Financhill
Buy
59

ELVA.TO Quote, Financials, Valuation and Earnings

Last price:
$10.28
Seasonality move :
5.33%
Day range:
$9.40 - $10.34
52-week range:
$2.85 - $10.73
Dividend yield:
0%
P/E ratio:
95.41x
P/S ratio:
4.68x
P/B ratio:
11.14x
Volume:
113.1K
Avg. volume:
113.8K
1-year change:
225.32%
Market cap:
$482.4M
Revenue:
$89.2M
EPS (TTM):
$0.11
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.6M $20.8M $59.4M $60.7M $89.2M
Revenue Growth (YoY) -25.06% 41.93% 185.83% 2.18% 47%
 
Cost of Revenues $10.1M $16.5M $44.7M $43.7M $63.8M
Gross Profit $4.6M $4.3M $14.8M $17M $25.4M
Gross Profit Margin 31.12% 20.72% 24.85% 27.97% 28.5%
 
R&D Expenses $14.1M $4.4M $4.6M $4.1M $6.1M
Selling, General & Admin $5M $5.4M $7.5M $9.4M $9.2M
Other Inc / (Exp) -$323.6K $1.4M -$708.8K $2M --
Operating Expenses $19.9M $13.9M $13.7M $16.4M $17.8M
Operating Income -$15.3M -$9.6M $1.1M $562K $7.6M
 
Net Interest Expenses $3.4M $997.8K $1.2M $4.4M $3.9M
EBT. Incl. Unusual Items -$17.9M -$11.8M -$2.9M -$2M $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.4M -- -$915.7K -- -$2.9M
Net Income to Company -$9.5M -$11.8M -$2M -$2M $4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.5M -$11.8M -$2M -$2M $4.7M
 
Basic EPS (Cont. Ops) -$0.34 -$2.01 -$0.06 -$0.06 $0.12
Diluted EPS (Cont. Ops) -$0.32 -$2.01 -$0.06 -$0.06 $0.11
Weighted Average Basic Share $28M $5.9M $33.8M $34M $39.1M
Weighted Average Diluted Share $28M $5.9M $33.8M $34M $41.4M
 
EBITDA -$14.9M -$8.9M $2.3M $2.2M $9.8M
EBIT -$15.3M -$9.6M $1.1M $562K $7.6M
 
Revenue (Reported) $14.6M $20.8M $59.4M $60.7M $89.2M
Operating Income (Reported) -$15.3M -$9.6M $1.1M $562K $7.6M
Operating Income (Adjusted) -$15.3M -$9.6M $1.1M $562K $7.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2M $13M $20.5M $15.8M $28.2M
Revenue Growth (YoY) -43.19% 148.86% 57.36% -23.15% 79.2%
 
Cost of Revenues $3.5M $10M $15.5M $12.1M $20.2M
Gross Profit $1.7M $3.1M $5M $3.6M $8.1M
Gross Profit Margin 32.75% 23.48% 24.6% 23.03% 28.62%
 
R&D Expenses $2.1M $1.3M $948.3K $538.8K $1.6M
Selling, General & Admin $1.2M $1.2M $2.6M $1.7M $2.5M
Other Inc / (Exp) $293.4K $1.4M $1.2M $96.9K --
Operating Expenses $3.8M $3.4M $4.2M $2.9M $4.8M
Operating Income -$2.1M -$292.6K $881.2K $702.4K $3.3M
 
Net Interest Expenses $1.1M $1.1M -- $1.3M $1.3M
EBT. Incl. Unusual Items -$2.6M -$888.2K -$1.1M -$155.5K -$6.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$910.7K -- -$2.8M
Net Income to Company -$2.5M -$926.1K -$189.3K -$157.4K $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.6M -$888.2K -$189.1K -$155.5K $2.8M
 
Basic EPS (Cont. Ops) -$0.09 -$0.03 -$0.01 -$0.00 $0.07
Diluted EPS (Cont. Ops) -$0.06 -$0.03 -$0.01 -$0.00 $0.07
Weighted Average Basic Share $29.2M $29.4M $33.8M $34.1M $42.1M
Weighted Average Diluted Share $29.2M $29.4M $33.8M $34.1M $42.1M
 
EBITDA -$2M -$164.6K $1.6M $1.1M $3.9M
EBIT -$2.1M -$292.6K $881.2K $702.4K $3.3M
 
Revenue (Reported) $5.2M $13M $20.5M $15.8M $28.2M
Operating Income (Reported) -$2.1M -$292.6K $881.2K $702.4K $3.3M
Operating Income (Adjusted) -$2.1M -$292.6K $881.2K $702.4K $3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.7M $25.5M $57.7M $60.7M $89.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1M $19.6M $43.9M $43.8M $63.7M
Gross Profit $4.6M $5.9M $13.8M $16.9M $25.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.8M $5M $4.2M $4.1M $6.1M
Selling, General & Admin $5M $4.9M $8.6M $9.3M $9.2M
Other Inc / (Exp) -$333.9K $1.4M -$1.1M $1.6M --
Operating Expenses $11.5M $11.7M $14.6M $16.4M $17.8M
Operating Income -$6.9M -$5.8M -$796.8K $550.6K $7.6M
 
Net Interest Expenses $3.4M $3.5M $2.9M $3.9M $3.8M
EBT. Incl. Unusual Items -$9.5M -$8.3M -$5.8M -$2M $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1.8M -- -$2.8M
Net Income to Company -$9.5M -$8.4M -$2M -$2M $4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.5M -$8.3M -$4M -$2M $4.7M
 
Basic EPS (Cont. Ops) -$0.34 -$0.28 -$0.13 -$0.06 $0.11
Diluted EPS (Cont. Ops) -$0.32 -$0.28 -$0.13 -$0.06 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.5M -$5.3M $661.2K $2.3M $9.7M
EBIT -$6.9M -$5.8M -$796.8K $550.6K $7.6M
 
Revenue (Reported) $14.7M $25.5M $57.7M $60.7M $89.1M
Operating Income (Reported) -$6.9M -$5.8M -$796.8K $550.6K $7.6M
Operating Income (Adjusted) -$6.9M -$5.8M -$796.8K $550.6K $7.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $25.5M $57.7M $60.7M $89.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.6M $43.9M $43.8M $63.7M --
Gross Profit $5.9M $13.8M $16.9M $25.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $4.2M $4.1M $6.1M --
Selling, General & Admin $4.9M $8.6M $9.3M $9.2M --
Other Inc / (Exp) $1.4M -$1.1M $1.6M $809.2K --
Operating Expenses $11.7M $14.6M $16.4M $17.8M --
Operating Income -$5.8M -$796.7K $550.6K $7.6M --
 
Net Interest Expenses $3.5M $2.9M $3.9M $3.8M --
EBT. Incl. Unusual Items -$8.3M -$5.8M -$2M $1.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.8M -- -$2.8M --
Net Income to Company -$8.4M -$2M -$2M $4.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.3M -$4M -$2M $4.7M --
 
Basic EPS (Cont. Ops) -$0.28 -$0.13 -$0.06 $0.11 --
Diluted EPS (Cont. Ops) -$0.28 -$0.13 -$0.06 $0.11 --
Weighted Average Basic Share $117.4M $129.1M $136.1M $157.3M --
Weighted Average Diluted Share $117.4M $129.1M $136.1M $157.3M --
 
EBITDA -$5.3M $661.2K $2.3M $9.7M --
EBIT -$5.8M -$796.7K $550.6K $7.6M --
 
Revenue (Reported) $25.5M $57.7M $60.7M $89.1M --
Operating Income (Reported) -$5.8M -$796.7K $550.6K $7.6M --
Operating Income (Adjusted) -$5.8M -$796.7K $550.6K $7.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.3M $860.2K $1.4M $1.1M $9.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $3.9M $12.4M $14.2M $19.1M
Inventory $5.9M $10.1M $11.2M $13.1M $17.3M
Prepaid Expenses $2.3M $5.4M $8.1M $10.3M $8.4M
Other Current Assets -- -- -- -- --
Total Current Assets $15.2M $20.3M $35M $39.7M $58.4M
 
Property Plant And Equipment $3.6M $10M $13.7M $12.4M $18.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $19M $30.5M $49.4M $53.3M $89.5M
 
Accounts Payable $2.1M $4.3M $8.2M $9.6M $9.4M
Accrued Expenses $1.8M $745.3K $1.6M $2.3M --
Current Portion Of Long-Term Debt $6M $1.7M $4.7M -- --
Current Portion Of Capital Lease Obligations $178.6K $224.3K $528.6K $636.3K --
Other Current Liabilities -- -- $2M $209.4K --
Total Current Liabilities $17M $31.1M $36M $38.5M $14M
 
Long-Term Debt $3.3M $7.8M $3.2M $2.5M $30.9M
Capital Leases -- -- -- -- --
Total Liabilities $20.7M $39.6M $39.6M $41.5M $45.9M
 
Common Stock $129.8M $141.9M $155.5M $157.3M $187.7M
Other Common Equity Adj $17M $8.4M $8M $7.8M --
Common Equity -$2.1M -$9.2M $9.7M $11.6M $43.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.1M -$9.2M $9.7M $11.6M $43.3M
 
Total Liabilities and Equity $18.6M $30.3M $49.2M $53.1M $89.2M
Cash and Short Terms $5.3M $860.2K $1.4M $1.1M $9.8M
Total Debt $14.4M $8M $3.7M $3.2M $31.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.3M $860.2K $1.4M $1.1M $9.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $8.6M $12.4M $14.2M $19.1M
Inventory $5.9M $6.2M $11.2M $13.1M $17.3M
Prepaid Expenses $2.3M $5.4M $8.1M $10.3M $8.4M
Other Current Assets -- -- -- -- --
Total Current Assets $15.2M $21.5M $35M $39.7M $58.4M
 
Property Plant And Equipment $3.6M $3.2M $13.7M $12.4M $18.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $19M $24.8M $49.4M $53.3M $89.5M
 
Accounts Payable $4.1M $4.3M $8.2M $9.6M $9.4M
Accrued Expenses $1.8M $745.3K $1.6M $2.3M --
Current Portion Of Long-Term Debt $6M $1.7M $4.7M -- --
Current Portion Of Capital Lease Obligations $178.6K $224.3K $528.6K $636.3K --
Other Current Liabilities -- -- $2M $209.4K --
Total Current Liabilities $17M $29.4M $36M $38.5M $14M
 
Long-Term Debt $3.3M $3.1M $3.2M $2.5M $30.9M
Capital Leases -- -- -- -- --
Total Liabilities $20.7M $32.6M $39.6M $41.5M $45.9M
 
Common Stock $129.8M $141.9M $155.5M $157.3M $187.7M
Other Common Equity Adj $17M $8.4M $8M $7.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.1M -$8.1M $9.7M $11.6M $43.3M
 
Total Liabilities and Equity $18.6M $24.5M $49.2M $53.1M $89.2M
Cash and Short Terms $5.3M $860.2K $1.4M $1.1M $9.8M
Total Debt $14.4M $3.3M $3.7M $3.2M $31.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.5M -$11.8M -$2M -$2M $4.7M
Depreciation & Amoritzation $403.3K $642.7K $1.2M $1.6M $2M
Stock-Based Compensation $684K $4.1M $1.6M $2.9M $2.5M
Change in Accounts Receivable $1.5M -$2.1M -$10.6M -$996.1K -$7.2M
Change in Inventories -$3.3M -$3.6M -$976.4K -$1.9M -$4.3M
Cash From Operations -$10.3M -$14M -$9.8M -$2M -$566.3K
 
Capital Expenditures $708.1K $259.4K $681K $170.1K $6.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$708.1K -$270.9K -$1.2M -$906.3K -$15.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $27.5M $48.1M $71.1M --
Long-Term Debt Repaid -$625.7K -$15.7M -$54.7M -$68.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$37.7K -$74.8K --
Cash From Financing $13.8M $12.8M $11.6M $2.6M $24.3M
 
Beginning Cash (CF) $5.3M $860.2K $1.4M $1.1M $9.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$4.6M $547.5K -$341.6K $7.8M
Ending Cash (CF) $10.3M -$6.8M $1.9M $721.7K $17.6M
 
Levered Free Cash Flow -$11M -$14.2M -$10.5M -$2.2M -$7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.5M -$926.1K -$189.3K -$157.4K $2.9M
Depreciation & Amoritzation $128.6K $128.1K $694.3K $430.2K $586.5K
Stock-Based Compensation $514.9K $848.8K $765.6K $664.2K $710.4K
Change in Accounts Receivable $1.5M -$4.3M -$5.4M -$4.3M $3.7M
Change in Inventories $264.8K $781.6K $940.8K $3.8M -$788.9K
Cash From Operations $511.1K -$679.6K -$3.7M $420.2K $11.9M
 
Capital Expenditures -$300 $28.4K -$8.2M $17.9K $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $300 -$506.2K $7.6M -$175.1K -$12.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $15.8M $12.5M --
Long-Term Debt Repaid -$528.7K -$15.2M -$14.5M -$12.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $21.7K -$18.9K -$17.4K --
Cash From Financing $3.9M $2.2M -$2.5M -$109.6K $7.3M
 
Beginning Cash (CF) $5.3M $860.2K $1.4M $1.1M $9.8M
Foreign Exchange Rate Adjustment -$188K -$1.5M -$984.9K $199.8K $170.9K
Additions / Reductions $4.2M -$452K $453.1K $335.3K $7.1M
Ending Cash (CF) $9.3M -$1.1M $863.4K $1.6M $17M
 
Levered Free Cash Flow $511.4K -$708K $4.5M $402.3K $8.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.5M -$8.4M -$2M -$2M $4.7M
Depreciation & Amoritzation $403.3K $509.8K $1.2M $1.6M $2M
Stock-Based Compensation $684K $1.7M $1.6M $2.9M $2.5M
Change in Accounts Receivable $1.5M -$6.3M -$10.6M -$996.1K -$7.2M
Change in Inventories -$3.3M $241.5K -$976.4K -$1.9M -$4.3M
Cash From Operations -$10.3M -$15.1M -$9.8M -$2M -$566.3K
 
Capital Expenditures $708.1K $62.6K $681.1K $170.1K $6.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$708.1K -$540.4K -$1.2M -$906.3K -$15.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $71.1M --
Long-Term Debt Repaid -$625.7K -$15.7M -$54.7M -$68.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$37.7K -$74.8K --
Cash From Financing $13.8M $12.2M $11.6M $2.6M $24.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$4.6M $547.5K -$341.6K $7.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11M -$15.2M -$10.5M -$2.2M -$7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$8.4M -$2M -$2M $4.7M --
Depreciation & Amoritzation $509.8K $1.2M $1.6M $2M --
Stock-Based Compensation $1.7M $1.6M $2.9M $2.5M --
Change in Accounts Receivable -$6.3M -$10.6M -$996.1K -$7.2M --
Change in Inventories $241.5K -$976.4K -$1.9M -$4.3M --
Cash From Operations -$15.1M -$9.8M -$2M -$566.3K --
 
Capital Expenditures $62.6K $681.1K $170.1K $6.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$540.4K -$1.2M -$906.4K -$15.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $48.1M $71.1M $42.3M --
Long-Term Debt Repaid -$15.7M -$54.7M -$68.6M -$49.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$37.7K -$74.8K -$18.6K --
Cash From Financing $12.2M $11.6M $2.6M $24.3M --
 
Beginning Cash (CF) $3.6M $3.3M $4.1M $23.7M --
Foreign Exchange Rate Adjustment -$1.1M -$48.5K $8.2K -$0 --
Additions / Reductions -$4.6M $547.6K -$341.6K $7.8M --
Ending Cash (CF) -$2.1M $3.8M $3.8M $31.5M --
 
Levered Free Cash Flow -$15.2M -$10.5M -$2.2M -$7M --

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: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock