Financhill
Sell
27

ESCA Quote, Financials, Valuation and Earnings

Last price:
$15.32
Seasonality move :
11.75%
Day range:
$14.24 - $15.50
52-week range:
$12.34 - $16.99
Dividend yield:
4.18%
P/E ratio:
15.60x
P/S ratio:
0.80x
P/B ratio:
1.16x
Volume:
23.6K
Avg. volume:
19.1K
1-year change:
6.97%
Market cap:
$196.3M
Revenue:
$251.5M
EPS (TTM):
$0.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $273.6M $313.6M $313.8M $263.6M $251.5M
Revenue Growth (YoY) 51.57% 14.6% 0.05% -16% -4.57%
 
Cost of Revenues $198.8M $236.5M $240.1M $201.8M $189.3M
Gross Profit $74.8M $77.1M $73.6M $61.8M $62.2M
Gross Profit Margin 27.34% 24.59% 23.47% 23.44% 24.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.3M $43.4M $44.8M $41.5M $43.3M
Other Inc / (Exp) $140K $163K $79K $31K $4M
Operating Expenses $41.8M $45.2M $47.3M $44M $46.1M
Operating Income $33M $31.9M $26.3M $17.8M $16.1M
 
Net Interest Expenses $250K $1.5M $3.8M $5.3M $2.3M
EBT. Incl. Unusual Items $32.9M $30.5M $22.6M $12.5M $17.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $6.1M $4.6M $2.7M $4.8M
Net Income to Company $25.9M $24.4M $18M $9.8M $13M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.9M $24.4M $18M $9.8M $13M
 
Basic EPS (Cont. Ops) $1.84 $1.78 $1.33 $0.72 $0.94
Diluted EPS (Cont. Ops) $1.82 $1.76 $1.31 $0.71 $0.93
Weighted Average Basic Share $14.1M $13.7M $13.6M $13.7M $13.8M
Weighted Average Diluted Share $14.2M $13.9M $13.7M $13.9M $14M
 
EBITDA $37.2M $36.9M $32.5M $23.5M $26.1M
EBIT $33.2M $32.1M $26.4M $17.8M $20.1M
 
Revenue (Reported) $273.6M $313.6M $313.8M $263.6M $251.5M
Operating Income (Reported) $33M $31.9M $26.3M $17.8M $16.1M
Operating Income (Adjusted) $33.2M $32.1M $26.4M $17.8M $20.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $74.8M $73.4M $72.1M $65.5M $63.9M
Revenue Growth (YoY) 58.93% -1.77% -1.78% -9.19% -2.39%
 
Cost of Revenues $56.9M $57.1M $56M $49.6M $48M
Gross Profit $17.9M $16.3M $16.2M $15.9M $15.9M
Gross Profit Margin 23.88% 22.22% 22.41% 24.33% 24.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.6M $9.5M $10.8M $10.4M $10.9M
Other Inc / (Exp) $32K $39K $29K $1K $61K
Operating Expenses $10.9M $9.9M $11.3M $11M $11.4M
Operating Income $6.9M $6.4M $4.9M $5M $4.5M
 
Net Interest Expenses $102K $475K $1.3M $1.1M $307K
EBT. Incl. Unusual Items $6.9M $6M $3.6M $3.9M $4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $1.1M $890K $1M $1.6M
Net Income to Company $5.1M $4.9M $2.7M $2.9M $2.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.1M $4.9M $2.7M $2.9M $2.7M
 
Basic EPS (Cont. Ops) $0.36 $0.36 $0.20 $0.21 $0.20
Diluted EPS (Cont. Ops) $0.36 $0.36 $0.20 $0.21 $0.19
Weighted Average Basic Share $14M $13.5M $13.6M $13.7M $13.8M
Weighted Average Diluted Share $14.2M $13.7M $13.8M $14.1M $14.1M
 
EBITDA $7.7M $7.3M $5.8M $6.4M $5.9M
EBIT $7M $6.4M $4.9M $5M $4.6M
 
Revenue (Reported) $74.8M $73.4M $72.1M $65.5M $63.9M
Operating Income (Reported) $6.9M $6.4M $4.9M $5M $4.5M
Operating Income (Adjusted) $7M $6.4M $4.9M $5M $4.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $273.6M $313.6M $313.8M $263.6M $251.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $198.8M $236.5M $240.1M $201.8M $189.3M
Gross Profit $74.8M $77.1M $73.6M $61.8M $62.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.3M $43.4M $44.8M $41.5M $43.3M
Other Inc / (Exp) $140K $163K $79K $31K $4M
Operating Expenses $41.8M $45.2M $47.3M $44M $46.1M
Operating Income $33M $31.9M $26.3M $17.8M $16.1M
 
Net Interest Expenses $250K $1.5M $3.8M $5.3M $2.3M
EBT. Incl. Unusual Items $32.9M $30.5M $22.6M $12.5M $17.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $6.1M $4.6M $2.7M $4.8M
Net Income to Company $25.9M $24.4M $18M $9.8M $13M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.9M $24.4M $18M $9.8M $13M
 
Basic EPS (Cont. Ops) $1.84 $1.78 $1.33 $0.72 $0.95
Diluted EPS (Cont. Ops) $1.82 $1.76 $1.33 $0.71 $0.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $37.2M $36.9M $32.5M $23.5M $26.1M
EBIT $33.2M $32.1M $26.4M $17.8M $20.1M
 
Revenue (Reported) $273.6M $313.6M $313.8M $263.6M $251.5M
Operating Income (Reported) $33M $31.9M $26.3M $17.8M $16.1M
Operating Income (Adjusted) $33.2M $32.1M $26.4M $17.8M $20.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $313.6M $313.8M $263.6M $251.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $236.5M $240.1M $201.8M $189.3M --
Gross Profit $77.1M $73.6M $61.8M $62.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.4M $44.8M $41.5M $43.3M --
Other Inc / (Exp) $163K $79K $31K $4M --
Operating Expenses $45.2M $47.3M $44M $46.1M --
Operating Income $31.9M $26.3M $17.8M $16.1M --
 
Net Interest Expenses $1.5M $3.8M $5.3M $2.3M --
EBT. Incl. Unusual Items $30.5M $22.6M $12.5M $17.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $4.6M $2.7M $4.8M --
Net Income to Company $24.4M $18M $9.8M $13M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.4M $18M $9.8M $13M --
 
Basic EPS (Cont. Ops) $1.78 $1.33 $0.72 $0.95 --
Diluted EPS (Cont. Ops) $1.76 $1.33 $0.71 $0.92 --
Weighted Average Basic Share $55M $54.3M $54.9M $55.4M --
Weighted Average Diluted Share $55.4M $54.8M $55.5M $56.1M --
 
EBITDA $36.9M $32.5M $23.5M $26.1M --
EBIT $32.1M $26.4M $17.8M $20.1M --
 
Revenue (Reported) $313.6M $313.8M $263.6M $251.5M --
Operating Income (Reported) $31.9M $26.3M $17.8M $16.1M --
Operating Income (Adjusted) $32.1M $26.4M $17.8M $20.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5M $4.4M $4M $16K $4.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.3M $66M $57.4M $50M $48.8M
Inventory $72.5M $92.4M $121.9M $92.5M $76M
Prepaid Expenses $4.1M $8.3M $4.9M $4.4M $4.8M
Other Current Assets -- -- -- -- --
Total Current Assets $145.4M $171.1M $188.2M $146.8M $133.8M
 
Property Plant And Equipment $19.8M $27.1M $33.9M $32.2M $23.4M
Long-Term Investments -- -- -- -- --
Goodwill $32.7M $32.7M $42.3M $42.3M $42.3M
Other Intangibles $22.6M $20.8M $31.1M $28.6M $25.8M
Other Long-Term Assets $127K $124K $3.2M $3M $935K
Total Assets $220.7M $251.8M $298.7M $253M $226.3M
 
Accounts Payable $20.9M $15.8M $9.4M $9.8M $11.9M
Accrued Expenses $9.1M $16.5M $16M $11M $8.9M
Current Portion Of Long-Term Debt -- $7.1M $7.1M $7.1M $7.1M
Current Portion Of Capital Lease Obligations $854K $818K $993K $1M $444K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46.1M $48.2M $38.9M $33.3M $34.5M
 
Long-Term Debt $30.1M $50.4M $87.7M $43.8M $18.5M
Capital Leases -- -- -- -- --
Total Liabilities $81.5M $105.2M $140.2M $88.4M $57.3M
 
Common Stock $13.9M $13.5M $2M $4.5M $4.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $139.2M $146.6M $158.5M $164.6M $169M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $139.2M $146.6M $158.5M $164.6M $169M
 
Total Liabilities and Equity $220.7M $251.8M $298.7M $253M $226.3M
Cash and Short Terms $3.5M $4.4M $4M $16K $4.2M
Total Debt $30.1M $57.5M $94.9M $50.9M $25.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5M $4.4M $4M $16K $4.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.3M $66M $57.4M $50M $48.8M
Inventory $72.5M $92.4M $121.9M $92.5M $76M
Prepaid Expenses $4.1M $8.3M $4.9M $4.4M $4.8M
Other Current Assets -- -- -- -- --
Total Current Assets $145.4M $171.1M $188.2M $146.8M $133.8M
 
Property Plant And Equipment $19.8M $27.1M $33.9M $32.2M $23.4M
Long-Term Investments -- -- -- -- --
Goodwill $32.7M $32.7M $42.3M $42.3M $42.3M
Other Intangibles $22.6M $20.8M $31.1M $28.6M $25.8M
Other Long-Term Assets $127K $124K $3.2M $3M $935K
Total Assets $220.7M $251.8M $298.7M $253M $226.3M
 
Accounts Payable $20.9M $15.8M $9.4M $9.8M $11.9M
Accrued Expenses $9.1M $16.5M $16M $11M $8.9M
Current Portion Of Long-Term Debt -- $7.1M $7.1M $7.1M $7.1M
Current Portion Of Capital Lease Obligations $854K $818K $993K $1M $444K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46.1M $48.2M $38.9M $33.3M $34.5M
 
Long-Term Debt $30.1M $50.4M $87.7M $43.8M $18.5M
Capital Leases -- -- -- -- --
Total Liabilities $81.5M $105.2M $140.2M $88.4M $57.3M
 
Common Stock $13.9M $13.5M $2M $4.5M $4.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $139.2M $146.6M $158.5M $164.6M $169M
 
Total Liabilities and Equity $220.7M $251.8M $298.7M $253M $226.3M
Cash and Short Terms $3.5M $4.4M $4M $16K $4.2M
Total Debt $30.1M $57.5M $94.9M $50.9M $25.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $25.9M $24.4M $18M $9.8M $13M
Depreciation & Amoritzation $4M $4.8M $6.1M $5.7M $6M
Stock-Based Compensation -- $135K $51K $447K --
Change in Accounts Receivable -$29.9M -$301K $9.7M $6.9M $470K
Change in Inventories -$26.4M -$19.9M -$15.8M $29.4M $16.4M
Cash From Operations $2.6M $1.1M $8.6M $48.3M $36M
 
Capital Expenditures $5.5M $9.7M $2.1M $2.1M $2M
Cash Acquisitions -$15.4M -- -$35.8M -- --
Cash From Investing -$21M -$9.7M -$37.8M -$1.9M $3.9M
 
Dividends Paid (Ex Special Dividend) -$7.5M -$7.7M -$8.2M -$6.2M -$8.3M
Special Dividend Paid
Long-Term Debt Issued $84M $232.1M $197.4M $94M $114.8M
Long-Term Debt Repaid -$54M -$204.6M -$160M -$138M -$140.1M
Repurchase of Common Stock -$6.7M -$10.4M -- -- -$2.2M
Other Financing Activities -$87K -$33K -$342K -$169K --
Cash From Financing $16M $9.4M $28.8M -$50.3M -$35.8M
 
Beginning Cash (CF) $5.9M $3.5M $4.4M $4M $16K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4M $869K -$407K -$4M $4.2M
Ending Cash (CF) $3.5M $4.4M $4M $16K $4.2M
 
Levered Free Cash Flow -$2.8M -$8.6M $6.5M $46.2M $34M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.4M $6.7M -$952K $1.8M --
Depreciation & Amoritzation $1.1M $1.5M $1.4M $1.4M --
Stock-Based Compensation $111K $388K $459K $429K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$10.2M -$2.9M $4.5M $7K --
 
Capital Expenditures $1.5M $730K $704K $357K --
Cash Acquisitions -- -$34.6M -- -- --
Cash From Investing -$1.4M -$35.3M -$704K -$307K --
 
Dividends Paid (Ex Special Dividend) -$2M -$2M -$2.1M -$2.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49.1M $72.8M $35.2M $36.8M --
Long-Term Debt Repaid -$32.2M -$30.4M -$34.9M -$34.2M --
Repurchase of Common Stock -$1M -- -- -- --
Other Financing Activities -- -$180K -- -- --
Cash From Financing $14M $40.2M -$1.7M $567K --
 
Beginning Cash (CF) $3.5M $4.4M $4M $16K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4M $2M $2.1M $267K --
Ending Cash (CF) $5.9M $6.4M $6.1M $283K --
 
Levered Free Cash Flow -$11.7M -$3.6M $3.8M -$350K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $25.9M $24.4M $18M $9.8M $13M
Depreciation & Amoritzation $4M $4.8M $6.1M $5.7M $6M
Stock-Based Compensation -- $135K $51K $447K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6M $1.1M $8.6M $48.3M $36M
 
Capital Expenditures $5.5M $9.7M $2.1M $2.1M $2M
Cash Acquisitions -- -- -$35.8M -- --
Cash From Investing -$21M -$9.7M -$37.8M -$1.9M $3.9M
 
Dividends Paid (Ex Special Dividend) -$7.5M -$7.7M -$8.2M -$6.2M -$8.3M
Special Dividend Paid
Long-Term Debt Issued $84M $232.1M $197.4M $94M $114.8M
Long-Term Debt Repaid -$54M -$204.6M -$160M -$138M -$140.1M
Repurchase of Common Stock -$6.7M -$10.4M -- -- --
Other Financing Activities -- -- -$342K -- --
Cash From Financing $16M $9.4M $28.8M -$50.3M -$35.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4M $869K -$407K -$4M $4.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.8M -$8.6M $6.5M $46.2M $34M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.4M $6.7M -$952K $1.8M --
Depreciation & Amoritzation $1.1M $1.5M $1.4M $1.4M --
Stock-Based Compensation $111K $388K $459K $429K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$10.2M -$2.9M $4.5M $7K --
 
Capital Expenditures $1.5M $730K $704K $357K --
Cash Acquisitions -- -$34.6M -- -- --
Cash From Investing -$1.4M -$35.3M -$704K -$307K --
 
Dividends Paid (Ex Special Dividend) -$2M -$2M -$2.1M -$2.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49.1M $72.8M $35.2M $36.8M --
Long-Term Debt Repaid -$32.2M -$30.4M -$34.9M -$34.2M --
Repurchase of Common Stock -$1M -- -- -- --
Other Financing Activities -- -$180K -- -- --
Cash From Financing $14M $40.2M -$1.7M $567K --
 
Beginning Cash (CF) $3.5M $4.4M $4M $16K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4M $2M $2.1M $267K --
Ending Cash (CF) $5.9M $6.4M $6.1M $283K --
 
Levered Free Cash Flow -$11.7M -$3.6M $3.8M -$350K --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is up 7.3% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is up 10.1% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 17.72% over the past day.

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

Show me the best stock