Financhill
Sell
22

ERO.TO Quote, Financials, Valuation and Earnings

Last price:
$20.22
Seasonality move :
11.85%
Day range:
$20.11 - $20.72
52-week range:
$18.38 - $32.89
Dividend yield:
0%
P/E ratio:
83.30x
P/S ratio:
3.28x
P/B ratio:
2.18x
Volume:
353.4K
Avg. volume:
369.8K
1-year change:
-7.52%
Market cap:
$2.1B
Revenue:
$577M
EPS (TTM):
$0.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $378M $434.3M $613.9M $553.9M $577M
Revenue Growth (YoY) 25.1% 14.91% 41.36% -9.78% 4.18%
 
Cost of Revenues $222.6M $182.2M $214.3M $310.7M $365.3M
Gross Profit $155.3M $252.1M $399.6M $243.1M $211.7M
Gross Profit Margin 41.1% 58.05% 65.08% 43.9% 36.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.9M $49.4M $58.2M $74.1M $81.2M
Other Inc / (Exp) -$9.7M -$116.9M -$32.1M $25.4M $41.2M
Operating Expenses $27.2M $38.9M $59.9M $77.4M $86.9M
Operating Income $128.1M $213.3M $339.7M $165.7M $124.9M
 
Net Interest Expenses $19.1M $14M $10.7M $26.9M $14.4M
EBT. Incl. Unusual Items $99.3M $82.3M $296.9M $164.2M $151.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$23.4M $12M $43M $30.3M $24.4M
Net Income to Company $122.7M $70.4M $253.9M $133.9M $127.3M
 
Minority Interest in Earnings -$759K -$1.2M -$2M -$1.6M -$2M
Net Income to Common Excl Extra Items $121.9M $69.2M $251.9M $132.3M $125.3M
 
Basic EPS (Cont. Ops) $1.43 $0.80 $2.84 $1.45 $1.34
Diluted EPS (Cont. Ops) $1.34 $0.75 $2.77 $1.43 $1.32
Weighted Average Basic Share $85.2M $86.4M $88.6M $90.8M $94.1M
Weighted Average Diluted Share $91.4M $92.2M $91M $92.2M $94.9M
 
EBITDA $175.9M $148.6M $363.1M $268.2M $281M
EBIT $114.7M $95.9M $303.9M $191.6M $168.9M
 
Revenue (Reported) $378M $434.3M $613.9M $553.9M $577M
Operating Income (Reported) $128.1M $213.3M $339.7M $165.7M $124.9M
Operating Income (Adjusted) $114.7M $95.9M $303.9M $191.6M $168.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $125.6M $140.8M $112M $141.1M $170.3M
Revenue Growth (YoY) 56.84% 12.07% -20.4% 25.97% 20.68%
 
Cost of Revenues $46.2M $55.1M $82.3M $93.5M $97M
Gross Profit $79.4M $85.7M $29.7M $47.6M $73.3M
Gross Profit Margin 63.19% 60.85% 26.55% 33.73% 43.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $13.3M $20.6M $17.2M $23.3M
Other Inc / (Exp) -$13.6M -$27.6M $4.2M -$20.4M $22.8M
Operating Expenses $10.8M $13.7M $21.4M $22M $27.1M
Operating Income $68.5M $72M $8.3M $25.6M $46.2M
 
Net Interest Expenses $4M $3.5M $4.9M $2.5M $1.2M
EBT. Incl. Unusual Items $50.9M $40.9M $7.7M $2.7M $67.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $7.6M $2.5M -$1.1M $11.4M
Net Income to Company $44.3M $36.8M $7.5M $3.7M $56.7M
 
Minority Interest in Earnings -$506K -$381.5K -- -$383.8K -$695.8K
Net Income to Common Excl Extra Items $41.4M $32.8M $5.2M $3.4M $55.7M
 
Basic EPS (Cont. Ops) $0.48 $0.37 $0.05 $0.04 $0.55
Diluted EPS (Cont. Ops) $0.45 $0.35 $0.05 $0.04 $0.53
Weighted Average Basic Share $86.4M $88.4M $90.8M $93.3M $103.2M
Weighted Average Diluted Share $92M $93.3M $91.8M $94M $104M
 
EBITDA $68.3M $58.1M $33.9M $35.4M $97.8M
EBIT $54.4M $42.7M $14.7M $6.8M $68.4M
 
Revenue (Reported) $125.6M $140.8M $112M $141.1M $170.3M
Operating Income (Reported) $68.5M $72M $8.3M $25.6M $46.2M
Operating Income (Adjusted) $54.4M $42.7M $14.7M $6.8M $68.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $414.5M $562.9M $566.4M $576.5M $631.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $198.2M $193.7M $288.5M $350.4M $400.1M
Gross Profit $216.3M $369.2M $277.9M $226.1M $231.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.1M $55.3M $66.6M $89M $87.6M
Other Inc / (Exp) -$144.3M $4.5M $16.9M $18.5M -$90.5M
Operating Expenses $54.7M $45.4M $69.6M $97.4M $93.4M
Operating Income $161.6M $323.7M $208.3M $128.7M $138.1M
 
Net Interest Expenses $14.9M $10.7M $21M $16.5M $14.1M
EBT. Incl. Unusual Items $2.4M $317.6M $204.1M $130.7M $33.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39M $54.3M $25.8M $23.2M $9M
Net Income to Company $42.1M $268.1M $179.7M $105.6M $24.7M
 
Minority Interest in Earnings -$750.3K -$2.2M -$1.4M -$1.3M -$1.6M
Net Income to Common Excl Extra Items $40.6M $261.1M $176.9M $104.5M $23M
 
Basic EPS (Cont. Ops) $0.47 $2.98 $1.96 $1.15 $0.26
Diluted EPS (Cont. Ops) $0.39 $2.81 $1.92 $1.15 $0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $73.6M $380.5M $297M $254.6M $161.7M
EBIT $16.9M $326.4M $225.1M $154.4M $36.4M
 
Revenue (Reported) $414.5M $562.9M $566.4M $576.5M $631.6M
Operating Income (Reported) $161.6M $323.7M $208.3M $128.7M $138.1M
Operating Income (Adjusted) $16.9M $326.4M $225.1M $154.4M $36.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $314.5M $444.1M $396.5M $418.8M $473.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $139.3M $150.9M $224.9M $263.9M $298.6M
Gross Profit $175.3M $293.2M $171.6M $154.8M $174.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.6M $41.6M $50.1M $64.6M $70.9M
Other Inc / (Exp) -$150.9M -$27.7M $22.5M $14.8M -$117.1M
Operating Expenses $36.4M $42.7M $52.5M $72.1M $77.6M
Operating Income $138.8M $250.4M $119.1M $82.8M $97M
 
Net Interest Expenses $12.1M $8.8M $19.1M $7.5M $8.2M
EBT. Incl. Unusual Items -$24.2M $213.9M $122.5M $90.2M -$28.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.7M $37M $20.1M $13M -$2.4M
Net Income to Company -$18.4M $179.3M $105.1M $76.8M -$25.7M
 
Minority Interest in Earnings -$433.5K -$1.5M -$849.7K -$1.3M -$907.1K
Net Income to Common Excl Extra Items -$19M $175.4M $101.6M $75.8M -$26.7M
 
Basic EPS (Cont. Ops) -$0.23 $1.99 $1.12 $0.82 -$0.26
Diluted EPS (Cont. Ops) -$0.27 $1.88 $1.11 $0.82 -$0.27
Weighted Average Basic Share $258.1M $264.8M $271.6M $278.3M $309.1M
Weighted Average Diluted Share $269.2M $279.5M $275.7M $280.9M $309.8M
 
EBITDA $27.4M $262.1M $197.3M $184.5M $64.9M
EBIT -$13.4M $220M $142.6M $106.4M -$26.4M
 
Revenue (Reported) $314.5M $444.1M $396.5M $418.8M $473.2M
Operating Income (Reported) $138.8M $250.4M $119.1M $82.8M $97M
Operating Income (Adjusted) -$13.4M $220M $142.6M $106.4M -$26.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $28.1M $79.7M $165.8M $241.1M $148.2M
Short Term Investments -- -- -- $189.5M --
Accounts Receivable, Net $10M $26M $39.1M $14M $7.6M
Inventory $25.3M $32.5M $33.2M $42M $56M
Prepaid Expenses $11.3M $6.7M $1.1M $1.9M $1.7M
Other Current Assets -- -- $7.5M $9.1M $6.3M
Total Current Assets $98.7M $162.6M $266M $532.4M $264.5M
 
Property Plant And Equipment $477.2M $452.3M $608.5M $1B $1.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.7M -- $1.7M $5.4M $11.2M
Total Assets $604.3M $633.8M $879.1M $1.6B $2B
 
Accounts Payable $28.5M $18.5M $32.4M $64.9M $99.3M
Accrued Expenses $28.6M $7M $10.9M $10.4M $13.6M
Current Portion Of Long-Term Debt $24.8M $16M $5.5M $21.3M $27M
Current Portion Of Capital Lease Obligations $4.1M $1.8M $6M $8.4M $14.6M
Other Current Liabilities $848.9K $33.8M $37.4M $782.8K $746.6K
Total Current Liabilities $105.1M $116.9M $156.3M $175.2M $230.5M
 
Long-Term Debt $183.4M $198.4M $70M $545.8M $538.2M
Capital Leases -- -- -- -- --
Total Liabilities $344.3M $360.9M $375M $876.2M $931.4M
 
Common Stock $157.4M $160.9M $169.6M $200.9M $359.8M
Other Common Equity Adj -$32M -$85.8M -$121M -$89.8M -$22M
Common Equity $258.9M $271.2M $500.9M $730.7M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1M $1.7M $3.1M $4.8M $6.7M
Total Equity $260M $273M $504M $735.5M $1.1B
 
Total Liabilities and Equity $604.3M $633.8M $879.1M $1.6B $2B
Cash and Short Terms $28.1M $79.7M $165.8M $430.6M $148.2M
Total Debt $208.1M $214.3M $75.5M $567.1M $565.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $72.7M $118.2M $287.5M -- $27.3M
Short Term Investments -- $33.7M $204.5M -- --
Accounts Receivable, Net $18.8M $36.5M $36.2M -- $27.2M
Inventory $27.9M $31M $42.6M -- $58M
Prepaid Expenses $5.7M $7.6M $8.8M -- $7.6M
Other Current Assets -- -- -- -- $9.6M
Total Current Assets $138.7M $238.5M $607.4M -- $171.3M
 
Property Plant And Equipment $418.5M $557.4M $893M -- $1.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $819.1K -- -- -- $11.3M
Total Assets $588.1M $797.2M $1.5B -- $2B
 
Accounts Payable $44.9M $54.6M $43.5M -- $90.1M
Accrued Expenses -- -- $15.7M -- $1.5M
Current Portion Of Long-Term Debt $23.2M $4.7M $12.4M -- $53.2M
Current Portion Of Capital Lease Obligations $2.2M $4.6M $6.6M -- $15.9M
Other Current Liabilities $63.1M $40.9M $410.2K -- $4.4M
Total Current Liabilities $151.4M $134.8M $138M -- $253.6M
 
Long-Term Debt $208M $65.9M $550.1M -- $674.8M
Capital Leases -- -- -- -- --
Total Liabilities $420.8M $348.6M $842M -- $1.1B
 
Common Stock $167M $165.4M $188.7M -- $382.2M
Other Common Equity Adj -$118.7M -$96.1M -$119.6M -- -$136.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $3M $4.5M -- $6.6M
Total Equity $167.3M $448.6M $667.8M -- $968.3M
 
Total Liabilities and Equity $588.1M $797.2M $1.5B -- $2B
Cash and Short Terms $72.7M $151.8M $492M -- $27.3M
Total Debt $231.2M $70.6M $562.5M -- $728M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $122.7M $70.4M $253.9M $133.9M $127.3M
Depreciation & Amoritzation $61.3M $52.7M $59.3M $76.6M $112.1M
Stock-Based Compensation $7.7M $12.1M $9.8M $10.3M $12.4M
Change in Accounts Receivable -$1M -$17.8M -$15.3M -$2.4M $9.3M
Change in Inventories -$7.9M -$8.5M -$2.9M -$2.2M -$7.1M
Cash From Operations $169.6M $218.2M $456.9M $186.3M $220.2M
 
Capital Expenditures $141M $157.9M $227.9M $384.3M $621.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.6M -$156.2M -$225M -$553.1M -$416M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50.2M $92.5M $6.9M $521.5M $20.1M
Long-Term Debt Repaid -$60.2M -$82.8M -$148M -$81.9M -$26.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2M $2M -$5.3M -$5.9M -$7.4M
Cash From Financing -$23.9M $386K -$144.6M $425.2M $104.9M
 
Beginning Cash (CF) $25.1M $28.8M $78.3M $169M $239.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M $62.4M $87.3M $58.3M -$90.9M
Ending Cash (CF) $28.5M $83.8M $163.1M $230.8M $150.8M
 
Levered Free Cash Flow $28.6M $60.3M $229M -$198M -$401.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $44.3M $36.8M $7.5M $3.7M $56.7M
Depreciation & Amoritzation $12.8M $16.1M $20M $28.5M $29.2M
Stock-Based Compensation $2.1M $2.7M $5.4M -$1.6M $6.6M
Change in Accounts Receivable -$18M -$10.4M $21M -$4.3M -$5.6M
Change in Inventories -$515.9K $495K -$1.6M $1.2M -$11.3M
Cash From Operations $54.8M $194.4M $58M $56M $71.7M
 
Capital Expenditures $32.9M $79.8M $127.7M $162.4M $105.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.8M -$110.1M -$194.2M -$140.5M -$104.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M $27.6K $12.7M $1.3M $27.8M
Long-Term Debt Repaid -$20.2M -$128.8M -$6M -$6.1M -$9.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $957.8K -$874.1K -$2.8M -$1.7M -$1.4M
Cash From Financing -$19.1M -$129.9M -$10.7M -$21.4M -$1.8M
 
Beginning Cash (CF) $71.5M $169M $419.8M $167.2M $61.3M
Foreign Exchange Rate Adjustment -$925.9K -$8.7M -$2.6M -$788.5K $1.6M
Additions / Reductions $2.9M -$45.7M -$146.9M -$105.9M -$34.8M
Ending Cash (CF) $72.4M $116.6M $274.2M $60.1M $27.6M
 
Levered Free Cash Flow $21.9M $114.5M -$69.6M -$106.4M -$33.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $42.1M $268.1M $179.7M $105.6M $24.7M
Depreciation & Amoritzation $56.4M $54.9M $72.5M $98.9M $125.8M
Stock-Based Compensation $10.4M $12.1M $6.2M $17.1M $24.6M
Change in Accounts Receivable -$9.5M -$18.9M $2.6M -$8M -$12.8M
Change in Inventories -$9.4M -$502.3K -$7.7M -$4.6M -$10.8M
Cash From Operations $213.6M $427.9M $224.4M $196.1M $183M
 
Capital Expenditures $161.4M $199.9M $343.7M $561M $528.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$160.5M -$228.7M -$504.5M -$390.8M -$466M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $101.9M $17.6M $528.1M $16.6M $203.9M
Long-Term Debt Repaid -$89.3M -$164M -$80.3M -$23.4M -$62.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.5M -- -$4.6M -$8.6M -$6.2M
Cash From Financing $1.4M -$153.3M $431.3M -$30.6M $246.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.6M $45.9M $151.2M -$225.2M -$36.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $52.3M $228.1M -$119.3M -$364.8M -$345.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$18.4M $179.3M $105.1M $76.8M -$25.7M
Depreciation & Amoritzation $40.2M $42.3M $55.6M $77.9M $91.6M
Stock-Based Compensation $8.7M $8.6M $5M $11.7M $23.8M
Change in Accounts Receivable -$10M -$11.1M $6.8M $1.2M -$20.9M
Change in Inventories -$7.4M $601.8K -$4.2M -$6.6M -$10.3M
Cash From Operations $165.4M $375.1M $142.7M $152.6M $115.5M
 
Capital Expenditures $114.5M $156.4M $272.3M $449M $355.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$113.6M -$186.1M -$465.7M -$303.3M -$353.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $75.6M $814.6K $522.1M $17.1M $200.9M
Long-Term Debt Repaid -$63.6M -$144.9M -$77.2M -$18.6M -$54.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2M -$3.5M -$2.8M -$5.5M -$4.3M
Cash From Financing $4.6M -$149.1M $426.8M -$29M $113M
 
Beginning Cash (CF) $159.8M $355.2M $1B $691.6M $281.6M
Foreign Exchange Rate Adjustment -$12.7M -$1.9M $656K $1.3M $57.3K
Additions / Reductions $56.4M $39.9M $103.8M -$179.7M -$124.9M
Ending Cash (CF) $203.4M $392.7M $1.2B $511.2M $158.6M
 
Levered Free Cash Flow $50.9M $218.7M -$129.6M -$296.4M -$240.5M

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