Financhill
Buy
60

EQX.TO Quote, Financials, Valuation and Earnings

Last price:
$7.57
Seasonality move :
16.35%
Day range:
$7.39 - $7.63
52-week range:
$5.36 - $9.17
Dividend yield:
0%
P/E ratio:
11.26x
P/S ratio:
1.74x
P/B ratio:
0.79x
Volume:
574.1K
Avg. volume:
664.3K
1-year change:
23.41%
Market cap:
$3.5B
Revenue:
$1.5B
EPS (TTM):
$0.67
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $373.8M $1.1B $1.4B $1.2B $1.5B
Revenue Growth (YoY) 856.21% 203.1% 19.71% -8.8% 18.75%
 
Cost of Revenues $262.5M $744M $1.1B $1.1B $1.3B
Gross Profit $111.3M $388.9M $288.9M $110.4M $147.1M
Gross Profit Margin 29.77% 34.33% 21.31% 8.92% 10.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.9M $53.2M $64.3M $59.3M $61M
Other Inc / (Exp) -$69.4M -$115.1M $535.4M -$95.6M $37.1M
Operating Expenses $38.7M $165.2M $105.4M $97.5M $98.8M
Operating Income $72.6M $223.6M $183.5M $12.9M $48.3M
 
Net Interest Expenses $20.7M $50.8M $48.5M $45.1M $65.5M
EBT. Incl. Unusual Items -$17.5M $57.8M $670.4M -$127.8M $19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $27.9M -$24.9M $9.9M -$19.1M
Net Income to Company -$27M $29.9M $695.3M -$137.7M $39M
 
Minority Interest in Earnings $2.6M -- -- -- --
Net Income to Common Excl Extra Items -$24.4M $29.9M $695.3M -$137.7M $39M
 
Basic EPS (Cont. Ops) -$0.21 $0.13 $2.44 -$0.45 $0.12
Diluted EPS (Cont. Ops) -$0.21 $0.13 $2.12 -$0.45 $0.12
Weighted Average Basic Share $112M $212.5M $284.9M $304M $312.8M
Weighted Average Diluted Share $112M $218.4M $333.7M $304M $316.3M
 
EBITDA $57.7M $315M $970.8M $169.9M $392.9M
EBIT $5.8M $111M $722.5M -$75.4M $101.2M
 
Revenue (Reported) $373.8M $1.1B $1.4B $1.2B $1.5B
Operating Income (Reported) $72.6M $223.6M $183.5M $12.9M $48.3M
Operating Income (Adjusted) $5.8M $111M $722.5M -$75.4M $101.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $325.5M $308.6M $319.7M $382.1M $584.5M
Revenue Growth (YoY) 168.21% -5.19% 3.6% 19.52% 52.96%
 
Cost of Revenues $207.4M $251.2M $310M $348.3M $446.2M
Gross Profit $118.1M $57.4M $9.7M $33.8M $138.3M
Gross Profit Margin 36.29% 18.61% 3.04% 8.85% 23.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5M $15.6M $14M $18.2M $17.5M
Other Inc / (Exp) -$53.2M -$29.3M -$7.8M -$3.1M -$40.3M
Operating Expenses $31.5M $30.2M $26.7M $22.3M $23.6M
Operating Income $86.6M $27.2M -$17M $11.6M $114.7M
 
Net Interest Expenses $16.2M $12.1M $11.8M $16.4M $24.3M
EBT. Incl. Unusual Items $17.3M -$14.2M -$36.5M -$7.9M $50.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M -$4M $2.7M -$10.9M $49.7M
Net Income to Company $8.2M $4M -$42.2M $2.9M -$557.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M -$10.2M -$39.3M $3M $413.4K
 
Basic EPS (Cont. Ops) $0.01 -$0.04 -$0.13 $0.01 $0.00
Diluted EPS (Cont. Ops) $0.01 -$0.04 -$0.13 $0.01 $0.00
Weighted Average Basic Share $241.2M $300.5M $305M $313M $428.5M
Weighted Average Diluted Share $244.1M $300.5M $305M $316.5M $434.5M
 
EBITDA $83.1M $59.9M $41M $91.6M $157.9M
EBIT $34.3M -$755.4K -$23.1M $12.6M $77.1M
 
Revenue (Reported) $325.5M $308.6M $319.7M $382.1M $584.5M
Operating Income (Reported) $86.6M $27.2M -$17M $11.6M $114.7M
Operating Income (Adjusted) $34.3M -$755.4K -$23.1M $12.6M $77.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $955.5M $1.2B $1.4B $1.4B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $644.4M $918.5M $1.2B $1.3B $1.4B
Gross Profit $311.1M $291.4M $192.5M $138M $242.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.8M $64.6M $62.5M $64.9M $66.5M
Other Inc / (Exp) -$198.1M $536.4M -$60.2M $27.5M $561.9M
Operating Expenses $110M $141.8M $97.4M $106M $85.7M
Operating Income $201.1M $149.5M $95.1M $32M $156.9M
 
Net Interest Expenses $46.3M $47.4M $43.6M $57.6M $91.3M
EBT. Incl. Unusual Items -$43.3M $638.6M -$8.7M $1.9M $627.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64M -$29.4M $18.8M -$62.4M $291.1M
Net Income to Company -$103.2M $683.1M -$33.9M $63.5M $334.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$107.2M $668M -$27.5M $64.3M $336.4M
 
Basic EPS (Cont. Ops) -$0.50 $2.48 -$0.10 $0.22 $0.82
Diluted EPS (Cont. Ops) -$0.50 $2.17 -$0.16 $0.20 $0.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $164.4M $926.8M $286.8M $364.9M $1B
EBIT $5.6M $688.8M $40.2M $75.6M $730.5M
 
Revenue (Reported) $955.5M $1.2B $1.4B $1.4B $1.7B
Operating Income (Reported) $201.1M $149.5M $95.1M $32M $156.9M
Operating Income (Adjusted) $5.6M $688.8M $40.2M $75.6M $730.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $798.4M $877M $888.7M $1.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $538.1M $712.9M $821.2M $969.1M $1.1B
Gross Profit $260.3M $164.1M $67.5M $94.7M $190.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.1M $43.7M $42.3M $47.8M $53.3M
Other Inc / (Exp) -$161.8M $503.2M -$83.3M $38.4M $563.1M
Operating Expenses $93.8M $79.5M $71.8M $79.9M $67M
Operating Income $166.5M $84.6M -$4.4M $14.7M $123.1M
 
Net Interest Expenses $40.4M $36.8M $32M $44.4M $70.1M
EBT. Incl. Unusual Items -$35.7M $551M -$119.7M $8.7M $616.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.2M $1.8M $45M -$25M $285M
Net Income to Company -$91.8M $561.5M -$167.7M $33.5M $329.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$96M $549.1M -$164.7M $33.7M $331.1M
 
Basic EPS (Cont. Ops) -$0.40 $1.91 -$0.55 $0.12 $0.81
Diluted EPS (Cont. Ops) -$0.40 $1.60 -$0.55 $0.11 $0.66
Weighted Average Basic Share $607.2M $838.1M $910.9M $937.3M $1.1B
Weighted Average Diluted Share $612.2M $935.8M $910.9M $974.6M $1.2B
 
EBITDA $139.3M $757.2M $81.6M $274M $899M
EBIT $6.4M $589.9M -$83.9M $65.6M $694.8M
 
Revenue (Reported) $798.4M $877M $888.7M $1.1B $1.3B
Operating Income (Reported) $166.5M $84.6M -$4.4M $14.7M $123.1M
Operating Income (Adjusted) $6.4M $589.9M -$83.9M $65.6M $694.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $88.4M $439.8M $389.3M $272.4M $254.6M
Short Term Investments -- $4M $306.5M $50M $122.9M
Accounts Receivable, Net -- $21.9M $18.1M $11.1M $13.1M
Inventory $60.4M $265.6M $257M $359.6M $546.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.7M $43.1M $42.8M $54.3M $49.4M
Total Current Assets $194.2M $823.7M $1.5B $888.7M $1.1B
 
Property Plant And Equipment $668.3M $2.4B $3.2B $3.9B $4.3B
Long-Term Investments $9.4M $28.4M $162.6M $207.7M $38.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $224.4M $173.3M $189.4M $227.1M $295.5M
Total Assets $1.1B $3.4B $5.1B $5.2B $5.8B
 
Accounts Payable $58.8M $126.5M $139.3M $166.2M $149.5M
Accrued Expenses $26.6M $9.5M $95.8M $140.4M $156.4M
Current Portion Of Long-Term Debt $80.4M $17M $34M -- $183.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.1M $100.5M $236.8M $43.3M $72.8M
Total Current Liabilities $172.3M $283.9M $513M $368.6M $636M
 
Long-Term Debt $264.4M $678.2M $655.1M $1.1B $1B
Capital Leases -- -- -- -- --
Total Liabilities $569.8M $1.6B $1.8B $2B $2.5B
 
Common Stock $660.5M $1.9B $2.6B $2.8B $2.8B
Other Common Equity Adj $36.5M $49.4M $168.2M -$14.2M $11.1M
Common Equity $526.4M $1.8B $3.3B $3.2B $3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $526.4M $1.8B $3.3B $3.2B $3.2B
 
Total Liabilities and Equity $1.1B $3.4B $5.1B $5.2B $5.8B
Cash and Short Terms $88.4M $443.8M $695.9M $322.4M $377.5M
Total Debt $344.9M $695.2M $689.1M $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $415.9M $383M -- $484.7M $226.6M
Short Term Investments -- $203.6M -- $109.7M $9.3M
Accounts Receivable, Net $63.2M $84.5M -- $102.9M $87.1M
Inventory $287.6M $258.1M -- $472.7M $595.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $32.1M $39.7M -- $41.3M $60.7M
Total Current Assets $799.5M $968.9M -- $1.2B $982.3M
 
Property Plant And Equipment $2.5B $3.3B -- $4.2B $7.7B
Long-Term Investments -- $133.9M -- $40.3M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $202.9M $207.4M -- $319.5M $531.3M
Total Assets $3.5B $4.7B -- $5.8B $9.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $8.9M $34M -- $187.1M $369.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $115.6M $129.1M -- $59M $239.3M
Total Current Liabilities $270.4M $362.6M -- $545M $1.2B
 
Long-Term Debt $718M $661.2M -- $1.3B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B -- $2.6B $4.9B
 
Common Stock $2B $2.6B -- $2.8B $3.6B
Other Common Equity Adj $52.3M $79.3M -- -$40.9M $114.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $3B -- $3.2B $4.4B
 
Total Liabilities and Equity $3.5B $4.7B -- $5.8B $9.2B
Cash and Short Terms $415.9M $586.6M $289.9M $594.4M $235.9M
Total Debt $726.9M $695.2M -- $1.5B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$27M $29.9M $695.3M -$137.7M $39M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $7.5M $10.9M -- -- --
Change in Accounts Receivable -$5.6M $210.4K -$4.8M -$18.7M -$36.6M
Change in Inventories -$48.4M $27.5M $25.3M -$90.4M -$223.7M
Cash From Operations $79.2M $342.8M $402M $73.4M $483.9M
 
Capital Expenditures $129.5M $234.2M $431.3M $723.7M $706.3M
Cash Acquisitions -- $57.3M -$104.6M -$4.3M $30.8M
Cash From Investing -$147.7M -$175.8M -$435.5M -$544.3M -$624.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $251.7M $695.5M -- $389.4M $575.2M
Long-Term Debt Repaid -$182.2M -$741M -$69.3M -$48.3M -$442.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.3M -$1.5M -$1.7M $8.5M $19.8M
Cash From Financing $75.6M $204.6M -$2M $330.4M $124.9M
 
Beginning Cash (CF) $80.7M $90.7M $432.2M $402.8M $271M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.2M $371.6M -$35.6M -$140.6M -$15.8M
Ending Cash (CF) $89.9M $462.2M $388.5M $260.8M $259.2M
 
Levered Free Cash Flow -$50.2M $108.6M -$29.4M -$650.3M -$222.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8.2M $4M -$42.2M $2.9M -$557.4K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.8M -$5.1M -- -- --
Change in Accounts Receivable -$9.3M $4.7M $21M -$23.8M -$4.6M
Change in Inventories -$24.1M -$14.2M -$5.1M -$49.3M -$32.1M
Cash From Operations $86M $84.7M $69.4M $92.6M $190.4M
 
Capital Expenditures $59.4M $95.2M $205.4M $197.5M $169M
Cash Acquisitions -$3M -$2.2M -$97.9K -$50.3K $2.8M
Cash From Investing -$60.6M -$97.3M -$203.2M -$202M -$168.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$28.2M -- $133.1M $401.6M -$2.3M
Long-Term Debt Repaid -$249.8M -$18.2M -$7.9M -$12M -$7.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.2M -- -$3.9M -$9.9M $31.6M
Cash From Financing -$288.2M -$22.2M $109.2M $355.2M -$22.1M
 
Beginning Cash (CF) $684.7M $410M $203.6M $234.5M $229.2M
Foreign Exchange Rate Adjustment -$4.5M -$7.9M -$3M -$1.1M $626.4K
Additions / Reductions -$262.8M -$34.8M -$24.6M $245.8M -$119.7K
Ending Cash (CF) $413.7M $378.1M $185.1M $478.7M $228.9M
 
Levered Free Cash Flow $26.6M -$10.5M -$136M -$104.9M $21.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$103.2M $683.1M -$33.9M $63.5M $334.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $12M $2.2M -- -- --
Change in Accounts Receivable $3.9M $210.4K $2.1M -$40.7M -$10.3M
Change in Inventories -$17.6M $27.5M -$28M -$194.7M -$204.5M
Cash From Operations $272.4M $330.4M $208M $371.2M $341.4M
 
Capital Expenditures $183.9M $369.9M $677.8M $697.5M $621.3M
Cash Acquisitions $90M -$108.9M -$16.3M $30.7M -$960.5M
Cash From Investing -$118.6M -$357.7M -$592.2M -$536.9M -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $692.2M -- $260.6M $700.7M $767.4M
Long-Term Debt Repaid -$734.5M -$58.8M -$57.9M -$215M -$267.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $12.6M -- -- $9.3M $69.7M
Cash From Financing $205.7M $20.6M $179.2M $449.2M $939M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $359.5M -$6.7M -$205M $283.4M -$252.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $88.4M -$39.5M -$469.8M -$326.3M -$279.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$91.8M $561.5M -$167.7M $33.5M $329.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.7M -$0 -- -- --
Change in Accounts Receivable $10 -- $6.9M -$15.1M $11.2M
Change in Inventories -$0 $10 -$53.3M -$157.6M -$138.4M
Cash From Operations $220.6M $208.2M $14.2M $312.1M $169.7M
 
Capital Expenditures $162.4M $298.1M $544.6M $518.4M $433.4M
Cash Acquisitions $73.6M -$92.7M -$4.4M $30.7M -$960.7M
Cash From Investing -$97.1M -$279M -$435.7M -$428.3M -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $691M -- $260.6M $571.9M $764.1M
Long-Term Debt Repaid -$733M -$50.8M -$39.5M -$206.2M -$30.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $13.5M -- -$3.9M -$3.1M $46.8M
Cash From Financing $207.5M $23.5M $204.6M $323.4M $1.1B
 
Beginning Cash (CF) $1.2B $1.3B $806.2M $891.5M $656.9M
Foreign Exchange Rate Adjustment -$7.4M -$8.8M -$2.5M $2.1M -$3.1M
Additions / Reductions $330.9M -$47.3M -$216.8M $207.2M -$29.9M
Ending Cash (CF) $1.5B $1.2B $598.6M $1.1B $627M
 
Levered Free Cash Flow $58.1M -$89.9M -$530.4M -$206.4M -$263.7M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock