Financhill
Sell
12

EGRX Quote, Financials, Valuation and Earnings

Last price:
$0.53
Seasonality move :
13.62%
Day range:
$0.41 - $0.50
52-week range:
$0.00 - $6.81
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.02x
P/B ratio:
0.02x
Volume:
29K
Avg. volume:
23.8K
1-year change:
-92.16%
Market cap:
$5.3M
Revenue:
--
EPS (TTM):
--
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Revenue $213.3M $195.9M $187.8M $171.5M $316.6M
Revenue Growth (YoY) -9.88% -8.17% -4.13% -8.66% 84.56%
 
Cost of Revenues $61.9M $60.9M $45.5M $42.2M $94.9M
Gross Profit $151.4M $135M $142.3M $129.4M $221.7M
Gross Profit Margin 70.97% 68.91% 75.79% 75.41% 70.02%
 
R&D Expenses $44.4M $36.8M $30.8M $51.3M $34.1M
Selling, General & Admin $60.5M $76.4M $78.6M $75.3M $106.6M
Other Inc / (Exp) -$9.9M $700K -$8.3M -$6.2M -$15.8M
Operating Expenses $104.9M $113.2M $109.4M $126.6M $140.7M
Operating Income $46.5M $21.8M $33M $2.8M $81M
 
Net Interest Expenses $2.6M $517K $2M $1.1M $3.8M
EBT. Incl. Unusual Items $34M $22M $22.7M -$4.5M $61.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $7.7M $10.7M $4.1M $25.8M
Net Income to Company $31.9M $14.3M $12M -$8.6M $35.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.9M $14.3M $12M -$8.6M $35.6M
 
Basic EPS (Cont. Ops) $2.16 $1.04 $0.89 -$0.66 $2.76
Diluted EPS (Cont. Ops) $2.09 $1.01 $0.87 -$0.66 $2.73
Weighted Average Basic Share $14.8M $13.8M $13.5M $13.1M $12.9M
Weighted Average Diluted Share $15.3M $14.1M $13.8M $13.1M $13.1M
 
EBITDA $40.4M $28.2M $28.8M $847K $77.5M
EBIT $36.8M $24.7M $25.3M -$2.9M $65.5M
 
Revenue (Reported) $213.3M $195.9M $187.8M $171.5M $316.6M
Operating Income (Reported) $46.5M $21.8M $33M $2.8M $81M
Operating Income (Adjusted) $36.8M $24.7M $25.3M -$2.9M $65.5M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue $56.7M $41.9M $48.1M $74.1M $64.6M
Revenue Growth (YoY) -4.38% -26.04% 14.75% 54.05% -12.8%
 
Cost of Revenues $21.3M $13.1M $10.8M $23.7M $16.9M
Gross Profit $35.4M $28.8M $37.4M $50.5M $47.8M
Gross Profit Margin 62.46% 68.68% 77.65% 68.08% 73.92%
 
R&D Expenses $9M $7.1M $9.9M $11.4M $9.8M
Selling, General & Admin $17.2M $18M $16.6M $36.8M $27.7M
Other Inc / (Exp) -- $2.3M -$5M -$7.8M $247K
Operating Expenses $26.2M $25.1M $26.5M $48.3M $37.5M
Operating Income $9.2M $3.7M $10.8M $2.2M $10.3M
 
Net Interest Expenses $28K $636K $259K $308K $1.3M
EBT. Incl. Unusual Items $9.2M $5.4M $5.5M -$5.9M $9.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $5.6M $1.9M $3.6M $4.1M
Net Income to Company $6.7M -$256K $3.6M -$9.5M $5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.7M -$256K $3.6M -$9.5M $5.2M
 
Basic EPS (Cont. Ops) $0.49 -$0.02 $0.28 -$0.74 $0.39
Diluted EPS (Cont. Ops) $0.48 -$0.02 $0.27 -$0.74 $0.39
Weighted Average Basic Share $13.8M $13.7M $13.1M $12.8M $13.1M
Weighted Average Diluted Share $14.2M $13.7M $13.3M $12.8M $13.2M
 
EBITDA $11M $7M $6.9M -$3.7M $16.3M
EBIT $9.9M $6.2M $6M -$5.3M $10.7M
 
Revenue (Reported) $56.7M $41.9M $48.1M $74.1M $64.6M
Operating Income (Reported) $9.2M $3.7M $10.8M $2.2M $10.3M
Operating Income (Adjusted) $9.9M $6.2M $6M -$5.3M $10.7M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue $213.9M $177.4M $189.2M $272.2M $257.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65.9M $47.5M $46.1M $72M $77.7M
Gross Profit $147.9M $129.9M $143.1M $200.2M $179.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27.2M $38M $38.4M $44.6M $35.6M
Selling, General & Admin $64.7M $83.7M $72.4M $97.8M $103.2M
Other Inc / (Exp) -$523K -$4.2M -$3.6M -$16.4M -$6M
Operating Expenses $91.9M $121.8M $110.8M $142.4M $138.9M
Operating Income $56.1M $8.2M $32.3M $57.8M $41M
 
Net Interest Expenses $1.5M $1.5M $1.5M $949K $5.8M
EBT. Incl. Unusual Items $54.1M $3.2M $27.2M $40.4M $29.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.8M $7.7M $8.9M $17.6M $17.2M
Net Income to Company $42.3M -$4.5M $18.3M $22.8M $11.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.3M -$4.5M $18.3M $22.8M $11.9M
 
Basic EPS (Cont. Ops) $2.95 -$0.33 $1.37 $1.82 $0.92
Diluted EPS (Cont. Ops) $2.87 -$0.33 $1.34 $1.76 $0.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $60.7M $9.2M $32.5M $46.6M $56.3M
EBIT $56.8M $6.2M $28.9M $42.1M $35.7M
 
Revenue (Reported) $213.9M $177.4M $189.2M $272.2M $257.6M
Operating Income (Reported) $56.1M $8.2M $32.3M $57.8M $41M
Operating Income (Adjusted) $56.8M $6.2M $28.9M $42.1M $35.7M
Period Ending 2021-01-06 2022-01-06 2023-01-06 2024-01-06
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Cash and Equivalents $78.8M $109.8M $103.2M $97.7M $55.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.5M $48M $51.1M $41.1M $72.4M
Inventory $8.3M $6.6M $8.1M $21.9M $47.8M
Prepaid Expenses $10.1M $13.7M $2.1M $4.8M $8.9M
Other Current Assets $134K $1.4M $1.6M $1.4M $3.3M
Total Current Assets $163.8M $179.4M $166.1M $172.6M $188.8M
 
Property Plant And Equipment $2.4M $2.2M $2.1M $1.6M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill $39.7M $39.7M $39.7M $39.7M $45M
Other Intangibles $18.1M $15.6M $12.9M $10.7M $118.3M
Other Long-Term Assets $694K $3.9M $17.2M $10.3M $25.7M
Total Assets $238.6M $254.6M $253.2M $253.7M $406.2M
 
Accounts Payable $9.9M $5.5M $6.3M $16.4M $19M
Accrued Expenses $16.4M $22.4M $16.7M $19.8M $46.1M
Current Portion Of Long-Term Debt -- -- $8M $25.6M $6.3M
Current Portion Of Capital Lease Obligations -- -- $1.1M $1.3M $1.5M
Other Current Liabilities -- -- -- $6.2M $10.8M
Total Current Liabilities $39.7M $38.8M $38.1M $74.4M $111.1M
 
Long-Term Debt $38.2M $33.6M $25.1M -- $56.2M
Capital Leases -- -- -- -- --
Total Liabilities $77.8M $75.4M $67.2M $77.3M $172.6M
 
Common Stock $17K $17K $17K $17K $18K
Other Common Equity Adj -- -- -- -$94K -$1.1M
Common Equity $160.8M $179.2M $186M $176.5M $233.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $160.8M $179.2M $186M $176.5M $233.6M
 
Total Liabilities and Equity $238.6M $254.6M $253.2M $253.7M $406.2M
Cash and Short Terms $78.8M $109.8M $103.2M $97.7M $55.3M
Total Debt $44.4M $38.6M $33.1M $25.6M $62.5M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Cash and Equivalents $108.1M $108.2M $108.7M $36.6M $15.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.3M $46.8M $52.7M $85.9M $115.1M
Inventory $11.6M $7.9M $8.3M $57.7M $42.5M
Prepaid Expenses $5.3M $4.3M $1.4M $4.2M $9.3M
Other Current Assets $266K $1.3M $4.5M $2.9M $3.8M
Total Current Assets $185.7M $168.4M $175.5M $194.5M $187.3M
 
Property Plant And Equipment $2.3M $2.1M $2M $1.5M $1M
Long-Term Investments -- -- -- -- --
Goodwill $39.7M $39.7M $39.7M $43.1M $45M
Other Intangibles $16.8M $14.3M $11.5M $112.5M $107.4M
Other Long-Term Assets $3.2M $17.6M $21.5M $7.1M $33.4M
Total Assets $261.6M $256.7M $264.2M $381.8M $404.8M
 
Accounts Payable $17.3M $13.7M $11.1M $20M $15.8M
Accrued Expenses $21.3M $13.9M $18.4M $37.2M $51M
Current Portion Of Long-Term Debt $5M $7M $8M $21.8M $8.3M
Current Portion Of Capital Lease Obligations $1.1M $1.1M $1.2M $1.5M $1.4M
Other Current Liabilities -- -- -- $7.3M $2.5M
Total Current Liabilities $51.7M $40.5M $44.7M $109M $86.6M
 
Long-Term Debt $35.8M $28.9M $21.4M $28M $61.9M
Capital Leases -- -- -- -- --
Total Liabilities $89.1M $72.7M $69.4M $143.8M $152.8M
 
Common Stock $17K $17K $17K $18K $18K
Other Common Equity Adj -- -- -$904K $2.3M -$1.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $172.5M $184M $194.8M $238M $252M
 
Total Liabilities and Equity $261.6M $256.7M $264.2M $381.8M $404.8M
Cash and Short Terms $108.1M $108.2M $108.7M $36.6M $15.4M
Total Debt $40.8M $35.9M $29.4M $49.9M $70.2M
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders $31.9M $14.3M $12M -$8.6M $35.6M
Depreciation & Amoritzation $3.7M $3.5M $3.5M $3.8M $12M
Stock-Based Compensation $19.1M $22M $24.8M $19.6M $16.5M
Change in Accounts Receivable -$12.7M $18.5M -$3.1M $9.5M -$30.8M
Change in Inventories -$5.6M $1.7M -$1.5M -$13.8M -$8.3M
Cash From Operations $52.4M $56M $49.5M $28.2M $50.7M
 
Capital Expenditures $133K $777K $747K $323K $178K
Cash Acquisitions -- -- -- -- -$74.2M
Cash From Investing -$133K -$777K -$18.2M -$5.3M -$86.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $110M -- $80M
Long-Term Debt Repaid -$3.8M -$6M -$115M -$8M -$67.2M
Repurchase of Common Stock -$73.1M -$18M -$35M -$21.2M -$18M
Other Financing Activities -$15M -$524K -$1.5M -$1.6M -$2.7M
Cash From Financing -$88.1M -$24.2M -$37.9M -$28.4M -$6.2M
 
Beginning Cash (CF) $114.7M $78.8M $109.8M $103.2M $97.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.9M $31M -$6.6M -$5.5M -$42.3M
Ending Cash (CF) $78.8M $109.8M $103.2M $97.7M $55.3M
 
Levered Free Cash Flow $52.3M $55.2M $48.8M $27.9M $50.5M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders $6.7M -$256K $3.6M -$9.5M $5.2M
Depreciation & Amoritzation $1.1M $876K $894K $1.6M $5.6M
Stock-Based Compensation $5.4M $6.2M $4.3M $4.5M $4.2M
Change in Accounts Receivable $3.6M $7.7M -$7.8M $45.4M -$186K
Change in Inventories -$1.3M $543K -$1.4M -$6M $922K
Cash From Operations $22.4M $21M $8.6M $43M -$126K
 
Capital Expenditures $166K -$96K -$115K -- $6K
Cash Acquisitions -- -- -- -$75.4M --
Cash From Investing -$166K $96K $115K -$75.4M -$6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $15M
Long-Term Debt Repaid -$1.3M -$111M -$2M -$2M -$21.3M
Repurchase of Common Stock -$15M -$4M -$2.9M -- --
Other Financing Activities -- -$34K -- -$36K -$161K
Cash From Financing -$16.2M -$114.9M -$5.2M -$536K -$6.4M
 
Beginning Cash (CF) $102.1M $202M $105.2M $69.5M $21.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M -$93.8M $3.5M -$33M -$6.5M
Ending Cash (CF) $108.1M $108.2M $108.7M $36.6M $15.4M
 
Levered Free Cash Flow $22.2M $21M $8.7M $43M -$132K
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders $42.3M -$4.5M $18.3M $22.8M $11.9M
Depreciation & Amoritzation $3.9M $3M $3.5M $4.5M $20.6M
Stock-Based Compensation $20.2M $24.5M $21.8M $17.6M $16.5M
Change in Accounts Receivable $9.1M $13.6M -$6.3M -$32.8M -$29.2M
Change in Inventories -$5.4M $3.7M -$403K -$22.5M $5.1M
Cash From Operations $90.4M $31.5M $44.5M $35.5M -$9.3M
 
Capital Expenditures $457K $810K $640K $222K $74K
Cash Acquisitions -- -- -- -$75.4M $1.3M
Cash From Investing -$457K -$18.3M -$5.6M -$75.6M -$23.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $110M -- -- $110M
Long-Term Debt Repaid -$6.3M -$114.3M -$7M -$8M -$85.7M
Repurchase of Common Stock -$77.6M -$8M -$34.3M -$25M -$10M
Other Financing Activities -$197K -$1.6M -$1.8M -$1.4M -$2.6M
Cash From Financing -$82M -$13.1M -$38.3M -$32M $11.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.9M $85K $504K -$72.2M -$21.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $89.9M $30.7M $43.8M $35.3M -$9.4M
Period Ending 2021-01-06 2022-01-06 2023-01-06 2024-01-06
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

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
70
OKLO alert for Jan 6

Oklo [OKLO] is up 10.09% over the past day.

Sell
39
DOGZ alert for Jan 6

Dogness (International) [DOGZ] is up 3.39% over the past day.

Buy
66
DMRC alert for Jan 6

Digimarc [DMRC] is up 1.05% over the past day.

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

Show me the best stock