Financhill
Sell
16

EOLS Quote, Financials, Valuation and Earnings

Last price:
$9.99
Seasonality move :
54.9%
Day range:
$9.84 - $10.17
52-week range:
$9.84 - $17.82
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.44x
P/B ratio:
107.51x
Volume:
818.9K
Avg. volume:
597.1K
1-year change:
-6.37%
Market cap:
$633.2M
Revenue:
$202.1M
EPS (TTM):
-$0.90
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $34.9M $56.5M $99.7M $148.6M $202.1M
Revenue Growth (YoY) -- 61.89% 76.29% 49.1% 35.98%
 
Cost of Revenues $8M $18.3M $43.5M $55.9M $61.6M
Gross Profit $26.9M $38.2M $56.1M $92.7M $140.5M
Gross Profit Margin 77.05% 67.64% 56.32% 62.4% 69.54%
 
R&D Expenses $4M $1.7M $2.1M $6.7M $15.4M
Selling, General & Admin $113.6M $98.2M $112.1M $141.8M $164.9M
Other Inc / (Exp) -$4.2M -$84.4M $18.2M -$5.8M -$3.6M
Operating Expenses $121.7M $106.9M $119.8M $152.3M $185.5M
Operating Income -$94.8M -$68.7M -$63.6M -$59.6M -$45M
 
Net Interest Expenses $6.1M $9.9M $1.4M $9M $13M
EBT. Incl. Unusual Items -$105.1M -$162.9M -$46.8M -$74.3M -$61.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15M $77K $42K $95K $176K
Net Income to Company -$90M -$163M -$46.8M -$74.4M -$61.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$90M -$163M -$46.8M -$74.4M -$61.7M
 
Basic EPS (Cont. Ops) -$3.19 -$4.83 -$0.94 -$1.33 -$1.08
Diluted EPS (Cont. Ops) -$3.19 -$4.83 -$0.94 -$1.33 -$1.08
Weighted Average Basic Share $28.2M $33.7M $49.8M $56.1M $56.9M
Weighted Average Diluted Share $28.2M $33.7M $49.8M $56.1M $56.9M
 
EBITDA -$92.1M -$144.8M -$39.1M -$60.7M -$41.8M
EBIT -$97.1M -$152.4M -$45.4M -$65.2M -$47.7M
 
Revenue (Reported) $34.9M $56.5M $99.7M $148.6M $202.1M
Operating Income (Reported) -$94.8M -$68.7M -$63.6M -$59.6M -$45M
Operating Income (Adjusted) -$97.1M -$152.4M -$45.4M -$65.2M -$47.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.7M $26.7M $33.9M $50M $61.1M
Revenue Growth (YoY) 34.13% 51.05% 27.07% 47.55% 22.12%
 
Cost of Revenues $4.9M $11.5M $13.5M $15.4M $18.2M
Gross Profit $12.8M $15.2M $20.4M $34.6M $42.9M
Gross Profit Margin 72.52% 56.93% 60.21% 69.15% 70.17%
 
R&D Expenses $350K $301K $1.4M $1.6M $2.3M
Selling, General & Admin $21.9M $31.7M $34.8M $43.3M $52.5M
Other Inc / (Exp) $2.5M -$1.4M -$1.3M -$1.8M -$2.2M
Operating Expenses $24M $32.9M $37.1M $46.2M $55.9M
Operating Income -$11.2M -$17.7M -$16.7M -$11.6M -$13M
 
Net Interest Expenses $2.7M $311K $2.3M $3.5M $3.8M
EBT. Incl. Unusual Items -$11.5M -$19.4M -$20.3M -$16.9M -$19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$27K $12K $12K $24K $134K
Net Income to Company -$11.5M -$19.4M -$20.3M -$16.9M -$19.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M -$19.4M -$20.3M -$16.9M -$19.2M
 
Basic EPS (Cont. Ops) -$0.34 -$0.35 -$0.36 -$0.30 -$0.30
Diluted EPS (Cont. Ops) -$0.34 -$0.35 -$0.36 -$0.30 -$0.30
Weighted Average Basic Share $33.7M $55M $56.2M $57M $63.1M
Weighted Average Diluted Share $33.7M $55M $56.2M $57M $63.1M
 
EBITDA -$6.8M -$18M -$16.8M -$11.6M -$13M
EBIT -$8.7M -$19.1M -$17.9M -$13.1M -$14.3M
 
Revenue (Reported) $17.7M $26.7M $33.9M $50M $61.1M
Operating Income (Reported) -$11.2M -$17.7M -$16.7M -$11.6M -$13M
Operating Income (Adjusted) -$8.7M -$19.1M -$17.9M -$13.1M -$14.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $55.4M $85.6M $139.6M $184.7M $248.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.7M $35M $58.4M $55.7M $74.6M
Gross Profit $40.8M $50.6M $81.3M $129.1M $173.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4M $2.4M $5.8M $10M $13.6M
Selling, General & Admin $101.1M $106.2M $138.4M $158.6M $190.8M
Other Inc / (Exp) $10.8M -$70.9M -$6.3M -$6.9M -$3.7M
Operating Expenses $109.1M $115.1M $147.8M $173.4M $209.7M
Operating Income -$68.4M -$64.5M -$66.5M -$44.3M -$36M
 
Net Interest Expenses $9.1M $4.1M $6.6M $11.7M $15.5M
EBT. Incl. Unusual Items -$66.7M -$139.4M -$79.4M -$62.9M -$55.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99K -$117K $47K $127K $330K
Net Income to Company -$66.8M -$139.3M -$79.4M -$63M -$55.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.8M -$139.3M -$79.4M -$63M -$55.5M
 
Basic EPS (Cont. Ops) -$2.03 -$3.77 -$1.42 -$1.11 -$0.90
Diluted EPS (Cont. Ops) -$2.03 -$3.78 -$1.42 -$1.11 -$0.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$49.3M -$128.1M -$68.4M -$44.9M -$31M
EBIT -$56.6M -$135.4M -$72.8M -$50.5M -$36.9M
 
Revenue (Reported) $55.4M $85.6M $139.6M $184.7M $248.3M
Operating Income (Reported) -$68.4M -$64.5M -$66.5M -$44.3M -$36M
Operating Income (Adjusted) -$56.6M -$135.4M -$72.8M -$50.5M -$36.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $36M $65M $105M $141.1M $187.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11M $27.7M $42.5M $42.3M $55.4M
Gross Profit $24.9M $37.3M $62.5M $98.8M $132M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1M $1.6M $5.4M $8.6M $6.7M
Selling, General & Admin $70.8M $78.8M $105.1M $121.9M $147.8M
Other Inc / (Exp) $7M $20.5M -$4M -$5.1M -$5.2M
Operating Expenses $77M $85.1M $113.2M $134.3M $158.4M
Operating Income -$52M -$47.8M -$50.7M -$35.5M -$26.5M
 
Net Interest Expenses $7.1M $1.3M $6.4M $9.2M $11.7M
EBT. Incl. Unusual Items -$52.1M -$28.6M -$61.2M -$49.8M -$43.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $227K $33K $38K $70K $224K
Net Income to Company -$52.3M -$28.6M -$61.2M -$49.9M -$43.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.3M -$28.6M -$61.2M -$49.9M -$43.6M
 
Basic EPS (Cont. Ops) -$1.56 -$0.49 -$1.09 -$0.88 -$0.70
Diluted EPS (Cont. Ops) -$1.56 -$0.50 -$1.09 -$0.88 -$0.70
Weighted Average Basic Share $101.2M $143.3M $168M $170.4M $184.7M
Weighted Average Diluted Share $101.2M $147.3M $168M $170.4M $184.7M
 
EBITDA -$38.8M -$22.1M -$51.5M -$35.7M -$24.8M
EBIT -$44.4M -$27.3M -$54.7M -$40M -$29.2M
 
Revenue (Reported) $36M $65M $105M $141.1M $187.3M
Operating Income (Reported) -$52M -$47.8M -$50.7M -$35.5M -$26.5M
Operating Income (Adjusted) -$44.4M -$27.3M -$54.7M -$40M -$29.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $109.9M $102.6M $146.3M $53.9M $62.8M
Short Term Investments $19.9M $5M -- -- --
Accounts Receivable, Net $10.7M $9.7M $14.7M $22.4M $30.5M
Inventory $6.4M $3.4M $1.8M $18.9M $11M
Prepaid Expenses $5.3M $4.8M $5.1M $3.9M $5.7M
Other Current Assets -- $2.2M $11M $1.7M $2.4M
Total Current Assets $152.2M $127.6M $178.8M $100.8M $112.4M
 
Property Plant And Equipment $5M $4.7M $4.1M $4.6M $7.9M
Long-Term Investments -- -- -- -- --
Goodwill $21.2M $21.2M $21.2M $21.2M $21.2M
Other Intangibles $59.6M $55.3M $50.6M $48.6M $47.1M
Other Long-Term Assets $2.4M $240K $2.8M $2.8M $409K
Total Assets $240.4M $209.1M $257.5M $178M $189M
 
Accounts Payable $5.8M $9.6M $6.1M $8.9M $4.3M
Accrued Expenses $12.3M $69.4M $37.1M $20.8M $22.8M
Current Portion Of Long-Term Debt -- $74.4M -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1.2M $1.3M $1.3M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $24.4M $180.2M $57.7M $46.5M $48.3M
 
Long-Term Debt $91.5M $40.5M $71.2M $71.9M $120.4M
Capital Leases -- -- -- -- --
Total Liabilities $161M $282M $175.6M $159.5M $209.7M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj $6K -- -- -$337K -$427K
Common Equity $79.5M -$73M $81.9M $18.5M -$20.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $79.5M -$73M $81.9M $18.5M -$20.7M
 
Total Liabilities and Equity $240.4M $209.1M $257.5M $178M $189M
Cash and Short Terms $129.8M $107.6M $146.3M $53.9M $62.8M
Total Debt $91.5M $134M $71.2M $71.9M $120.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $85.1M $107.8M $65.6M $38.7M $85M
Short Term Investments $25M -- -- -- --
Accounts Receivable, Net $11.4M $13.3M $20.9M $30.5M $44.6M
Inventory $4.9M $3.8M $21.6M $17.6M $14.9M
Prepaid Expenses $6M $4.5M $3.7M $3.7M $3.4M
Other Current Assets -- $9M $4.2M $1.6M $2.4M
Total Current Assets $132.4M $138.3M $115.9M $92M $150.4M
 
Property Plant And Equipment $4.9M $4M $4M $8M $10.6M
Long-Term Investments -- -- -- -- --
Goodwill $21.2M $21.2M $21.2M $21.2M $21.2M
Other Intangibles $56.8M $51.5M $49.1M $46.5M $46.6M
Other Long-Term Assets $440K $240K $2.4M $222K $858K
Total Assets $215.8M $215.2M $192.7M $168M $229.6M
 
Accounts Payable $3M $7.4M $8.6M $11.8M $13.8M
Accrued Expenses $4.1M $32.7M $24.7M $17.9M $21.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1.3M $1.3M $1.4M $1.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.7M $71.3M $51.3M $48.5M $60.8M
 
Long-Term Debt $133M -- $71.7M $95.1M $121.2M
Capital Leases -- -- -- -- --
Total Liabilities $180.7M $117.8M $163.5M $187.3M $223.7M
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj $3K -- -$368K -$606K -$689K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.1M $97.4M $29.2M -$19.4M $5.9M
 
Total Liabilities and Equity $215.8M $215.2M $192.7M $168M $229.6M
Cash and Short Terms $110.1M $107.8M $65.6M $38.7M $85M
Total Debt $133M $20M $71.7M $95.1M $121.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$90M -$163M -$46.8M -$74.4M -$61.7M
Depreciation & Amoritzation $5M $7.7M $6.3M $4.5M $5.9M
Stock-Based Compensation $9.5M $10.6M $9.6M $10.8M $16.5M
Change in Accounts Receivable -$11M -$1.1M -$5.6M -$9.4M -$9.5M
Change in Inventories -$4.5M $4.5M -$3M -$10.7M $4.2M
Cash From Operations -$93.4M -$57.9M -$33.4M -$84.9M -$34M
 
Capital Expenditures $4.6M $3.1M $970K $2.9M $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.4M $12.2M $4M -$2.9M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $73.9M $40M $72M -- $50M
Long-Term Debt Repaid -$1M -$523K -$96.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15.1M -$1.1M -$6.6M -$4.7M -$5.6M
Cash From Financing $133.5M $38.3M $73.1M -$4.1M $44.6M
 
Beginning Cash (CF) $93.2M $109.9M $102.6M $146.3M $53.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.7M -$7.3M $43.7M -$92M $9M
Ending Cash (CF) $109.9M $102.6M $146.3M $53.9M $62.8M
 
Levered Free Cash Flow -$98M -$61M -$34.4M -$87.9M -$35.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.5M -$19.4M -$20.3M -$16.9M -$19.2M
Depreciation & Amoritzation $1.9M $1.1M $1.1M $1.5M $1.3M
Stock-Based Compensation $3M $2.5M $2.5M $4.6M $5.2M
Change in Accounts Receivable -$2.6M -$1.6M -$518K -$2.5M -$2.4M
Change in Inventories $1.3M -$7.2M -$2.7M $5M -$1.5M
Cash From Operations -$13.7M -$32.1M -$17.1M -$924K -$5.7M
 
Capital Expenditures $699K -$21K $899K $539K $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $29.3M $21K -$899K -$539K -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $40M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$233K -$783K -$1.1M -$1.5M -$2M
Cash From Financing $39.8M $8.2M -$759K -$1.4M -$1.4M
 
Beginning Cash (CF) $29.8M $131.7M $84.5M $41.7M $93.7M
Foreign Exchange Rate Adjustment -- -- -$203K -$138K -$88K
Additions / Reductions $55.4M -$23.9M -$18.7M -$2.9M -$8.5M
Ending Cash (CF) $85.1M $107.8M $65.6M $38.7M $85M
 
Levered Free Cash Flow -$14.4M -$32.1M -$18M -$1.5M -$7.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$66.8M -$139.3M -$79.4M -$63M -$55.5M
Depreciation & Amoritzation $7.3M $7.3M $4.4M $5.6M $5.9M
Stock-Based Compensation $10.5M $9.6M $11.1M $14.5M $20.5M
Change in Accounts Receivable -$7M -$2M -$9.1M -$11.1M -$15.9M
Change in Inventories $3.3M -$4.2M -$11.1M $3.9M $7.1M
Cash From Operations -$71.5M -$26.6M -$85.2M -$43.6M -$22M
 
Capital Expenditures $4M $879K $1.9M $2.7M $3.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.5M $24.1M -$1.9M -$2.7M -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$861K -$76.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.7M -$2.5M -$7.2M -$5.6M -$7.4M
Cash From Financing $111.1M $25.2M $45.3M $19.6M $72.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46M $22.7M -$41.9M -$26.6M $46.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$75.5M -$27.5M -$87.1M -$46.3M -$25.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$52.3M -$28.6M -$61.2M -$49.9M -$43.6M
Depreciation & Amoritzation $5.6M $5.2M $3.3M $4.4M $4.4M
Stock-Based Compensation $8M $6.9M $8.4M $12.1M $16.1M
Change in Accounts Receivable -$3.2M -$4.1M -$7.6M -$9.4M -$15.8M
Change in Inventories $1.5M -$7.2M -$15.3M -$654K $2.3M
Cash From Operations -$55.6M -$24.3M -$76.1M -$34.8M -$22.8M
 
Capital Expenditures $2.8M $580K $1.5M $1.3M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.5M $4.4M -$1.5M -$1.3M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $40M -- -- $25M --
Long-Term Debt Repaid -$522K -$76.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$2.5M -$3.2M -$4.1M -$5.9M
Cash From Financing $38.3M $25.2M -$2.6M $21.1M $48.7M
 
Beginning Cash (CF) $174.3M $256.5M $337.4M $127.1M $253.5M
Foreign Exchange Rate Adjustment -- -- -$368K -$269K -$262K
Additions / Reductions -$24.8M $5.2M -$80.3M -$15M $22.5M
Ending Cash (CF) $149.6M $261.7M $256.7M $111.9M $275.7M
 
Levered Free Cash Flow -$58.4M -$24.9M -$77.7M -$36.1M -$26.3M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

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

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock