Financhill
Sell
48

EVRI Quote, Financials, Valuation and Earnings

Last price:
$13.50
Seasonality move :
9.26%
Day range:
$13.47 - $13.53
52-week range:
$6.37 - $13.53
Dividend yield:
0%
P/E ratio:
89.93x
P/S ratio:
1.55x
P/B ratio:
4.62x
Volume:
1.1M
Avg. volume:
547.5K
1-year change:
23.76%
Market cap:
$1.2B
Revenue:
$807.8M
EPS (TTM):
$0.15
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $533.2M $383.7M $660.4M $782.5M $807.8M
Revenue Growth (YoY) 13.57% -28.05% 72.12% 18.49% 3.23%
 
Cost of Revenues $112.4M $65.8M $115.4M $165.3M $161.2M
Gross Profit $420.8M $317.8M $544.9M $617.2M $646.6M
Gross Profit Margin 78.92% 82.84% 82.52% 78.87% 80.04%
 
R&D Expenses $32.5M $27.9M $39.1M $60.5M $67.6M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$179K -$7.5M -$34.4M -- --
Operating Expenses $326.8M $323.3M $347.4M $403.8M $467.3M
Operating Income $94M -$5.4M $197.5M $213.4M $179.3M
 
Net Interest Expenses $77.8M $74.6M $62.1M $55.8M $77.7M
EBT. Incl. Unusual Items $16M -$87.4M $101M $157.6M $101.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$523K -$5.8M -$51.9M $37.1M $17.6M
Net Income to Company $16.5M -$81.7M $152.9M $120.5M $84M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.5M -$81.7M $152.9M $120.5M $84M
 
Basic EPS (Cont. Ops) $0.23 -$0.96 $1.71 $1.33 $0.96
Diluted EPS (Cont. Ops) $0.21 -$0.96 $1.53 $1.24 $0.91
Weighted Average Basic Share $72.4M $85.4M $89.3M $90.5M $87.2M
Weighted Average Diluted Share $79.2M $85.4M $100M $97.5M $92M
 
EBITDA $226.2M $137.3M $317M $339.7M $318M
EBIT $94M -$5.4M $197.5M $213.4M $179.3M
 
Revenue (Reported) $533.2M $383.7M $660.4M $782.5M $807.8M
Operating Income (Reported) $94M -$5.4M $197.5M $213.4M $179.3M
Operating Income (Adjusted) $94M -$5.4M $197.5M $213.4M $179.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $112.1M $168.3M $204.3M $206.6M $187.9M
Revenue Growth (YoY) -16.7% 50.14% 21.4% 1.12% -9.08%
 
Cost of Revenues $15.5M $27.5M $43.8M $41.9M $40.9M
Gross Profit $96.6M $140.9M $160.5M $164.7M $146.9M
Gross Profit Margin 86.14% 83.69% 78.57% 79.71% 78.21%
 
R&D Expenses $7M $9.6M $16.8M $16.1M $18.5M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$34.4M -- -- --
Operating Expenses $76.8M $85.8M $105.9M $112.2M $135.5M
Operating Income $19.7M $55.1M $54.6M $52.4M $11.4M
 
Net Interest Expenses $18.9M $14.3M $14.9M $19.9M $18.6M
EBT. Incl. Unusual Items $833K $6.4M $39.7M $32.5M -$7.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M -$319K $10.3M $5.9M -$4.6M
Net Income to Company -$878K $6.7M $29.4M $26.6M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$878K $6.7M $29.4M $26.6M -$2.6M
 
Basic EPS (Cont. Ops) -$0.01 $0.07 $0.33 $0.31 -$0.03
Diluted EPS (Cont. Ops) -$0.01 $0.07 $0.30 $0.29 -$0.03
Weighted Average Basic Share $85.6M $90.3M $90M $87.2M $85.5M
Weighted Average Diluted Share $85.6M $101.4M $96.4M $91.2M $85.5M
 
EBITDA $54.6M $84.1M $87.4M $87.6M $55.7M
EBIT $19.7M $55.1M $54.6M $52.4M $11.4M
 
Revenue (Reported) $112.1M $168.3M $204.3M $206.6M $187.9M
Operating Income (Reported) $19.7M $55.1M $54.6M $52.4M $11.4M
Operating Income (Adjusted) $19.7M $55.1M $54.6M $52.4M $11.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $409.3M $599.5M $757.5M $821.2M $760.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.7M $101.5M $154.3M $171.9M $151.8M
Gross Profit $331.6M $498M $603.2M $649.2M $608.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $30.7M $33.8M $55.6M $66M $76.5M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7.5M -$34.4M -- -- --
Operating Expenses $338.2M $331.2M $393.6M $439.9M $520.9M
Operating Income -$6.6M $166.8M $209.6M $209.4M $87.8M
 
Net Interest Expenses $73.9M $68.8M $50.1M $75.3M $75.7M
EBT. Incl. Unusual Items -$88.2M $63.6M $159.5M $134.1M $12M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M -$1M -$23.4M $25M -$1M
Net Income to Company -$87M $64.6M $182.9M $109.1M $13M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$87M $64.6M $182.9M $109.1M $13M
 
Basic EPS (Cont. Ops) -$1.02 $0.73 $2.00 $1.24 $0.15
Diluted EPS (Cont. Ops) -$1.02 $0.65 $1.82 $1.16 $0.15
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $134.4M $293.8M $330.8M $345.9M $240M
EBIT -$6.6M $166.8M $209.6M $209.4M $87.8M
 
Revenue (Reported) $409.3M $599.5M $757.5M $821.2M $760.4M
Operating Income (Reported) -$6.6M $166.8M $209.6M $209.4M $87.8M
Operating Income (Adjusted) -$6.6M $166.8M $209.6M $209.4M $87.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $264.1M $480M $577.2M $615.8M $568.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.3M $80M $118.9M $125.5M $116M
Gross Profit $219.8M $400M $458.3M $490.3M $452.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.6M $26.8M $43.4M $48.9M $57.8M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7.5M -$34.4M -- -- --
Operating Expenses $242.4M $250.4M $296.5M $332.6M $386.1M
Operating Income -$22.6M $149.7M $161.8M $157.8M $66.2M
 
Net Interest Expenses $56.2M $50.5M $38.5M $58M $56.1M
EBT. Incl. Unusual Items -$86.2M $64.8M $123.2M $99.7M $10.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.4M $1.3M $29.8M $17.6M -$971K
Net Income to Company -$82.8M $63.5M $93.5M $82.1M $11.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$82.8M $63.5M $93.5M $82.1M $11.2M
 
Basic EPS (Cont. Ops) -$0.97 $0.72 $1.02 $0.94 $0.13
Diluted EPS (Cont. Ops) -$0.97 $0.64 $0.94 $0.88 $0.13
Weighted Average Basic Share $255.3M $266M $273.1M $263.8M $253.8M
Weighted Average Diluted Share $255.3M $299.4M $296.6M $279.5M $259.9M
 
EBITDA $83.4M $239.9M $253.7M $259.9M $181.9M
EBIT -$22.6M $149.7M $161.8M $157.8M $66.2M
 
Revenue (Reported) $264.1M $480M $577.2M $615.8M $568.4M
Operating Income (Reported) -$22.6M $149.7M $161.8M $157.8M $66.2M
Operating Income (Adjusted) -$22.6M $149.7M $161.8M $157.8M $66.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $289.9M $251.7M $302M $293.4M $267.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $87.9M $74.2M $104.8M $118.9M $107.9M
Inventory $26.6M $27.7M $29.2M $58.4M $70.6M
Prepaid Expenses $19.8M $15.4M $22.1M $34.9M $36.1M
Other Current Assets $1.5M $1.4M $3.6M $2.3M $2.6M
Total Current Assets $502.5M $431.6M $552.6M $773.2M $931.5M
 
Property Plant And Equipment $141.1M $128.4M $132.7M $150.8M $180.2M
Long-Term Investments -- -- -- -- --
Goodwill $681.6M $682M $682.7M $715.9M $737.8M
Other Intangibles $279.2M $214.6M $214.6M $238.3M $234.1M
Other Long-Term Assets $704K $940K $2.2M $1.6M $1.2M
Total Assets $1.6B $1.5B $1.6B $1.9B $2.1B
 
Accounts Payable $78.6M $15.5M $25.5M $29.6M $30.3M
Accrued Expenses $58.3M $56.5M $42.7M $53.5M $37.4M
Current Portion Of Long-Term Debt -- $1.3M $6M $6M $6M
Current Portion Of Capital Lease Obligations $5.8M $5.6M $5.7M $6.5M $7.1M
Other Current Liabilities $234.1M $173.2M $291.9M $467.9M $663M
Total Current Liabilities $407.2M $319.5M $471.8M $691.3M $884.5M
 
Long-Term Debt $1.1B $1.1B $975.5M $972M $968.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.5B $1.5B $1.7B $1.9B
 
Common Stock $109K $112K $117K $119K $123K
Other Common Equity Adj -$819K -$1.2M -$1.5M -$4.2M -$3.5M
Common Equity $54M -$7.9M $174.5M $217.6M $226.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $54M -$7.9M $174.5M $217.6M $226.1M
 
Total Liabilities and Equity $1.6B $1.5B $1.6B $1.9B $2.1B
Cash and Short Terms $289.9M $251.7M $302M $293.4M $267.2M
Total Debt $1.1B $1.1B $981.5M $978M $974.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $235.4M $215.6M $258.6M $209.4M $596M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $76M $95.2M $116.8M $95.5M $102M
Inventory $33.8M $31.7M $55.9M $73.4M $74.9M
Prepaid Expenses $15.9M $21.3M $36M -- --
Other Current Assets $1.9M $2.7M $2.2M $46.3M $53.1M
Total Current Assets $396.6M $418.3M $547.2M $680.1M $908M
 
Property Plant And Equipment $130.3M $128.7M $149M $137.7M $163.6M
Long-Term Investments -- -- -- -- --
Goodwill $681.9M $682M $707.2M $740.1M $738M
Other Intangibles $229M $216.6M $230.9M $251.1M $222.1M
Other Long-Term Assets $938K $2.3M $1.7M $24.3M $35.1M
Total Assets $1.5B $1.5B $1.7B $1.9B $2.1B
 
Accounts Payable $58.9M $29.8M $38.3M -- --
Accrued Expenses $63.9M $64.9M $53.7M -- --
Current Portion Of Long-Term Debt $1.3M $6M $6M -- --
Current Portion Of Capital Lease Obligations $5.4M $5.5M $6.4M -- --
Other Current Liabilities $140.2M $177.6M $232.1M $410.9M $635.5M
Total Current Liabilities $306.7M $382.8M $447.9M $615.6M $855.4M
 
Long-Term Debt $1.1B $976.4M $972.9M $969.3M $965.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.4B $1.5B $1.6B $1.9B
 
Common Stock $111K $116K $119K $123K $126K
Other Common Equity Adj -$2.1M -$1.5M -$6.1M -$5.9M -$2.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$15.4M $72.8M $218.7M $243.5M $251.6M
 
Total Liabilities and Equity $1.5B $1.5B $1.7B $1.9B $2.1B
Cash and Short Terms $235.4M $215.6M $258.6M $209.4M $596M
Total Debt $1.1B $982.4M $978.9M $973.8M $970.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $16.5M -$81.7M $152.9M $120.5M $84M
Depreciation & Amoritzation $132.1M $142.8M $119.5M $126.4M $138.7M
Stock-Based Compensation $9.9M $13M $20.9M $19.8M $18.7M
Change in Accounts Receivable -$28.8M $18.5M -$66.2M -$205.6M -$177.9M
Change in Inventories -$3.1M -$5.7M -$3.8M -$26.3M -$12M
Cash From Operations $84.9M $36.2M $360.2M $272.1M $292.2M
 
Capital Expenditures $114.3M $76.4M $104.7M $127.6M $145.1M
Cash Acquisitions -$35M -$15M -$16M -$51.5M -$59.4M
Cash From Investing -$166.3M -$94.1M -$120.4M -$178.8M -$204.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $160M $1B -- --
Long-Term Debt Repaid -$58.7M -$138.7M -$1.1B -$6M -$6M
Repurchase of Common Stock -$1.1M -- -- -$84.3M -$100M
Other Financing Activities -$707K -$11.1M -$50.5M -$173K -$10.5M
Cash From Financing $77.6M $15.1M -$188.4M -$100.6M -$110.9M
 
Beginning Cash (CF) $299.2M $296.6M $252.3M $303.7M $295.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8M -$42.9M $51.4M -$7.3M -$23M
Ending Cash (CF) $296.6M $252.3M $303.7M $295.1M $272.5M
 
Levered Free Cash Flow -$29.4M -$40.3M $255.5M $144.5M $147.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$878K $6.7M $29.4M $26.6M -$2.6M
Depreciation & Amoritzation $34.9M $29.1M $32.7M $35.1M $44.3M
Stock-Based Compensation $3M $4M $4.7M $4.5M $2.8M
Change in Accounts Receivable -$4.6M $285K -$32.7M -$158.3M $326.5M
Change in Inventories -$734K -$805K -$7.9M $518K $1.1M
Cash From Operations $36.6M $80M $72.7M $64.8M $393M
 
Capital Expenditures $22.3M $24.1M $32.2M $37.5M $31.1M
Cash Acquisitions -- -- -- -$254K --
Cash From Investing -$24.4M -$23.9M -$32.1M -$37.7M -$31.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1B -- -- --
Long-Term Debt Repaid -$35.3M -$1.1B -$1.5M -- --
Repurchase of Common Stock -$508K $8.6M -$19.1M -$33.9M --
Other Financing Activities -- -$40.6M -- -$39K -$48K
Cash From Financing -$34.4M -$180.2M -$19.9M -$27.2M $3.9M
 
Beginning Cash (CF) $257.8M $341.3M $239.6M $215.2M $236.6M
Foreign Exchange Rate Adjustment $362K -$304K -$656K -$965K $1M
Additions / Reductions -$22.2M -$124.1M $20.6M -$97K $365.8M
Ending Cash (CF) $236M $216.9M $259.5M $214.1M $603.4M
 
Levered Free Cash Flow $14.3M $55.9M $40.5M $27.3M $361.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$87M $64.6M $182.9M $109.1M $13M
Depreciation & Amoritzation $140.9M $127M $121.1M $136.5M $152.3M
Stock-Based Compensation $13.8M $15.3M $23.5M $19M $12M
Change in Accounts Receivable $11.9M -$40.6M -$62.4M -$172.3M $149.8M
Change in Inventories -$10.3M -$605K -$21.2M -$16.7M -$6.3M
Cash From Operations -$37.2M $281.4M $263.6M $286.2M $590.2M
 
Capital Expenditures $85.1M $97.3M $123.6M $132.9M $171.6M
Cash Acquisitions -$30M -$15M -$34.3M -$77.6M --
Cash From Investing -$118M -$111.9M -$158.3M -$209.7M -$171.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $160M -- -- -- --
Long-Term Debt Repaid -$171.4M -$1.1B -$6M -$7.5M -$6M
Repurchase of Common Stock -$1.1M $1.1M -$49.4M -- --
Other Financing Activities -- -- -- -- -$4.5M
Cash From Financing $105.9M -$188.4M -$61.8M -$121.1M -$30.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$49.3M -$18.9M $43.5M -$44.5M $388M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$122.3M $184.2M $139.9M $153.3M $418.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$82.8M $63.5M $93.5M $82.1M $11.2M
Depreciation & Amoritzation $106M $90.3M $91.9M $102.1M $115.7M
Stock-Based Compensation $10.1M $12.4M $15M $14.2M $7.4M
Change in Accounts Receivable $43.6M -$15.5M -$11.6M $21.6M $349.3M
Change in Inventories -$10.6M -$5.6M -$23M -$13.4M -$7.8M
Cash From Operations -$1.8M $243.5M $146.9M $161M $458.9M
 
Capital Expenditures $52.4M $73.3M $92.2M $97.5M $124M
Cash Acquisitions -$15M -$15M -$33.3M -$59.4M --
Cash From Investing -$70.3M -$88.1M -$125.9M -$156.8M -$123.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $160M $1B -- -- --
Long-Term Debt Repaid -$138.4M -$1.1B -$4.5M -$6M -$6M
Repurchase of Common Stock -$1.1M $0 -$49.4M -$73.9M --
Other Financing Activities -$11.1M -$50.5M -- -$10.5M -$4.4M
Cash From Financing $12.9M -$190.7M -$64.1M -$84.6M -$4.3M
 
Beginning Cash (CF) $611.5M $929.3M $814.3M $806M $783.2M
Foreign Exchange Rate Adjustment -$1.4M -$237K -$1.1M -$583K $259K
Additions / Reductions -$59.2M -$35.2M -$43.1M -$80.4M $330.7M
Ending Cash (CF) $550.9M $893.9M $770.2M $725M $1.1B
 
Levered Free Cash Flow -$54.2M $170.2M $54.7M $63.5M $334.9M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock