Financhill
Sell
47

EXPO Quote, Financials, Valuation and Earnings

Last price:
$76.69
Seasonality move :
5.06%
Day range:
$76.59 - $77.48
52-week range:
$73.37 - $115.75
Dividend yield:
1.49%
P/E ratio:
37.40x
P/S ratio:
7.08x
P/B ratio:
8.82x
Volume:
203.7K
Avg. volume:
369.2K
1-year change:
-18.83%
Market cap:
$3.9B
Revenue:
$558.5M
EPS (TTM):
$2.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $399.9M $466.3M $513.3M $536.8M $558.5M
Revenue Growth (YoY) -4.15% 16.6% 10.09% 4.57% 4.05%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $262.9M $293.3M $287.9M $344.3M $352.7M
Other Inc / (Exp) $12M $16.8M -$10.7M $17.4M $17.8M
Operating Expenses $316.7M $357.3M $372.5M $425.4M $439M
Operating Income $83.2M $108.9M $140.8M $111.3M $119.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $96.9M $125.8M $132.2M $135.9M $147.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M $24.6M $29.9M $35.6M $38.4M
Net Income to Company $82.6M $101.2M $102.3M $100.3M $109M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.6M $101.2M $102.3M $100.3M $109M
 
Basic EPS (Cont. Ops) $1.58 $1.92 $1.98 $1.96 $2.13
Diluted EPS (Cont. Ops) $1.55 $1.90 $1.96 $1.94 $2.11
Weighted Average Basic Share $52.4M $52.6M $51.7M $51.2M $51.1M
Weighted Average Diluted Share $53.3M $53.3M $52.3M $51.6M $51.6M
 
EBITDA $90.1M $115.4M $147.9M $120.2M $129.2M
EBIT $83.2M $108.9M $140.8M $111.3M $119.6M
 
Revenue (Reported) $399.9M $466.3M $513.3M $536.8M $558.5M
Operating Income (Reported) $83.2M $108.9M $140.8M $111.3M $119.6M
Operating Income (Adjusted) $83.2M $108.9M $140.8M $111.3M $119.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $116.5M $128.5M $140.3M $144.9M $145.5M
Revenue Growth (YoY) 9.94% 10.3% 9.21% 3.3% 0.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $77.8M $73M $90M $96M $80.9M
Other Inc / (Exp) $6M -$3.9M $4.6M $7.1M -$9.4M
Operating Expenses $92.4M $91.8M $111.2M $114.2M $101.1M
Operating Income $24.1M $36.7M $29.1M $30.7M $44.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $30.1M $32.8M $35.5M $40.4M $37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$722K $3.2M $6.4M $10.3M $11.1M
Net Income to Company $30.8M $29.6M $29.1M $30.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.8M $29.6M $29.1M $30.1M $26.7M
 
Basic EPS (Cont. Ops) $0.59 $0.56 $0.57 $0.59 $0.52
Diluted EPS (Cont. Ops) $0.58 $0.56 $0.56 $0.59 $0.52
Weighted Average Basic Share $52.5M $52.4M $51.1M $51M $51.3M
Weighted Average Diluted Share $53.3M $53M $51.7M $51.4M $51.7M
 
EBITDA $25.7M $38.4M $31.1M $33M $44.4M
EBIT $24.1M $36.7M $29.1M $30.7M $44.4M
 
Revenue (Reported) $116.5M $128.5M $140.3M $144.9M $145.5M
Operating Income (Reported) $24.1M $36.7M $29.1M $30.7M $44.4M
Operating Income (Adjusted) $24.1M $36.7M $29.1M $30.7M $44.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $410.4M $478.3M $525.1M $541.4M $559.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $285.2M $288.5M $304.9M $350.3M $337.7M
Other Inc / (Exp) $30.8M $6.9M -$2.1M $19.9M $1.3M
Operating Expenses $339.1M $356.7M $391.9M $428.5M $425.8M
Operating Income $71.3M $121.6M $133.2M $112.9M $133.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $103M $128.5M $135M $140.8M $144.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.9M $28.6M $33.1M $39.4M $39.2M
Net Income to Company $87.1M $100M $101.8M $101.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.1M $100M $101.8M $101.4M $105.5M
 
Basic EPS (Cont. Ops) $1.67 $1.90 $1.98 $1.98 $2.06
Diluted EPS (Cont. Ops) $1.64 $1.88 $1.96 $1.98 $2.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $78.1M $128.1M $140.6M $122.2M $140.6M
EBIT $71.3M $121.6M $133.2M $112.9M $133.3M
 
Revenue (Reported) $410.4M $478.3M $525.1M $541.4M $559.1M
Operating Income (Reported) $71.3M $121.6M $133.2M $112.9M $133.3M
Operating Income (Adjusted) $71.3M $121.6M $133.2M $112.9M $133.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $116.5M $128.5M $140.3M $144.9M $145.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $77.8M $73M $90M $96M $80.9M
Other Inc / (Exp) $6M -$3.9M $4.6M $7.1M -$9.4M
Operating Expenses $92.4M $91.8M $111.2M $114.2M $101.1M
Operating Income $24.1M $36.7M $29.1M $30.7M $44.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $30.1M $32.8M $35.5M $40.4M $37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$722K $3.2M $6.4M $10.3M $11.1M
Net Income to Company $30.8M $29.6M $29.1M $30.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.8M $29.6M $29.1M $30.1M $26.7M
 
Basic EPS (Cont. Ops) $0.59 $0.56 $0.57 $0.59 $0.52
Diluted EPS (Cont. Ops) $0.58 $0.56 $0.56 $0.59 $0.52
Weighted Average Basic Share $52.5M $52.4M $51.1M $51M $51.3M
Weighted Average Diluted Share $53.3M $53M $51.7M $51.4M $51.7M
 
EBITDA $25.7M $38.4M $31.1M $33M $44.4M
EBIT $24.1M $36.7M $29.1M $30.7M $44.4M
 
Revenue (Reported) $116.5M $128.5M $140.3M $144.9M $145.5M
Operating Income (Reported) $24.1M $36.7M $29.1M $30.7M $44.4M
Operating Income (Adjusted) $24.1M $36.7M $29.1M $30.7M $44.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $197.5M $297.7M $161.5M $187.2M $258.9M
Short Term Investments $45M -- -- -- --
Accounts Receivable, Net $80.3M $102M $120.2M $128.1M $117.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.7M $15.2M $17.6M $25M $26.6M
Total Current Assets $366.8M $452.8M $349.2M $379.5M $446.9M
 
Property Plant And Equipment $79.1M $74.3M $83.5M $99.9M $148.3M
Long-Term Investments -- -- -- -- --
Goodwill $8.6M $8.6M $8.6M $8.6M $8.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M $1.5M $2M $3.7M $6.1M
Total Assets $580.1M $683.7M $586.7M $646.8M $777.3M
 
Accounts Payable $3.3M $3.2M $8.6M $4.5M $5.3M
Accrued Expenses $91.2M $115.5M $116.1M $116.2M $121.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6M $5.2M $5.3M $6.3M $5.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $117.3M $153M $159M $161.9M $163.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $218.6M $266.7M $265.9M $290.7M $356.2M
 
Common Stock $66K $66K $66K $66K $66K
Other Common Equity Adj -- -- -- -- -$3.8M
Common Equity $361.5M $417.1M $320.8M $356.1M $421.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $361.5M $417.1M $320.8M $356.1M $421.1M
 
Total Liabilities and Equity $580.1M $683.7M $586.7M $646.8M $777.3M
Cash and Short Terms $242.5M $297.7M $161.5M $187.2M $258.9M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $184.5M $215.1M $125.6M $168.7M $245.1M
Short Term Investments $30M -- -- -- --
Accounts Receivable, Net $78.8M $95.9M $119.9M $106.6M $166.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.8M $14.1M $19.6M $20.8M $20.9M
Total Current Assets $353.6M $376.7M $318.3M $352.3M $432.8M
 
Property Plant And Equipment $78.9M $78M $86M $98.6M $145.2M
Long-Term Investments -- -- -- -- --
Goodwill $8.6M $8.6M $8.6M $8.6M $8.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $1.5M $2.3M $3.8M $176.6M
Total Assets $577M $617.5M $566.4M $629.4M $763.2M
 
Accounts Payable $18.4M $30.8M $26.3M $23.9M $36.8M
Accrued Expenses $54.5M $57.3M $63.4M $68.3M $74.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.1M $5.3M $4.9M $5.8M $5.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $87.9M $109.1M $109.2M $114.1M $130.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $199.4M $231M $224.6M $255.1M $321.8M
 
Common Stock $66K $66K $66K $66K $66K
Other Common Equity Adj -- -- -$3.1M -- -$2.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $377.6M $386.6M $341.9M $374.3M $441.4M
 
Total Liabilities and Equity $577M $617.5M $566.4M $629.4M $763.2M
Cash and Short Terms $214.5M $215.1M $125.6M $168.7M $245.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $82.6M $101.2M $102.3M $100.3M $109M
Depreciation & Amoritzation $6.9M $6.5M $7.1M $8.9M $9.7M
Stock-Based Compensation $17.3M $19.3M $20.4M $20.4M $23.2M
Change in Accounts Receivable $6.7M -$30.3M -$33.3M -$471K $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $103.3M $124.6M $93.8M $127.4M $144.5M
 
Capital Expenditures $5M $6.8M $12M $16.4M $6.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $5M $38.2M -$12M -$16.4M -$6.9M
 
Dividends Paid (Ex Special Dividend) -$39.8M -$43.2M -$49.2M -$54M -$58.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$40M -$7M -$155.9M -$24.2M -$5.7M
Other Financing Activities -$15.3M -$15.7M -$12.9M -$9.9M -$6.9M
Cash From Financing -$88.4M -$62.8M -$216M -$86M -$65.1M
 
Beginning Cash (CF) $176.4M $197.5M $297.7M $161.5M $187.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20M $100M -$134.2M $25M $72.5M
Ending Cash (CF) $197.5M $297.7M $161.5M $187.2M $258.9M
 
Levered Free Cash Flow $98.3M $117.7M $81.8M $111M $137.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $21.8M $20.4M $22.5M $20.9M $23.6M
Depreciation & Amoritzation $1.7M $1.5M $1.9M $2.4M $2.5M
Stock-Based Compensation $4M $4M $4.3M $3.2M $4.9M
Change in Accounts Receivable -$560K $3.4M -$5.1M $13.1M $5.9M
Change in Inventories -- -- -- -- --
Cash From Operations $40.9M $54.2M $40.6M $71.3M $56.1M
 
Capital Expenditures $843K $1.4M $2.9M $1.9M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.8M $23.6M -$2.9M -$1.9M -$2.6M
 
Dividends Paid (Ex Special Dividend) -$9.8M -$10.4M -$12.2M -$13.1M -$14.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$13.7M -$7.2M -$1K
Other Financing Activities -- -- -- -$22K -$90K
Cash From Financing -$6.1M -$10M -$25.4M -$20M -$12.3M
 
Beginning Cash (CF) $187.6M $229.8M $148.4M $137.1M $219.7M
Foreign Exchange Rate Adjustment $980K $90K $801K $713K -$1.9M
Additions / Reductions $8.9M $67.8M $12.2M $49.3M $41.1M
Ending Cash (CF) $197.5M $297.7M $161.5M $187.2M $258.9M
 
Levered Free Cash Flow $40M $52.8M $37.6M $69.4M $53.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $87.1M $100M $101.8M $101.4M --
Depreciation & Amoritzation $6.7M $6.5M $7.4M $9.3M --
Stock-Based Compensation $17.4M $19.9M $20.6M $20.6M $15.9M
Change in Accounts Receivable $2.9M -$25.3M -$28.8M $6.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $118.4M $116.9M $93.5M $144.5M --
 
Capital Expenditures $6.2M $6.9M $15.1M $12.2M $5.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.8M $23.1M -$15.1M -$12.2M --
 
Dividends Paid (Ex Special Dividend) -$41.4M -$43.8M -$51.2M -$55.1M -$42.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$55.6M -$107.3M -$29.7M --
Other Financing Activities -$15.8M -$12.9M -$9.9M -$6.8M --
Cash From Financing -$51.1M -$109.1M -$166.3M -$89.5M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.2M $30.9M -$88M $42.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $112.2M $110M $78.4M $132.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $101.2M $102.3M $100.3M $109M --
Depreciation & Amoritzation $6.5M $7.1M $8.9M $9.7M --
Stock-Based Compensation $19.3M $20.4M $20.4M $23.2M --
Change in Accounts Receivable -$30.3M -$33.3M -$471K $1.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $124.6M $93.8M $127.4M $144.5M --
 
Capital Expenditures $6.8M $12M $16.4M $6.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $38.2M -$12M -$16.4M -$6.9M --
 
Dividends Paid (Ex Special Dividend) -$43.2M -$49.2M -$54M -$58.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$7M -$155.9M -$24.2M -$5.7M --
Other Financing Activities -$15.7M -$12.9M -$9.9M -$6.9M --
Cash From Financing -$62.8M -$216M -$86M -$65.1M --
 
Beginning Cash (CF) $851.8M $826.8M $572.4M $778.8M --
Foreign Exchange Rate Adjustment $169K -$2M $705K -$739K --
Additions / Reductions $100M -$134.2M $25M $72.5M --
Ending Cash (CF) $951.9M $690.6M $598.1M $850.5M --
 
Levered Free Cash Flow $117.7M $81.8M $111M $137.6M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock