Financhill
Buy
52

EDN Quote, Financials, Valuation and Earnings

Last price:
$32.30
Seasonality move :
5.66%
Day range:
$29.88 - $32.45
52-week range:
$13.78 - $51.69
Dividend yield:
0%
P/E ratio:
5.15x
P/S ratio:
0.69x
P/B ratio:
0.96x
Volume:
143K
Avg. volume:
124K
1-year change:
60.45%
Market cap:
$1.4B
Revenue:
$2.2B
EPS (TTM):
$6.24
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $5.4B $6.6B $895.9M $630.6M
Revenue Growth (YoY) 29.52% 155.58% 23.09% -86.48% -29.61%
 
Cost of Revenues $1.8B $4.7B $6.4B $974.3M $526.4M
Gross Profit $294.3M $658.5M $179.4M -$78.4M $104.2M
Gross Profit Margin 13.97% 12.23% 2.71% -8.75% 16.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $223.6M $613.3M $1B $201.9M $81.7M
Other Inc / (Exp) -$435.8M $1.2B $4.2B $992.8M $185.1M
Operating Expenses $392.4M $875.9M $1.2B $256.3M $89.2M
Operating Income -$98.1M -$217.4M -$1B -$334.7M $15M
 
Net Interest Expenses $236.4M $1.4B $3.1B $691.7M $164.6M
EBT. Incl. Unusual Items -$770.3M -$365.7M $29.1M -$33.6M $35.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$154.4M $680.3M $34.4M -$103.7M -$1.5M
Net Income to Company -$706.1M -$1.1B -$27.7M $196.6M $49.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$615.9M -$1B -$5.4M $70.1M $37.1M
 
Basic EPS (Cont. Ops) -$14.08 -$23.91 -$0.12 $1.60 $0.85
Diluted EPS (Cont. Ops) -$14.08 -$23.91 -$0.12 $1.60 $0.85
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 -$369.7M $1.4B $3.6B $636.5M $121.1M
EBIT -$532.3M $953M $3B $462M $67.4M
 
Revenue (Reported) $2.1B $5.4B $6.6B $895.9M $630.6M
Operating Income (Reported) -$98.1M -$217.4M -$1B -$334.7M $15M
Operating Income (Adjusted) -$532.3M $953M $3B $462M $67.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $6.7B $8.7B $5.2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $5.9B $8.4B $5B $1.6B
Gross Profit $514M $863.8M $314.3M $235.4M $396.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $414.8M $799.8M $1.4B $974.6M $320.9M
Other Inc / (Exp) -$328.8M $1.5B $5.1B $4.8B $576.9M
Operating Expenses $600.5M $1.1B $1.6B $1.1B $350.8M
Operating Income -$86.5M -$211.9M -$1.3B -$830.8M $45.8M
 
Net Interest Expenses $367.6M $1.6B $3.9B $2.7B $418.8M
EBT. Incl. Unusual Items -$782.9M -$345.5M -$121.4M $1.3B $204M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$129.1M $914.1M $165.3M $738.2M -$69.2M
Net Income to Company -$744.2M -$1.4B -$346.8M $729.4M $299M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$653.8M -$1.3B -$286.7M $555.9M $273.2M
 
Basic EPS (Cont. Ops) -$14.94 -$28.79 -$6.55 $12.71 $6.24
Diluted EPS (Cont. Ops) -$14.94 -$28.79 -$6.55 $12.70 $6.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$166.8M $1.8B $4.5B $4.3B $710.5M
EBIT -$433.5M $1.3B $3.6B $3.6B $532.1M
 
Revenue (Reported) $3.5B $6.7B $8.7B $5.2B $2B
Operating Income (Reported) -$86.5M -$211.9M -$1.3B -$830.8M $45.8M
Operating Income (Adjusted) -$433.5M $1.3B $3.6B $3.6B $532.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.7B $8.7B $5.2B $2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $8.4B $5B $1.6B --
Gross Profit $863.8M $314.3M $235.4M $396.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $799.8M $1.4B $974.6M $320.9M --
Other Inc / (Exp) $1.5B $5.1B $4.8B $576.9M --
Operating Expenses $1.1B $1.6B $1.1B $350.8M --
Operating Income -$211.9M -$1.3B -$830.8M $45.8M --
 
Net Interest Expenses $1.6B $3.9B $2.7B $458.1M --
EBT. Incl. Unusual Items -$345.5M -$121.4M $1.3B $204M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $914.1M $165.3M $738.2M -$69.2M --
Net Income to Company -$1.4B -$346.8M $729.4M $299M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3B -$286.7M $555.9M $273.2M --
 
Basic EPS (Cont. Ops) -$28.79 -$6.55 $12.71 $6.24 --
Diluted EPS (Cont. Ops) -$28.79 -$6.55 $12.70 $6.24 --
Weighted Average Basic Share $175M $175M $175M $175M --
Weighted Average Diluted Share $175M $175M $175M $175M --
 
EBITDA $1.8B $4.5B $4.3B $710.5M --
EBIT $1.3B $3.6B $3.6B $532.1M --
 
Revenue (Reported) $6.7B $8.7B $5.2B $2B --
Operating Income (Reported) -$211.9M -$1.3B -$830.8M $45.8M --
Operating Income (Adjusted) $1.3B $3.6B $3.6B $532.1M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$706.1M -$1.1B -$27.7M $196.6M $49.1M
Depreciation & Amoritzation $190.5M $486.6M $810.3M $329.1M $63M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$48.9M -$134.9M -$765.8M $120.9M -$7.1M
Change in Inventories $376.7K -$45M -$105.6M -$35.9M -$12.2M
Cash From Operations $372.3M $1B $1.5B $157.9M $129.4M
 
Capital Expenditures $280.3M $758.1M $1.4B $395.4M $148M
Cash Acquisitions $278.3K -- -- -- -$13.7K
Cash From Investing -$368.2M -$1.3B -$1.6B -$163.2M -$248.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $158.3M $31.2M $174.5M
Long-Term Debt Repaid -$124.6M -$26.9M -$319.8M -$37.1M -$28.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$46.2M -$1.3M -$12.4M
Cash From Financing -$151.7M -$75.7M -$247.2M -$14.9M $114M
 
Beginning Cash (CF) $186.7M $165.2M $125.8M $77.8M -$34.9M
Foreign Exchange Rate Adjustment -$9.7M -$29.4M $116.1M $10.2M $3.9M
Additions / Reductions -$147.7M -$383.7M -$359.7M -$20.3M -$5.5M
Ending Cash (CF) $183.4M $203M $87.1M $75.8M -$34.7M
 
Levered Free Cash Flow $92M $283M $80M -$237.4M -$18.6M
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 -- -- -- -$6.1M -$20.7M
Cash From Financing -$258.7M -$92M -$254.4M $60.9M $291.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$53.5M -$360.6M -$357.8M -$2.1M -$61.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $314.7M $423.8M $197.7M -$400.9M -$125.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1.4B -$346.8M $729.4M $299M --
Depreciation & Amoritzation $611.7M $1B $710.3M $181.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$223.7M -$1B -$279.2M -$328M --
Change in Inventories -$54.2M -$123.9M -$91.6M -$51M --
Cash From Operations $1.4B $1.9B $593.2M $270.2M --
 
Capital Expenditures $942.5M $1.7B $994.1M $395.5M --
Cash Acquisitions -- -- -- -$128.6K --
Cash From Investing -$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 -$34.8M -$387.3M -$62.2M -$38M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$55.4M -$6.1M -$20.7M --
Cash From Financing -$92M -$254.4M $60.9M $291.4M --
 
Beginning Cash (CF) $522.3M $371.5M $331.2M -$16.3M --
Foreign Exchange Rate Adjustment $0 $116.1M $37.4M $5.7M --
Additions / Reductions -$360.6M -$357.8M -$2.1M -$61.7M --
Ending Cash (CF) $638.8M $387.9M $366.7M -$67.6M --
 
Levered Free Cash Flow $423.8M $197.7M -$400.9M -$125.3M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock