Financhill
Sell
31

ETD Quote, Financials, Valuation and Earnings

Last price:
$27.11
Seasonality move :
0.34%
Day range:
$26.42 - $27.24
52-week range:
$24.55 - $35.62
Dividend yield:
5.73%
P/E ratio:
12.10x
P/S ratio:
1.12x
P/B ratio:
1.44x
Volume:
265.3K
Avg. volume:
368.6K
1-year change:
-0.77%
Market cap:
$692.5M
Revenue:
$646.2M
EPS (TTM):
$2.25
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $589.8M $685.2M $817.8M $791.4M $646.2M
Revenue Growth (YoY) -21.01% 16.16% 19.35% -3.23% -18.34%
 
Cost of Revenues $266.7M $292.1M $333.1M $311M $253.2M
Gross Profit $323.1M $393.1M $484.7M $480.4M $393.1M
Gross Profit Margin 54.78% 57.37% 59.27% 60.7% 60.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $311.5M $313.4M $350.9M $346.9M $315.1M
Other Inc / (Exp) $3.3M -$2.4M $4.5M $3.7M $77K
Operating Expenses $311.5M $313.4M $350.9M $346.9M $315.1M
Operating Income $11.6M $79.7M $133.8M $133.5M $77.9M
 
Net Interest Expenses $739K $874K $129K -- --
EBT. Incl. Unusual Items $14.2M $76.4M $138.1M $141M $85.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $16.4M $34.8M $35.2M $21.6M
Net Income to Company $8.9M $60M $103.3M $105.8M $63.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.9M $60M $103.3M $105.8M $63.8M
 
Basic EPS (Cont. Ops) $0.34 $2.38 $4.06 $4.15 $2.50
Diluted EPS (Cont. Ops) $0.34 $2.37 $4.05 $4.13 $2.49
Weighted Average Basic Share $26M $25.3M $25.4M $25.5M $25.5M
Weighted Average Diluted Share $26.1M $25.4M $25.5M $25.6M $25.6M
 
EBITDA $31.8M $93.7M $154.3M $156.9M $101.6M
EBIT $14.9M $77.3M $138.3M $141.2M $85.7M
 
Revenue (Reported) $589.8M $685.2M $817.8M $791.4M $646.2M
Operating Income (Reported) $11.6M $79.7M $133.8M $133.5M $77.9M
Operating Income (Adjusted) $14.9M $77.3M $138.3M $141.2M $85.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $177M $197.7M $186.3M $146.4M $142.7M
Revenue Growth (YoY) 18.15% 11.7% -5.74% -21.41% -2.55%
 
Cost of Revenues $75.6M $78.2M $74.8M $56.6M $55.3M
Gross Profit $101.4M $119.5M $111.6M $89.8M $87.4M
Gross Profit Margin 57.31% 60.44% 59.87% 61.35% 61.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.8M $88.3M $83.2M $75.3M $76.3M
Other Inc / (Exp) -$536K $1.5M $470K $754K -$106K
Operating Expenses $81.8M $88.3M $83.2M $75.3M $76.3M
Operating Income $19.6M $31.2M $28.3M $14.6M $11.1M
 
Net Interest Expenses $51K $61K -- -- --
EBT. Incl. Unusual Items $19M $32.6M $29.9M $17.3M $12.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $7.9M $7.5M $4.3M $2.9M
Net Income to Company $15.6M $24.7M $22.4M $13M $9.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.6M $24.7M $22.4M $13M $9.6M
 
Basic EPS (Cont. Ops) $0.62 $0.97 $0.88 $0.51 $0.38
Diluted EPS (Cont. Ops) $0.61 $0.97 $0.87 $0.50 $0.37
Weighted Average Basic Share $25.3M $25.4M $25.5M $25.5M $25.6M
Weighted Average Diluted Share $25.4M $25.5M $25.6M $25.7M $25.6M
 
EBITDA $23.3M $36.5M $33.9M $21.4M $16.4M
EBIT $19M $32.7M $29.9M $17.4M $12.6M
 
Revenue (Reported) $177M $197.7M $186.3M $146.4M $142.7M
Operating Income (Reported) $19.6M $31.2M $28.3M $14.6M $11.1M
Operating Income (Adjusted) $19M $32.7M $29.9M $17.4M $12.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $598.4M $766.4M $833.7M $665M $622.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $262M $310.9M $334.7M $259.2M $244.4M
Gross Profit $336.4M $455.5M $499M $405.8M $378.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $286.8M $339.2M $353.8M $319.3M $309.4M
Other Inc / (Exp) -$9.4M $4.4M $2.3M $555K $236K
Operating Expenses $286.8M $339.2M $353.8M $319.3M $309.4M
Operating Income $49.6M $116.3M $145.2M $86.5M $69.1M
 
Net Interest Expenses $988K $596K -- -- --
EBT. Incl. Unusual Items $39.2M $120.1M $149.7M $94M $77.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.4M $30.2M $37.8M $23.3M $19.2M
Net Income to Company $29.8M $89.9M $111.9M $70.7M $57.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.8M $89.9M $111.9M $70.7M $57.8M
 
Basic EPS (Cont. Ops) $1.18 $3.54 $4.40 $2.78 $2.28
Diluted EPS (Cont. Ops) $1.17 $3.52 $4.37 $2.75 $2.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $56.6M $136.8M $165.6M $110.2M $92.9M
EBIT $40.2M $120.8M $149.9M $94.2M $77.3M
 
Revenue (Reported) $598.4M $766.4M $833.7M $665M $622.9M
Operating Income (Reported) $49.6M $116.3M $145.2M $86.5M $69.1M
Operating Income (Adjusted) $40.2M $120.8M $149.9M $94.2M $77.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $506.8M $588.1M $604M $477.6M $454.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $218.3M $237.2M $238.8M $187M $178.2M
Gross Profit $288.5M $350.9M $365.2M $290.6M $276.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $233.6M $259.5M $262.3M $234.7M $229M
Other Inc / (Exp) -$2M $4.8M $2.7M -$503K -$344K
Operating Expenses $233.6M $259.5M $262.3M $234.7M $229M
Operating Income $54.9M $91.5M $102.8M $55.9M $47.1M
 
Net Interest Expenses $433K $155K -- -- --
EBT. Incl. Unusual Items $52.4M $96.2M $107.8M $60.7M $52.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.6M $24.4M $27.4M $15.4M $13M
Net Income to Company $41.8M $71.8M $80.4M $45.3M $39.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.8M $71.8M $80.4M $45.3M $39.3M
 
Basic EPS (Cont. Ops) $1.66 $2.82 $3.16 $1.78 $1.55
Diluted EPS (Cont. Ops) $1.65 $2.81 $3.14 $1.76 $1.53
Weighted Average Basic Share $75.7M $76.2M $76.4M $76.6M $76.7M
Weighted Average Diluted Share $75.9M $76.5M $76.7M $76.9M $76.9M
 
EBITDA $65.2M $108.4M $119.6M $72.9M $64.2M
EBIT $52.8M $96.3M $107.9M $60.9M $52.5M
 
Revenue (Reported) $506.8M $588.1M $604M $477.6M $454.3M
Operating Income (Reported) $54.9M $91.5M $102.8M $55.9M $47.1M
Operating Income (Adjusted) $52.8M $96.3M $107.9M $60.9M $52.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $72.3M $104.6M $109.9M $62.1M $69.7M
Short Term Investments -- -- $11.2M $110.6M $91.3M
Accounts Receivable, Net $8.1M $9M $17M $11.6M $6.8M
Inventory $126.1M $144M $176.5M $149.2M $142M
Prepaid Expenses $23.5M $37.7M -- -- --
Other Current Assets -- -- $32.1M $26M $22.8M
Total Current Assets $230M $295.3M $346.7M $359.5M $332.7M
 
Property Plant And Equipment $346M $340.2M $324.3M $338M $329.5M
Long-Term Investments -- -- -- -- $34.8M
Goodwill $25.4M $25.4M $25.4M $25.4M $25.4M
Other Intangibles $19.7M $19.7M $19.7M $19.7M $19.7M
Other Long-Term Assets $1.6M $1.6M $2.9M $2.2M $2M
Total Assets $622.8M $683.2M $719.9M $745.5M $744.9M
 
Accounts Payable -- -- $37.4M $28.6M $27.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $27.4M $27.4M $26.2M $26.4M $27.7M
Other Current Liabilities $3.7M $4.2M $3.7M $3.9M $3.6M
Total Current Liabilities $139M $223.9M $215.6M $163.1M $153.7M
 
Long-Term Debt $50M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $294.7M $331.8M $312.6M $274.4M $262M
 
Common Stock $491K $492K $494K $494K $495K
Other Common Equity Adj -$8.4M -$5.9M -$6.5M -$2.8M -$4.2M
Common Equity $328.1M $351.4M $407.3M $471M $483M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1K -$25K -$26K -$22K -$64K
Total Equity $328.1M $351.4M $407.3M $471M $482.9M
 
Total Liabilities and Equity $622.8M $683.2M $719.9M $745.5M $744.9M
Cash and Short Terms $72.3M $104.6M $121.1M $172.7M $161M
Total Debt $50M -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $109M $95M $61M $63.9M $65.7M
Short Term Investments -- $9.5M $95.2M $82.4M $107.2M
Accounts Receivable, Net $11.6M $11.5M $15.8M $8M $7.3M
Inventory $135.7M $182.7M $151.7M $144.5M $150.4M
Prepaid Expenses $34.9M $42M -- -- --
Other Current Assets -- -- $28.3M $27.6M $30.8M
Total Current Assets $291.1M $340.8M $351.9M $326.3M $361.4M
 
Property Plant And Equipment $347.9M $325.5M $341.2M $333M $319.4M
Long-Term Investments -- -- -- -- $10M
Goodwill $25.4M $25.4M $25.4M $25.4M $25.4M
Other Intangibles $19.7M $19.7M $19.7M $19.7M $19.7M
Other Long-Term Assets $1.6M $2.8M $2.1M $1.9M $2.1M
Total Assets $687.5M $714.9M $741.3M $742.2M $738.7M
 
Accounts Payable -- -- $28M $24.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $34.5M $26.3M $25.8M $27.5M $27.8M
Other Current Liabilities $11.6M $5.1M $3.8M $3.1M $4.5M
Total Current Liabilities $225.9M $230.4M $174.4M $156.1M $157.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $331M $331M $288.1M $264.9M $259.6M
 
Common Stock $492K $494K $494K $495K $496K
Other Common Equity Adj -$6.5M -$6.1M -$4.2M -$860K -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$24K -$37K -$10K -$53K -$90K
Total Equity $356.6M $383.9M $453.2M $477.3M $479.2M
 
Total Liabilities and Equity $687.5M $714.9M $741.3M $742.2M $738.7M
Cash and Short Terms $109M $104.6M $156.2M $146.2M $172.9M
Total Debt -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $8.9M $60M $103.3M $105.8M $63.8M
Depreciation & Amoritzation $16.9M $16.4M $16M $15.6M $16M
Stock-Based Compensation $334K $1.3M $1.1M $1.3M $1.5M
Change in Accounts Receivable $6M -$934K -$8M $5.4M $4.8M
Change in Inventories $33.3M -$18.5M -$32.5M $27.3M $6.2M
Cash From Operations $52.7M $129.9M $69.4M $100.7M $80.2M
 
Capital Expenditures $15.7M $12M $13.4M $13.9M $9.6M
Cash Acquisitions -$1.4M -- -- -- --
Cash From Investing -$4.6M -$7.1M -$14M -$101.5M -$20M
 
Dividends Paid (Ex Special Dividend) -$21.5M -$43.3M -$48.3M -$46.4M -$50.3M
Special Dividend Paid
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -$50.6M -$50.6M -$512K -$497K -$421K
Repurchase of Common Stock -$24.3M -- -- -- --
Other Financing Activities -- -$75K -$1.3M -$812K -$2.2M
Cash From Financing $3.7M -$91M -$49M -$47.6M -$52.3M
 
Beginning Cash (CF) $20.8M $72.3M $104.6M $110.9M $62.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.8M $31.8M $6.4M -$48.5M $7.9M
Ending Cash (CF) $72.3M $104.6M $110.9M $62.6M $70.2M
 
Levered Free Cash Flow $37M $117.9M $56M $86.8M $70.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $15.6M $24.7M $22.4M $13M $9.6M
Depreciation & Amoritzation $4.2M $3.9M $4M $4M $3.8M
Stock-Based Compensation $288K $157K $382K $364K $309K
Change in Accounts Receivable -$2.6M -$4.1M -$5.1M -$1.2M -$2.3M
Change in Inventories -$8.9M -$18.1M $8.2M -$3.5M -$8.4M
Cash From Operations $36.2M $17.3M $33.4M $23.7M $10.2M
 
Capital Expenditures $4.5M $5.3M $2.2M $2.3M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$776K -$12.4M -$41.8M -$5.7M $8.5M
 
Dividends Paid (Ex Special Dividend) -$6.3M -$14.7M -$16.3M -$9.2M -$10M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$165K -$125K -$130K -$87K -$90K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$76K -$542K -$47K -$48K --
Cash From Financing -$6.5M -$15.1M -$16.4M -$9.1M -$10.1M
 
Beginning Cash (CF) $80M $106.1M $86M $55.4M $57.7M
Foreign Exchange Rate Adjustment -$47K $130K $155K $20K $46K
Additions / Reductions $29M -$10.2M -$24.8M $8.8M $8.6M
Ending Cash (CF) $109M $95.9M $61.4M $64.3M $66.4M
 
Levered Free Cash Flow $31.7M $12M $31.2M $21.4M $8.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $29.8M $89.9M $111.9M $70.7M $57.8M
Depreciation & Amoritzation $16.4M $16.1M $15.6M $16M $15.6M
Stock-Based Compensation $1.1M $1.1M $1.5M $1.2M $1.5M
Change in Accounts Receivable -$1.1M $24K -$4.3M $7.8M $679K
Change in Inventories $1.8M -$47.3M $31M $6.2M -$5.9M
Cash From Operations $116.1M $67.8M $103.7M $80.3M $63.1M
 
Capital Expenditures $13.6M $10.7M $15M $10.7M $11.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.7M -$9.6M -$91.6M -$26M -$7.7M
 
Dividends Paid (Ex Special Dividend) -$16.9M -$71.8M -$45.3M -$49.5M -$50.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$101M -$519K -$518K -$452K -$333K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.3M -$784K -$2.2M -$2.2M
Cash From Financing -$115.8M -$71.3M -$46.5M -$51.6M -$52.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.4M -$13.2M -$34.4M $2.6M $2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $102.5M $57.1M $88.7M $69.5M $51.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $41.8M $71.8M $80.4M $45.3M $39.3M
Depreciation & Amoritzation $12.4M $12M $11.7M $12M $11.7M
Stock-Based Compensation $999K $783K $1.1M $1.1M $1.1M
Change in Accounts Receivable -$3.5M -$2.5M $1.2M $3.6M -$546K
Change in Inventories -$10M -$38.7M $24.8M $3.8M -$8.4M
Cash From Operations $102.1M $40M $74.4M $54M $36.9M
 
Capital Expenditures $10.3M $9M $10.7M $7.5M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.4M -$7.9M -$85.6M -$10.1M $2.2M
 
Dividends Paid (Ex Special Dividend) -$11.6M -$40.1M -$37.2M -$40.3M -$40.1M
Special Dividend Paid -- $750K $500K $500K $400K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$50.5M -$389K -$395K -$350K -$262K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$76K -$1.3M -$784K -$2.1M -$2.2M
Cash From Financing -$60.4M -$40.8M -$38.3M -$42.3M -$42.6M
 
Beginning Cash (CF) $214.3M $304.3M $290.6M $175.4M $187.7M
Foreign Exchange Rate Adjustment $392K $43K $27K $76K -$376K
Additions / Reductions $36.3M -$8.7M -$49.5M $1.6M -$3.5M
Ending Cash (CF) $251M $295.7M $241.1M $177.1M $183.9M
 
Levered Free Cash Flow $91.8M $31M $63.7M $46.4M $27.5M

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
37
Is AAPL Stock a Buy?

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

Alerts

Sell
49
RGC alert for Jun 17

Regencell Bioscience Holdings [RGC] is up 20% over the past day.

Buy
75
ARQQ alert for Jun 17

Arqit Quantum [ARQQ] is up 5.68% over the past day.

Buy
59
SYM alert for Jun 17

Symbotic [SYM] is up 0.43% over the past day.

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

Show me the best stock