Financhill
Buy
54

EDRVF Quote, Financials, Valuation and Earnings

Last price:
$9.93
Seasonality move :
1.18%
Day range:
$9.93 - $9.93
52-week range:
$7.87 - $17.53
Dividend yield:
3.12%
P/E ratio:
40.56x
P/S ratio:
2.66x
P/B ratio:
0.93x
Volume:
--
Avg. volume:
152
1-year change:
-36.31%
Market cap:
$10.3B
Revenue:
$2.9B
EPS (TTM):
-$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.1B $2.5B $2.7B $2.9B
Revenue Growth (YoY) -2.02% 5.8% 20.41% 9.32% 6.05%
 
Cost of Revenues $310M $362.2M $350M $318.3M $397M
Gross Profit $1.7B $1.7B $2.2B $2.4B $2.5B
Gross Profit Margin 84.25% 82.61% 86.05% 88.39% 86.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $933.6M $1B $1.2B $1.5B $2.4B
Operating Income $725.1M $691.4M $949M $931.9M $119.5M
 
Net Interest Expenses $348.2M $335.9M $438.7M $347.6M $334.5M
EBT. Incl. Unusual Items $878.1M $1.1B $1B $607.7M -$413.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94.7M $106.3M $150M $110.3M $23.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$145.2M -$182.4M -$211.8M -$162.8M -$165.3M
Net Income to Common Excl Extra Items $634.6M $775.5M $649.9M $334.5M -$602M
 
Basic EPS (Cont. Ops) $0.71 $0.80 $0.66 $0.34 -$0.58
Diluted EPS (Cont. Ops) $0.71 $0.80 $0.66 $0.34 -$0.58
Weighted Average Basic Share $898M $962.3M $988.8M $996.8M $1B
Weighted Average Diluted Share $898M $962.3M $988.8M $996.8M $1B
 
EBITDA $1.9B $2.1B $2.2B $2.1B $1.6B
EBIT $1.2B $1.4B $1.5B $1.1B $51.2M
 
Revenue (Reported) $2B $2.1B $2.5B $2.7B $2.9B
Operating Income (Reported) $725.1M $691.4M $949M $931.9M $119.5M
Operating Income (Adjusted) $1.2B $1.4B $1.5B $1.1B $51.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $553.8M $650.6M $649.7M $1.3B $1.4B
Revenue Growth (YoY) 16.1% 17.47% -0.13% 105.94% 85.99%
 
Cost of Revenues $52.8M $82.6M $17.3M $246.5M $225.9M
Gross Profit $501.1M $568M $632.4M $1.1B $1.2B
Gross Profit Margin 90.47% 87.31% 97.35% 81.57% 83.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $521.3M $452.1M $593.7M $565.5M $1.7B
Operating Income -$20.2M $115.9M $38.8M $526M -$478.7M
 
Net Interest Expenses $107.9M $116M $149.3M $162.1M $144.3M
EBT. Incl. Unusual Items $408M $706.9M $302.1M $378.2M -$778.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80.1M $48.2M $59.5M $61M -$30.6M
Net Income to Company -$1.3B -$1.1B -$1.5B -- --
 
Minority Interest in Earnings -$41.7M -$75M -$34.6M -$70.5M -$68.9M
Net Income to Common Excl Extra Items $282.4M $580.1M $204.7M $246.8M -$816.8M
 
Basic EPS (Cont. Ops) $0.31 $0.59 $0.21 $0.26 -$0.80
Diluted EPS (Cont. Ops) $0.31 $0.59 $0.21 $0.26 -$0.80
Weighted Average Basic Share $898M $988.8M $988.8M $954.9M $1B
Weighted Average Diluted Share $898M $988.8M $988.8M $954.9M $1B
 
EBITDA $899.5M $1.1B $814.5M $1.2B $913.8M
EBIT $692.5M $941.6M $625M $595.2M -$558.6M
 
Revenue (Reported) $553.8M $650.6M $649.7M $1.3B $1.4B
Operating Income (Reported) -$20.2M $115.9M $38.8M $526M -$478.7M
Operating Income (Adjusted) $692.5M $941.6M $625M $595.2M -$558.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.1B $2.5B $3.1B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $310.7M $359.5M $348.5M $621.5M $723.8M
Gross Profit $1.7B $1.7B $2.2B $2.5B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $936.4M $1B $1.2B $1B $2.3B
Operating Income $718.5M $692.7M $946.8M $1.5B $718.9M
 
Net Interest Expenses $347.6M $334.7M $436.8M $433M $478.5M
EBT. Incl. Unusual Items $884.3M $1B $1B $1B $99.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98.3M $105.6M $149.7M $104.2M $48.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$144.4M -$181.1M -$213.3M -$193.9M -$206.9M
Net Income to Common Excl Extra Items $638M $758.6M $642.9M $730.4M -$156.2M
 
Basic EPS (Cont. Ops) $0.71 $0.77 $0.65 $0.72 -$0.14
Diluted EPS (Cont. Ops) $0.71 $0.77 $0.65 $0.72 -$0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $2.1B $2.2B $2.7B $3.2B
EBIT $1.2B $1.4B $1.5B $1.4B $642.4M
 
Revenue (Reported) $2B $2.1B $2.5B $3.1B $3.8B
Operating Income (Reported) $718.5M $692.7M $946.8M $1.5B $718.9M
Operating Income (Adjusted) $1.2B $1.4B $1.5B $1.4B $642.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.1B $2.5B $3.1B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $359.5M $348.5M $621.5M $225.9M --
Gross Profit $1.7B $2.2B $2.5B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.2B $1B $1.7B --
Operating Income $692.7M $946.8M $1.5B -$478.7M --
 
Net Interest Expenses $334.7M $436.8M $433M $144.3M --
EBT. Incl. Unusual Items $1B $1B $1B -$778.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.6M $149.7M $104.2M -$30.6M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$181.1M -$213.3M -$193.9M -$68.9M --
Net Income to Common Excl Extra Items $758.6M $642.9M $730.4M -$816.8M --
 
Basic EPS (Cont. Ops) $0.77 $0.65 $0.72 -$0.80 --
Diluted EPS (Cont. Ops) $0.77 $0.65 $0.72 -$0.80 --
Weighted Average Basic Share $4B $4B $4.1B $1B --
Weighted Average Diluted Share $4B $4B $4.1B $1B --
 
EBITDA $2.1B $2.2B $2.7B $913.8M --
EBIT $1.4B $1.5B $1.4B -$558.6M --
 
Revenue (Reported) $2.1B $2.5B $3.1B $1.4B --
Operating Income (Reported) $692.7M $946.8M $1.5B -$478.7M --
Operating Income (Adjusted) $1.4B $1.5B $1.4B -$558.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $541.3M $1.1B $1.3B $1.5B $1.2B
Short Term Investments -- -- -- -- $21.4M
Accounts Receivable, Net $261.6M $446.1M $445.1M $387.8M $381.5M
Inventory $56.8M $243.3M $266.1M $281.1M $287.1M
Prepaid Expenses $16.8M $11M $53.1M $39.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $3.6B $3.8B $4B $3.3B
 
Property Plant And Equipment $17.4B $17.2B $20.2B $23.4B $22.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.4B $2.5B $2.5B $2.4B
Other Intangibles $386.5M $179.9M $408.4M $419.9M $1.4B
Other Long-Term Assets -- -- -- -- $630.8M
Total Assets $22.3B $24.9B $29.4B $33.2B $32.9B
 
Accounts Payable $1.5B $1.7B $2.8B $3.2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $68.8M $57.1M $78.2M $85.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $4.1B $5.9B $6B $4.8B
 
Long-Term Debt $4.4B $3.9B $5.3B $6.8B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.7B $13.4B $18.1B $19.2B $20.5B
 
Common Stock $5.4B $5.4B $5.2B $5.7B $5.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $9B $9.9B $9.7B $12.2B $11.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.6B $1.7B $1.8B $1.3B
Total Equity $10.6B $11.5B $11.3B $14B $12.5B
 
Total Liabilities and Equity $22.3B $24.9B $29.4B $33.2B $32.9B
Cash and Short Terms $541.3M $1.1B $1.3B $1.5B $1.3B
Total Debt $5.1B $4.8B $6.7B $8.1B $9.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $541.3M $1.1B $1.3B $1.5B $1.2B
Short Term Investments -- -- -- -- $21.4M
Accounts Receivable, Net $261.6M $446.1M $445.1M $387.8M $381.5M
Inventory $56.8M $243.3M $266.1M $281.1M $287.1M
Prepaid Expenses $16.8M $11M $53.1M $39.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $3.6B $3.8B $4B $3.3B
 
Property Plant And Equipment $17.4B $17.2B $20.2B $23.4B $22.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.4B $2.5B $2.5B $2.4B
Other Intangibles $386.5M $179.9M $408.4M $419.9M $1.4B
Other Long-Term Assets -- -- -- -- $630.8M
Total Assets $22.3B $24.9B $29.4B $33.2B $32.9B
 
Accounts Payable $1.5B $1.7B $2.8B $3.2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $68.8M $57.1M $78.2M $85.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $4.1B $5.9B $6B $4.8B
 
Long-Term Debt $4.4B $3.9B $5.3B $6.8B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.7B $13.4B $18.1B $19.2B $20.5B
 
Common Stock $5.4B $5.4B $5.2B $5.7B $5.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.6B $1.7B $1.8B $1.3B
Total Equity $10.6B $11.5B $11.3B $14B $12.5B
 
Total Liabilities and Equity $22.3B $24.9B $29.4B $33.2B $32.9B
Cash and Short Terms $541.3M $1.1B $1.3B $1.5B $1.3B
Total Debt $5.1B $4.8B $6.7B $8.1B $9.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $1.8B $2.8B $2.5B $4.5B $4.5B
Cash Acquisitions $562.6M $624.2M $322.9M $124.6M $409.7M
Cash From Investing -$1.9B -$2.3B -$2B -$3B -$3.8B
 
Dividends Paid (Ex Special Dividend) -$121.8M -$135M -$163.5M -$71.9M -$55.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$73.7M
Other Financing Activities -$96.4M $2.5B -$405.3M $1.6B $3.2B
Cash From Financing $770.3M $2B $1B $2.3B $2.9B
 
Beginning Cash (CF) $664.4M $561.3M $1.1B $1.3B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$63M $618.7M $101.2M $256.1M -$193.4M
Ending Cash (CF) $541.8M $1.2B $1.2B $1.5B $1.3B
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders -$1B -$1.4B -$1.3B -$1.1B -$1.5B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$891.8M -$931.8M -$797.5M -$491.7M -$972.1M
 
Capital Expenditures -$9.6M $256.8M $335.7M $520.4M $2.5B
Cash Acquisitions $266.9M $543.9M $562.6M $624.2M $322.9M
Cash From Investing $201.9M $908.5M -$540.3M $173.9M -$2B
 
Dividends Paid (Ex Special Dividend) -$133.4M -$110.5M -$121.8M -$135M -$163.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $81.2M $51.5M $60.1M --
Other Financing Activities -$447.4M -$81.8M -$96.4M $2.5B -$405.3M
Cash From Financing -$279M -$477.8M $459.2M $1.4B $1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment $2.1M $8.6M -$59.6M $7.6M $76.2M
Additions / Reductions $190.9M $25.2M -$63M $618.7M $101.2M
Ending Cash (CF) $651.3M $651.3M $541.8M $1.2B $1.2B
 
Levered Free Cash Flow -$882.3M -$1.2B -$1.1B -$1B -$3.4B
Period Ending 2019-09-30 2020-09-30 2021-09-30 2022-09-30 2023-09-30
Net Income to Stockholders $347.2M -$101.7M -$174.7M $411.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $39.9M -$134.3M -$305.9M $480.5M --
 
Capital Expenditures $1.1B $1.7B $2.6B $520.4M $2.5B
Cash Acquisitions $266.9M $543.9M $562.6M $624.2M $322.9M
Cash From Investing -$1.3B -$421.1M -$3B $173.9M --
 
Dividends Paid (Ex Special Dividend) -$133.4M -$110.5M -$121.8M -$135M -$163.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $29.7M -$8.7M -- --
Other Financing Activities -- -$81.8M -$96.4M $2.5B --
Cash From Financing -$360.1M -$166.7M $1.1B $1.4B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $25.2M -$63M $618.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1B -$1.8B -$2.9B -$40M --
Period Ending 2021-06-01 2022-06-01 2023-06-01 2024-06-01
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Where Will Salesforce Stock Be in 5 Years?
Where Will Salesforce Stock Be in 5 Years?

Salesforce (NYSE: CRM) just turned in a quarter that, on…

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock