Financhill
Sell
22

ERXCF Quote, Financials, Valuation and Earnings

Last price:
$6.99
Seasonality move :
-42.89%
Day range:
$6.99 - $6.99
52-week range:
$6.99 - $6.99
Dividend yield:
1.04%
P/E ratio:
36.41x
P/S ratio:
0.46x
P/B ratio:
1.27x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$544.7M
Revenue:
$1.1B
EPS (TTM):
$0.19
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $2.1B $2.2B $1.7B $1.1B
Revenue Growth (YoY) 64.11% 53.41% 6.87% -22.64% -33.79%
 
Cost of Revenues $1.1B $1.8B $2B $1.8B $989.5M
Gross Profit $231.7M $203.5M $190.5M -$60.3M $134.6M
Gross Profit Margin 17.31% 9.91% 8.68% -3.56% 11.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $70.7M $71.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $83.4M $92.2M $80.7M $91.8M $87.8M
Operating Income $148.3M $111.3M $109.8M -$152.1M $46.9M
 
Net Interest Expenses $4.6M $4.3M $2.5M -- $3.7M
EBT. Incl. Unusual Items $127.9M $123.3M $112.8M -$138.2M $41.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $31.3M $40.9M $11.6M $16.9M
Net Income to Company $127.9M $123.3M $112.8M -$138.2M $41.6M
 
Minority Interest in Earnings -$25.6M -$6.1M -$4.3M $1.9M -$10.7M
Net Income to Common Excl Extra Items $59.3M $86M $67.6M -$147.9M $13.9M
 
Basic EPS (Cont. Ops) $1.10 $1.46 $1.14 -$2.49 $0.19
Diluted EPS (Cont. Ops) $1.09 $1.45 $1.14 -$2.49 $0.19
Weighted Average Basic Share $54.1M $59.1M $59.2M $59.3M $73.9M
Weighted Average Diluted Share $54.2M $59.2M $59.3M $59.3M $73.9M
 
EBITDA $170.4M $173.5M $160M -$106M $72.8M
EBIT $132.7M $127.8M $116.2M -$134.2M $48.9M
 
Revenue (Reported) $1.3B $2.1B $2.2B $1.7B $1.1B
Operating Income (Reported) $148.3M $111.3M $109.8M -$152.1M $46.9M
Operating Income (Adjusted) $132.7M $127.8M $116.2M -$134.2M $48.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $271.4M $600.5M $596.8M $429.5M $284.3M
Revenue Growth (YoY) 26.8% 121.27% -0.62% -28.04% -30.21%
 
Cost of Revenues $231.3M $557.4M $552.5M $443.9M $248.5M
Gross Profit $40.1M $43.1M $44.2M -$14.4M $35.8M
Gross Profit Margin 14.77% 7.18% 7.41% -3.36% 12.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $20.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.9M $20.4M $19.2M $22.3M $17.1M
Operating Income $21.1M $22.7M $25M -$36.8M $18.8M
 
Net Interest Expenses $1.3M $1.1M $532K $8.3M --
EBT. Incl. Unusual Items $22M $36.3M $25.5M -$35M $26M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $7.9M $8.4M $812.7K $4.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$3.8M $3.1M -$7.3M $291.2K -$3.3M
Net Income to Common Excl Extra Items $12.2M $31.5M $9.8M -$35.6M $17.9M
 
Basic EPS (Cont. Ops) $0.22 $0.53 $0.17 -$0.60 $0.24
Diluted EPS (Cont. Ops) $0.22 $0.53 $0.17 -$0.60 $0.24
Weighted Average Basic Share $55.4M $59.1M $59.2M $59.3M $74.3M
Weighted Average Diluted Share $55.4M $59.2M $59.3M $59.3M $74.3M
 
EBITDA $23.3M $37.5M $26.4M -$34.4M $23.5M
EBIT $23.3M $37.5M $26.4M -$34.4M $23.5M
 
Revenue (Reported) $271.4M $600.5M $596.8M $429.5M $284.3M
Operating Income (Reported) $21.1M $22.7M $25M -$36.8M $18.8M
Operating Income (Adjusted) $23.3M $37.5M $26.4M -$34.4M $23.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $2B $2.2B $1.7B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.8B $2B $1.8B $1B
Gross Profit $231.9M $202.4M $189.2M -$63.9M $136.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $72.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $83.5M $91.7M $80.7M $74M $88.5M
Operating Income $148.5M $110.7M $108.5M -$137.9M $47.7M
 
Net Interest Expenses $4.6M $4.3M $2.5M $612.3K $3.8M
EBT. Incl. Unusual Items $128.1M $123.3M $112.1M -$142.4M $42.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $31.1M $40.7M $13.1M $17.2M
Net Income to Company -- -- -- -- $42.3M
 
Minority Interest in Earnings -$25.7M -$6.2M -$3.7M $2.1M -$10.9M
Net Income to Common Excl Extra Items $59.4M $85.9M $67.8M -$153.5M $14.2M
 
Basic EPS (Cont. Ops) $1.10 $1.45 $1.15 -$2.59 $0.19
Diluted EPS (Cont. Ops) $1.09 $1.45 $1.14 -$2.59 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $132.9M $127.7M $115.6M -$139.2M $73.9M
EBIT $132.9M $127.7M $115.6M -$139.2M $49.8M
 
Revenue (Reported) $1.3B $2B $2.2B $1.7B $1.1B
Operating Income (Reported) $148.5M $110.7M $108.5M -$137.9M $47.7M
Operating Income (Adjusted) $132.9M $127.7M $115.6M -$139.2M $49.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.6B $1.3B $498.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.5B $1.3B $437.2M --
Gross Profit $132.1M $163.9M -$51M $61.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $34.2M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $60.6M $59.3M $55.2M $30.6M --
Operating Income $71.5M $104.6M -$106.2M $31M --
 
Net Interest Expenses $3.2M $2.2M $8.3M -- --
EBT. Incl. Unusual Items $97.4M $81M -$96.7M $46.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.6M $27.5M $13.8M $10.1M --
Net Income to Company $61M $54.4M -$60.1M -- --
 
Minority Interest in Earnings -$4.9M -$10.2M -$122.7K -$7M --
Net Income to Common Excl Extra Items $70.9M $43.3M -$110.6M $29.1M --
 
Basic EPS (Cont. Ops) $1.20 $0.73 -$1.87 $0.41 --
Diluted EPS (Cont. Ops) $1.20 $0.73 -$1.87 $0.40 --
Weighted Average Basic Share $177.1M $177.5M $177.9M $143.6M --
Weighted Average Diluted Share $177.6M $177.8M $177.9M $143.6M --
 
EBITDA $100.7M $83.6M -$94.6M $45.2M --
EBIT $100.7M $83.6M -$94.6M $45.2M --
 
Revenue (Reported) $1.4B $1.6B $1.3B $498.8M --
Operating Income (Reported) $71.5M $104.6M -$106.2M $31M --
Operating Income (Adjusted) $100.7M $83.6M -$94.6M $45.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $287.4M $222.5M $251.3M $130M $224.6M
Short Term Investments -- -- $84.7M $53.6M $19.8M
Accounts Receivable, Net $105.5M $223.8M $223M $180.5M $163.5M
Inventory $13.1M $13.9M $17.3M $15.8M $11.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.9M $15.9M $15.9M $46.3M $18.5M
Total Current Assets $499M $569M $595.3M $441.7M $437.9M
 
Property Plant And Equipment $521.6M $538.8M $461.3M $239.8M $245.6M
Long-Term Investments -- -- -- -- --
Goodwill $19.8M $24M $29.6M $20.3M $4.7M
Other Intangibles $16.6M $14.1M $12.8M $10.8M $9.9M
Other Long-Term Assets $353.5K $24.6M $5.5M $4.4M $7.8M
Total Assets $1.2B $1.3B $1.3B $981.9M $1B
 
Accounts Payable $82.9M $132.4M $164.9M $116.6M $98.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $4M $2.5M $2.7M
Other Current Liabilities $14.7M $47.4M $22.7M $26.1M $40.1M
Total Current Liabilities $271.6M $351.9M $370.9M $306.6M $251.1M
 
Long-Term Debt $332.8M $323M $302.2M $221.4M $205.3M
Capital Leases -- -- -- -- --
Total Liabilities $665.2M $740.2M $781.5M $614.5M $540.7M
 
Common Stock $101M $92.1M $84.9M $75.1M $122.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $399.5M $456.5M $455M $317.8M $428.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $94.4M $91M $87.1M $49.5M $55.7M
Total Equity $494M $547.4M $542.1M $367.4M $484.4M
 
Total Liabilities and Equity $1.2B $1.3B $1.3B $981.9M $1B
Cash and Short Terms $287.4M $222.5M $336M $183.5M $244.4M
Total Debt $432.1M $439.1M $413M $369.3M $289.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $287.4M $222.5M $251.3M $130M $224.6M
Short Term Investments -- -- $84.7M $53.6M $19.8M
Accounts Receivable, Net $105.5M $223.8M $223M $180.5M $163.5M
Inventory $13.1M $13.9M $17.3M $15.8M $11.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.9M $15.9M $15.9M $46.3M $18.5M
Total Current Assets $499M $569M $595.3M $441.7M $437.9M
 
Property Plant And Equipment $521.6M $538.8M $461.3M $239.8M $245.6M
Long-Term Investments -- -- -- -- --
Goodwill $19.8M $24M $29.6M $20.3M $4.7M
Other Intangibles $16.6M $14.1M $12.8M $10.8M $9.9M
Other Long-Term Assets $353.5K $24.6M $5.5M $4.4M $7.8M
Total Assets $1.2B $1.3B $1.3B $981.9M $1B
 
Accounts Payable $82.9M $132.4M $164.9M $116.6M $98.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $4M $2.5M $2.7M
Other Current Liabilities $14.7M $47.4M $22.7M $26.1M $40.1M
Total Current Liabilities $271.6M $351.9M $370.9M $306.6M $251.1M
 
Long-Term Debt $332.8M $323M $302.2M $221.4M $205.3M
Capital Leases -- -- -- -- --
Total Liabilities $665.2M $740.2M $781.5M $614.5M $540.7M
 
Common Stock $101M $92.1M $84.9M $75.1M $122.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $94.4M $91M $87.1M $49.5M $55.7M
Total Equity $494M $547.4M $542.1M $367.4M $484.4M
 
Total Liabilities and Equity $1.2B $1.3B $1.3B $981.9M $1B
Cash and Short Terms $287.4M $222.5M $336M $183.5M $244.4M
Total Debt $432.1M $439.1M $413.7M $369.6M $289.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $127.9M $123.3M $112.8M -$138.2M $41.6M
Depreciation & Amoritzation $37.7M $45.7M $43.7M $28.2M $23.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.1M -$110.2M $47M -$18.2M $42.4M
Change in Inventories -$1.6M -$2.2M -$2.6M -$4.2M $4.8M
Cash From Operations $176.4M $118.6M $159.1M -$157.3M $128M
 
Capital Expenditures $24.7M $123.9M $10.1M $21.3M $42M
Cash Acquisitions -$27.1M -$6.7M -$47.1M -$44.7M $14.4M
Cash From Investing -$91.2M -$204.7M -$107.9M -$45.4M -$36.3M
 
Dividends Paid (Ex Special Dividend) -$9.4M -$9.5M -$9.6M -$9.1M --
Special Dividend Paid
Long-Term Debt Issued $44.5M $119.2M $37M $158.4M $9.9M
Long-Term Debt Repaid -$78.8M -$98.4M -$34.4M -$41.6M -$92.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $37.7K -$302.9K $5.4M $699.9K $151K
Cash From Financing $60.5M $41.5M -$1.7M $105M $210.1K
 
Beginning Cash (CF) $153.2M $282.4M $198.5M $232.1M $129.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $145.7M -$44.6M $49.5M -$97.8M $91.9M
Ending Cash (CF) $299M $238.7M $248M $136.3M $220.7M
 
Levered Free Cash Flow $151.8M -$5.3M $149M -$178.6M $86M
Period Ending 2019-09-30 2020-09-30 2021-09-30 2022-09-30 2023-09-30
Net Income to Stockholders $50M $43.5M $61M $54.4M -$60.1M
Depreciation & Amoritzation $8.3M $18.7M $20.9M $21M $13.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$29.1M -$678.4K -$57.7M $39.6M -$1.2M
Change in Inventories -$8.2M $669K -$2.9M -$1.2M -$6.5M
Cash From Operations $16.4M $45.3M $16.5M $169.3M -$102.7M
 
Capital Expenditures $13.4M $6.4M $91.6M $4.5M $9.6M
Cash Acquisitions -- -$25.6M -$3.6M -$2.4M -$44.6M
Cash From Investing -$16.1M -$38M -$108.9M -$34M -$50.8M
 
Dividends Paid (Ex Special Dividend) -$5.7M -$9.4M -$9.7M -$9.4M -$9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $111.2M $67.8M $109.8M $36.2M $95.5M
Long-Term Debt Repaid -$9.3M -$43.2M -$24.1M -$18.8M -$12M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $8.9M $75.4K -$136.3K -$557.4K -$754.6K
Cash From Financing $105.3M $8.4M $75.5M $7.4M $72M
 
Beginning Cash (CF) $95.9M $153M $288M $194M $231.8M
Foreign Exchange Rate Adjustment -$121.2K -$292.1K $190.8K $1.7M $2.7M
Additions / Reductions $105.6M $15.7M -$16.9M $142.6M -$81.6M
Ending Cash (CF) $201.3M $168.4M $271.4M $338.4M $152.9M
 
Levered Free Cash Flow $3M $39M -$75.1M $164.8M -$112.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- $42.3M
Depreciation & Amoritzation -- -- -- -- $24.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- $42.1M
Change in Inventories -- -- -- -- $4.9M
Cash From Operations -- -- -- -- $129.6M
 
Capital Expenditures $6.4M $91.6M $4.5M $9.6M $42.6M
Cash Acquisitions -$25.6M -$3.6M -$2.4M -$44.6M $14.3M
Cash From Investing -- -- -- -- -$36.8M
 
Dividends Paid (Ex Special Dividend) -$9.4M -$9.7M -$9.4M -$9M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $10M
Long-Term Debt Repaid -- -- -- -- -$93.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $165K
Cash From Financing -- -- -- -- $495.7K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $96.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- $87M
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
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 GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock