Financhill
Sell
48

ELUXY Quote, Financials, Valuation and Earnings

Last price:
$14.01
Seasonality move :
0.94%
Day range:
$14.01 - $14.01
52-week range:
$12.17 - $20.11
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.15x
P/B ratio:
2.28x
Volume:
--
Avg. volume:
2.1K
1-year change:
-17.74%
Market cap:
$1.9B
Revenue:
$12.9B
EPS (TTM):
-$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.7B $14.7B $13.4B $12.7B $12.9B
Revenue Growth (YoY) 0.56% 15.88% -8.38% -5.57% 1.68%
 
Cost of Revenues $10.2B $11.9B $11.7B $11.1B $11B
Gross Profit $2.4B $2.8B $1.8B $1.6B $1.9B
Gross Profit Margin 19.21% 19.09% 13.13% 12.74% 14.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2B $1.9B $1.9B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2B $1.9B $2B $1.9B
Operating Income $667.3M $768.2M -$105.7M -$353.3M $72.1M
 
Net Interest Expenses $66.7M $62.7M $147M $204.5M $166M
EBT. Incl. Unusual Items $556.6M $730.8M -$166.7M -$482.8M -$80.3M
Earnings of Discontinued Ops. $283.5M -- -- -- --
Income Tax Expense $121M $184.2M -$35.1M $11M $51.9M
Net Income to Company $631.1M $794.6M -$21.4M -$282.2M $104.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $719.2M $546.6M -$131.6M -$493.7M -$132.2M
 
Basic EPS (Cont. Ops) $5.00 $3.81 -$0.96 -$3.66 -$0.98
Diluted EPS (Cont. Ops) $5.00 $3.81 -$0.96 -$3.66 -$0.98
Weighted Average Basic Share $143.7M $143.5M $137.3M $135M $135M
Weighted Average Diluted Share $143.9M $144.3M $139M $136.3M $136.1M
 
EBITDA $1.1B $1.3B $443.4M $304M $727.7M
EBIT $612.6M $778.5M -$94M -$288.8M $118.7M
 
Revenue (Reported) $12.7B $14.7B $13.4B $12.7B $12.9B
Operating Income (Reported) $667.3M $768.2M -$105.7M -$353.3M $72.1M
Operating Income (Adjusted) $612.6M $778.5M -$94M -$288.8M $118.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5B $3.2B $3.1B $3B $3.1B
Revenue Growth (YoY) 25.43% -6.74% -2.86% -4.59% 1.94%
 
Cost of Revenues $2.7B $2.7B $2.7B $2.6B $2.6B
Gross Profit $737.4M $557.2M $412.2M $381.6M $485.4M
Gross Profit Margin 21.27% 17.24% 13.12% 12.74% 15.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $451.4M $467.7M $444M $452.3M $458.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $463M $388.3M $436.8M $450.9M $443.1M
Operating Income $274.3M $169M -$24.7M -$69.3M $42.3M
 
Net Interest Expenses $14.3M $27.1M $49.2M $54M $35.8M
EBT. Incl. Unusual Items $260M $142M -$73.9M -$123.3M $6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $40M -$17.4M -$4.8M $2.6M
Net Income to Company $274.3M $169.1M -$24.6M -$69.4M $42.4M
 
Minority Interest in Earnings -- $107.4K -- -- --
Net Income to Common Excl Extra Items $185.8M $102M -$56.4M -$118.6M $3.9M
 
Basic EPS (Cont. Ops) $1.29 $0.73 -$0.42 -$0.88 $0.03
Diluted EPS (Cont. Ops) $1.29 $0.73 -$0.42 -$0.88 $0.03
Weighted Average Basic Share $143.7M $139.8M $135M $135M $135.1M
Weighted Average Diluted Share $144.2M $141M $136.2M $135.6M $136.6M
 
EBITDA $404.7M $301.2M $119.4M $83.5M $179.7M
EBIT $274.3M $169M -$24.7M -$69.3M $42.3M
 
Revenue (Reported) $3.5B $3.2B $3.1B $3B $3.1B
Operating Income (Reported) $274.3M $169M -$24.7M -$69.3M $42.3M
Operating Income (Adjusted) $274.3M $169M -$24.7M -$69.3M $42.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.5B $14.4B $13.3B $12.6B $13B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.7B $11.8B $11.7B $11B $10.9B
Gross Profit $2.8B $2.6B $1.6B $1.6B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2B $1.8B $1.9B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2B $1.9B $1.9B $1.8B
Operating Income $960.7M $669M -$267.2M -$327.6M $212.7M
 
Net Interest Expenses $62.7M $75.2M $166.9M $205.3M $166.8M
EBT. Incl. Unusual Items $851.3M $618.3M -$353.3M -$532.8M $46.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $197.7M $152.1M -$85.6M $23.2M $58.4M
Net Income to Company $892.8M $689.3M -$215.1M -$327.1M $216.1M
 
Minority Interest in Earnings -- $220.6K -- -- --
Net Income to Common Excl Extra Items $653.7M $466.4M -$267.8M -$556.2M -$12.3M
 
Basic EPS (Cont. Ops) $4.55 $3.27 -$1.96 -$4.12 -$0.09
Diluted EPS (Cont. Ops) $4.54 $3.26 -$1.96 -$4.12 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.2B $290.9M $274.3M $806.1M
EBIT $902.4M $679M -$256.3M -$327.6M $212.7M
 
Revenue (Reported) $13.5B $14.4B $13.3B $12.6B $13B
Operating Income (Reported) $960.7M $669M -$267.2M -$327.6M $212.7M
Operating Income (Adjusted) $902.4M $679M -$256.3M -$327.6M $212.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5B $3.2B $3.1B $3B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.7B $2.7B $2.6B $2.6B
Gross Profit $737.4M $557.2M $412.2M $381.6M $485.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $451.4M $467.7M $444M $452.3M $458.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $463M $388.3M $436.8M $450.9M $443.1M
Operating Income $274.3M $169M -$24.7M -$69.3M $42.3M
 
Net Interest Expenses $14.3M $27.1M $49.2M $54M $35.8M
EBT. Incl. Unusual Items $260M $142M -$73.9M -$123.3M $6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $40M -$17.4M -$4.8M $2.6M
Net Income to Company $274.3M $169.1M -$24.6M -$69.4M $42.4M
 
Minority Interest in Earnings -- $107.4K -- -- --
Net Income to Common Excl Extra Items $185.8M $102M -$56.4M -$118.6M $3.9M
 
Basic EPS (Cont. Ops) $1.29 $0.73 -$0.42 -$0.88 $0.03
Diluted EPS (Cont. Ops) $1.29 $0.73 -$0.42 -$0.88 $0.03
Weighted Average Basic Share $143.7M $139.8M $135M $135M $135.1M
Weighted Average Diluted Share $144.2M $141M $136.2M $135.6M $136.6M
 
EBITDA $404.7M $301.2M $119.4M $83.5M $179.7M
EBIT $274.3M $169M -$24.7M -$69.3M $42.3M
 
Revenue (Reported) $3.5B $3.2B $3.1B $3B $3.1B
Operating Income (Reported) $274.3M $169M -$24.7M -$69.3M $42.3M
Operating Income (Adjusted) $274.3M $169M -$24.7M -$69.3M $42.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $1.2B $1.7B $1.5B $1.5B
Short Term Investments $21M $18.2M $16.1M $16.6M $15.2M
Accounts Receivable, Net $2.4B $2.6B $2.1B $2.2B $2.2B
Inventory $1.6B $2.3B $2.3B $2B $1.9B
Prepaid Expenses $3.2M $5.1M $1.9M $397.3K $1.5M
Other Current Assets -$122.1K -- $95.9K -- $181.4K
Total Current Assets $7.1B $6.7B $6.7B $6.3B $6.2B
 
Property Plant And Equipment $2.8B $3.1B $3.2B $3.3B $3B
Long-Term Investments -- -- -- -- --
Goodwill $777.8M $739.5M $679.4M $653.5M $489.2M
Other Intangibles $425M $442.1M $501.1M $534.1M $477.3M
Other Long-Term Assets $122.1K $221.1K -$95.9K $99.3K -$90.7K
Total Assets $12.2B $11.9B $12.2B $11.9B $11.4B
 
Accounts Payable $3.8B $4.2B $3.7B $3.6B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $95.7M $97.5M $101.1M $118.3M $119.4M
Other Current Liabilities $179M $216.3M $146M $104M $113M
Total Current Liabilities $6.6B $7.6B $6.9B $6.8B $6.7B
 
Long-Term Debt $1.7B $1.1B $2.8B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $9.9B $9.8B $10.6B $10.8B $10.5B
 
Common Stock $188.7M $170.8M $148.2M $153.5M $140.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.3B $2.1B $1.6B $1.1B $881.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $854.8K $663.2K $671.6K $596K $453.6K
Total Equity $2.3B $2.1B $1.6B $1.1B $882M
 
Total Liabilities and Equity $12.2B $11.9B $12.2B $11.9B $11.4B
Cash and Short Terms $2.5B $1.2B $1.7B $1.5B $1.5B
Total Debt $1.9B $1.7B $3.6B $3.6B $3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.2B $862.4M $1.1B $1.3B $1.2B
Short Term Investments $18.7M $18M $16.2M $15.9M $16.5M
Accounts Receivable, Net $2.4B $2.3B $2.2B $2.1B $2.1B
Inventory $2B $2.9B $2.4B $2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $501.5M $625.5M $534.6M $456.8M $514.3M
Total Current Assets $7.2B $6.8B $6.3B $6B $6.2B
 
Property Plant And Equipment $2.7B $3.2B $3.2B $3.2B $3.1B
Long-Term Investments -- -- -- -- --
Goodwill $770.1M $757.4M $669.4M $618.5M $497.4M
Other Intangibles $409.6M $466.6M $520.2M $523.5M $491.8M
Other Long-Term Assets $94.5M $79.8M $99.9M $209.9M $236M
Total Assets $12.1B $12.2B $11.9B $11.6B $11.6B
 
Accounts Payable $4.1B $4.3B $3.5B $3.5B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $89.4M $102.1M $108M $115.6M $123.4M
Other Current Liabilities $1.9B $1.9B $1.5B $1.5B $1.5B
Total Current Liabilities $7.2B $7.7B $6.6B $6.5B $6.5B
 
Long-Term Debt $1.3B $1.5B $2.7B $3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.8B $10.3B $10.3B $10.5B $10.7B
 
Common Stock $177.2M $167.3M $149.2M $145M $154.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $803K $757.9K $676.1K $469.4K $499.6K
Total Equity $2.3B $1.9B $1.5B $1B $831.6M
 
Total Liabilities and Equity $12.1B $12.2B $11.9B $11.6B $11.6B
Cash and Short Terms $2.2B $880.4M $1.1B $1.3B $1.3B
Total Debt $1.8B $2.2B $3.6B $3.6B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $631.1M $794.6M -$21.4M -$282.2M $104.3M
Depreciation & Amoritzation $501M $524.5M $537.4M $592.9M $608.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$262.3M -$263.2M $406.2M -$145.7M -$268.2M
Change in Inventories $135M -$747.9M -$155.1M $326.7M -$110.5M
Cash From Operations $1.3B $824.7M -$226.7M $378.1M $398.1M
 
Capital Expenditures $583.1M $706M $736.8M $538.3M $440.8M
Cash Acquisitions -$873.8K -$117.5M -$36.6M -- $92.2M
Cash From Investing -$558.7M -$796.2M -$694.1M -$411.6M -$405.7M
 
Dividends Paid (Ex Special Dividend) -$219.8M -$268.6M -$213.2M -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B $116.8K $2.2B $443.1M $681.5M
Long-Term Debt Repaid -$497.5M -$33.2M -$614M -$247.7M -$474.2M
Repurchase of Common Stock -- -$675.3M -$251.4M -- --
Other Financing Activities $1.7M $817.9K -$398.8K $188.9K --
Cash From Financing $221M -$1.1B $1.6B -$146.4M $120.1M
 
Beginning Cash (CF) $1.3B $2.4B $1.1B $1.7B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$1.1B $634.6M -$179.9M $112.5M
Ending Cash (CF) $2.2B $1.3B $1.8B $1.4B $1.5B
 
Levered Free Cash Flow $720.3M $118.7M -$963.5M -$160.2M -$42.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $274.3M $169.1M -$24.6M -$69.4M $42.4M
Depreciation & Amoritzation $130.4M $132.3M $144M $152.8M $137.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$75.7M $272.2M -$79.2M $31.8M $251.4M
Change in Inventories -$414.2M -$527M -$12.1M -$73.3M -$242.6M
Cash From Operations $25.9M -$483.9M -$436.2M -$215.2M -$282.7M
 
Capital Expenditures $97.5M $143.7M $108.4M $95.5M $71.4M
Cash Acquisitions -- $214.7K -- -- --
Cash From Investing -$86.3M -$144.2M -$105.8M -$102.1M -$57.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $498.9M $191.9K $212.9M $238.9M
Long-Term Debt Repaid -$9.3M -$300.7M -$48.1M -$96.6M -$93.9M
Repurchase of Common Stock -- -$107.3M -- -- --
Other Financing Activities $1.2M -- -- -$192.8K $187.5K
Cash From Financing -$93.4M $296.3M -$26.7M $203.8M $35.6M
 
Beginning Cash (CF) $2.4B $1.2B $1.7B $1.5B $1.5B
Foreign Exchange Rate Adjustment $25.3M $14.3M -$7.9M -$17.3M -$51.9M
Additions / Reductions -$153.8M -$331.8M -$568.7M -$113.5M -$304.5M
Ending Cash (CF) $2.3B $855M $1.1B $1.3B $1.2B
 
Levered Free Cash Flow -$71.5M -$627.7M -$544.6M -$310.8M -$354M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $892.8M $689.3M -$215.1M -$327.1M $216.1M
Depreciation & Amoritzation $505.8M $526.3M $549.2M $601.7M $593.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$589.3M $84.7M $54.8M -$34.8M -$48.7M
Change in Inventories -$244.8M -$860.6M $359.7M $265.5M -$279.8M
Cash From Operations $1.6B $314.9M -$179M $599.1M $330.6M
 
Capital Expenditures $560.6M $752.3M $701.5M $525.4M $416.6M
Cash Acquisitions -$873.8K -$117.3M -$36.8M -- $92.2M
Cash From Investing -$529.2M -$854.1M -$655.8M -$407.9M -$361M
 
Dividends Paid (Ex Special Dividend) -- -$268.6M -$213.2M -- --
Special Dividend Paid
Long-Term Debt Issued $599.5M -- $1.7B $655.8M $707.5M
Long-Term Debt Repaid -$394.8M -$324.5M -$361.4M -$296.2M -$471.6M
Repurchase of Common Stock -- -$782.7M -- -- --
Other Financing Activities $1.8M -- -- -- $380.4K
Cash From Financing -$430M -$753.6M $1.2B $84.1M -$48.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $601.2M -$1.3B $397.8M $275.2M -$78.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $993.7M -$437.4M -$880.4M $73.6M -$86.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $274.3M $169.1M -$24.6M -$69.4M $42.4M
Depreciation & Amoritzation $130.4M $132.3M $144M $152.8M $137.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$75.7M $272.2M -$79.2M $31.8M $251.4M
Change in Inventories -$414.2M -$527M -$12.1M -$73.3M -$242.6M
Cash From Operations $25.9M -$483.9M -$436.2M -$215.2M -$282.7M
 
Capital Expenditures $97.5M $143.7M $108.4M $95.5M $71.4M
Cash Acquisitions -- $214.7K -- -- --
Cash From Investing -$86.3M -$144.2M -$105.8M -$102.1M -$57.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $498.9M $191.9K $212.9M $238.9M
Long-Term Debt Repaid -$9.3M -$300.7M -$48.1M -$96.6M -$93.9M
Repurchase of Common Stock -- -$107.3M -- -- --
Other Financing Activities $1.2M -- -- -$192.8K $187.5K
Cash From Financing -$93.4M $296.3M -$26.7M $203.8M $35.6M
 
Beginning Cash (CF) $2.4B $1.2B $1.7B $1.5B $1.5B
Foreign Exchange Rate Adjustment $25.3M $14.3M -$7.9M -$17.3M -$51.9M
Additions / Reductions -$153.8M -$331.8M -$568.7M -$113.5M -$304.5M
Ending Cash (CF) $2.3B $855M $1.1B $1.3B $1.2B
 
Levered Free Cash Flow -$71.5M -$627.7M -$544.6M -$310.8M -$354M

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 1.22% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 4.41% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 4.31% over the past day.

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

Show me the best stock