Financhill
Buy
63

ELA Quote, Financials, Valuation and Earnings

Last price:
$7.45
Seasonality move :
13.72%
Day range:
$7.22 - $7.60
52-week range:
$4.15 - $7.88
Dividend yield:
0%
P/E ratio:
30.96x
P/S ratio:
1.18x
P/B ratio:
3.78x
Volume:
38.7K
Avg. volume:
28K
1-year change:
41.79%
Market cap:
$193.1M
Revenue:
$171.7M
EPS (TTM):
$0.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $82M $113.9M $141M $182.7M $171.7M
Revenue Growth (YoY) 51.74% 38.89% 23.74% 29.6% -6.03%
 
Cost of Revenues $65.8M $90.9M $109.7M $137.9M $130M
Gross Profit $16.3M $23.1M $31.2M $44.8M $41.7M
Gross Profit Margin 19.82% 20.25% 22.15% 24.54% 24.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.5M $15.6M $20.8M $29.4M $31.5M
Other Inc / (Exp) $49.8K $307K $1.4M $918.7K $727.8K
Operating Expenses $13M $16.3M $21.7M $30.9M $32.9M
Operating Income $3.2M $6.8M $9.5M $13.9M $8.8M
 
Net Interest Expenses $415K $620.5K $704.1K $483.7K $463.2K
EBT. Incl. Unusual Items $2.9M $6.5M $10.2M $14.4M $9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.1K $89.6K $112.8K -$1.3M $1.9M
Net Income to Company $2.8M $6.4M $10M $15.7M $7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8M $6.4M $10M $15.7M $7.1M
 
Basic EPS (Cont. Ops) $0.10 $0.24 $0.37 $0.58 $0.27
Diluted EPS (Cont. Ops) $0.10 $0.24 $0.37 $0.58 $0.27
Weighted Average Basic Share $26.9M $26.9M $26.9M $26.9M $26.8M
Weighted Average Diluted Share $26.9M $26.9M $26.9M $26.9M $26.8M
 
EBITDA $3.8M $7.8M $11.8M $16.3M $10.8M
EBIT $3.3M $7.1M $10.9M $14.9M $9.5M
 
Revenue (Reported) $82M $113.9M $141M $182.7M $171.7M
Operating Income (Reported) $3.2M $6.8M $9.5M $13.9M $8.8M
Operating Income (Adjusted) $3.3M $7.1M $10.9M $14.9M $9.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38.8M $37.7M $45.2M $36.9M $46.9M
Revenue Growth (YoY) 69.77% -2.91% 19.95% -18.41% 27.18%
 
Cost of Revenues $31.6M $29.6M $33.3M $27.1M $35.4M
Gross Profit $7.2M $8.1M $11.9M $9.7M $11.5M
Gross Profit Margin 18.46% 21.52% 26.23% 26.4% 24.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $5.2M $7.9M $7.4M $9M
Other Inc / (Exp) $27K $658.2K $43.1K $192.4K $340.4K
Operating Expenses $4M $5.4M $8.4M $7.8M $9.4M
Operating Income $3.1M $2.7M $3.5M $2M $2M
 
Net Interest Expenses $155.8K $188.9K $120K $117.2K $106.1K
EBT. Incl. Unusual Items $3M $3.1M $3.4M $2M $2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $270 $26.5K $64.1K $318K $569.7K
Net Income to Company $3M $3.1M $3.3M $1.7M $1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3M $3.1M $3.3M $1.7M $1.7M
 
Basic EPS (Cont. Ops) $0.11 $0.12 $0.12 $0.06 $0.06
Diluted EPS (Cont. Ops) $0.11 $0.12 $0.12 $0.06 $0.06
Weighted Average Basic Share $26.9M $26.9M $26.9M $26.8M $26.1M
Weighted Average Diluted Share $26.9M $26.9M $26.9M $26.8M $26.1M
 
EBITDA $3.3M $3.5M $4M $2.5M $2.8M
EBIT $3.1M $3.3M $3.5M $2.1M $2.4M
 
Revenue (Reported) $38.8M $37.7M $45.2M $36.9M $46.9M
Operating Income (Reported) $3.1M $2.7M $3.5M $2M $2M
Operating Income (Adjusted) $3.1M $3.3M $3.5M $2.1M $2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $107.4M $125.6M $179.3M $185.2M $165.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $85M $98M $136.6M $141.5M $123M
Gross Profit $22.4M $27.7M $42.7M $43.7M $42.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.5M $18.5M $28.2M $31.4M $33.6M
Other Inc / (Exp) $116K $1.4M $161.5K $1.4M $975.2K
Operating Expenses $16.3M $19.3M $29.6M $32.8M $35.1M
Operating Income $6.1M $8.4M $13.1M $10.9M $7.9M
 
Net Interest Expenses $619.6K $720.7K $522.7K $468.4K $450.4K
EBT. Incl. Unusual Items $5.6M $9.1M $12.8M $11.8M $8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.9K $144.4K $167.5K $80K $1.9M
Net Income to Company $5.5M $8.9M $12.6M $11.7M $6.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.5M $8.9M $12.6M $11.7M $6.5M
 
Basic EPS (Cont. Ops) $0.19 $0.33 $0.46 $0.43 $0.24
Diluted EPS (Cont. Ops) $0.19 $0.33 $0.46 $0.43 $0.24
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $7M $10.6M $14.7M $13.6M $10.3M
EBIT $6.2M $9.8M $13.3M $12.3M $8.8M
 
Revenue (Reported) $107.4M $125.6M $179.3M $185.2M $165.9M
Operating Income (Reported) $6.1M $8.4M $13.1M $10.9M $7.9M
Operating Income (Adjusted) $6.2M $9.8M $13.3M $12.3M $8.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $85.2M $96.9M $135.3M $137.8M $132.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $68.2M $75.4M $102.2M $105.9M $98.9M
Gross Profit $16.9M $21.5M $33M $31.9M $33.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.3M $14.2M $21.6M $23.7M $25.8M
Other Inc / (Exp) $120.5K $1.2M $5.9K $556.9K $804.3K
Operating Expenses $11.9M $14.9M $22.7M $24.7M $26.9M
Operating Income $5.1M $6.7M $10.3M $7.2M $6.3M
 
Net Interest Expenses $445.4K $545.6K $364.2K $349K $336.1K
EBT. Incl. Unusual Items $4.8M $7.4M $10M $7.4M $6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.1K $89.9K $144.6K $1.5M $1.6M
Net Income to Company $4.7M $7.3M $9.8M $5.8M $5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.7M $7.3M $9.8M $5.8M $5.2M
 
Basic EPS (Cont. Ops) $0.17 $0.27 $0.36 $0.21 $0.19
Diluted EPS (Cont. Ops) $0.17 $0.27 $0.36 $0.21 $0.19
Weighted Average Basic Share $80.8M $80.8M $80.8M $80.7M $78.7M
Weighted Average Diluted Share $80.8M $80.8M $80.8M $80.7M $78.8M
 
EBITDA $5.7M $8.5M $11.4M $8.7M $8.2M
EBIT $5.2M $7.9M $10.3M $7.7M $7.1M
 
Revenue (Reported) $85.2M $96.9M $135.3M $137.8M $132.1M
Operating Income (Reported) $5.1M $6.7M $10.3M $7.2M $6.3M
Operating Income (Adjusted) $5.2M $7.9M $10.3M $7.7M $7.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.5M $9.2M $10.1M $17.2M $17.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3M $2.8M $7.2M $7.9M $7.8M
Inventory $9.5M $10M $14M $18.8M $23.1M
Prepaid Expenses $172.8K $281.7K $439K $1.2M $1.1M
Other Current Assets $1.2M $1.2M $2.6M $35.1K $4.7K
Total Current Assets $18.4M $23.5M $34.4M $45.7M $49.9M
 
Property Plant And Equipment $3.7M $10.4M $15.5M $15.3M $15.1M
Long-Term Investments -- -- -- -- --
Goodwill $1.4M $1.4M $6.1M $3.6M $3.9M
Other Intangibles $3.4M $3M $3M $5M $4.3M
Other Long-Term Assets $204.8K $197.6K $237.8K $186.8K $201.5K
Total Assets $27M $40.6M $59.3M $71.3M $73.5M
 
Accounts Payable $1.5M $1.5M $2.5M $3.4M $3.1M
Accrued Expenses $731.3K $503.4K $895.2K $972.1K $915.8K
Current Portion Of Long-Term Debt $1.1M $2.1M $1.1M $1.3M $1.4M
Current Portion Of Capital Lease Obligations $1.2M $1.1M $1.6M $1.7M $1.8M
Other Current Liabilities -- -- $1.2M -- --
Total Current Liabilities $4.8M $6.1M $9.8M $8.9M $9M
 
Long-Term Debt $8.6M $13.3M $16M $14.7M $13.6M
Capital Leases -- -- -- -- --
Total Liabilities $15.8M $23M $31.6M $28M $25.2M
 
Common Stock $269.2K $269.3K $269.3K $269.3K $269.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $11.2M $17.6M $27.6M $43.3M $48.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.2M $17.6M $27.6M $43.3M $48.3M
 
Total Liabilities and Equity $27M $40.6M $59.3M $71.3M $73.5M
Cash and Short Terms $4.5M $9.2M $10.1M $17.2M $17.9M
Total Debt $9.6M $15.4M $18.7M $16M $14.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $7.3M $8.3M $15M $17.3M $17.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7M $5.7M $7.2M $8.9M $3.9M
Inventory $10.6M $12.7M $18.1M $23.1M $29.1M
Prepaid Expenses $328.4K $1.2M $1.7M $1.1M $750.4K
Other Current Assets $1.2M $1.1M $2.4M $76K $75.6K
Total Current Assets $24M $28.9M $44.3M $50.4M $51.5M
 
Property Plant And Equipment $6.8M $13.7M $14.1M $15.1M $17.7M
Long-Term Investments -- -- -- -- --
Goodwill $1.4M $3.3M $3.6M $3.9M $3.6M
Other Intangibles $3.1M $2.7M $5.2M $4.5M $4.3M
Other Long-Term Assets $299.6K $615K $186.8K $201.5K $234.7K
Total Assets $37.1M $49.2M $67.4M $74.2M $77.4M
 
Accounts Payable $2.6M $1.7M $4.4M $3.5M $2.6M
Accrued Expenses $610.5K $834.4K $712.3K $583.2K $1.9M
Current Portion Of Long-Term Debt $2M $550.3K $1.2M $1.3M $971.6K
Current Portion Of Capital Lease Obligations $1.1M $1.1M $1.7M $1.8M $2M
Other Current Liabilities -- -- -- -- $2.9M
Total Current Liabilities $6.7M $5.5M $10.1M $9.4M $10.8M
 
Long-Term Debt $10.5M $14.6M $15M $13.9M $12.9M
Capital Leases -- -- -- -- --
Total Liabilities $21.2M $24.4M $29.9M $26.4M $26.3M
 
Common Stock $269.2K $269.3K $269.3K $269.3K $269.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.9M $24.8M $37.4M $47.8M $51.1M
 
Total Liabilities and Equity $37.1M $49.2M $67.4M $74.2M $77.4M
Cash and Short Terms $7.3M $8.3M $15M $17.3M $17.8M
Total Debt $12.5M $15.2M $16.3M $15.2M $13.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.8M $6.4M $10M $15.7M $7.1M
Depreciation & Amoritzation $520.3K $728.6K $926.1K $1.5M $1.4M
Stock-Based Compensation -- $330 -- -- --
Change in Accounts Receivable -$1.9M $151.1K -$4M -$903.8K -$161.8K
Change in Inventories $1.5M -$497.4K -$3.6M -$4.7M -$4.4M
Cash From Operations -$542.8K $6.9M $2.8M $10M $5.8M
 
Capital Expenditures $163K $5.9M $3.1M $489.7K $2.2M
Cash Acquisitions -$5.9M -- -$1.5M -- -$100K
Cash From Investing -$6M -$8M -$4.9M -$229.3K -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $150K $6.1M $3.5M -- --
Long-Term Debt Repaid -$511K -$305.3K -$481.6K -$2.8M -$1.2M
Repurchase of Common Stock -- -- -- -- -$2.2M
Other Financing Activities $10M -- -- -- --
Cash From Financing $9.6M $5.8M $3M -$2.8M -$3.4M
 
Beginning Cash (CF) $1.5M $4.5M $9.2M $10.1M $17.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $4.7M $920.1K $7M $683.9K
Ending Cash (CF) $4.5M $9.2M $10.1M $17.2M $17.9M
 
Levered Free Cash Flow -$705.8K $1M -$333.7K $9.5M $3.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3M $3.1M $3.3M $1.7M $1.7M
Depreciation & Amoritzation $179.8K $216.2K $535K $337.7K $414.8K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.8M $494.9K -$1.6M -$1.3M $936K
Change in Inventories -$1.3M -$67.4K -$259K -$1.5M -$2.3M
Cash From Operations $2.7M $762.8K $1.4M $721.5K $3.4M
 
Capital Expenditures $1.9M $2.6M $23.3K $262.7K $2M
Cash Acquisitions -- -- -- -$100K --
Cash From Investing -$1.9M -$2.2M -$23.3K -$362.7K -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M $1.8M -- -- --
Long-Term Debt Repaid -$75K -$118K -$306K -$310.6K -$315.1K
Repurchase of Common Stock -- -- -- -$1.1M -$728.5K
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4M $1.7M -$306K -$1.4M -$1M
 
Beginning Cash (CF) $5.1M $8.1M $13.9M $18.4M $17.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M $192.1K $1M -$1.1M $408.2K
Ending Cash (CF) $7.3M $8.3M $15M $17.3M $17.8M
 
Levered Free Cash Flow $839.7K -$1.8M $1.3M $458.8K $1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.5M $8.9M $12.6M $11.7M $6.5M
Depreciation & Amoritzation $832K $826.7K $1.4M $1.4M $1.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.6M -$1.1M -$1.2M -$2.2M $4.9M
Change in Inventories $612.9K -$2M -$4.9M -$5M -$6M
Cash From Operations $5.4M $4.7M $9.5M $5.8M $8.8M
 
Capital Expenditures $1.9M $7M $518.6K $1.6M $3.9M
Cash Acquisitions -- -- -- -$100K --
Cash From Investing -$3.4M -$7.9M -$2M -$870.5K -$3.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$432.1K -$433.8K -$2.6M -$1.2M -$1.3M
Repurchase of Common Stock -- -- -- -$1.3M -$3.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.7M $4.3M -$889.8K -$2.6M -$4.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M $1.1M $6.6M $2.3M $446.8K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.5M -$2.4M $9M $4.2M $4.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.7M $7.3M $9.8M $5.8M $5.2M
Depreciation & Amoritzation $539.2K $637.3K $1.1M $1M $1.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.7M -$2.9M -$98K -$1.4M $3.7M
Change in Inventories -$1.1M -$2.6M -$4M -$4.3M -$5.9M
Cash From Operations $3.2M $1M $7.7M $3.5M $6.4M
 
Capital Expenditures $1.9M $3.1M $444.2K $1.6M $3.3M
Cash Acquisitions -- -- -- -$100K --
Cash From Investing -$3.4M -$3.4M -$444.2K -$1.1M -$3.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1M $1.8M -- -- --
Long-Term Debt Repaid -$213.7K -$342.2K -$2.5M -$930.9K -$941.7K
Repurchase of Common Stock -- -- -- -$1.3M -$2.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.9M $1.4M -$2.5M -$2.2M -$3.3M
 
Beginning Cash (CF) $13.5M $25.7M $35.6M $55.9M $55M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8M -$894.9K $4.8M $135.4K -$101.7K
Ending Cash (CF) $16.3M $24.9M $40.4M $56M $54.9M
 
Levered Free Cash Flow $1.4M -$2M $7.3M $1.9M $3.2M

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