Financhill
Sell
23

EGLX.TO Quote, Financials, Valuation and Earnings

Last price:
$0.05
Seasonality move :
26.63%
Day range:
$0.05 - $0.05
52-week range:
$0.05 - $0.18
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.17x
P/B ratio:
0.97x
Volume:
410.8K
Avg. volume:
108.5K
1-year change:
-70.59%
Market cap:
$7.7M
Revenue:
$72.6M
EPS (TTM):
-$0.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $72.8M $167.4M $202.8M $178.2M $72.6M
Revenue Growth (YoY) 495.93% 130.03% 21.19% -12.16% -59.27%
 
Cost of Revenues $69.3M $183.2M $200.3M $164.2M $50.1M
Gross Profit $3.5M -$15.8M $2.5M $14M $22.5M
Gross Profit Margin 4.78% -9.44% 1.24% 7.83% 30.95%
 
R&D Expenses $4.7M $10.6M $21.9M $24.9M $17.9M
Selling, General & Admin $4.3M $10M $12.2M $12.3M $4.1M
Other Inc / (Exp) -$4.7M -$568.6K -$27.5M -- --
Operating Expenses $20.5M $33.8M $50.3M $49M $28.4M
Operating Income -$17.1M -$49.6M -$47.8M -$35.1M -$6M
 
Net Interest Expenses $5.2M $2.8M $3.6M $2.4M $2.2M
EBT. Incl. Unusual Items -$24.9M -$52.7M -$80.1M -$128.3M -$96.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$78.2K -$939.5K -$2.1M -$10.2M -$684.2K
Net Income to Company -$26.9M -$52M -$76.8M -$117.7M -$96M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.9M -$52M -$76.8M -$117.7M -$96M
 
Basic EPS (Cont. Ops) -$0.32 -$0.43 -$0.54 -$0.77 -$0.61
Diluted EPS (Cont. Ops) -$0.32 -$0.43 -$0.54 -$0.77 -$0.61
Weighted Average Basic Share $83.4M $121M $143.5M $153.2M $156.5M
Weighted Average Diluted Share $83.4M $121M $143.5M $153.2M $156.5M
 
EBITDA -$12M -$40.1M -$31.1M -$24.7M -$3.2M
EBIT -$17.1M -$49.6M -$47.8M -$35.1M -$6M
 
Revenue (Reported) $72.8M $167.4M $202.8M $178.2M $72.6M
Operating Income (Reported) -$17.1M -$49.6M -$47.8M -$35.1M -$6M
Operating Income (Adjusted) -$17.1M -$49.6M -$47.8M -$35.1M -$6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $43.3M $50.6M $45.6M $10.8M $7.3M
Revenue Growth (YoY) 165.43% 16.7% -9.93% -76.39% -32.03%
 
Cost of Revenues $47.1M $48.2M $41.6M $7.8M $4.2M
Gross Profit -$3.8M $2.4M $4M $3M $3.1M
Gross Profit Margin -8.75% 4.66% 8.77% 27.9% 42.51%
 
R&D Expenses $3.1M $6.1M $6.7M $2.1M $2.1M
Selling, General & Admin $2.6M $3M $2.6M $1.3M $790.6K
Other Inc / (Exp) $279.7K -$27M -$51.9M -- --
Operating Expenses $8.5M $12.9M $12.3M $3.5M $3.3M
Operating Income -$12.3M -$10.5M -$8.3M -$547K -$206.7K
 
Net Interest Expenses $430.5K $414.2K $617.7K $563.7K $82.9K
EBT. Incl. Unusual Items -$12.3M -$37.7M -$61M -$6.3M -$4.3M
Earnings of Discontinued Ops. -- -- -- -$551.2K $11M
Income Tax Expense -$3.1K -$816.4K -$1.8M -$126.3K -$267.4K
Net Income to Company -$12.4M -$37.1M -$59.1M -$3.2M $36.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.4M -$37.1M -$59.1M -$6.1M -$4M
 
Basic EPS (Cont. Ops) -$0.10 -$0.25 -$0.38 -$0.04 $0.04
Diluted EPS (Cont. Ops) -$0.10 -$0.25 -$0.38 -$0.04 $0.04
Weighted Average Basic Share $126.4M $150.3M $154.4M $155.8M $159.2M
Weighted Average Diluted Share $126.4M $150.3M $154.4M $155.8M $159.2M
 
EBITDA -$9.9M -$6.5M -$5.8M -$8.1K $46.1K
EBIT -$12.3M -$10.5M -$8.3M -$547K -$206.7K
 
Revenue (Reported) $43.3M $50.6M $45.6M $10.8M $7.3M
Operating Income (Reported) -$12.3M -$10.5M -$8.3M -$547K -$206.7K
Operating Income (Adjusted) -$12.3M -$10.5M -$8.3M -$547K -$206.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $152.9M $205.8M $185M $95.9M $47.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $163.4M $208.9M $174.7M $76.2M $32.8M
Gross Profit -$10.5M -$3.1M $10.3M $19.7M $14.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.6M $16.7M $24.7M $18M $15.6M
Selling, General & Admin $8.8M $11.4M $12.8M $6.6M $4.4M
Other Inc / (Exp) -$152.2K -$28.3M -$52.6M -- --
Operating Expenses $31.6M $45.1M $48.1M $32.3M $24.3M
Operating Income -$42.1M -$48.2M -$37.8M -$12.5M -$9.9M
 
Net Interest Expenses $3M $4.1M $2.5M $2.4M $3.3M
EBT. Incl. Unusual Items -$44.9M -$81.6M -$93.1M -$59.8M -$144.9M
Earnings of Discontinued Ops. -- -- -- -$551.2K $11M
Income Tax Expense $393K -$2.2M -$3M -$7.9M -$12.1M
Net Income to Company -$45.5M -$78.3M -$89.8M -$48.6M -$92M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.5M -$78.3M -$89.8M -$51.5M -$132.7M
 
Basic EPS (Cont. Ops) -$0.39 -$0.55 -$0.59 -$0.34 -$0.76
Diluted EPS (Cont. Ops) -$0.39 -$0.55 -$0.59 -$0.34 -$0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$34.8M -$31.1M -$25.6M -$8.9M -$7.7M
EBIT -$42.1M -$48.2M -$37.8M -$12.5M -$9.9M
 
Revenue (Reported) $152.9M $205.8M $185M $95.9M $47.2M
Operating Income (Reported) -$42.1M -$48.2M -$37.8M -$12.5M -$9.9M
Operating Income (Adjusted) -$42.1M -$48.2M -$37.8M -$12.5M -$9.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $110.4M $148.9M $131M $48.8M $29.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $123.5M $149.2M $123.6M $35.6M $22M
Gross Profit -$13.1M -$334.3K $7.5M $13.2M $7.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.2M $13.3M $16.1M $9.2M $8.9M
Selling, General & Admin $7.3M $8.6M $9.2M $3.6M $3.8M
Other Inc / (Exp) $552K -$27.2M -$52.3M -- --
Operating Expenses $24.6M $35.9M $33.7M $17M $15.5M
Operating Income -$37.7M -$36.3M -$26.3M -$3.7M -$8.1M
 
Net Interest Expenses $1.7M $3M $1.8M $1.8M $2.8M
EBT. Incl. Unusual Items -$38.6M -$67.4M -$80.4M -$11.9M -$60.6M
Earnings of Discontinued Ops. -- -- -- -$551.2K $11M
Income Tax Expense -$94.1K -$1.4M -$2.3M -$26.3K -$11.5M
Net Income to Company -$38.7M -$65M -$78M -$8.9M -$8.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38.7M -$65M -$78M -$11.9M -$49.2M
 
Basic EPS (Cont. Ops) -$0.33 -$0.45 -$0.51 -$0.08 -$0.24
Diluted EPS (Cont. Ops) -$0.33 -$0.45 -$0.51 -$0.08 -$0.24
Weighted Average Basic Share $355.4M $422.6M $458.3M $467.2M $477.5M
Weighted Average Diluted Share $355.4M $422.6M $458.3M $467.2M $477.5M
 
EBITDA -$32M -$23M -$17.5M -$1.7M -$6.5M
EBIT -$37.7M -$36.3M -$26.3M -$3.7M -$8.1M
 
Revenue (Reported) $110.4M $148.9M $131M $48.8M $29.5M
Operating Income (Reported) -$37.7M -$36.3M -$26.3M -$3.7M -$8.1M
Operating Income (Adjusted) -$37.7M -$36.3M -$26.3M -$3.7M -$8.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.4M $22.8M $7.5M $6.9M $4.8M
Short Term Investments $125K $131.3K $125K -- --
Accounts Receivable, Net $18.5M $30M $31.6M $30.8M $11.6M
Inventory -- -- -- -- --
Prepaid Expenses $576.8K $2.1M $2M $1.8M $2M
Other Current Assets -- -- -- -- --
Total Current Assets $27.9M $59.3M $47.8M $40.2M $19.1M
 
Property Plant And Equipment $3.2M $3.1M $2.3M $1.6M $988.4K
Long-Term Investments $3.6M $885.3K $2.5M $2.9M --
Goodwill $106.2M $195.1M $171.6M -- --
Other Intangibles $81.1M $129.1M $117M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $222.3M $392.9M $344.7M $242.4M $133M
 
Accounts Payable $19.8M $25.2M $23.4M $35.2M $9.1M
Accrued Expenses $3.8M $9.1M $9.4M -- --
Current Portion Of Long-Term Debt $8.8M $2M $17.4M -- --
Current Portion Of Capital Lease Obligations $578.3K $796.8K $872.4K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $35.2M $68.4M $59M $76.2M $62.9M
 
Long-Term Debt $29.5M $10M $1.6M $1.1M $296K
Capital Leases -- -- -- -- --
Total Liabilities $80.5M $130.1M $90.1M $99.7M $81.2M
 
Common Stock $232.6M $387.1M $442.8M $444.5M $461.6M
Other Common Equity Adj $45.4K $527.2K $8.6M -- --
Common Equity $141.9M $262.8M $254.7M $142.7M $51.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $141.9M $262.8M $254.7M $142.7M $51.7M
 
Total Liabilities and Equity $222.3M $392.9M $344.7M $242.4M $133M
Cash and Short Terms $4.4M $22.8M $7.5M $6.9M $4.8M
Total Debt $38.9M $12.8M $19.9M $23.7M $40M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $33.7M $15.9M $2.9M $6.9M $2.1M
Short Term Investments $133.5K $131.9K $50K -- --
Accounts Receivable, Net $22.9M $30.1M $25.9M $9.4M $7.1M
Inventory -- -- -- -- --
Prepaid Expenses $3.1M $2.8M $2.1M $2.7M $643.1K
Other Current Assets -- -- -- -- --
Total Current Assets $64.6M $56.7M $35.7M $20.6M $10.1M
 
Property Plant And Equipment $3M $2.6M $1.5M $1.1M $47.6K
Long-Term Investments $921.2K $1.9M $2.5M -- --
Goodwill $156.2M $172.2M $126.7M -- --
Other Intangibles $101.5M $120.5M $102M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $326.5M $354.1M $268.7M $209.2M $71.5M
 
Accounts Payable $19.9M $23.7M $29.9M $9.4M $6M
Accrued Expenses $7.2M -- $10.6M -- --
Current Portion Of Long-Term Debt $9.8M $2M $4.4M -- --
Current Portion Of Capital Lease Obligations $604.1K $849.1K $756.5K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $52M $44.7M $51M $42.3M $61.5M
 
Long-Term Debt $2.4M $18.4M $11.4M $20.4M --
Capital Leases -- -- -- -- --
Total Liabilities $81.3M $89.7M $86.4M $76.6M $63.5M
 
Common Stock $360.6M $439.9M $444.5M $453.2M $461.6M
Other Common Equity Adj $49K $9.3M $8.3M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $245.2M $264.5M $182.3M $132.6M $8M
 
Total Liabilities and Equity $326.5M $354.1M $268.7M $209.2M $71.5M
Cash and Short Terms $33.7M $15.9M $2.9M $6.9M $2.1M
Total Debt $12.8M $21.3M $16.5M $40.8M $42.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$26.9M -$52M -$76.8M -$117.7M -$96M
Depreciation & Amoritzation $5M $9.5M $16.7M $10.4M $2.8M
Stock-Based Compensation $818.4K $18.9M $7.8M $5.5M -$1.1M
Change in Accounts Receivable -$7.1M -$8.3M -$3.2M $2.9M $20M
Change in Inventories -- -- -- -- --
Cash From Operations -$15.3M -$23.7M -$26.6M -$2.8M -$19.8M
 
Capital Expenditures $7.3K $3.4K $11.3K $47.9K $177.8K
Cash Acquisitions $10.5M $36.2M $2.9M -- --
Cash From Investing -$12.2M -$33.9M $4.3M -$767.3K $3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $26K $10.8M $9.8M -- --
Long-Term Debt Repaid -$405K -$30.7M -$3.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $18.6M $76M $6.5M $3.1M $13.3M
 
Beginning Cash (CF) $4.3M $22.7M $7.4M $6.9M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.9M $18.3M -$15.2M -$563.6K -$2.1M
Ending Cash (CF) -$4.6M $40.9M -$7.2M $6.2M $3.2M
 
Levered Free Cash Flow -$15.3M -$23.7M -$26.7M -$2.9M -$19.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.4M -$37.1M -$59.1M -$3.2M $36.7M
Depreciation & Amoritzation $2.4M $4.1M $2.6M $282.4K $4.9K
Stock-Based Compensation $5M $821.8K $1.4M $80.1K $35.8K
Change in Accounts Receivable -$4.2M -$3.7M $1.9M -$16.9M -$6M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M -$14.2M $810.3K -$10.6M -$1.4M
 
Capital Expenditures -- $1.1K $3.3K -$110.5K --
Cash Acquisitions $14.5M -- -- -- --
Cash From Investing -$14.3M $5.5M $71.7K -$66.4K $900K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9.8M $539.3K -- --
Long-Term Debt Repaid -$388.9K -$798.2K -$1.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$421.5K $9M -$835K $15.3M $2.2M
 
Beginning Cash (CF) $33.5M $15.8M $2.8M $6.9M $2.1M
Foreign Exchange Rate Adjustment $671.6K $668.6K $18.7K $600 $32.6K
Additions / Reductions -$17.8M $876.5K $65.7K $4.7M $1.8M
Ending Cash (CF) $16.4M $17.4M $2.9M $11.6M $4M
 
Levered Free Cash Flow -$3.8M -$14.2M $807K -$10.5M -$1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$45.5M -$78.3M -$89.8M -$48.6M -$92M
Depreciation & Amoritzation $7.3M $17.1M $12.2M $3.4M $1.9M
Stock-Based Compensation $14.6M $9.6M $6.7M -$348.8K $525.5K
Change in Accounts Receivable -$9.2M -$6.6M $6.2M -$1.1M -$522.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$24.5M -$22.9M -$7.5M -$21.1M -$4.3M
 
Capital Expenditures $5.8K $5.3K $53.9K $5.3K -$3.6K
Cash Acquisitions $27.1M $12.1M -- -- --
Cash From Investing -$27.4M -$2.9M -$803.1K $3.9M $945.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $970.8K -- -- -- --
Long-Term Debt Repaid -$20.9M -$12.2M -$5.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $77M $7.5M -$4.6M $21.2M -$1.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25M -$17.7M -$13M $4.1M -$4.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$24.5M -$22.9M -$7.5M -$21.1M -$4.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$38.7M -$65M -$78M -$8.9M -$8.5M
Depreciation & Amoritzation $5.7M $13.3M $8.8M $1.7M $1.3M
Stock-Based Compensation $14.7M $5.3M $4.3M -$1.5M $132.8K
Change in Accounts Receivable -$4M -$2.4M $7M $3.1M $943.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$20.2M -$19.5M -$346.9K -$18.6M -$3.1M
 
Capital Expenditures $3.4K $5.3K $47.9K $5.3K $800
Cash Acquisitions $27.1M $2.9M -- -- --
Cash From Investing -$26.7M $4.3M -$817.3K $3.8M $941.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $944.8K $9.8M $539.3K -- --
Long-Term Debt Repaid -$20.7M -$2.2M -$4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $76.2M $7.6M -$3.5M $14.6M -$413.6K
 
Beginning Cash (CF) $109.3M $44.9M $9M $10.8M $4.5M
Foreign Exchange Rate Adjustment -$12.7K $756K $13.6K $147.7K -$46.4K
Additions / Reductions $29.2M -$6.8M -$4.6M $27.2K -$2.6M
Ending Cash (CF) $138.5M $38.8M $4.4M $10.9M $1.8M
 
Levered Free Cash Flow -$20.2M -$19.5M -$394.8K -$18.6M -$3.1M

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

GET BETTER TRADE IDEAS

Popular

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…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

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