Financhill
Sell
35

EDN Quote, Financials, Valuation and Earnings

Last price:
$33.03
Seasonality move :
0.58%
Day range:
$32.51 - $34.16
52-week range:
$13.78 - $51.69
Dividend yield:
0%
P/E ratio:
5.87x
P/S ratio:
0.62x
P/B ratio:
0.92x
Volume:
222.1K
Avg. volume:
117.2K
1-year change:
77.16%
Market cap:
$1.4B
Revenue:
$2.2B
EPS (TTM):
$5.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $7.3B $11B $5.8B $2.2B
Revenue Growth (YoY) -2.73% 89.17% 51.4% -47.09% -61.42%
 
Cost of Revenues $3.3B $6.3B $10.6B $5.6B $1.8B
Gross Profit $568.5M $933.6M $400.4M $230.1M $433.6M
Gross Profit Margin 14.81% 12.85% 3.64% 3.96% 19.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $371.1M $818.4M $1.7B $944.9M $301M
Other Inc / (Exp) -$410.9M $1.7B $6.4B $5.5B $714.8M
Operating Expenses $667.1M $1.2B $2B $1.2B $383.6M
Operating Income -$98.6M -$226.1M -$1.6B -$988.7M $50M
 
Net Interest Expenses $384.6M $1.8B $4.9B $3B $552.4M
EBT. Incl. Unusual Items -$894M -$365.4M -$140.9M $1.5B $212.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$149.8M $1B $205.9M $782.5M -$86.6M
Net Income to Company -$744.2M -$1.4B -$346.8M $729.4M $299M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$744.2M -$1.4B -$346.8M $729.4M $299M
 
Basic EPS (Cont. Ops) -$17.01 -$31.22 -$7.93 $16.67 $6.83
Diluted EPS (Cont. Ops) -$17.01 -$31.22 -$7.93 $16.67 $6.83
Weighted Average Basic Share $43.8M $43.8M $43.8M $43.8M $43.8M
Weighted Average Diluted Share $43.8M $43.8M $43.8M $43.8M $43.8M
 
EBITDA -$217.7M $2B $5.6B $4.9B $760.8M
EBIT -$504.5M $1.4B $4.5B $4.2B $579.3M
 
Revenue (Reported) $3.8B $7.3B $11B $5.8B $2.2B
Operating Income (Reported) -$98.6M -$226.1M -$1.6B -$988.7M $50M
Operating Income (Adjusted) -$504.5M $1.4B $4.5B $4.2B $579.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $368.9M $583.4M $1.4B $516.7M $605.6M
Revenue Growth (YoY) -22.92% 58.13% 142.79% -63.52% 17.22%
 
Cost of Revenues $315M $496.5M $1.4B $438M $481M
Gross Profit $53.9M $86.9M $29M $78.7M $124.6M
Gross Profit Margin 14.61% 14.9% 2.05% 15.23% 20.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.7M $83.6M $210M $103.5M $66.8M
Other Inc / (Exp) $89.4M $206.6M $911.1M $434.3M $80.8M
Operating Expenses $61.2M $115.7M $262.2M $119.9M $101.1M
Operating Income -$7.3M -$28.8M -$233.2M -$41.2M $23.6M
 
Net Interest Expenses $78.9M $170.3M $797.1M $420.7M $70.3M
EBT. Incl. Unusual Items $3.2M $7.6M -$119.2M -$27.6M $34.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $61.7M $82.9M -$163.8M $35.1K
Net Income to Company -$11.5M -$54.1M -$202.1M $136.2M $34.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M -$54.1M -$202.1M $136.2M $34.1M
 
Basic EPS (Cont. Ops) -$0.26 -$1.24 -$4.62 $3.11 $0.78
Diluted EPS (Cont. Ops) -$0.26 -$1.24 -$4.62 $3.11 $0.78
Weighted Average Basic Share $43.8M $43.8M $43.8M $43.8M $43.8M
Weighted Average Diluted Share $43.8M $43.8M $43.8M $43.8M $43.8M
 
EBITDA $112.9M $222.2M $777.3M $234M $127.7M
EBIT $80.9M $167.1M $648.3M $184.2M $89.6M
 
Revenue (Reported) $368.9M $583.4M $1.4B $516.7M $605.6M
Operating Income (Reported) -$7.3M -$28.8M -$233.2M -$41.2M $23.6M
Operating Income (Adjusted) $80.9M $167.1M $648.3M $184.2M $89.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4B $6.9B $9.6B $4.3B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $6B $9.3B $4B $1.8B
Gross Profit $472.4M $896.8M $256.4M $285.1M $470.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $421M $842.8M $1.5B $868.1M $321.4M
Other Inc / (Exp) -$262M $1.6B $5.8B $4.4B $505.3M
Operating Expenses $610.4M $1.1B $1.8B $923.9M $374.9M
Operating Income -$138M -$233.4M -$1.5B -$638.8M $95.8M
 
Net Interest Expenses $416.2M $1.7B $4.5B $2.3B $345.4M
EBT. Incl. Unusual Items -$816.2M -$341.2M -$248.1M $1.4B $255.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$134.1M $961M $186.6M $491.4M $9.6M
Net Income to Company -$772.5M -$1.4B -$494.8M $1.1B $196.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$682.1M -$1.3B -$434.7M $894.2M $246.2M
 
Basic EPS (Cont. Ops) -$15.59 -$29.76 -$9.94 $20.44 $5.63
Diluted EPS (Cont. Ops) -$15.59 -$29.76 -$9.94 $20.44 $5.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$150.2M $1.9B $5B $3.7B $671.3M
EBIT -$417.4M $1.3B $4.1B $3.2B $503.6M
 
Revenue (Reported) $3.4B $6.9B $9.6B $4.3B $2.3B
Operating Income (Reported) -$138M -$233.4M -$1.5B -$638.8M $95.8M
Operating Income (Adjusted) -$417.4M $1.3B $4.1B $3.2B $503.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $368.9M $583.4M $1.4B $516.7M $605.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $315M $496.5M $1.4B $438M $481M
Gross Profit $53.9M $86.9M $29M $78.7M $124.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.7M $83.6M $210M $103.5M $66.8M
Other Inc / (Exp) $89.4M $206.6M $911.1M $434.3M $80.8M
Operating Expenses $61.2M $115.7M $262.2M $119.9M $101.1M
Operating Income -$7.3M -$28.8M -$233.2M -$41.2M $23.6M
 
Net Interest Expenses $78.9M $170.3M $797.1M $420.7M $70.3M
EBT. Incl. Unusual Items $3.2M $7.6M -$119.2M -$27.6M $34.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $61.7M $82.9M -$163.8M $35.1K
Net Income to Company -$11.5M -$54.1M -$202.1M $136.2M $34.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M -$54.1M -$202.1M $136.2M $34.1M
 
Basic EPS (Cont. Ops) -$0.26 -$1.24 -$4.62 $3.11 $0.78
Diluted EPS (Cont. Ops) -$0.26 -$1.24 -$4.62 $3.11 $0.78
Weighted Average Basic Share $43.8M $43.8M $43.8M $43.8M $43.8M
Weighted Average Diluted Share $43.8M $43.8M $43.8M $43.8M $43.8M
 
EBITDA $112.9M $222.2M $777.3M $234M $127.7M
EBIT $80.9M $167.1M $648.3M $184.2M $89.6M
 
Revenue (Reported) $368.9M $583.4M $1.4B $516.7M $605.6M
Operating Income (Reported) -$7.3M -$28.8M -$233.2M -$41.2M $23.6M
Operating Income (Adjusted) $80.9M $167.1M $648.3M $184.2M $89.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $78.2M $60.2M $62.7M $24.5M $23.2M
Short Term Investments $41.2M $297.7M $1.1B $222.2M $362.3M
Accounts Receivable, Net $149.5M $183.4M $1.1B $87.1M $151.5M
Inventory $32.9M $65.3M $247.5M $107.1M $145.3M
Prepaid Expenses $3.4M $5.8M -- $7.1M $8.8M
Other Current Assets -- -- -- -- --
Total Current Assets $417.9M $796.7M $3.2B $624.5M $937.3M
 
Property Plant And Equipment $2.2B $3.7B $15.3B $3.4B $2.9B
Long-Term Investments $4.5M $262.9K $816.5K $153.1K $117.4K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $4.5B $18.5B $4.1B $3.9B
 
Accounts Payable $592.1M $1.3B $6.9B $527M $604M
Accrued Expenses -- -- $359.1M -- --
Current Portion Of Long-Term Debt $2.6M $194.7M -- $135.5M $55.3M
Current Portion Of Capital Lease Obligations $2.6M $5.1M -- $5.8M $3.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $756.1M $1.8B $7.6B $956.7M $1.1B
 
Long-Term Debt $148.1M -- $558.9M $119.3M $344.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $3.1B $12.5B $2.5B $2.4B
 
Common Stock $668.5M $1.1B $4.2B $918M $721M
Other Common Equity Adj $822.4M $808.5M $3.2B $689.1M $543.4M
Common Equity $1.1B $1.4B $5.9B $1.5B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $5.9B $1.5B $1.5B
 
Total Liabilities and Equity $2.7B $4.5B $18.5B $4.1B $3.9B
Cash and Short Terms $119.4M $357.9M $1.2B $246.8M $385.5M
Total Debt $150.7M $194.7M $566M $255.5M $453.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $75M $49.2M $33.9M $29.4M $9.9M
Short Term Investments $29.3M $145M $145.8M $168.6M $339.4M
Accounts Receivable, Net $92M $88.6M $90.5M $95.7M $201.2M
Inventory $22.3M $27.4M $44.5M $89.1M $161.7M
Prepaid Expenses $1.8M $3.1M $3.1M $5.7M $11M
Other Current Assets -- -- -- -- --
Total Current Assets $292.8M $421.3M $544.9M $588.9M $969.2M
 
Property Plant And Equipment $1.5B $2B $2.3B $2.3B $3.1B
Long-Term Investments $1.9M $126.3K $124.6K $100.5K $123.8K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2.5B $2.9B $2.9B $4.1B
 
Accounts Payable $341.2M $683.6M $945.6M $403.7M $712.5M
Accrued Expenses $36.5M $35.4M -- -- --
Current Portion Of Long-Term Debt $4.1M -- $5.1M $56.8M $35.5M
Current Portion Of Capital Lease Obligations $3M $2.7M $2.1M $4.8M $3.3M
Other Current Liabilities $10.9K -- $8M -- --
Total Current Liabilities $540.2M $1B $1.2B $744.6M $1.1B
 
Long-Term Debt $98.1M -- $113.2M $148.7M $347.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.7B $2.2B $2B $2.5B
 
Common Stock $457.9M $589M $639.6M $604.4M $757M
Other Common Equity Adj $563.4M $446.2M $482M $453.8M $570.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $765.5M $746.1M $685.6M $836.5M $1.6B
 
Total Liabilities and Equity $1.8B $2.5B $2.9B $2.9B $4.1B
Cash and Short Terms $104.3M $194.2M $179.6M $198M $349.3M
Total Debt $102.2M $102.2M $118.2M $210.5M $417.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$744.2M -$1.4B -$346.8M $729.4M $299M
Depreciation & Amoritzation $286.8M $611.7M $1B $710.3M $181.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$175.5M -$223.7M -$1B -$279.2M -$328M
Change in Inventories $1.4M -$54.2M -$123.9M -$91.6M -$51M
Cash From Operations $728.7M $1.4B $1.9B $593.2M $270.2M
 
Capital Expenditures $414.1M $942.5M $1.7B $994.1M $395.5M
Cash Acquisitions $414.9K -- -- -- -$128.6K
Cash From Investing -$523.6M -$1.6B -$2B -$656.1M -$623.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $236.1M $144.6M $383.8M
Long-Term Debt Repaid -$220.1M -$34.8M -$387.3M -$62.2M -$38M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$55.4M -$6.1M -$20.7M
Cash From Financing -$258.7M -$92M -$254.4M $60.9M $291.4M
 
Beginning Cash (CF) $183.2M $421.2M $330.1M $42.1M $21.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$53.5M -$360.6M -$357.8M -$2.1M -$61.7M
Ending Cash (CF) $183.4M $203M $87.1M $75.8M -$34.7M
 
Levered Free Cash Flow $314.7M $423.8M $197.7M -$400.9M -$125.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$11.5M -$54.1M -$202.1M $136.2M $34.1M
Depreciation & Amoritzation $32M $55.1M $129M $49.8M $38.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5M -$33.4M -$416.9M -$277.9M -$66.2M
Change in Inventories -$2.3M -$864.4K -$27.5M -$20.9M -$8.9M
Cash From Operations $70.9M $101.5M $32.4M $52.4M $70.6M
 
Capital Expenditures $32.9M $44.1M $180.9M $79.9M $60M
Cash Acquisitions $135.8K -- -- -- --
Cash From Investing -$37.1M -$69.2M -$58.8M -$169.3M -$29.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $135M $148.9M $17.4M
Long-Term Debt Repaid -$2M -$3.6M -$9M -$4.5M -$25.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$4.6M -$4.4M -$250.4K
Cash From Financing -$2M -$3.6M $121.4M $137.4M -$16.8M
 
Beginning Cash (CF) $86.5M $70.7M $40.3M $25.9M -$32.5M
Foreign Exchange Rate Adjustment $2.8M $5.4M $8.4M $1M $1M
Additions / Reductions $31.8M $28.7M $95.1M $20.5M $23.9M
Ending Cash (CF) $121.1M $104.7M $143.4M $47.2M -$8.1M
 
Levered Free Cash Flow $38M $57.4M -$148.6M -$27.5M $10.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$772.5M -$1.4B -$494.8M $1.1B $196.8M
Depreciation & Amoritzation $287.3M $634.9M $1.1B $631M $169.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$120.1M -$252.1M -$1.4B -$140.1M -$116.3M
Change in Inventories $456.5K -$52.8M -$150.5M -$85.1M -$38.9M
Cash From Operations $750.5M $1.4B $1.8B $613.2M $288.4M
 
Capital Expenditures $422.3M $953.7M $1.8B $893M $375.6M
Cash Acquisitions $501.8K -$135.8K -- -- -$128.6K
Cash From Investing -$562.6M -$1.7B -$2B -$766.7M -$483.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $371.2M $158.5M $252.3M
Long-Term Debt Repaid -$220.6M -$36.4M -$392.7M -$57.7M -$59.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$60M -$5.9M -$16.6M
Cash From Financing -$259.2M -$93.6M -$129.4M $76.9M $137.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71.3M -$363.7M -$291.4M -$76.6M -$58.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $328.2M $443.2M -$8.2M -$279.8M -$87.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$11.5M -$54.1M -$202.1M $136.2M $34.1M
Depreciation & Amoritzation $32M $55.1M $129M $49.8M $38.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5M -$33.4M -$416.9M -$277.9M -$66.2M
Change in Inventories -$2.3M -$864.4K -$27.5M -$20.9M -$8.9M
Cash From Operations $70.9M $101.5M $32.4M $52.4M $70.6M
 
Capital Expenditures $32.9M $44.1M $180.9M $79.9M $60M
Cash Acquisitions $135.8K -- -- -- --
Cash From Investing -$37.1M -$69.2M -$58.8M -$169.3M -$29.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $135M $148.9M $17.4M
Long-Term Debt Repaid -$2M -$3.6M -$9M -$4.5M -$25.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$4.6M -$4.4M -$250.4K
Cash From Financing -$2M -$3.6M $121.4M $137.4M -$16.8M
 
Beginning Cash (CF) $86.5M $70.7M $40.3M $25.9M -$32.5M
Foreign Exchange Rate Adjustment $2.8M $5.4M $8.4M $1M $1M
Additions / Reductions $31.8M $28.7M $95.1M $20.5M $23.9M
Ending Cash (CF) $121.1M $104.7M $143.4M $47.2M -$8.1M
 
Levered Free Cash Flow $38M $57.4M -$148.6M -$27.5M $10.7M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock