Financhill
Sell
33

EFR.TO Quote, Financials, Valuation and Earnings

Last price:
$21.48
Seasonality move :
31.67%
Day range:
$20.97 - $23.03
52-week range:
$4.59 - $38.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
40.88x
P/B ratio:
5.23x
Volume:
1.1M
Avg. volume:
1.5M
1-year change:
128.01%
Market cap:
$5.1B
Revenue:
$107M
EPS (TTM):
-$0.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2M $4M $16.3M $51.2M $107M
Revenue Growth (YoY) -71.42% 79.5% 308.15% 214.2% 109.05%
 
Cost of Revenues $6.6M $7.9M $16.5M $29.9M $83.7M
Gross Profit -$4.4M -$3.9M -$200.5K $21.3M $23.3M
Gross Profit Margin -195.87% -97.46% -1.23% 41.67% 21.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.3M $19.2M $33.2M $37.7M $50.1M
Other Inc / (Exp) -$6.6M $45.8M -$19.3M $171M -$23.1M
Operating Expenses $28.7M $40.5M $58.3M $65M $74.2M
Operating Income -$33M -$44.4M -$58.5M -$43.7M -$50.9M
 
Net Interest Expenses $1.3M $67.7K -- -- --
EBT. Incl. Unusual Items -$37.4M $1.8M -$78M $135M -$66.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $372.5K -$509.6K
Net Income to Company -$37.4M $1.8M -$78M $134.6M -$65.5M
 
Minority Interest in Earnings -$128.8K -$116.6K -$123.7K -$143.1K -$104.1K
Net Income to Common Excl Extra Items -$37.4M $1.8M -$78M $134.6M -$65.5M
 
Basic EPS (Cont. Ops) -$0.31 $0.01 -$0.50 $0.85 -$0.38
Diluted EPS (Cont. Ops) -$0.31 $0.01 -$0.50 $0.84 -$0.38
Weighted Average Basic Share $121.2M $149.7M $157.3M $159.1M $172M
Weighted Average Diluted Share $121.2M $149.7M $157.3M $160.2M $172M
 
EBITDA -$26.8M -$38.8M -$52.2M -$38.4M -$43.8M
EBIT -$33M -$44.4M -$58.5M -$43.7M -$50.9M
 
Revenue (Reported) $2.2M $4M $16.3M $51.2M $107M
Operating Income (Reported) -$33M -$44.4M -$58.5M -$43.7M -$50.9M
Operating Income (Adjusted) -$33M -$44.4M -$58.5M -$43.7M -$50.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $901K $3.8M $14.7M $5.5M $24.4M
Revenue Growth (YoY) 39.12% 325.21% 284.67% -62.54% 341.89%
 
Cost of Revenues $2.4M $3.6M $8.8M $3.2M $20.5M
Gross Profit -$1.5M $205.1K $6M $2.4M $3.9M
Gross Profit Margin -163.21% 5.35% 40.52% 42.8% 16.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $9.2M $16.2M $16.8M $42.6M
Other Inc / (Exp) $533.8K $5.6M $22.8M -$4M --
Operating Expenses $9.1M $18.1M $15.3M $16.6M $40.7M
Operating Income -$10.6M -$17.8M -$9.3M -$14.3M -$36.7M
 
Net Interest Expenses $16.4K -- -- -- --
EBT. Incl. Unusual Items -$10M -$12.1M $14M -$16.5M -$23.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $115.7K
Net Income to Company -$10.1M -$12.2M $14M -$16.4M -$23.3M
 
Minority Interest in Earnings -$109.6K -$113.6K -$126.1K -$25.9K -$370.5K
Net Income to Common Excl Extra Items -$10M -$12.1M $14M -$16.5M -$23.4M
 
Basic EPS (Cont. Ops) -$0.07 -$0.08 $0.09 -$0.10 -$0.10
Diluted EPS (Cont. Ops) -$0.07 -$0.08 $0.09 -$0.10 -$0.10
Weighted Average Basic Share $149.8M $157.6M $158.6M $163.9M $232.7M
Weighted Average Diluted Share $149.8M $157.6M $159.8M $163.9M $232.7M
 
EBITDA -$9.1M -$16.2M -$8M -$13.6M -$33.9M
EBIT -$10.6M -$17.8M -$9.3M -$14.3M -$36.7M
 
Revenue (Reported) $901K $3.8M $14.7M $5.5M $24.4M
Operating Income (Reported) -$10.6M -$17.8M -$9.3M -$14.3M -$36.7M
Operating Income (Adjusted) -$10.6M -$17.8M -$9.3M -$14.3M -$36.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4M $17.9M $50.7M $52.4M $110.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $17.7M $29.8M $27.8M $116.1M
Gross Profit -$1.5M $215.2K $20.9M $24.6M -$5.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.1M $28.3M $60.5M $68.3M $144M
Other Inc / (Exp) -$11.4M $36.6M $177.5M -$16.2M --
Operating Expenses $31.8M $52M $64.6M $64.5M $136.8M
Operating Income -$33.3M -$51.8M -$43.7M -$40M -$142.7M
 
Net Interest Expenses $104.7K $35.5K -- -- --
EBT. Incl. Unusual Items -$43.7M $4.1M -$10.3M -$47.3M -$139.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $375.9K -$2M
Net Income to Company -$43.8M -$14.9M $137.3M -$47M -$136.5M
 
Minority Interest in Earnings -$124.7K -$117.5K -$162.4K -$10.9K -$524.9K
Net Income to Common Excl Extra Items -$43.7M -$14.6M $137.7M -$47.7M -$137.5M
 
Basic EPS (Cont. Ops) -$0.31 -$0.09 $0.87 -$0.29 -$0.68
Diluted EPS (Cont. Ops) -$0.31 -$0.09 $0.86 -$0.29 -$0.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$27.4M -$45.5M -$38.4M -$34.6M -$130.2M
EBIT -$33.3M -$51.8M -$43.7M -$40M -$142.7M
 
Revenue (Reported) $2.4M $17.9M $50.7M $52.4M $110.3M
Operating Income (Reported) -$33.3M -$51.8M -$43.7M -$40M -$142.7M
Operating Income (Adjusted) -$33.3M -$51.8M -$43.7M -$40M -$142.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4M $17.9M $50.7M $52.4M $110.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4M $17.7M $29.8M $27.8M $116.1M
Gross Profit -$1.5M $215.2K $20.9M $24.6M -$5.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.1M $28.3M $60.5M $68.3M $144M
Other Inc / (Exp) -$11.4M $36.6M $177.5M -$16.2M -$15.5M
Operating Expenses $31.8M $52M $64.6M $64.5M $136.8M
Operating Income -$33.3M -$51.8M -$43.7M -$40M -$142.7M
 
Net Interest Expenses $104.7K $35.5K -- -- --
EBT. Incl. Unusual Items -$43.7M $4.1M -$10.3M -$47.3M -$139.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $375.9K -$2M
Net Income to Company -$43.8M -$14.9M $137.3M -$47M -$136.5M
 
Minority Interest in Earnings -$124.6K -$117.5K -$162.4K -$10.9K -$524.8K
Net Income to Common Excl Extra Items -$43.7M -$14.6M $137.7M -$47.7M -$137.5M
 
Basic EPS (Cont. Ops) -$0.31 -$0.09 $0.87 -$0.29 -$0.68
Diluted EPS (Cont. Ops) -$0.31 -$0.09 $0.86 -$0.29 -$0.68
Weighted Average Basic Share $563.7M $628M $632.4M $653.6M $836.2M
Weighted Average Diluted Share $563.7M $628M $634.8M $654.8M $836.2M
 
EBITDA -$27.4M -$45.5M -$38.4M -$34.6M -$130.2M
EBIT -$33.3M -$51.8M -$43.7M -$40M -$142.7M
 
Revenue (Reported) $2.4M $17.9M $50.7M $52.4M $110.3M
Operating Income (Reported) -$33.3M -$51.8M -$43.7M -$40M -$142.7M
Operating Income (Adjusted) -$33.3M -$51.8M -$43.7M -$40M -$142.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $142.7M $101.6M $251.2M $171.8M
Short Term Investments $2.9M $629.6K $16.5M $176.4M $116M
Accounts Receivable, Net $1.1M $2.3M $703.2K $535.4K $41.7M
Inventory -- $38.9M $51.7M $51.3M $95.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $2M $12.9M $3.3M $9.3M
Total Current Assets $66.8M $188.6M $183.7M $306.8M $331.1M
 
Property Plant And Equipment $137.4M $133.8M $132.2M $193.7M $479.7M
Long-Term Investments -- $74.3M $51.9M $2M $51.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $6.8M
Other Long-Term Assets $28.3M $27.6M $27M $29.4M $39.6M
Total Assets $233.4M $398.5M $371.2M $530M $880.1M
 
Accounts Payable $615.3K $3.8M $5M $1.3M $10.8M
Accrued Expenses $2.8M $3.5M $6.6M $11.6M $31.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $368.5K $412.9K $80K $263.9K $994.4K
Other Current Liabilities $10.9M -- $8.1M -- $2.5M
Total Current Liabilities $15.7M $7.7M $25.2M $13.7M $85.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $40M $30M $115.5M
 
Common Stock $699.8M $866.4M $946.4M $967.1M $1.3B
Other Common Equity Adj $2.9M $2.5M -$2.6M -$2.6M -$8.7M
Common Equity $196M $368.3M $325.8M $494.8M $759.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5M $5.4M $5.2M $5.6M
Total Equity $200.7M $373.3M $331.2M $500M $764.7M
 
Total Liabilities and Equity $200.7M $373.3M $371.2M $530M $880.1M
Cash and Short Terms -- $142.7M $101.6M $251.2M $171.8M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- $200.8M $327.3M
Short Term Investments $682.3K $15.9M $96M $136.6M --
Accounts Receivable, Net $5.5M $1.8M $14.9M $6.3M $11.2M
Inventory $37.1M $37.6M -- -- $103.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5M $12.6M $6.1M $6.1M --
Total Current Assets $172.8M $174.5M $228.2M $262M $454.9M
 
Property Plant And Equipment $134.6M $143.7M $187.3M $229M $507M
Long-Term Investments -- $62.3M $124M $43.5M $76.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $6.5M --
Other Long-Term Assets $27.6M $31.5M $26.7M $26.1M --
Total Assets $338.6M $383.5M $542.4M $540.9M $1.1B
 
Accounts Payable $3.7M $3.6M $1.9M $5M $6.9M
Accrued Expenses -- $2.2M $5.2M $5.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $401.8K $276.2K $258.2K $308K --
Other Current Liabilities $308.6K -- -- $2.3M --
Total Current Liabilities $4.5M $6.4M $8.5M $14.5M $39.6M
 
Long-Term Debt -- -- -- $1.3M --
Capital Leases -- -- -- -- --
Total Liabilities $22.1M -- -- $32M $70.6M
 
Common Stock $849.9M $957.4M $970.1M $1B $1.6B
Other Common Equity Adj $3.2M -$3.5M -$2.6M -$2.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.9M $5.3M -- $5.3M $6M
Total Equity $316.5M $357.1M $518.3M $508.9M $984.5M
 
Total Liabilities and Equity $338.6M $357.1M $518.3M $540.9M $1.1B
Cash and Short Terms -- -- -- $200.8M $327.3M
Total Debt -- -- -- $1.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37.4M $1.8M -$78M $134.6M -$65.5M
Depreciation & Amoritzation $6.2M $5.6M $6.3M $5.3M $7.1M
Stock-Based Compensation $3.5M $2.7M $6M $6.2M $7.4M
Change in Accounts Receivable $257.5K -$1.6M $2.4M -$319.9K -$23M
Change in Inventories -$8.2M -$4M -$11.2M -$135K $17.9M
Cash From Operations -$43.2M -$36.7M -$64.7M -$21.5M -$72.6M
 
Capital Expenditures $841K $1.7M $2.6M $60.3M $42.5M
Cash Acquisitions -- -- -- -- -$23M
Cash From Investing $5M $4.4M -$9M -$32.1M -$18.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21.5M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$377.9K -$605.2K -$999K -$3.2M -$1.9M
Cash From Financing $48.9M $147.5M $10.1M $40.9M $21.4M
 
Beginning Cash (CF) -- $142.1M -- -- $55.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.9M $115.1M -$63.7M -$12.6M -$71.8M
Ending Cash (CF) -- $257.3M -- -- -$18.7M
 
Levered Free Cash Flow -$44M -$38.4M -$67.3M -$81.9M -$115.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.1M -$12.2M $14M -$16.4M -$23.3M
Depreciation & Amoritzation $1.5M $1.6M $1.3M $636K $2.9M
Stock-Based Compensation $651.3K $1.7M $1.7M $1.4M $4.6M
Change in Accounts Receivable -$17.9K $1.6M -$11M $7.3M -$6.3M
Change in Inventories -$60.1K $1.2M $7.1M -$5.4M $5M
Cash From Operations -$7M -$10.6M -$8.6M -$12.9M -$29.6M
 
Capital Expenditures $251.6K $690.5K $6.6M $10.2M $20.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$230.5K -$819.1K $12.8M $42.6M -$31.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15K -$26.2K $3.9K $5.6K --
Cash From Financing $35.5M $181.9K $22.1M $4.3K $104.3M
 
Beginning Cash (CF) -- -- -- $64.1M $130.7M
Foreign Exchange Rate Adjustment -$1.8M -$81.1K -$22.9K $9.5K $1.1M
Additions / Reductions $26.4M -$11.3M $26.4M $29.7M $44M
Ending Cash (CF) -- -- -- $93.9M $175.9M
 
Levered Free Cash Flow -$7.3M -$11.3M -$15.2M -$23.1M -$50.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$43.8M -$14.9M $137.3M -$47M -$136.5M
Depreciation & Amoritzation $5.9M $6.3M $5.3M $5.3M $12.4M
Stock-Based Compensation $2.4M $4.8M $7.3M $6M $14.6M
Change in Accounts Receivable -$212K -$764.5K -$12.6M $9.3M $17.5M
Change in Inventories -$2.5M $1.6M -$103.6K -$5.5M $3.5M
Cash From Operations -$36.6M -$46.9M -$40.5M -$20.6M -$153M
 
Capital Expenditures $1.3M $2.1M $49.2M $50.9M $49.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.8M -$14.2M -$14.2M -$15.6M -$150.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$604.3K -$1.2M -$2.2M -$2.7M --
Cash From Financing $125.5M $31.9M $20.8M $25.5M $334.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.8M -$29.2M -$33.9M -$11M $31.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$37.9M -$49M -$89.8M -$71.5M -$202.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$43.8M -$14.9M $137.3M -$47M -$136.5M
Depreciation & Amoritzation $5.9M $6.3M $5.3M $5.3M $12.4M
Stock-Based Compensation $2.4M $4.8M $7.3M $6M $14.6M
Change in Accounts Receivable -$212K -$764.5K -$12.6M $9.3M $17.5M
Change in Inventories -$2.5M $1.6M -$103.5K -$5.5M $3.5M
Cash From Operations -$36.6M -$46.9M -$40.5M -$20.6M -$153M
 
Capital Expenditures $1.3M $2.1M $49.2M $50.9M $49.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.8M -$14.2M -$14.2M -$15.6M -$150.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.4M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$604.3K -$1.2M -$2.2M -$2.7M $126.8K
Cash From Financing $125.5M $31.9M $20.8M $25.5M $334.2M
 
Beginning Cash (CF) $151.5M $253.5M $59.3M $97.8M $388.9M
Foreign Exchange Rate Adjustment $137.2K -$25K $66.4K -$388.3K $652.7K
Additions / Reductions $91.8M -$29.2M -$33.9M -$11M $31.7M
Ending Cash (CF) $226.7M $245M $29.5M $87.1M $421.2M
 
Levered Free Cash Flow -$37.9M -$49M -$89.8M -$71.5M -$202.7M

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 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock