Financhill
Sell
50

EGAN Quote, Financials, Valuation and Earnings

Last price:
$5.54
Seasonality move :
9.85%
Day range:
$5.49 - $5.83
52-week range:
$4.71 - $8.52
Dividend yield:
0%
P/E ratio:
29.16x
P/S ratio:
1.88x
P/B ratio:
2.83x
Volume:
73.2K
Avg. volume:
82.4K
1-year change:
-33.33%
Market cap:
$158M
Revenue:
$92.8M
EPS (TTM):
$0.19
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $72.7M $78.3M $92M $98M $92.8M
Revenue Growth (YoY) 8.18% 7.64% 17.45% 6.59% -5.31%
 
Cost of Revenues $21.1M $19.3M $24.5M $27.3M $27.6M
Gross Profit $51.6M $59M $67.4M $70.7M $65.2M
Gross Profit Margin 71.01% 75.39% 73.32% 72.13% 70.27%
 
R&D Expenses $16.6M $17.9M $24.4M $27.3M $26.6M
Selling, General & Admin $27.6M $33.7M $45.2M $42M $32.6M
Other Inc / (Exp) $185K -$559K $838K -$434K -$51K
Operating Expenses $44.2M $51.7M $69.6M $69.3M $59.2M
Operating Income $7.4M $7.3M -$2.1M $1.4M $6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8M $6.8M -$1.2M $3.4M $9.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $778K -$166K $1.2M $1.2M $1.9M
Net Income to Company $7.2M $7M -$2.4M $2.1M $7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.2M $7M -$2.4M $2.1M $7.8M
 
Basic EPS (Cont. Ops) $0.24 $0.22 -$0.08 $0.07 $0.25
Diluted EPS (Cont. Ops) $0.23 $0.21 -$0.08 $0.06 $0.25
Weighted Average Basic Share $30.6M $31M $31.6M $32M $30.8M
Weighted Average Diluted Share $32M $32.6M $31.6M $32.8M $31.5M
 
EBITDA $9.5M $9.4M -$614K $3M $7.5M
EBIT $7.4M $7.3M -$2.1M $1.4M $6M
 
Revenue (Reported) $72.7M $78.3M $92M $98M $92.8M
Operating Income (Reported) $7.4M $7.3M -$2.1M $1.4M $6M
Operating Income (Adjusted) $7.4M $7.3M -$2.1M $1.4M $6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.1M $21.5M $24.8M $24.2M $21.8M
Revenue Growth (YoY) 10.9% 12.53% 15.44% -2.37% -9.83%
 
Cost of Revenues $4.6M $5.3M $6.3M $6.8M $6.7M
Gross Profit $14.4M $16.2M $18.5M $17.3M $15.1M
Gross Profit Margin 75.71% 75.3% 74.63% 71.72% 69.42%
 
R&D Expenses $4.5M $5.6M $6.9M $6.6M $7.4M
Selling, General & Admin $7.6M $9.9M $12.3M $9.3M $7.2M
Other Inc / (Exp) -$163K $10K $810K $610K -$140K
Operating Expenses $12.1M $15.5M $19.2M $15.9M $14.6M
Operating Income $2.4M $691K -$670K $1.4M $509K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.2M $703K $426K $3M $1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $148K $152K $442K $379K $488K
Net Income to Company $2M $551K -$16K $2.6M $652K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M $551K -$16K $2.6M $652K
 
Basic EPS (Cont. Ops) $0.07 $0.02 -$0.00 $0.08 $0.02
Diluted EPS (Cont. Ops) $0.06 $0.02 -$0.00 $0.08 $0.02
Weighted Average Basic Share $30.9M $31.3M $31.9M $31.5M $28.7M
Weighted Average Diluted Share $32.5M $32.8M $31.9M $32.1M $29.3M
 
EBITDA $2.9M $1M -$272K $1.8M $876K
EBIT $2.4M $691K -$670K $1.4M $509K
 
Revenue (Reported) $19.1M $21.5M $24.8M $24.2M $21.8M
Operating Income (Reported) $2.4M $691K -$670K $1.4M $509K
Operating Income (Adjusted) $2.4M $691K -$670K $1.4M $509K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $74.6M $80.7M $95.3M $97.4M $90.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.4M $19.9M $25.5M $27.9M $27.4M
Gross Profit $54.2M $60.7M $69.7M $69.6M $63M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.1M $19M $25.7M $27.1M $27.4M
Selling, General & Admin $28.4M $36M $47.6M $39M $30.5M
Other Inc / (Exp) -$143K -$387K $1.6M -$634K -$801K
Operating Expenses $45.5M $55.1M $73.2M $66.1M $57.9M
Operating Income $8.7M $5.7M -$3.5M $3.5M $5.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.8M $5.3M -$1.5M $5.9M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $737K -$162K $1.5M $1.2M $2M
Net Income to Company $8M $5.5M -$3M $4.7M $5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8M $5.5M -$3M $4.7M $5.8M
 
Basic EPS (Cont. Ops) $0.26 $0.18 -$0.10 $0.15 $0.19
Diluted EPS (Cont. Ops) $0.25 $0.17 -$0.10 $0.15 $0.19
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $10.8M $7.6M -$1.9M $5.1M $6.5M
EBIT $8.7M $5.7M -$3.5M $3.5M $5.1M
 
Revenue (Reported) $74.6M $80.7M $95.3M $97.4M $90.4M
Operating Income (Reported) $8.7M $5.7M -$3.5M $3.5M $5.1M
Operating Income (Adjusted) $8.7M $5.7M -$3.5M $3.5M $5.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.1M $21.5M $24.8M $24.2M $21.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6M $5.3M $6.3M $6.8M $6.7M
Gross Profit $14.4M $16.2M $18.5M $17.3M $15.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.5M $5.6M $6.9M $6.6M $7.4M
Selling, General & Admin $7.6M $9.9M $12.3M $9.3M $7.2M
Other Inc / (Exp) -$163K $10K $810K $610K -$140K
Operating Expenses $12.1M $15.5M $19.2M $15.9M $14.6M
Operating Income $2.4M $691K -$670K $1.4M $509K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.2M $703K $426K $3M $1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $148K $152K $442K $379K $488K
Net Income to Company $2M $551K -$16K $2.6M $652K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M $551K -$16K $2.6M $652K
 
Basic EPS (Cont. Ops) $0.07 $0.02 -$0.00 $0.08 $0.02
Diluted EPS (Cont. Ops) $0.06 $0.02 -$0.00 $0.08 $0.02
Weighted Average Basic Share $30.9M $31.3M $31.9M $31.5M $28.7M
Weighted Average Diluted Share $32.5M $32.8M $31.9M $32.1M $29.3M
 
EBITDA $2.9M $1M -$272K $1.8M $876K
EBIT $2.4M $691K -$670K $1.4M $509K
 
Revenue (Reported) $19.1M $21.5M $24.8M $24.2M $21.8M
Operating Income (Reported) $2.4M $691K -$670K $1.4M $509K
Operating Income (Adjusted) $2.4M $691K -$670K $1.4M $509K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $46.6M $63.2M $72.2M $73.2M $70M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.7M $26.3M $27M $31.6M $31.7M
Inventory -- -- -- -- --
Prepaid Expenses $2.5M $3M $2.6M $2.5M $2.9M
Other Current Assets $617K $778K $895K $1.3M $1.2M
Total Current Assets $73.5M $94.7M $104.1M $109.8M $107.1M
 
Property Plant And Equipment $3.7M $2.9M $4.7M $3.4M $4.3M
Long-Term Investments -- -- -- -- --
Goodwill $13.2M $13.2M $13.2M $13.2M $13.2M
Other Intangibles $26K -- -- -- --
Other Long-Term Assets $918K $1.2M $871K $1.4M $1.5M
Total Assets $93.7M $114.6M $126M $130.1M $127.9M
 
Accounts Payable $2.4M $3.1M $1.7M $2M $2.7M
Accrued Expenses $1.4M $1M $2.5M $3.3M $3.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.8M $1.5M $1M $832K $1.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $52.2M $63.5M $62M $63.7M $62.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $59.1M $68.5M $69.2M $68.4M $69.4M
 
Common Stock $31K $31K $32K $32K $33K
Other Common Equity Adj -$1.6M -$1.2M -$2.7M -$2.1M -$2.2M
Common Equity $34.6M $46.1M $56.9M $61.7M $58.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $34.6M $46.1M $56.9M $61.7M $58.5M
 
Total Liabilities and Equity $93.7M $114.6M $126M $130.1M $127.9M
Cash and Short Terms $46.6M $63.2M $72.2M $73.2M $70M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $53.1M $70.4M $71.5M $79.8M $67.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.5M $11.4M $24.5M $18.4M $23M
Inventory -- -- -- -- --
Prepaid Expenses $2M $2.3M $3.4M $2.6M $2.3M
Other Current Assets $801K $832K $526K $1.3M $857K
Total Current Assets $72.5M $86.3M $101.4M $103.4M $94.7M
 
Property Plant And Equipment $3.3M $5.4M $4.4M $3M $4.1M
Long-Term Investments -- -- -- -- --
Goodwill $13.2M $13.2M $13.2M $13.2M $13.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $1.4M $819K $1.4M $1.2M
Total Assets $92.2M $109.1M $122.6M $123M $114.9M
 
Accounts Payable $1.1M $1.7M $1.9M $853K $1.9M
Accrued Expenses $4M $2.5M $3.4M $4.4M $2.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $1.3M $1M $689K $1.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $48.1M $53.2M $58.2M $53.8M $52.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $54.4M $60.1M $64.8M $58.7M $59.2M
 
Common Stock $31K $31K $32K $32K $33K
Other Common Equity Adj -$1.5M -$1.3M -$3.8M -$2.9M -$1.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $37.8M $49M $57.8M $64.3M $55.7M
 
Total Liabilities and Equity $92.2M $109.1M $122.6M $123M $114.9M
Cash and Short Terms $53.1M $70.4M $71.5M $79.8M $67.2M
Total Debt -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $7.2M $7M -$2.4M $2.1M $7.8M
Depreciation & Amoritzation $2.1M $2.1M $1.5M $1.6M $1.5M
Stock-Based Compensation $1.9M $1.7M $11.4M $6.2M $4.5M
Change in Accounts Receivable -$2.9M -$2.8M -$2.2M -$4.5M -$261K
Change in Inventories -- -- -- -- --
Cash From Operations $14.1M $13.9M $8.1M $4.6M $12.5M
 
Capital Expenditures $514K $402K $628K $288K $198K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$514K -$402K -$628K -$288K -$198K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $31K -- -- -- --
Long-Term Debt Repaid -$31K -- -- -- --
Repurchase of Common Stock -- -- -- -$5.8M -$17.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4M $2.4M $3.3M -$4.1M -$15.4M
 
Beginning Cash (CF) $31.9M $46.6M $63.2M $72.2M $73.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15M $15.8M $10.8M $254K -$3.1M
Ending Cash (CF) $46.6M $63.2M $72.2M $73.2M $70M
 
Levered Free Cash Flow $13.5M $13.5M $7.5M $4.3M $12.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M $551K -$16K $2.6M $652K
Depreciation & Amoritzation $525K $352K $398K $401K $367K
Stock-Based Compensation $470K $2.1M $2.1M $1.2M $632K
Change in Accounts Receivable $7.6M $14.8M $1.5M $13.1M $8.9M
Change in Inventories -- -- -- -- --
Cash From Operations $5.7M $7.2M $760K $8.1M $954K
 
Capital Expenditures $79K $131K $120K $32K $109K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79K -$131K -$120K -$32K -$109K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $33K --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$517K -$4.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $488K $411K $30K -$480K -$4.4M
 
Beginning Cash (CF) $46.6M $63.2M $72.2M $73.2M $70M
Foreign Exchange Rate Adjustment $348K -$267K -$1.3M -$993K $779K
Additions / Reductions $6.1M $7.5M $670K $7.6M -$3.6M
Ending Cash (CF) $53.1M $70.4M $71.5M $79.8M $67.2M
 
Levered Free Cash Flow $5.7M $7M $640K $8.1M $845K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8M $5.5M -$3M $4.7M $5.8M
Depreciation & Amoritzation $2.1M $1.9M $1.6M $1.6M $1.5M
Stock-Based Compensation $1.9M $3.3M $11.3M $5.4M $4M
Change in Accounts Receivable $4.9M $4.5M -$15.6M $7.1M -$4.4M
Change in Inventories -- -- -- -- --
Cash From Operations $17.1M $15.3M $1.7M $12M $5.3M
 
Capital Expenditures $523K $454K $617K $200K $275K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$523K -$454K -$617K -$200K -$275K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$6.3M -$21.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.8M $2.3M $2.9M -$4.6M -$19.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.4M $17.1M $4M $7.2M -$14.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $16.5M $14.8M $1.1M $11.8M $5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M $551K -$16K $2.6M $652K
Depreciation & Amoritzation $525K $352K $398K $401K $367K
Stock-Based Compensation $470K $2.1M $2.1M $1.2M $632K
Change in Accounts Receivable $7.6M $14.8M $1.5M $13.1M $8.9M
Change in Inventories -- -- -- -- --
Cash From Operations $5.7M $7.2M $760K $8.1M $954K
 
Capital Expenditures $79K $131K $120K $32K $109K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79K -$131K -$120K -$32K -$109K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $33K --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$517K -$4.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $488K $411K $30K -$480K -$4.4M
 
Beginning Cash (CF) $46.6M $63.2M $72.2M $73.2M $70M
Foreign Exchange Rate Adjustment $348K -$267K -$1.3M -$993K $779K
Additions / Reductions $6.1M $7.5M $670K $7.6M -$3.6M
Ending Cash (CF) $53.1M $70.4M $71.5M $79.8M $67.2M
 
Levered Free Cash Flow $5.7M $7M $640K $8.1M $845K

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is up 8.07% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is down 1.39% over the past day.

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

Show me the best stock