Financhill
Sell
30

EVER Quote, Financials, Valuation and Earnings

Last price:
$17.07
Seasonality move :
16.49%
Day range:
$16.75 - $17.54
52-week range:
$10.21 - $28.09
Dividend yield:
0%
P/E ratio:
51.53x
P/S ratio:
1.54x
P/B ratio:
5.26x
Volume:
428.2K
Avg. volume:
474K
1-year change:
45.52%
Market cap:
$619.4M
Revenue:
$287.9M
EPS (TTM):
$0.34
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $248.8M $346.9M $418.5M $404.1M $287.9M
Revenue Growth (YoY) 52.32% 39.44% 20.63% -3.44% -28.76%
 
Cost of Revenues $15.9M $21.4M $23.9M $24M $22.5M
Gross Profit $232.9M $325.6M $394.6M $380.1M $265.5M
Gross Profit Margin 93.61% 93.84% 94.28% 94.07% 92.2%
 
R&D Expenses $20.2M $29.7M $35.7M $31.7M $27.6M
Selling, General & Admin $219.5M $305.3M $379.7M $377.4M $266.4M
Other Inc / (Exp) -$964K -$2M -$1.1M $4.2M -$23.4M
Operating Expenses $239.7M $335M $415.4M $409.1M $294M
Operating Income -$6.8M -$9.4M -$20.9M -$28.9M -$28.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.1M -$11.2M -$21.9M -$24.4M -$50.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$2.5M -- $577K
Net Income to Company -$7.1M -$11.2M -$19.4M -$24.4M -$51.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.1M -$11.2M -$19.4M -$24.4M -$51.3M
 
Basic EPS (Cont. Ops) -$0.28 -$0.41 -$0.67 -$0.77 -$1.54
Diluted EPS (Cont. Ops) -$0.28 -$0.41 -$0.67 -$0.77 -$1.54
Weighted Average Basic Share $25.8M $27.3M $29.1M $31.6M $33.4M
Weighted Average Diluted Share $25.8M $27.3M $29.1M $31.6M $33.4M
 
EBITDA -$4.6M -$6.1M -$15.8M -$23.1M -$22.4M
EBIT -$6.8M -$9.4M -$20.9M -$28.9M -$28.6M
 
Revenue (Reported) $248.8M $346.9M $418.5M $404.1M $287.9M
Operating Income (Reported) -$6.8M -$9.4M -$20.9M -$28.9M -$28.6M
Operating Income (Adjusted) -$6.8M -$9.4M -$20.9M -$28.9M -$28.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $90M $107.6M $103.2M $55M $144.5M
Revenue Growth (YoY) 34.07% 19.55% -4.04% -46.71% 162.73%
 
Cost of Revenues $5.4M $6M $5.9M $6.2M $5.5M
Gross Profit $84.6M $101.6M $97.3M $48.9M $139.1M
Gross Profit Margin 94.02% 94.43% 94.31% 88.82% 96.23%
 
R&D Expenses $8.1M $9.3M $7.8M $6.3M $8M
Selling, General & Admin $79.3M $99.3M $96.2M $52.2M $119.4M
Other Inc / (Exp) -$393K -$825K $122K -$19.7M $53K
Operating Expenses $87.4M $108.5M $104M $58.5M $127.4M
Operating Income -$2.8M -$7M -$6.7M -$9.7M $11.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.2M -$7.8M -$6.5M -$29M $12.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.5M -- $236K $719K
Net Income to Company -$3.2M -$5.3M -$6.5M -$29.2M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2M -$5.3M -$6.5M -$29.2M $11.6M
 
Basic EPS (Cont. Ops) -$0.12 -$0.18 -$0.20 -$0.87 $0.33
Diluted EPS (Cont. Ops) -$0.12 -$0.18 -$0.20 -$0.87 $0.31
Weighted Average Basic Share $27.5M $29.3M $32M $33.5M $35.2M
Weighted Average Diluted Share $27.5M $29.3M $32M $33.5M $37.2M
 
EBITDA -$2.1M -$5.7M -$5.3M -$7.4M $13.3M
EBIT -$2.8M -$7M -$6.7M -$9.7M $11.7M
 
Revenue (Reported) $90M $107.6M $103.2M $55M $144.5M
Operating Income (Reported) -$2.8M -$7M -$6.7M -$9.7M $11.7M
Operating Income (Adjusted) -$2.8M -$7M -$6.7M -$9.7M $11.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $323.4M $413.7M $417.9M $320.5M $408.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.4M $23.4M $24.1M $23.5M $20.5M
Gross Profit $303.1M $390.3M $393.8M $297M $388M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27.1M $35M $33.1M $29.1M $27.9M
Selling, General & Admin $283.3M $369.8M $389.9M $297.7M $347.2M
Other Inc / (Exp) -$1.3M -$2.8M $4.7M -$24.1M $184K
Operating Expenses $310.4M $404.8M $423.1M $326.8M $375M
Operating Income -$7.3M -$14.5M -$29.3M -$29.8M $12.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.4M -$17.2M -$24.4M -$52.8M $14.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $600K $1.4M
Net Income to Company -$8.4M -$14.7M -$24.4M -$53.4M $13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.4M -$14.7M -$24.4M -$53.4M $13.5M
 
Basic EPS (Cont. Ops) -$0.31 -$0.51 -$0.80 -$1.61 $0.38
Diluted EPS (Cont. Ops) -$0.31 -$0.51 -$0.80 -$1.61 $0.34
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$4.6M -$9.7M -$23.5M -$23.2M $18.1M
EBIT -$7.3M -$14.5M -$29.3M -$29.8M $12.9M
 
Revenue (Reported) $323.4M $413.7M $417.9M $320.5M $408.4M
Operating Income (Reported) -$7.3M -$14.5M -$29.3M -$29.8M $12.9M
Operating Income (Adjusted) -$7.3M -$14.5M -$29.3M -$29.8M $12.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $249.6M $316.4M $315.8M $232.2M $352.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.7M $17.8M $17.9M $17.5M $15.5M
Gross Profit $234M $298.7M $297.9M $214.7M $337.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.6M $26.9M $24.3M $21.6M $21.9M
Selling, General & Admin $219.8M $284.3M $294.5M $214.9M $295.6M
Other Inc / (Exp) -$192K -$1.1M $4.8M -$23.4M $154K
Operating Expenses $241.4M $311.1M $318.8M $236.5M $317.5M
Operating Income -$7.4M -$12.4M -$20.9M -$21.8M $19.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.4M -$13.5M -$15.9M -$44.3M $21.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.5M -- $600K $1.4M
Net Income to Company -$7.4M -$11M -$15.9M -$44.9M $19.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$11M -$15.9M -$44.9M $19.9M
 
Basic EPS (Cont. Ops) -$0.27 -$0.38 -$0.51 -$1.35 $0.57
Diluted EPS (Cont. Ops) -$0.27 -$0.38 -$0.51 -$1.35 $0.53
Weighted Average Basic Share $81.3M $86.6M $94.1M $99.6M $104.5M
Weighted Average Diluted Share $81.3M $86.6M $94.1M $99.6M $109.5M
 
EBITDA -$5.2M -$8.8M -$16.6M -$16.7M $23.8M
EBIT -$7.4M -$12.4M -$20.9M -$21.8M $19.7M
 
Revenue (Reported) $249.6M $316.4M $315.8M $232.2M $352.7M
Operating Income (Reported) -$7.4M -$12.4M -$20.9M -$21.8M $19.7M
Operating Income (Adjusted) -$7.4M -$12.4M -$20.9M -$21.8M $19.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $46.1M $42.9M $34.9M $30.8M $38M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.2M $46.1M $35.7M $29.6M $21.2M
Inventory -- -- -- -- --
Prepaid Expenses $7.1M $4.6M -- -- --
Other Current Assets -- -- $4.9M $7M $5.8M
Total Current Assets $85.3M $97.4M $84.7M $81M $69.2M
 
Property Plant And Equipment $5.2M $15.8M $13.1M $12.2M $7.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $9.8M $21.5M $21.5M $21.5M
Other Intangibles -- $3.4M $10.2M $8M $5.2M
Other Long-Term Assets $691K $708K $681K $450K $29K
Total Assets $91.2M $129.1M $143.6M $156.5M $110.9M
 
Accounts Payable $23.7M $33M $29.6M $30.7M $17.2M
Accrued Expenses $8.9M $2.6M $5.7M $4M $2.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $2.6M $2.7M $2.9M $2.1M
Other Current Liabilities $2M $2.7M $3.2M $1.7M $1.3M
Total Current Liabilities $38.4M $46.8M $47.4M $45.4M $29.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $39.5M $58.1M $58.5M $49M $30M
 
Common Stock $27K $28K $30K $32K $35K
Other Common Equity Adj -- -$7K $10K -$6K $29K
Common Equity $51.8M $71M $85.1M $107.5M $80.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $51.8M $71M $85.1M $107.5M $80.9M
 
Total Liabilities and Equity $91.2M $129.1M $143.6M $156.5M $110.9M
Cash and Short Terms $46.1M $42.9M $34.9M $30.8M $38M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $45.9M $41.8M $36.6M $39M $82.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.5M $44.5M $40.4M $22.2M $48.2M
Inventory -- -- -- -- --
Prepaid Expenses $7.1M $5.5M $5.3M -- --
Other Current Assets -- -- -- $4.1M $5.5M
Total Current Assets $94.5M $97.8M $92.5M $70.1M $139.9M
 
Property Plant And Equipment $5.9M $13.9M $12.7M $7.7M $10.3M
Long-Term Investments -- -- -- -- --
Goodwill $9.6M $21.7M $21.5M $21.5M $21.5M
Other Intangibles $3.8M $10.9M $8.5M $5.5M $3.7M
Other Long-Term Assets $2.4M $4.3M $450K $414K $320K
Total Assets $116.2M $148.5M $163.8M $114M $180.5M
 
Accounts Payable $33.7M $25.1M $37.1M $20.6M $47M
Accrued Expenses $4.4M $13.2M $2.8M $1.6M $3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $2.8M $3M $2.7M $1.2M
Other Current Liabilities $2.8M $4.4M $4M $2M $1.8M
Total Current Liabilities $46.7M $49.9M $51.9M $32M $60M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $49M $62.5M $56.6M $32.1M $62.8M
 
Common Stock $27K $29K $32K $34K $36K
Other Common Equity Adj -- $5K -$41K -$6K $105K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $67.2M $86M $107.2M $81.9M $117.7M
 
Total Liabilities and Equity $116.2M $148.5M $163.8M $114M $180.5M
Cash and Short Terms $45.9M $41.8M $36.6M $39M $82.8M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$7.1M -$11.2M -$19.4M -$24.4M -$51.3M
Depreciation & Amoritzation $2.2M $3.4M $5.1M $5.8M $6.2M
Stock-Based Compensation $12.7M $24.2M $30M $29M $24.1M
Change in Accounts Receivable -$15.2M -$19.8M -$6.4M -$18.9M $12.4M
Change in Inventories -- -- -- -- --
Cash From Operations $4.4M $10.7M $7.2M -$15.8M -$2.8M
 
Capital Expenditures $3M $3.8M $2.9M $4.3M $3.8M
Cash Acquisitions -- -$14.9M -$16M -- --
Cash From Investing -$3M -$18.8M -$18.8M -$4.3M $9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$100K -$402K
Cash From Financing $3M $4.9M $3.6M $15.8M $577K
 
Beginning Cash (CF) $41.9M $46.3M $43.1M $35.1M $30.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.4M -$3.2M -$8M -$4.2M $7.1M
Ending Cash (CF) $46.3M $43.1M $35.1M $30.8M $38M
 
Levered Free Cash Flow $1.4M $6.8M $4.3M -$20.1M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.2M -$5.3M -$6.5M -$29.2M $11.6M
Depreciation & Amoritzation $731K $1.3M $1.4M $2.3M $1.6M
Stock-Based Compensation $7.2M $8.3M $7.2M $5.6M $5.4M
Change in Accounts Receivable -$5M $1.4M -$8.1M $2.7M $859K
Change in Inventories -- -- -- -- --
Cash From Operations $6M $2.8M -$3.5M -$4.1M $23.6M
 
Capital Expenditures $837K $965K $1.2M $966K $1.5M
Cash Acquisitions -$14.9M -$16M -- -- --
Cash From Investing -$15.8M -$16.9M -$1.2M $12.2M -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$28K -$67K -$507K
Cash From Financing $1.2M $1.4M $94K -$67K -$219K
 
Beginning Cash (CF) $54.7M $54.8M $41.3M $31M $60.9M
Foreign Exchange Rate Adjustment -- -$7K -$22K -$13K $16K
Additions / Reductions -$8.5M -$12.7M -$4.7M $8M $21.9M
Ending Cash (CF) $46.1M $42M $36.6M $39M $82.8M
 
Levered Free Cash Flow $5.2M $1.8M -$4.8M -$5.1M $22.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$8.4M -$14.7M -$24.4M -$53.4M $13.5M
Depreciation & Amoritzation $2.8M $4.8M $5.8M $6.6M $5.2M
Stock-Based Compensation $21.5M $29.1M $29.4M $25.9M $20.1M
Change in Accounts Receivable -$11.6M -$8.8M -$28.6M $11.6M -$20.8M
Change in Inventories -- -- -- -- --
Cash From Operations $17.9M $10.8M -$17.8M -$6.9M $45.6M
 
Capital Expenditures $3.5M $3.4M $3.8M $4.1M $4M
Cash Acquisitions -$14.9M -$16M -- -- --
Cash From Investing -$18.4M -$19.3M -$3.8M $9.1M -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$320K -$1.5M
Cash From Financing $4.5M $4.4M $16.2M $232K $2.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$4.1M -$5.4M $2.4M $43.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.4M $7.4M -$21.6M -$11M $41.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.4M -$11M -$15.9M -$44.9M $19.9M
Depreciation & Amoritzation $2.2M $3.6M $4.3M $5.1M $4.1M
Stock-Based Compensation $18M $23M $22.4M $19.3M $15.3M
Change in Accounts Receivable -$9.3M $1.7M -$20.6M $9.9M -$23.4M
Change in Inventories -- -- -- -- --
Cash From Operations $13.9M $14M -$10.9M -$2M $46.4M
 
Capital Expenditures $2.7M $2.3M $3.2M $3M $3.1M
Cash Acquisitions -$14.9M -$16M -- -- --
Cash From Investing -$17.6M -$18.2M -$3.2M $10.2M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$79K -$299K -$1.4M
Cash From Financing $3.6M $3.1M $15.7M $41K $1.6M
 
Beginning Cash (CF) $151.7M $145M $122.5M $90.6M $147.5M
Foreign Exchange Rate Adjustment -- -$6K -$49K $3K $12K
Additions / Reductions -$173K -$1.1M $1.5M $8.2M $44.9M
Ending Cash (CF) $151.5M $143.9M $124M $98.9M $192.4M
 
Levered Free Cash Flow $11.2M $11.8M -$14.1M -$5M $43.3M

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

GET BETTER TRADE IDEAS

Popular

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,…

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…

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 23

Quantum [QMCO] is up 4.59% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 11.68% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.08% over the past day.

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

Show me the best stock