Financhill
Buy
72

ELF.TO Quote, Financials, Valuation and Earnings

Last price:
$16.88
Seasonality move :
3.77%
Day range:
$16.60 - $16.88
52-week range:
$11.77 - $18.19
Dividend yield:
0.92%
P/E ratio:
4.64x
P/S ratio:
1.92x
P/B ratio:
0.66x
Volume:
16.1K
Avg. volume:
30.4K
1-year change:
25.88%
Market cap:
$5.8B
Revenue:
$3.4B
EPS (TTM):
$3.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $2.3B $106.7M $3.3B $3.4B
Revenue Growth (YoY) -11.75% -9.41% -95.41% 2958.38% 2.82%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$763.1M -$1.4B $600.2M -$572M -$2B
Operating Income $763.1M $1.4B -$600.2M $572M $2B
 
Net Interest Expenses $20.8M $31.8M $20.7M $25.9M $25.4M
EBT. Incl. Unusual Items $742.3M $1.3B -$620.9M $1.3B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110M $215.4M -$82.8M $179.4M $317.5M
Net Income to Company $603.5M $1.3B -$478.5M $1.1B $1.8B
 
Minority Interest in Earnings $99.8M $116.2M -$147M $139.8M $181.4M
Net Income to Common Excl Extra Items $599.5M $1.3B -$472.6M $1.1B $1.7B
 
Basic EPS (Cont. Ops) $1.28 $3.19 -$0.96 $2.66 $4.60
Diluted EPS (Cont. Ops) $1.16 $2.84 -$0.96 $2.45 $4.25
Weighted Average Basic Share $377.6M $361.5M $355.2M $345.5M $336.6M
Weighted Average Diluted Share $417.5M $405.4M $355.2M $380.5M $367.9M
 
EBITDA -- -- -- -- --
EBIT $742.3M $1.3B -$620.9M $1.3B $2B
 
Revenue (Reported) $2.6B $2.3B $106.7M $3.3B $3.4B
Operating Income (Reported) $763.1M $1.4B -$600.2M $572M $2B
Operating Income (Adjusted) $742.3M $1.3B -$620.9M $1.3B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $413M $332.8M $202.5M $933.3M $1.1B
Revenue Growth (YoY) -32.83% -19.41% -39.17% 361% 21.68%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$204.9M -$17.6M -$70.2M -$628M -$749.1M
Operating Income $204.9M $17.6M $70.2M $628M $749.1M
 
Net Interest Expenses $9.3M $6.7M $7.9M $6M $5.9M
EBT. Incl. Unusual Items $195.6M $10.9M -$94.1M $621.9M $743.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.5M $9.4M -$9.2M $125.3M $117.7M
Net Income to Company $187M $31.5M -$81.2M $539.3M --
 
Minority Interest in Earnings $17.4M $725K -$20.9M $36.5M $81.1M
Net Income to Common Excl Extra Items $185.7M $31.7M -$78.3M $533.8M $650.9M
 
Basic EPS (Cont. Ops) $0.45 $0.08 -$0.17 $1.43 $1.65
Diluted EPS (Cont. Ops) $0.42 $0.08 -$0.17 $1.35 $1.59
Weighted Average Basic Share $370.8M $355.7M $355.2M $346.2M $346.2M
Weighted Average Diluted Share $405.5M $355.7M $355.2M $368M $358.3M
 
EBITDA -- -- -- -- --
EBIT $195.6M $10.9M -$94.1M $621.9M $743.2M
 
Revenue (Reported) $413M $332.8M $202.5M $933.3M $1.1B
Operating Income (Reported) $204.9M $17.6M $70.2M $628M $749.1M
Operating Income (Adjusted) $195.6M $10.9M -$94.1M $621.9M $743.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B -$147.5M $3.5B $4.6B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$1.7B $731.5M -$1.2B -$1.4B -$1.7B
Operating Income $1.7B -$731.5M $1.2B $1.4B $1.7B
 
Net Interest Expenses $29.2M $29.6M $25.2M $20.2M $25.2M
EBT. Incl. Unusual Items $1.7B -$761M $1.1B $2.4B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $274.6M -$102.1M $142.6M $372.1M $242.7M
Net Income to Company $1.5B -$607.5M $958.6M $2B --
 
Minority Interest in Earnings $151.5M -$182.2M $147.3M $208.8M $155.9M
Net Income to Common Excl Extra Items $1.5B -$606.5M $955.5M $2B $1.5B
 
Basic EPS (Cont. Ops) $3.69 -$1.20 $2.23 $5.10 $3.76
Diluted EPS (Cont. Ops) $3.40 -$1.25 $2.10 $4.79 $3.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.7B -$761M $1.1B $2.4B $1.6B
 
Revenue (Reported) $2.4B -$147.5M $3.5B $4.6B $3.1B
Operating Income (Reported) $1.7B -$731.5M $1.2B $1.4B $1.7B
Operating Income (Adjusted) $1.7B -$761M $1.1B $2.4B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B -$1.1B $2.2B $2.7B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$1B $1.1B -$682.8M -$1.2B -$1.3B
Operating Income $1B -$1.1B $682.8M $1.2B $1.3B
 
Net Interest Expenses $23M $20.8M $25.2M $19.5M $19.3M
EBT. Incl. Unusual Items $997M -$1.1B $573.4M $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.4M -$140M $85.4M $278.1M $203.2M
Net Income to Company $963M -$926.5M $510.6M $1.4B $495M
 
Minority Interest in Earnings $81.1M -$217.3M $77.1M $146.1M $120.6M
Net Income to Common Excl Extra Items $956.3M -$919.3M $508.8M $1.4B $1.1B
 
Basic EPS (Cont. Ops) $2.33 -$1.94 $1.18 $3.67 $2.95
Diluted EPS (Cont. Ops) $2.16 -$1.94 $1.11 $3.47 $2.86
Weighted Average Basic Share $1.1B $1.1B $1.1B $1B $1B
Weighted Average Diluted Share $1.2B $1.1B $1.1B $1.1B $1.1B
 
EBITDA -- -- -- -- --
EBIT $997M -$1.1B $573.4M $1.6B $1.3B
 
Revenue (Reported) $1.3B -$1.1B $2.2B $2.7B $2.4B
Operating Income (Reported) $1B -$1.1B $682.8M $1.2B $1.3B
Operating Income (Adjusted) $997M -$1.1B $573.4M $1.6B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $427.8M $636.1M $302.9M $440.9M $373.4M
Short Term Investments $1.7B -- $9M $5M $840K
Accounts Receivable, Net $46.5M -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $595M $747.8M $733.9M $776.1M $726.8M
 
Property Plant And Equipment $21M $16.8M $14.7M $13.9M $2.7M
Long-Term Investments $393.2M $561.5M $6.1B $7B $8.4B
Goodwill -- -- $24.5M $25M $25M
Other Intangibles $28M -- $60.6M $61.5M $58.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $24.9B $26.8B $23.7B $25.8B $28.1B
 
Accounts Payable $564.3M $442.4M $107.9M $83.9M $82.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $572.8M $455.6M $120.7M $120.7M $166.5M
 
Long-Term Debt $602.3M $602.2M $702.9M $733.4M $598.9M
Capital Leases -- -- -- -- --
Total Liabilities $17.3B $18.2B $16.4B $17.5B $18.4B
 
Common Stock $366.8M $366.7M $364.1M $362.3M $362.3M
Other Common Equity Adj $56.4M -$9M $24.2M $22.8M $36.7M
Common Equity $6.5B $7.3B $6.3B $7.1B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.3B $1B $1.1B $1.3B
Total Equity $7.6B $8.5B $7.4B $8.2B $9.7B
 
Total Liabilities and Equity $24.9B $26.7B $23.7B $25.7B $28.1B
Cash and Short Terms $2.2B $636.1M $312M $445.8M $374.3M
Total Debt $616.4M $613.7M $717.6M $750.6M $613.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $544.7M $401.1M $371.4M $329.3M $399.6M
Short Term Investments $2.1B $1.6B $4.9M $672K --
Accounts Receivable, Net $50M $68.9M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $594.8M $617.1M $774.3M $697.3M $822.6M
 
Property Plant And Equipment -- $15.2M $14.3M $3.4M $1.4M
Long-Term Investments $404.3M $450.8M $467.3M $521.3M $569.3M
Goodwill -- $24.2M $24.5M $25M --
Other Intangibles -- $59.8M $62.4M $60.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $25.9B $22.6B $23.8B $27.7B $29.4B
 
Accounts Payable $336.2M $368.4M $48.2M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $349.4M $381.2M $67.1M $16.9M $17.7M
 
Long-Term Debt $802.2M $702.7M $598M $598.8M $599.5M
Capital Leases -- -- -- -- --
Total Liabilities $17.6B $15.3B $16B $18.3B $19.1B
 
Common Stock $366.8M $364.1M $364M $362.3M $362.3M
Other Common Equity Adj $23.8M -$117.9M $15.9M $31.4M --
Common Equity -- -- -- -- --
Total Preferred Equity $199.3M -- -- -- --
Minority Interest, Total $1.2B $969.1M $1.1B $1.2B $1.3B
Total Equity $8.2B $7.2B $7.8B $9.4B $10.2B
 
Total Liabilities and Equity $25.8B $22.5B $23.8B $27.6B $29.3B
Cash and Short Terms $2.6B $2B $376.3M $330M --
Total Debt $802.2M $702.7M $598M $598.8M $599.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $603.5M $1.3B -$478.5M $1.1B $1.8B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $334.8M $379M $325.1M $752.6M $461.2M
 
Capital Expenditures $7.9M $3.7M $19.8M $16.7M $7.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $19.8M $148.4M -$386.3M -$425.1M -$103.1M
 
Dividends Paid (Ex Special Dividend) $133.4M $340M $144.4M $64.4M $275.2M
Special Dividend Paid
Long-Term Debt Issued $197.8M -- $100M $229.5M --
Long-Term Debt Repaid -$60M -$200M -- -$200M -$135.2M
Repurchase of Common Stock $211.1M $156.9M $189.1M $140.9M $977K
Other Financing Activities -$31.5M -$19M -$92.1M -$55.2M -$15.2M
Cash From Financing -$229.9M -$319.1M -$271.9M -$189.5M -$425.6M
 
Beginning Cash (CF) $427.8M $636.1M $302.9M $440.9M $373.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124.7M $208.3M -$333.2M $137.9M -$67.4M
Ending Cash (CF) $552.4M $844.4M -$30.2M $578.8M $306M
 
Levered Free Cash Flow $326.9M $375.3M $305.4M $735.9M $453.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $187M $31.5M -$81.2M $539.3M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $162.8M $140M $147.2M $124.8M $192.8M
 
Capital Expenditures -$1.9M $2.6M $8.3M $3.8M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $85.5M $40.8M -$138.7M -$77.4M -$150M
 
Dividends Paid (Ex Special Dividend) $309.8M $13M $17.2M $16.9M $17.7M
Special Dividend Paid $800K -- -- -- --
Long-Term Debt Issued -- $100M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $292K $151.9M $782K $774K $199K
Other Financing Activities -$1.9M -$93.3M -$2.2M -$3.8M --
Cash From Financing -$112.7M -$92.5M -$19.4M -$20.7M -$20.9M
 
Beginning Cash (CF) $544.7M $401.1M $371.4M $329.3M $399.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $135.6M $88.3M -$10.9M $26.8M $21.8M
Ending Cash (CF) $680.4M $489.4M $360.5M $356.1M $421.5M
 
Levered Free Cash Flow $164.7M $137.5M $139M $121M $190.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B -$607.5M $958.6M $2B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $396.2M $279.8M $424.1M $741.4M $386.7M
 
Capital Expenditures $443K $12.1M $24.3M $7.4M $24.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$176.4M $50.1M -$268.8M -$353.6M $370.5M
 
Dividends Paid (Ex Special Dividend) $335.5M $144.7M $60M $275.5M $587.6M
Special Dividend Paid
Long-Term Debt Issued $48K -- $199.3M $30.2M --
Long-Term Debt Repaid -- -- -$305M -$30.2M --
Repurchase of Common Stock $233.1M $195.6M $5.7M $136M $414K
Other Financing Activities -$21.2M -$87.2M -$15.1M -$59.1M --
Cash From Financing -$193M -$473.6M -$185M -$429.9M -$686.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.9M -$143.7M -$29.7M -$42.1M $70.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $395.8M $267.7M $399.8M $734.1M $362.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $963M -$926.5M $510.6M $1.4B $495M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $341.9M $242.7M $341.6M $330.5M $256M
 
Capital Expenditures $210K $8.6M $13.1M $3.8M $20.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$127.3M -$225.6M -$108.1M -$36.5M $437M
 
Dividends Paid (Ex Special Dividend) $326.9M $131.6M $47.2M $258.3M $570.7M
Special Dividend Paid $800K $250K -- $600K $1.5M
Long-Term Debt Issued -- $100M $199.3M -- --
Long-Term Debt Repaid -- -- -$305M -$135.2M --
Repurchase of Common Stock $150.3M $189.1M $5.7M $774K $211K
Other Financing Activities -$16.8M -$85M -$8M -$12M -$92.9M
Cash From Financing -$97.6M -$252.1M -$165.1M -$405.5M -$666.8M
 
Beginning Cash (CF) $1.5B $1.1B $1B $949M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117M -$235M $68.4M -$111.6M $26.2M
Ending Cash (CF) $1.6B $856M $1.1B $837.5M $1.1B
 
Levered Free Cash Flow $341.6M $234M $328.5M $326.7M $235.5M

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