Financhill
Sell
35

EPM Quote, Financials, Valuation and Earnings

Last price:
$4.23
Seasonality move :
-1.02%
Day range:
$4.12 - $4.40
52-week range:
$4.10 - $6.14
Dividend yield:
11.09%
P/E ratio:
86.60x
P/S ratio:
1.65x
P/B ratio:
1.94x
Volume:
206.1K
Avg. volume:
212.4K
1-year change:
-27.1%
Market cap:
$148.3M
Revenue:
$85.9M
EPS (TTM):
$0.05
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $29.6M $32.7M $108.9M $128.5M $85.9M
Revenue Growth (YoY) -31.53% 10.48% 233.09% 17.98% -33.18%
 
Cost of Revenues $19.1M $21.5M $56.2M $72.7M $66.9M
Gross Profit $10.5M $11.2M $52.7M $55.8M $19M
Gross Profit Margin 35.4% 34.12% 48.43% 43.44% 22.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3M $6.8M $6.8M $9.6M $9.6M
Other Inc / (Exp) -$1.4M -$25.6M -$3.8M $513K -$1.3M
Operating Expenses $5.4M $7M $7.4M $10.7M $11.1M
Operating Income $5.1M $4.2M $45.4M $45.1M $7.9M
 
Net Interest Expenses -- $63K $477K $337K $1.1M
EBT. Incl. Unusual Items $3.8M -$21.4M $41.1M $45.3M $5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M -$5M $8.5M $10.1M $1.4M
Net Income to Company $5.9M -$16.4M $32.6M $35.2M $4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.9M -$16.4M $32.6M $35.2M $4.1M
 
Basic EPS (Cont. Ops) $0.18 -$0.50 $0.97 $1.05 $0.12
Diluted EPS (Cont. Ops) $0.18 -$0.50 $0.96 $1.04 $0.12
Weighted Average Basic Share $33M $32.7M $33M $33M $32.7M
Weighted Average Diluted Share $33M $32.7M $33.3M $33.2M $32.9M
 
EBITDA $9.6M -$16.2M $49.8M $60M $27M
EBIT $3.9M -$21.3M $41.7M $45.7M $7M
 
Revenue (Reported) $29.6M $32.7M $108.9M $128.5M $85.9M
Operating Income (Reported) $5.1M $4.2M $45.4M $45.1M $7.9M
Operating Income (Adjusted) $3.9M -$21.3M $41.7M $45.7M $7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8M $22.3M $33.7M $21M $20.3M
Revenue Growth (YoY) -38.52% 287.28% 50.75% -37.57% -3.56%
 
Cost of Revenues $4.3M $11.9M $18.5M $17M $18.2M
Gross Profit $1.4M $10.4M $15.2M $4.1M $2M
Gross Profit Margin 25.12% 46.75% 45.07% 19.35% 10.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $1.8M $2.6M $2.5M $2.7M
Other Inc / (Exp) -$15.5M -- $846K -- -$1.2M
Operating Expenses $1.9M $1.8M $2.6M $2.5M $2.7M
Operating Income -$441.1K $8.6M $12.6M $1.6M -$605K
 
Net Interest Expenses $8.4K $44K $122K -- $712K
EBT. Incl. Unusual Items -$15.9M $8.6M $13.3M $1.6M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2M $1.7M $2.9M $554K -$711K
Net Income to Company -$12.7M $6.8M $10.4M $1.1M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.7M $6.8M $10.4M $1.1M -$1.8M
 
Basic EPS (Cont. Ops) -$0.38 $0.20 $0.31 $0.03 -$0.06
Diluted EPS (Cont. Ops) -$0.38 $0.20 $0.31 $0.03 -$0.06
Weighted Average Basic Share $33.1M $32.9M $33.2M $32.7M $32.9M
Weighted Average Diluted Share $33.1M $33.3M $33.4M $32.9M $32.9M
 
EBITDA -$14.5M $9.9M $16.9M $6.3M $3.7M
EBIT -$15.9M $8.6M $13.4M $1.7M -$1.8M
 
Revenue (Reported) $5.8M $22.3M $33.7M $21M $20.3M
Operating Income (Reported) -$441.1K $8.6M $12.6M $1.6M -$605K
Operating Income (Adjusted) -$15.9M $8.6M $13.4M $1.7M -$1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.4M $62.6M $141.2M $96.7M $86.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17M $35.4M $75.3M $64.6M $69.5M
Gross Profit $5.4M $27.2M $65.8M $32.1M $16.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $7.4M $8.1M $9.6M $9.7M
Other Inc / (Exp) -$25.4M -$146.3K -$3.5M $270K -$713K
Operating Expenses $5.8M $7.6M $8.7M $10.8M $11.2M
Operating Income -$384.4K $19.5M $57.2M $21.3M $5.7M
 
Net Interest Expenses $9.7K $139K $744K -- $2.7M
EBT. Incl. Unusual Items -$27.2M $19.2M $52.9M $21.8M $2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.7M $3.8M $11.2M $5.1M $510K
Net Income to Company -$18.5M $15.5M $41.7M $16.7M $1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.5M $15.5M $41.7M $16.7M $1.8M
 
Basic EPS (Cont. Ops) -$0.56 $0.47 $1.24 $0.50 $0.05
Diluted EPS (Cont. Ops) -$0.56 $0.46 $1.24 $0.49 $0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$21.5M $24.6M $66.1M $38M $27.6M
EBIT -$27.1M $19.4M $53.8M $21.9M $5.3M
 
Revenue (Reported) $22.4M $62.6M $141.2M $96.7M $86.4M
Operating Income (Reported) -$384.4K $19.5M $57.2M $21.3M $5.7M
Operating Income (Adjusted) -$27.1M $19.4M $53.8M $21.9M $5.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.4M $41.2M $73.5M $41.6M $42.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1M $21.9M $41.2M $33.1M $35.7M
Gross Profit $3.3M $19.3M $32.3M $8.5M $6.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $3.8M $5.1M $5.1M $5.2M
Other Inc / (Exp) -$25.4M -- $243K -- $579K
Operating Expenses $3.2M $3.9M $5.1M $5.1M $5.2M
Operating Income $66.7K $15.4M $27.2M $3.4M $1.2M
 
Net Interest Expenses $16K $92K $359K -- $1.5M
EBT. Incl. Unusual Items -$25.4M $15.3M $27.1M $3.6M $350K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.5M $3.3M $6M $1M $110K
Net Income to Company -$19.8M $12.1M $21.1M $2.6M $240K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.8M $12.1M $21.1M $2.6M $240K
 
Basic EPS (Cont. Ops) -$0.60 $0.36 $0.63 $0.07 --
Diluted EPS (Cont. Ops) -$0.60 $0.35 $0.63 $0.07 --
Weighted Average Basic Share $66.1M $65.8M $66.3M $65.4M $65.7M
Weighted Average Diluted Share $66.1M $66.4M $66.7M $65.9M $65.8M
 
EBITDA -$22.5M $18.2M $34.5M $12.5M $13.1M
EBIT -$25.3M $15.4M $27.5M $3.6M $1.9M
 
Revenue (Reported) $11.4M $41.2M $73.5M $41.6M $42.2M
Operating Income (Reported) $66.7K $15.4M $27.2M $3.4M $1.2M
Operating Income (Adjusted) -$25.3M $15.4M $27.5M $3.6M $1.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $19.7M $5.3M $8.3M $11M $6.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9M $8.7M $24M $7.9M $10.8M
Inventory -- -- -- -- --
Prepaid Expenses $491.7K $620K $1.2M $1.9M $3.5M
Other Current Assets -- -- -- -- --
Total Current Assets $25.3M $18.1M $36.4M $21.2M $21.7M
 
Property Plant And Equipment $66.6M $58.6M $110.5M $106M $139.8M
Long-Term Investments $108.8K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $53.8K -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $92.1M $76.7M $148M $128.3M $162.9M
 
Accounts Payable $1.5M $1.6M $15.1M $5.9M $8.3M
Accrued Expenses $11.6K $12K $203K $170K $988K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $54.3K $64K $26K $59K $98K
Other Current Liabilities $1.9M -- $3.1M -- $1.3M
Total Current Liabilities $4.3M $6.6M $30.3M $12.3M $15.8M
 
Long-Term Debt -- $4M $21.3M -- $39.5M
Capital Leases -- -- -- -- --
Total Liabilities $18M $22.1M $72.5M $36.2M $81.8M
 
Common Stock $33K $34K $33K $33K $33K
Other Common Equity Adj -- -- -- -- --
Common Equity $74.1M $54.6M $75.5M $92.1M $81.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $74.1M $54.6M $75.5M $92.1M $81.1M
 
Total Liabilities and Equity $92.1M $76.7M $148M $128.3M $162.9M
Cash and Short Terms $19.7M $5.3M $8.3M $11M $6.4M
Total Debt -- $4M $21.3M -- $39.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19M $13.6M $3.7M $8.5M $11.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $12.6M $18.2M $10.1M $10.7M
Inventory -- -- -- -- --
Prepaid Expenses $400.4K $436.2K $1.5M $2.2M $3.4M
Other Current Assets -- -- -- -- $3.6M
Total Current Assets $25.1M $31.4M $24.1M $21.1M $27M
 
Property Plant And Equipment $39.4M $55.8M $106.4M $103.7M $131.8M
Long-Term Investments $108.8K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $43.6K -- -- -- --
Other Long-Term Assets -- -- -- -- $1.3M
Total Assets $64.7M $87.2M $131.7M $126M $160.2M
 
Accounts Payable $2.1M $8.2M $10.1M $8.2M $10.8M
Accrued Expenses $11.6K $28K $39K $629K $116K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $61.7K $56.2K $59K $97K $100K
Other Current Liabilities -- -- $49K -- $439K
Total Current Liabilities $3.5M $9.4M $21.2M $14.5M $16.5M
 
Long-Term Debt -- $4M -- -- $39.5M
Capital Leases -- -- -- -- --
Total Liabilities $11.5M $25M $42.5M $38.5M $83.9M
 
Common Stock $33.5K $33.7K $34K $34K $34K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $53.2M $62.1M $89.1M $87.4M $76.3M
 
Total Liabilities and Equity $64.7M $87.2M $131.7M $126M $160.2M
Cash and Short Terms $19M $13.6M $3.7M $8.5M $11.7M
Total Debt -- $4M -- -- $39.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $5.9M -$16.4M $32.6M $35.2M $4.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.3M $1.3M $125K $1.6M $2.1M
Change in Accounts Receivable -$2M -$6.6M -$11.4M $18.4M -$2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $12.4M $4.7M $52.5M $51.3M $22.7M
 
Capital Expenditures $11.1M $18.8M $54.9M $7M $49.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.1M -$18.8M -$54.9M -$7M -$49.6M
 
Dividends Paid (Ex Special Dividend) -$10.7M -$4.3M -$11.8M -$16.1M -$16M
Special Dividend Paid
Long-Term Debt Issued -- $7M $34M -- $42.5M
Long-Term Debt Repaid -- -$3M -$16.8M -$21.3M -$3M
Repurchase of Common Stock -$2.5M -$7K -$38K -$4.2M -$1.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$13.2M -$349K $5.4M -$41.5M $22.3M
 
Beginning Cash (CF) $31.6M $19.7M $5.3M $8.3M $11M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.9M -$14.4M $3M $2.8M -$4.6M
Ending Cash (CF) $19.7M $5.3M $8.3M $11M $6.4M
 
Levered Free Cash Flow $1.3M -$14M -$2.4M $44.3M -$26.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.7M $6.8M $10.4M $1.1M -$1.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $317.5K $330K $494K $564K $659K
Change in Accounts Receivable -$400.2K $3.4M $1.3M $447K $29K
Change in Inventories -- -- -- -- --
Cash From Operations $76.7K $8.3M $10.4M $7.1M $7.7M
 
Capital Expenditures $29.7K $136K $1M $3.9M $827K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.7K -$136K -$1M -$3.9M -$827K
 
Dividends Paid (Ex Special Dividend) -$837.3K -$2.5M -$4.1M -$4M -$4.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$12.3M -- --
Repurchase of Common Stock -- -- -$61K -$108K -$103K
Other Financing Activities -- -- -- -- -$236K
Cash From Financing -$837.3K -$2.5M -$16.4M -$4.1M -$2.2M
 
Beginning Cash (CF) $19.8M $8M $10.7M $9.4M $6.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$790.3K $5.6M -$7M -$953K $4.7M
Ending Cash (CF) $19M $13.6M $3.7M $8.5M $11.7M
 
Levered Free Cash Flow $47K $8.2M $9.4M $3.2M $6.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.5M $15.5M $41.7M $16.7M $1.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.3M $1.2M $299K $2M $2.3M
Change in Accounts Receivable -$1.6M -$10.4M $939K $8.1M -$679K
Change in Inventories -- -- -- -- --
Cash From Operations $5.4M $17.4M $66.3M $34.9M $26.7M
 
Capital Expenditures $826.9K $19.1M $57.3M $9.8M $47.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$826.9K -$19.1M -$57.3M -$9.8M -$47.8M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$7.7M -$14.8M -$16.1M -$16.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$3M -$38M -- --
Repurchase of Common Stock -$739.9K -$1.7K -$123K -$4.3M -$1.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$6.5M -$3.7M -$19M -$20.4M $24.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9M -$5.4M -$9.9M $4.8M $3.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.6M -$1.7M $9.1M $25.1M -$21.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.8M $12.1M $21.1M $2.6M $240K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $617.9K $528K $702K $1M $1.2M
Change in Accounts Receivable -$457.3K -$4.3M $8.1M -$2.2M -$8K
Change in Inventories -- -- -- -- --
Cash From Operations $1.2M $13.9M $27.8M $11.4M $15.3M
 
Capital Expenditures $182.9K $526K $2.9M $5.7M $3.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$182.9K -$526K -$2.9M -$5.7M -$3.8M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$5M -$8.1M -$8M -$8.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$21.3M -- --
Repurchase of Common Stock -$7.4K -$2K -$87K -$213K -$191K
Other Financing Activities -- -- -- -- -$236K
Cash From Financing -$1.7M -$5M -$29.4M -$8.2M -$6.3M
 
Beginning Cash (CF) $39.5M $13.2M $19M $20.4M $13.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$627.4K $8.3M -$4.6M -$2.6M $5.2M
Ending Cash (CF) $38.9M $21.6M $14.4M $17.9M $18.6M
 
Levered Free Cash Flow $1M $13.4M $24.9M $5.7M $11.5M

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

GET BETTER TRADE IDEAS

Popular

Is Energy Transfer a Good Dividend Stock to Buy Now?
Is Energy Transfer a Good Dividend Stock to Buy Now?

Energy Transfer (NYSE:ET) offers an impressive yield, to say the…

Did the Market Bottom Already?
Did the Market Bottom Already?

The past few weeks have been among the most volatile…

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 14

Regencell Bioscience Holdings [RGC] is down 11.8% over the past day.

Buy
52
SLP alert for Apr 14

Simulations Plus [SLP] is up 4.69% over the past day.

Sell
38
ZLAB alert for Apr 14

Zai Lab [ZLAB] is up 6.77% over the past day.

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

Show me the best stock