989.6M $1.3B $1.5B $1.1B
Foreign Exchange Rate Adjustment -$4M -$24.4M -$7.9M $5M -$5.2M
Additions / Reductions -$167M -$237.1M -$148.1M -$253M -$787.2M
Ending Cash (CF) $564.9M $728.1M $1.1B $1.2B $286.8M
 
Levered Free Cash Flow -$23.4M $30.8M $112.2M $79M $64.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $550.9M $773.7M $565.6M $866.8M $1B
Depreciation & Amoritzation $93.1M $187.3M $170.4M $192.4M $210.8M
Stock-Based Compensation $11.4M $14.3M $14.2M $15.3M $19.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $408.8M $913.4M $653.1M $742.1M $852.6M
 
Capital Expenditures $35.6M $104.4M $110.2M $99.6M $151.5M
Cash Acquisitions $5.1B -$60.2M $57M $41.5M $464.7M
Cash From Investing -$5.2B -$28.5M -$65.6M $5M -$561.6M
 
Dividends Paid (Ex Special Dividend) $194.6M $222.3M $246.3M $275.6M $320.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3.6M $36.5M $13.5M $231.1M $325.3M
Other Financing Activities -- -- -$959.4K -$2.9M --
Cash From Financing $4.8B -$503.4M -$298.3M -$561.6M -$783.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6M $376.6M $257.9M $191.2M -$497M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $373.3M $809M $542.9M $642.5M $701.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $315.3M $401.8M $326.8M $442.8M $553.3M
Depreciation & Amoritzation $56M $86.3M $89.6M $99.3M $104.9M
Stock-Based Compensation $5.9M $7.9M $7.5M $7.4M $10.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $225.1M $469.9M $487.6M $312.6M $340.5M
 
Capital Expenditures $20.2M $44.7M $51M $40M $96.5M
Cash Acquisitions $5B $12.8M $225.4K $41.5M $435.3M
Cash From Investing -$5B -$47.2M $38.4M -$65.5M -$500.6M
 
Dividends Paid (Ex Special Dividend) $189.3M $225.6M $257M $277.9M $319M
Special Dividend Paid $2.3M -- -- -- --
Long-Term Debt Issued $6.6B -- -- -- $959.5M
Long-Term Debt Repaid -$4.4B -- -- -- -$1B
Repurchase of Common Stock $4.9M $3.7M $17.2M $13.1M $222.3M
Other Financing Activities $6M -$9.5M -$1.1M -$1.3M -$2.2M
Cash From Financing $4.8B -$257.2M -$291.8M -$323.4M -$658.5M
 
Beginning Cash (CF) $1.6B $2.3B $2.8B $3.2B $2.9B
Foreign Exchange Rate Adjustment $7.3M -$12.5M -$23.1M -$2.4M -$1.4M
Additions / Reductions -$10.8M $153M $211M -$78.6M -$820M
Ending Cash (CF) $1.6B $2.4B $2.9B $3.1B $2B
 
Levered Free Cash Flow $204.9M $425.2M $436.5M $272.6M $244M

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

GET BETTER TRADE IDEAS

Popular

Why Is AST SpaceMobile Stock Up So Much?
Why Is AST SpaceMobile Stock Up So Much?

AST SpaceMobile (NASDAQ:ASTS) has notched massive gains in the past…

Why Did QuantumScape Go Up So Much?
Why Did QuantumScape Go Up So Much?

QuantumScape (NYSE:QS) is one of the leading startups attempting to…

What Makes Equifax Such a Good Stock Long-Term?
What Makes Equifax Such a Good Stock Long-Term?

Equifax (NYSE:EFX) is one of America’s three large credit bureaus,…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 38x

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Alerts

Buy
71
APGE alert for Oct 9

Apogee Therapeutics, Inc. [APGE] is up 18.68% over the past day.

Buy
52
CTRN alert for Oct 9

Citi Trends, Inc. [CTRN] is up 14.79% over the past day.

Buy
64
CENX alert for Oct 9

Century Aluminum Co. [CENX] is up 12.5% over the past day.

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

Show me the best stock