Financhill
Buy
58

ESP Quote, Financials, Valuation and Earnings

Last price:
$26.49
Seasonality move :
5.56%
Day range:
$26.25 - $26.80
52-week range:
$20.20 - $33.00
Dividend yield:
3.56%
P/E ratio:
10.89x
P/S ratio:
1.59x
P/B ratio:
1.67x
Volume:
18.7K
Avg. volume:
15.3K
1-year change:
5.79%
Market cap:
$74.6M
Revenue:
$38.7M
EPS (TTM):
$2.45
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $31.5M $27.7M $32.1M $35.6M $38.7M
Revenue Growth (YoY) -13.57% -12.03% 15.76% 10.86% 8.83%
 
Cost of Revenues $26M $24.4M $26.6M $27.5M $28.1M
Gross Profit $5.6M $3.4M $5.5M $8.1M $10.7M
Gross Profit Margin 17.63% 12.11% 17.05% 22.62% 27.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $3.8M $3.9M $3.8M $4.1M
Other Inc / (Exp) $27.1K $36.6K $51.8K $46.8K $27.3K
Operating Expenses $4.4M $3.8M $3.9M $3.8M $4.1M
Operating Income $1.2M -$426.1K $1.5M $4.3M $6.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3M -$368.2K $1.6M $4.7M $7.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145.5K -$186.7K $328K $1M $1.5M
Net Income to Company $1.2M -$181.5K $1.3M $3.7M $5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2M -$181.5K $1.3M $3.7M $5.8M
 
Basic EPS (Cont. Ops) $0.49 -$0.08 $0.52 $1.50 $2.34
Diluted EPS (Cont. Ops) $0.49 -$0.08 $0.52 $1.49 $2.29
Weighted Average Basic Share $2.4M $2.4M $2.4M $2.5M $2.5M
Weighted Average Diluted Share $2.4M $2.4M $2.4M $2.5M $2.5M
 
EBITDA $1.7M $93.7K $2M $4.8M $7M
EBIT $1.2M -$426.1K $1.5M $4.3M $6.5M
 
Revenue (Reported) $31.5M $27.7M $32.1M $35.6M $38.7M
Operating Income (Reported) $1.2M -$426.1K $1.5M $4.3M $6.5M
Operating Income (Adjusted) $1.2M -$426.1K $1.5M $4.3M $6.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7M $7.5M $8.8M $10.3M $13.6M
Revenue Growth (YoY) -4.46% 7.12% 18.05% 17.02% 32.09%
 
Cost of Revenues $6.2M $6.3M $6.5M $7.2M $10.4M
Gross Profit $713.5K $1.2M $2.3M $3.1M $3.2M
Gross Profit Margin 10.25% 16.18% 25.68% 30.5% 23.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $945.5K $1.2M $874.9K $1M $1.1M
Other Inc / (Exp) $13.7K $10.1K $8.9K $5.3K $8.2K
Operating Expenses $945.5K $1.2M $874.9K $1M $1.1M
Operating Income -$232K $20.7K $1.4M $2.1M $2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$216.5K $32.5K $1.5M $2.3M $2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35.5K $11.3K $313.3K $464.3K $384.4K
Net Income to Company -$181K $21.2K $1.1M $1.8M $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$181K $21.2K $1.1M $1.8M $1.9M
 
Basic EPS (Cont. Ops) -$0.08 $0.01 $0.47 $0.73 $0.74
Diluted EPS (Cont. Ops) -$0.08 $0.01 $0.47 $0.72 $0.71
Weighted Average Basic Share $2.4M $2.4M $2.5M $2.5M $2.6M
Weighted Average Diluted Share $2.4M $2.4M $2.5M $2.5M $2.7M
 
EBITDA -$97.2K $153.3K $1.5M $2.2M $2.1M
EBIT -$232K $20.7K $1.4M $2.1M $2M
 
Revenue (Reported) $7M $7.5M $8.8M $10.3M $13.6M
Operating Income (Reported) -$232K $20.7K $1.4M $2.1M $2M
Operating Income (Adjusted) -$232K $20.7K $1.4M $2.1M $2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.5M $28.5M $34.5M $37M $43.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.8M $24.4M $27.6M $27.7M $32.7M
Gross Profit $4.8M $4.1M $7M $9.4M $11.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $4.1M $3.5M $4.1M $4.3M
Other Inc / (Exp) $23.8K $47.8K $36.4K $53.5K $26.9K
Operating Expenses $3.9M $4.1M $3.5M $4.1M $4.3M
Operating Income $870.5K -$27.9K $3.5M $5.3M $7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $955K $27.6K $3.6M $5.9M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $93.2K -$109.3K $775.6K $1.3M $1.5M
Net Income to Company $861.7K $136.9K $2.9M $4.7M $6.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $861.7K $136.9K $2.9M $4.7M $6.4M
 
Basic EPS (Cont. Ops) $0.36 $0.06 $1.16 $1.89 $2.54
Diluted EPS (Cont. Ops) $0.36 $0.06 $1.16 $1.87 $2.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4M $474.4K $4M $5.7M $7.4M
EBIT $870.5K -$27.9K $3.5M $5.3M $7M
 
Revenue (Reported) $32.5M $28.5M $34.5M $37M $43.9M
Operating Income (Reported) $870.5K -$27.9K $3.5M $5.3M $7M
Operating Income (Adjusted) $870.5K -$27.9K $3.5M $5.3M $7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.2M $15M $17.4M $18.9M $24.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.4M $12.4M $13.4M $13.5M $18.1M
Gross Profit $1.8M $2.6M $4.1M $5.4M $6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $2.2M $1.7M $2.1M $2.2M
Other Inc / (Exp) $16.9K $28.1K $12.7K $19.4K $19K
Operating Expenses $1.9M $2.2M $1.7M $2.1M $2.2M
Operating Income -$19.3K $378.9K $2.4M $3.3M $3.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.6K $410.3K $2.4M $3.6M $4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8K $83.1K $530.7K $753K $783.7K
Net Income to Company $8.8K $327.3K $1.9M $2.9M $3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.8K $327.3K $1.9M $2.9M $3.5M
 
Basic EPS (Cont. Ops) -- $0.14 $0.78 $1.17 $1.37
Diluted EPS (Cont. Ops) -- $0.14 $0.78 $1.16 $1.32
Weighted Average Basic Share $4.8M $4.9M $4.9M $4.9M $5.1M
Weighted Average Diluted Share $4.8M $4.9M $4.9M $5M $5.3M
 
EBITDA $252.1K $632.8K $2.6M $3.5M $4M
EBIT -$19.3K $378.9K $2.4M $3.3M $3.7M
 
Revenue (Reported) $14.2M $15M $17.4M $18.9M $24.1M
Operating Income (Reported) -$19.3K $378.9K $2.4M $3.3M $3.7M
Operating Income (Adjusted) -$19.3K $378.9K $2.4M $3.3M $3.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $5.4M $6.8M $8.1M $2.7M $4.4M
Short Term Investments $5.1M $3.1M $3.7M $12M $18.9M
Accounts Receivable, Net $9M $5.4M $5.7M $5.8M $6.6M
Inventory $14.8M $18.8M $18.6M $19.9M $19.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $396.9K $700.3K $992.8K $4.3M $3.2M
Total Current Assets $34.7M $35M $37.1M $44.7M $53.2M
 
Property Plant And Equipment $3.5M $3M $2.8M $2.8M $3.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $38.2M $38M $39.9M $47.5M $56.5M
 
Accounts Payable $2.9M $2.7M $2.1M $1.2M $3.8M
Accrued Expenses $1.3M $1.7M $2.1M $2.2M $2.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $318.3K -- -- -- --
Total Current Liabilities $6.7M $7.5M $7.6M $11.5M $15.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7M $7.6M $7.8M $11.6M $15.3M
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$3.1K -$2.4K -$1.9K -$2.4K $6.5K
Common Equity $31.2M $30.3M $32.1M $35.9M $41.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $31.2M $30.3M $32.1M $35.9M $41.3M
 
Total Liabilities and Equity $38.2M $38M $39.9M $47.5M $56.5M
Cash and Short Terms $10.5M $9.9M $11.8M $14.7M $23.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9M $7M $6.3M $3.6M $8M
Short Term Investments $3.2M $3.1M $10.1M $13.9M $20.3M
Accounts Receivable, Net $4.2M $4.9M $4.6M $6M $7M
Inventory $16.5M $19.3M $18.8M $17.9M $17.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $506.5K $808.9K $2.2M $3.9M $1.8M
Total Current Assets $33.6M $35.4M $41.9M $45.3M $55.6M
 
Property Plant And Equipment $3.2M $2.8M $2.7M $5.1M $4.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $36.8M $38.2M $44.6M $50.4M $60.2M
 
Accounts Payable $3.3M $2.6M $2.9M $2.1M $2.7M
Accrued Expenses $1.5M $1.6M $1.7M $2.1M $1.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $90.2K $57K -- -- --
Total Current Liabilities $6.5M $7.3M $10.3M $12.1M $15.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.7M $7.4M $10.5M $12.1M $15.4M
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$2.1K -$2.4K -$1K $3K $5K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $30.1M $30.8M $34.1M $38.2M $44.8M
 
Total Liabilities and Equity $36.8M $38.2M $44.6M $50.4M $60.2M
Cash and Short Terms $12.2M $10.1M $16.4M $17.5M $28.3M
Total Debt -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $1.2M -$181.5K $1.3M $3.7M $5.8M
Depreciation & Amoritzation $568.5K $519.8K $494.6K $484.9K $453.5K
Stock-Based Compensation $494.7K $487.6K $501.8K $592.8K $721.8K
Change in Accounts Receivable $2M $3.4M -$129.8K -$57.8K -$844.5K
Change in Inventories -$1.6M -$4.7M $231.4K -$1.3M $645.6K
Cash From Operations $6M $595K $2.2M $3.9M $10.6M
 
Capital Expenditures $214.4K $43.6K $303.6K $512K $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $326K $2M -$918.3K -$8.8M -$7.8M
 
Dividends Paid (Ex Special Dividend) -$2.4M -$1.2M -- -$489.3K -$1.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$48K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.4M -$1.2M -- -$489.3K -$1.2M
 
Beginning Cash (CF) $1.5M $5.4M $6.8M $8.1M $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M $1.4M $1.3M -$5.4M $1.6M
Ending Cash (CF) $5.4M $6.8M $8.1M $2.7M $4.4M
 
Levered Free Cash Flow $5.8M $551.4K $1.9M $3.4M $5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$181K $21.2K $1.1M $1.8M $1.9M
Depreciation & Amoritzation $134.8K $132.6K $121.4K $114.1K $109.8K
Stock-Based Compensation $90K $125.6K $118.5K $169.7K $254.6K
Change in Accounts Receivable $2.1M -$699.4K $1.1M -$33.8K $25K
Change in Inventories -$544K -$544.7K -$132.3K $1.4M $1.8M
Cash From Operations $1.6M -$1.3M $3.7M $3.3M $5.4M
 
Capital Expenditures $9.4K $51.6K $53.4K $1.2M $883.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$380.2K $29.4K -$4.7M -$2M -$2.5M
 
Dividends Paid (Ex Special Dividend) -$1.2M -- -- -$741.9K -$645.8K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2M -- -- -$741.9K $332.8K
 
Beginning Cash (CF) $9.1M $8.3M $7.3M $3.1M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.2K -$1.3M -$991.6K $538.3K $3.2M
Ending Cash (CF) $9M $7M $6.3M $3.6M $8M
 
Levered Free Cash Flow $1.5M -$1.4M $3.7M $2.1M $4.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $861.7K $136.9K $2.9M $4.7M $6.4M
Depreciation & Amoritzation $553.3K $502.3K $483.1K $476.1K $439.1K
Stock-Based Compensation $373.5K $613.3K $497.5K $648.6K $886.6K
Change in Accounts Receivable $152.9K -$828.4K $531.6K -$1.4M -$1M
Change in Inventories -$906.5K -$3.5M $558.7K $908.2K $250.3K
Cash From Operations $2.9M -$2.1M $6.6M $5.2M $11.4M
 
Capital Expenditures $65.8K $111.7K $310.2K $3.9M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.4M $34.1K -$7.3M -$6.7M -$6.4M
 
Dividends Paid (Ex Special Dividend) -$2.4M -- -- -$1.2M -$2.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.4M -- -- -$1.2M -$624.9K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M -$2M -$689.8K -$2.7M $4.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8M -$2.2M $6.3M $1.3M $8.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.8K $327.3K $1.9M $2.9M $3.5M
Depreciation & Amoritzation $271.3K $253.9K $242.4K $233.5K $219.1K
Stock-Based Compensation $137.2K $262.9K $258.7K $314.5K $479.3K
Change in Accounts Receivable $4.7M $462.3K $1.1M -$170.3K -$358.4K
Change in Inventories -$1.7M -$537.3K -$210.1K $2M $1.6M
Cash From Operations $2.9M $277.9K $4.7M $5.9M $6.8M
 
Capital Expenditures $29.2K $97.3K $103.9K $3.5M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.9M -$62.3K -$6.5M -$4.4M -$2.9M
 
Dividends Paid (Ex Special Dividend) -$1.2M -- -- -$741.9K -$1.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2M -- -- -$682.4K -$155.6K
 
Beginning Cash (CF) $14.5M $15.1M $15.4M $5.8M $9.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6M $215.6K -$1.8M $854.2K $3.7M
Ending Cash (CF) $18.1M $15.3M $13.6M $6.7M $12.8M
 
Levered Free Cash Flow $2.9M $180.6K $4.6M $2.5M $5.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

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

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock