Financhill
Buy
70

ECG Quote, Financials, Valuation and Earnings

Last price:
$63.39
Seasonality move :
--
Day range:
$62.09 - $64.05
52-week range:
$31.38 - $77.93
Dividend yield:
0%
P/E ratio:
21.32x
P/S ratio:
1.06x
P/B ratio:
7.03x
Volume:
467.3K
Avg. volume:
410.7K
1-year change:
--
Market cap:
$3.2B
Revenue:
$2.8B
EPS (TTM):
$2.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $2.1B $2.7B $2.9B $2.8B
Revenue Growth (YoY) -- -- 31.57% 5.75% -0.17%
 
Cost of Revenues -- $1.8B $2.4B $2.5B $2.5B
Gross Profit -- $247.9M $276M $321.9M $339.5M
Gross Profit Margin -- 12.09% 10.23% 11.28% 11.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $102.2M $111.4M $131.4M $149.5M
Other Inc / (Exp) -- $1.7M $1.4M $4M $4.9M
Operating Expenses -- $102.2M $111.4M $131.4M $149.5M
Operating Income -- $145.8M $164.6M $190.5M $189.9M
 
Net Interest Expenses -- $3.5M $6.4M $17M $14M
EBT. Incl. Unusual Items -- $144M $159.7M $177.6M $180.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $35.4M $40.8M $45.3M $49.5M
Net Income to Company -- $109.4M $124.8M $137.2M $143.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $109.4M $124.8M $137.2M $143.4M
 
Basic EPS (Cont. Ops) -- $2.15 $2.45 $2.69 $2.81
Diluted EPS (Cont. Ops) -- $2.15 $2.45 $2.69 $2.81
Weighted Average Basic Share -- $51M $51M $51M $51M
Weighted Average Diluted Share -- $51M $51M $51M $51.1M
 
EBITDA -- $167.8M $187.5M $217.7M $220.1M
EBIT -- $147.5M $166M $194.5M $194.8M
 
Revenue (Reported) -- $2.1B $2.7B $2.9B $2.8B
Operating Income (Reported) -- $145.8M $164.6M $190.5M $189.9M
Operating Income (Adjusted) -- $147.5M $166M $194.5M $194.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $625.7M $826.6M
Revenue Growth (YoY) -- -- -- -- 32.12%
 
Cost of Revenues -- -- -- $551M $734.1M
Gross Profit -- -- -- $74.7M $92.5M
Gross Profit Margin -- -- -- 11.94% 11.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $35.8M $41.5M
Other Inc / (Exp) -- -- -- $918K $567K
Operating Expenses -- -- -- $35.8M $41.5M
Operating Income -- -- -- $38.9M $51M
 
Net Interest Expenses -- -- -- $2.7M $4.7M
EBT. Incl. Unusual Items -- -- -- $37.1M $46.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $10M $13.6M
Net Income to Company -- -- -- $28.2M $36.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $28.2M $36.7M
 
Basic EPS (Cont. Ops) -- -- -- $0.55 $0.72
Diluted EPS (Cont. Ops) -- -- -- $0.55 $0.72
Weighted Average Basic Share -- -- -- $51M $51M
Weighted Average Diluted Share -- -- -- $51M $51.1M
 
EBITDA -- -- -- $45.8M $58.4M
EBIT -- -- -- $39.8M $51.6M
 
Revenue (Reported) -- -- -- $625.7M $826.6M
Operating Income (Reported) -- -- -- $38.9M $51M
Operating Income (Adjusted) -- -- -- $39.8M $51.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $2.7B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $2.4B $2.7B
Gross Profit -- -- -- $328.7M $357.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $134.5M $155.2M
Other Inc / (Exp) -- -- -- $4.2M $4.5M
Operating Expenses -- -- -- $134.5M $155.2M
Operating Income -- -- -- $194.2M $202M
 
Net Interest Expenses -- -- -- $15.9M $16M
EBT. Incl. Unusual Items -- -- -- $182.5M $190.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $47M $53.1M
Net Income to Company -- -- -- -- $151.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $139.4M $151.9M
 
Basic EPS (Cont. Ops) -- -- -- $2.74 $2.98
Diluted EPS (Cont. Ops) -- -- -- $2.74 $2.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $216.3M $232.7M
EBIT -- -- -- $198.4M $206.5M
 
Revenue (Reported) -- -- -- $2.7B $3.1B
Operating Income (Reported) -- -- -- $194.2M $202M
Operating Income (Adjusted) -- -- -- $198.4M $206.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $625.7M $826.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $551M $734.1M
Gross Profit -- -- -- $74.7M $92.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $35.8M $41.5M
Other Inc / (Exp) -- -- -- $918K $567K
Operating Expenses -- -- -- $35.8M $41.5M
Operating Income -- -- -- $38.9M $51M
 
Net Interest Expenses -- -- -- $2.7M $4.7M
EBT. Incl. Unusual Items -- -- -- $37.1M $46.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $10M $13.6M
Net Income to Company -- -- -- $28.2M $36.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $28.2M $36.7M
 
Basic EPS (Cont. Ops) -- -- -- $0.55 $0.72
Diluted EPS (Cont. Ops) -- -- -- $0.55 $0.72
Weighted Average Basic Share -- -- -- $51M $51M
Weighted Average Diluted Share -- -- -- $51M $51.1M
 
EBITDA -- -- -- $45.8M $58.4M
EBIT -- -- -- $39.8M $51.6M
 
Revenue (Reported) -- -- -- $625.7M $826.6M
Operating Income (Reported) -- -- -- $38.9M $51M
Operating Income (Adjusted) -- -- -- $39.8M $51.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $2.1M $1.6M $86M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $573.5M $452.3M $589M
Inventory -- -- $36.8M $42.7M $43.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $13.3M $17.7M $30.4M
Total Current Assets -- -- $788.1M $729.3M $917.2M
 
Property Plant And Equipment -- -- $163.2M $169.3M $201.5M
Long-Term Investments -- -- $3.4M $8.4M $21.3M
Goodwill -- -- $143.2M $143.2M $143.2M
Other Intangibles -- -- $4.1M $2M $116K
Other Long-Term Assets -- -- $11.2M $272K $5.2M
Total Assets -- -- $1.1B $1.1B $1.3B
 
Accounts Payable -- -- $138.9M $116.6M $138.1M
Accrued Expenses -- -- $50.8M $48.3M $52M
Current Portion Of Long-Term Debt -- -- $27M -- $15M
Current Portion Of Capital Lease Obligations -- -- $20M $21.1M $26.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $473.7M $394.1M $513.4M
 
Long-Term Debt -- -- $224.1M $168.5M $280.6M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $753.3M $603.6M $865.9M
 
Common Stock -- -- $1K $1K $510K
Other Common Equity Adj -- -- -$35K -- --
Common Equity -- -- $382.2M $448.9M $422.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $382.2M $448.9M $422.6M
 
Total Liabilities and Equity -- -- $1.1B $1.1B $1.3B
Cash and Short Terms -- -- $2.1M $1.6M $86M
Total Debt -- -- $251.1M $168.5M $295.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- -- $54.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $590.7M
Inventory -- -- -- -- $47.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- $34.8M
Total Current Assets -- -- -- -- $971M
 
Property Plant And Equipment -- -- -- -- $213.5M
Long-Term Investments -- -- -- -- $23.5M
Goodwill -- -- -- -- $143.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $4.6M
Total Assets -- -- -- -- $1.4B
 
Accounts Payable -- -- -- -- $182.3M
Accrued Expenses -- -- -- -- $56.9M
Current Portion Of Long-Term Debt -- -- -- -- $15M
Current Portion Of Capital Lease Obligations -- -- -- -- $27.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $545.9M
 
Long-Term Debt -- -- -- -- $277.1M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $895.6M
 
Common Stock -- -- -- -- $510K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- $460.2M
 
Total Liabilities and Equity -- -- -- -- $1.4B
Cash and Short Terms -- -- -- -- $54.3M
Total Debt -- -- -- -- $292.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $109.4M $124.8M $137.2M $143.4M
Depreciation & Amoritzation -- $20.3M $21.5M $23.1M $25.3M
Stock-Based Compensation -- $1.7M $1.1M $804K $1.6M
Change in Accounts Receivable -- -$12.8M -$235.1M $45.3M -$89.7M
Change in Inventories -- -$2.1M -$15.8M -$5.9M -$1M
Cash From Operations -- $85.4M -$25.5M $171.3M $163.4M
 
Capital Expenditures -- $27.3M $35.8M $35.6M $48.3M
Cash Acquisitions -- -$2.5M -- -- --
Cash From Investing -- $924K -$24.6M -$20M -$37.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $27M -- $340M
Long-Term Debt Repaid -- -$7K -- -$72M -$40M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$87.8M $24.5M -$79.9M -$341.9M
Cash From Financing -- -$87.8M $51.5M -$151.9M -$41.9M
 
Beginning Cash (CF) -- $2.1M $668K $2.1M $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$1.4M $1.4M -$545K $84.4M
Ending Cash (CF) -- $668K $2.1M $1.6M $86M
 
Levered Free Cash Flow -- $58.2M -$61.3M $135.7M $115.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- $28.2M $36.7M
Depreciation & Amoritzation -- -- -- $6M $6.9M
Stock-Based Compensation -- -- -- $344K $1.7M
Change in Accounts Receivable -- -- -- -$15.9M -$55.9M
Change in Inventories -- -- -- -$937K -$3.7M
Cash From Operations -- -- -- $21.9M $7.1M
 
Capital Expenditures -- -- -- $9.2M $18.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$6.4M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$3.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$16.5M -$588K
Cash From Financing -- -- -- -$16.5M -$4.3M
 
Beginning Cash (CF) -- -- -- $1.6M $86M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$1M -$12M
Ending Cash (CF) -- -- -- $543K $74M
 
Levered Free Cash Flow -- -- -- $12.6M -$11.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- $151.9M
Depreciation & Amoritzation -- -- -- -- $26.2M
Stock-Based Compensation -- -- -- $344K $3M
Change in Accounts Receivable -- -- -- -- -$129.6M
Change in Inventories -- -- -- -- -$3.8M
Cash From Operations -- -- -- -- $148.6M
 
Capital Expenditures -- -- -- $9.2M $57.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$45.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$43.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$326M
Cash From Financing -- -- -- -- -$29.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $73.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- $91.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- $28.2M $36.7M
Depreciation & Amoritzation -- -- -- $6M $6.9M
Stock-Based Compensation -- -- -- $344K $1.7M
Change in Accounts Receivable -- -- -- -$15.9M -$55.9M
Change in Inventories -- -- -- -$937K -$3.7M
Cash From Operations -- -- -- $21.9M $7.1M
 
Capital Expenditures -- -- -- $9.2M $18.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$6.4M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$3.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$16.5M -$588K
Cash From Financing -- -- -- -$16.5M -$4.3M
 
Beginning Cash (CF) -- -- -- $1.6M $86M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$1M -$12M
Ending Cash (CF) -- -- -- $543K $74M
 
Levered Free Cash Flow -- -- -- $12.6M -$11.4M

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

GET BETTER TRADE IDEAS

Popular

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock