Financhill
Sell
48

EE Quote, Financials, Valuation and Earnings

Last price:
$29.48
Seasonality move :
0.76%
Day range:
$28.52 - $29.47
52-week range:
$17.54 - $32.99
Dividend yield:
0.7%
P/E ratio:
20.00x
P/S ratio:
1.40x
P/B ratio:
1.88x
Volume:
461.5K
Avg. volume:
352.2K
1-year change:
60.39%
Market cap:
$940.7M
Revenue:
$851.4M
EPS (TTM):
$1.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $430.8M $888.6M $2.5B $1.2B $851.4M
Revenue Growth (YoY) -20.86% 106.24% 178.31% -53.14% -26.54%
 
Cost of Revenues $254.6M $688.1M $2.2B $860.9M $542.3M
Gross Profit $176.2M $200.4M $259.7M $298.1M $309.1M
Gross Profit Margin 40.9% 22.55% 10.5% 25.72% 36.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.9M $47.1M $66.1M $87.5M $94.1M
Other Inc / (Exp) $3M -$10.1M -$25.7M $16.5M $25.2M
Operating Expenses $42.9M $47.1M $66.1M $87.5M $94.1M
Operating Income $133.3M $153.3M $193.6M $210.6M $215M
 
Net Interest Expenses $89.4M $80.8M $59.5M $67M $61M
EBT. Incl. Unusual Items $46.8M $62.4M $108.3M $160.1M $179.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.9M $21.2M $28.3M $33.2M $26.1M
Net Income to Company $32.9M $41.2M $80M $126.8M $153M
 
Minority Interest in Earnings $5.9M -$71K -$53.7M -$96.4M -$120.2M
Net Income to Common Excl Extra Items $38.8M $41.1M $26.3M $30.4M $32.9M
 
Basic EPS (Cont. Ops) -- -- $0.51 $1.16 $1.29
Diluted EPS (Cont. Ops) -- -- $0.51 $1.11 $1.27
Weighted Average Basic Share $23.9M $24.4M $26.3M $26.3M $25.4M
Weighted Average Diluted Share $23.9M $24.4M $26.3M $108.3M $25.8M
 
EBITDA $252.8M $271.6M $296.9M $356.1M $341.1M
EBIT $136.3M $143.2M $167.9M $227.1M $240.2M
 
Revenue (Reported) $430.8M $888.6M $2.5B $1.2B $851.4M
Operating Income (Reported) $133.3M $153.3M $193.6M $210.6M $215M
Operating Income (Adjusted) $136.3M $143.2M $167.9M $227.1M $240.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $164.8M $591.7M $211.1M $200.1M $315.1M
Revenue Growth (YoY) -- 259% -64.33% -5.19% 57.46%
 
Cost of Revenues $88.7M $537.2M $139.2M $133.4M $224.3M
Gross Profit $76.2M $54.5M $71.9M $66.7M $90.8M
Gross Profit Margin 46.21% 9.21% 34.06% 33.34% 28.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.3M $12.6M $22.3M $21.6M $21.4M
Other Inc / (Exp) $561K -$6.1M $4.3M $5.5M $6.8M
Operating Expenses $13.3M $12.6M $22.3M $21.6M $25M
Operating Income $62.8M $41.9M $49.6M $45.2M $65.7M
 
Net Interest Expenses $20.8M $19.2M $15.5M $15.6M $14.3M
EBT. Incl. Unusual Items $42.5M $16.6M $38.3M $35M $58.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $3.7M $7.6M $6.9M $6M
Net Income to Company $38M $12.8M $30.7M $28.1M $52.1M
 
Minority Interest in Earnings $1.2M $1.1M -$23.9M -$21.8M -$3.2M
Net Income to Common Excl Extra Items $39.3M $13.9M $6.8M $6.3M $49M
 
Basic EPS (Cont. Ops) $1.76 -- $0.26 $0.24 $0.48
Diluted EPS (Cont. Ops) $1.76 -- $0.26 $0.24 $0.46
Weighted Average Basic Share $22.3M $24.4M $26.3M $26.2M $23.9M
Weighted Average Diluted Share $22.3M $24.4M $26.3M $26.2M $106.8M
 
EBITDA $95.1M $67.2M $86.5M $74M $94.5M
EBIT $63.4M $35.8M $53.9M $50.6M $72.5M
 
Revenue (Reported) $164.8M $591.7M $211.1M $200.1M $315.1M
Operating Income (Reported) $62.8M $41.9M $49.6M $45.2M $65.7M
Operating Income (Adjusted) $63.4M $35.8M $53.9M $50.6M $72.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $1.3B $2.1B $1.1B $966.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.1B $1.8B $855.1M $633.2M
Gross Profit -- $178.8M $277.1M $292.9M $333.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $46.4M $75.8M $86.7M $93.9M
Other Inc / (Exp) $829K -$16.8M -$15.3M $17.6M $26.4M
Operating Expenses -- $46.4M $75.8M $86.7M $97.6M
Operating Income -- $132.4M $201.3M $206.2M $235.6M
 
Net Interest Expenses $42.2M $79.2M $55.9M $67.1M $59.7M
EBT. Incl. Unusual Items -- $36.4M $130.1M $156.8M $202.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $20.4M $32.2M $32.5M $25.2M
Net Income to Company -- $16M $97.9M $124.2M $177M
 
Minority Interest in Earnings $2.3M -$254K -$78.7M -$94.4M -$101.5M
Net Income to Common Excl Extra Items -- $15.8M $19.2M $29.9M $75.5M
 
Basic EPS (Cont. Ops) -- -- $0.77 $1.14 $1.56
Diluted EPS (Cont. Ops) -- -- $0.77 $1.01 $1.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $243.6M $316.2M $343.5M $361.6M
EBIT -- $115.6M $186M $223.8M $262M
 
Revenue (Reported) -- $1.3B $2.1B $1.1B $966.4M
Operating Income (Reported) -- $132.4M $201.3M $206.2M $235.6M
Operating Income (Adjusted) -- $115.6M $186M $223.8M $262M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $164.8M $591.7M $211.1M $200.1M $315.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88.7M $537.2M $139.2M $133.4M $224.3M
Gross Profit $76.2M $54.5M $71.9M $66.7M $90.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.3M $12.6M $22.3M $21.6M $21.4M
Other Inc / (Exp) $561K -$6.1M $4.3M $5.5M $6.8M
Operating Expenses $13.3M $12.6M $22.3M $21.6M $25M
Operating Income $62.8M $41.9M $49.6M $45.2M $65.7M
 
Net Interest Expenses $20.8M $19.2M $15.5M $15.6M $14.3M
EBT. Incl. Unusual Items $42.5M $16.6M $38.3M $35M $58.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $3.7M $7.6M $6.9M $6M
Net Income to Company $38M $12.8M $30.7M $28.1M $52.1M
 
Minority Interest in Earnings $1.2M $1.1M -$23.9M -$21.8M -$3.2M
Net Income to Common Excl Extra Items $39.3M $13.9M $6.8M $6.3M $49M
 
Basic EPS (Cont. Ops) $1.76 -- $0.26 $0.24 $0.48
Diluted EPS (Cont. Ops) $1.76 -- $0.26 $0.24 $0.46
Weighted Average Basic Share $22.3M $24.4M $26.3M $26.2M $23.9M
Weighted Average Diluted Share $22.3M $24.4M $26.3M $26.2M $106.8M
 
EBITDA $95.1M $67.2M $86.5M $74M $94.5M
EBIT $63.4M $35.8M $53.9M $50.6M $72.5M
 
Revenue (Reported) $164.8M $591.7M $211.1M $200.1M $315.1M
Operating Income (Reported) $62.8M $41.9M $49.6M $45.2M $65.7M
Operating Income (Adjusted) $63.4M $35.8M $53.9M $50.6M $72.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $90.2M $72.8M $516.7M $555.9M $537.5M
Short Term Investments $10.2M $12.2M $13.3M $16.5M $43.5M
Accounts Receivable, Net $24.5M $260.5M $79.7M $92.9M $114.4M
Inventory $22.4M $105M $173.6M $2.9M $23.9M
Prepaid Expenses $12.4M $16.2M $20.8M $10.3M $10.5M
Other Current Assets -- -- -- -- $50.7M
Total Current Assets $167.8M $490.4M $823.5M $699.6M $754.3M
 
Property Plant And Equipment $1.6B $1.5B $1.5B $1.6B $1.6B
Long-Term Investments $441.5M $435M $424.1M $404.8M $396.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $30.3M $35M $45M $63.2M $82.4M
Total Assets $2.3B $2.5B $2.9B $2.9B $2.9B
 
Accounts Payable $7.1M $311.6M $96.8M $13.8M $7.1M
Accrued Expenses $49.3M $67.5M $55.1M $82M $66.9M
Current Portion Of Long-Term Debt $33.9M $26.1M $28.6M $51M $55.7M
Current Portion Of Capital Lease Obligations $73.9M $67.7M $54.4M $23.8M $25M
Other Current Liabilities $15.7M $12.5M $3.7M $6.1M $3.1M
Total Current Liabilities $192.2M $520.2M $391.5M $203.8M $216.1M
 
Long-Term Debt $655.7M $405.6M $374.2M $505.1M $448.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.5B $1.2B $1.1B $994.7M
 
Common Stock -- -- $108K $108K $108K
Other Common Equity Adj -$15M -$9.2M $515K $505K $502K
Common Equity $887.1M $1.1B $477.4M $505.4M $488M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$116M -$115.9M $1.2B $1.3B $1.4B
Total Equity $771.2M $1B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity $2.3B $2.5B $2.9B $2.9B $2.9B
Cash and Short Terms $100.5M $85M $530M $572.3M $581M
Total Debt $689.6M $431.7M $402.7M $556M $504.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $82.9M $530.4M $578.9M $619.5M
Short Term Investments -- $12.8M $13.5M $18M $44.4M
Accounts Receivable, Net -- $127.6M $53.5M $60.7M $79.7M
Inventory -- $52.2M $132.2M $1.1M $1.1M
Prepaid Expenses -- $16.2M $12.4M $9.5M $15M
Other Current Assets -- -- -- -- --
Total Current Assets -- $307.2M $761.9M $693.6M $779.8M
 
Property Plant And Equipment -- $1.5B $1.7B $1.7B $1.6B
Long-Term Investments -- $431.9M $420.2M $399.2M $384.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $45.4M $60.6M $72.8M $76M
Total Assets -- $2.3B $3B $2.9B $2.9B
 
Accounts Payable -- $31.5M $10.7M $7.3M $48.3M
Accrued Expenses -- $81.5M $49.5M $85.7M $69.8M
Current Portion Of Long-Term Debt -- $27.2M $28.9M $52.9M $56.1M
Current Portion Of Capital Lease Obligations -- $70.3M $54M $24.1M $25.3M
Other Current Liabilities -- $8.6M $3.7M $6.1M $3.1M
Total Current Liabilities -- $250.1M $310.4M $196.9M $233.3M
 
Long-Term Debt -- $460.2M $367.3M $491.9M $435.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.3B $1.3B $1B $985.7M
 
Common Stock -- -- $108K $108K $109K
Other Common Equity Adj -- -$3.7M $208K $1.1M $90K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$117M $1.2B $1.3B $1.4B
Total Equity -- $1B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity -- $2.3B $3B $2.9B $2.9B
Cash and Short Terms -- $95.7M $544M $596.9M $663.9M
Total Debt -- $487.4M $396.2M $544.8M $491.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.9M $41.2M $80M $126.8M $153M
Depreciation & Amoritzation $116.5M $128.4M $129M $129M $100.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.5M -$247.2M $197.9M -$21M -$21.1M
Change in Inventories -$17.1M -$82.7M -$68.6M $169.7M --
Cash From Operations $109M $141.6M $225.1M $231.9M $244.4M
 
Capital Expenditures $41.3M $36.1M $119.3M $312.7M $113.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.3M -$36.1M -$119.3M -$308.6M -$113.3M
 
Dividends Paid (Ex Special Dividend) -$7.6M -- -$5.4M -$18.8M -$25.9M
Special Dividend Paid
Long-Term Debt Issued $62.8M $118.3M $794M $250M --
Long-Term Debt Repaid -$92.6M -$163.1M -$862.1M -$115.6M -$74.2M
Repurchase of Common Stock -- -- -- -- -$50M
Other Financing Activities $6M -$79.4M $2.6M -$4.3M $857K
Cash From Financing -$31.4M -$124.1M $341.2M $111.4M -$149M
 
Beginning Cash (CF) $73.3M $109.5M $91M $538M $572.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.3M -$18.6M $447M $34.6M -$17.8M
Ending Cash (CF) $109.5M $91M $538M $572.5M $554.5M
 
Levered Free Cash Flow $67.7M $105.5M $105.8M -$80.9M $131.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $38M $12.8M $30.7M $28.1M $52.1M
Depreciation & Amoritzation $31.8M $31.4M $32.6M $23.3M $22M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.7M $144.1M $24.5M $30.9M $33M
Change in Inventories $16.8M $52.8M -- -- --
Cash From Operations $47.3M -$31.4M $46.8M $64.7M $154.8M
 
Capital Expenditures $5.2M $11M $14.9M $12.8M $44.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.2M -$11M -$14.9M -$12.8M -$44.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$2.7M -$7.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.1M $566.3M -- -- --
Long-Term Debt Repaid -$20.8M -$519.1M -$12.1M -$16.8M -$19M
Repurchase of Common Stock -- -- -- -$8.4M --
Other Financing Activities -$45M $6.6M -$4.2M $209K -$1.5M
Cash From Financing -$53.7M $53.8M -$16.4M -$27.7M -$27.6M
 
Beginning Cash (CF) $109.5M $91M $538M $572.5M $554.5M
Foreign Exchange Rate Adjustment -- -- -$420K $35K $72K
Additions / Reductions -$11.6M $11.4M $15.5M $24.2M $83M
Ending Cash (CF) $97.9M $102.4M $553.1M $596.7M $637.6M
 
Levered Free Cash Flow $42.1M -$42.4M $31.9M $51.9M $110.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $16M $97.9M $124.2M $177M
Depreciation & Amoritzation -- $128.1M $130.2M $119.7M $99.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$90.4M $78.4M -$14.7M -$19M
Change in Inventories -- -$46.6M -- -- --
Cash From Operations -- $63M $303.2M $249.7M $334.6M
 
Capital Expenditures $5.2M $41.9M $123.2M $310.6M $144.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$41.9M -$123.2M -$306.5M -$144.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$5.4M -$21.5M -$30.4M
Special Dividend Paid
Long-Term Debt Issued -- $672.5M -- -- --
Long-Term Debt Repaid -- -$661.4M -$355.1M -$120.3M -$76.3M
Repurchase of Common Stock -- -- -- -$8.4M -$41.6M
Other Financing Activities -- -$27.8M -$8.3M $204K -$827K
Cash From Financing -- -$16.6M $271M $100M -$148.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $4.4M $451.1M $43.3M $41M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $21M $180.1M -$60.8M $190M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $38M $12.8M $30.7M $28.1M $52.1M
Depreciation & Amoritzation $31.8M $31.4M $32.6M $23.3M $22M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.7M $144.1M $24.5M $30.9M $33M
Change in Inventories $16.8M $52.8M -- -- --
Cash From Operations $47.3M -$31.4M $46.8M $64.7M $154.8M
 
Capital Expenditures $5.2M $11M $14.9M $12.8M $44.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.2M -$11M -$14.9M -$12.8M -$44.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$2.7M -$7.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.1M $566.3M -- -- --
Long-Term Debt Repaid -$20.8M -$519.1M -$12.1M -$16.8M -$19M
Repurchase of Common Stock -- -- -- -$8.4M --
Other Financing Activities -$45M $6.6M -$4.2M $209K -$1.5M
Cash From Financing -$53.7M $53.8M -$16.4M -$27.7M -$27.6M
 
Beginning Cash (CF) $109.5M $91M $538M $572.5M $554.5M
Foreign Exchange Rate Adjustment -- -- -$420K $35K $72K
Additions / Reductions -$11.6M $11.4M $15.5M $24.2M $83M
Ending Cash (CF) $97.9M $102.4M $553.1M $596.7M $637.6M
 
Levered Free Cash Flow $42.1M -$42.4M $31.9M $51.9M $110.7M

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

GET BETTER TRADE IDEAS

Popular

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

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

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

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

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock