Cisco Stock Forecast: Is It Ready to Surprise Us?
Let’s be real Cisco Systems (NASDAQ: CSCO) hasn’t exactly been…
Buy
52
ESTA Quote, Financials, Valuation and Earnings
Last price:
$36.63
Seasonality move
:
-9.53%
Day range:
$35.30 - $37.47
52-week range:
$26.56 - $58.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.16x
P/B ratio:
27.47x
Volume:
306.9K
Avg. volume:
476.3K
1-year change:
-31.04%
Market cap:
$1.1B
Revenue:
$166M
EPS (TTM):
-$3.10
| Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Revenue | $84.7M | $126.7M | $161.7M | $165.2M | $166M | |
| Revenue Growth (YoY) | -5.46% | 49.61% | 27.64% | 2.13% | 0.53% | |
| Cost of Revenues | $32.2M | $41.3M | $55.1M | $58.2M | $56.5M | |
| Gross Profit | $52.5M | $85.4M | $106.6M | $107M | $109.5M | |
| Gross Profit Margin | 62% | 67.42% | 65.92% | 64.78% | 65.97% | |
| R&D Expenses | $13.8M | $18.3M | $20.3M | $26.4M | $19.7M | |
| Selling, General & Admin | $66.6M | $92.2M | $126M | $145.6M | $139.8M | |
| Other Inc / (Exp) | -$743K | -$5.5M | -$21.5M | $816K | -$15.3M | |
| Operating Expenses | $80.4M | $110.5M | $146.3M | $172M | $159.5M | |
| Operating Income | -$27.9M | -$25.1M | -$39.7M | -$65M | -$50M | |
| Net Interest Expenses | $9.4M | $9M | $11.7M | $14.4M | $19.4M | |
| EBT. Incl. Unusual Items | -$38M | -$39.7M | -$72.8M | -$78.6M | -$84.6M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | $104K | $1.4M | $2.4M | -$81K | -$32K | |
| Net Income to Company | -$38.1M | -$41.1M | -$75.2M | -$78.5M | -$84.6M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -$38.1M | -$41.1M | -$75.2M | -$78.5M | -$84.6M | |
| Basic EPS (Cont. Ops) | -$1.63 | -$1.72 | -$3.08 | -$3.07 | -$3.00 | |
| Diluted EPS (Cont. Ops) | -$1.63 | -$1.72 | -$3.08 | -$3.07 | -$3.00 | |
| Weighted Average Basic Share | $23.3M | $24M | $24.5M | $25.6M | $28.2M | |
| Weighted Average Diluted Share | $23.3M | $24M | $24.5M | $25.6M | $28.2M | |
| EBITDA | -$24.9M | -$26.5M | -$56.7M | -$58.3M | -$56.2M | |
| EBIT | -$28.6M | -$30.7M | -$61.1M | -$63.2M | -$63.8M | |
| Revenue (Reported) | $84.7M | $126.7M | $161.7M | $165.2M | $166M | |
| Operating Income (Reported) | -$27.9M | -$25.1M | -$39.7M | -$65M | -$50M | |
| Operating Income (Adjusted) | -$28.6M | -$30.7M | -$61.1M | -$63.2M | -$63.8M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Revenue | $30.3M | $38.5M | $46.5M | $37.2M | $41.4M | |
| Revenue Growth (YoY) | 23.92% | 26.75% | 20.99% | -20.11% | 11.33% | |
| Cost of Revenues | $10.2M | $13.5M | $16.4M | $12.8M | $13.6M | |
| Gross Profit | $20.1M | $24.9M | $30.1M | $24.4M | $27.8M | |
| Gross Profit Margin | 66.23% | 64.85% | 64.65% | 65.6% | 67.21% | |
| R&D Expenses | $4M | $3.6M | $6.5M | $4.3M | $5.1M | |
| Selling, General & Admin | $18.1M | $26.9M | $31.7M | $28.9M | $39.7M | |
| Other Inc / (Exp) | -$2.5M | $2.3M | $729K | -$3M | $2.8M | |
| Operating Expenses | $22.2M | $30.5M | $38.2M | $33.2M | $44.8M | |
| Operating Income | -$2.1M | -$5.6M | -$8.2M | -$8.8M | -$16.9M | |
| Net Interest Expenses | $2.2M | $2.3M | $3.7M | $3.9M | $5.6M | |
| EBT. Incl. Unusual Items | -$6.8M | -$5.5M | -$11.1M | -$15.8M | -$19.8M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | $165K | $399K | $830K | $438K | $914K | |
| Net Income to Company | -$6.9M | -$5.9M | -$11.9M | -$16.2M | -$20.7M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -$6.9M | -$5.9M | -$11.9M | -$16.2M | -$20.7M | |
| Basic EPS (Cont. Ops) | -$0.29 | -$0.24 | -$0.48 | -$0.58 | -$0.70 | |
| Diluted EPS (Cont. Ops) | -$0.29 | -$0.24 | -$0.48 | -$0.58 | -$0.70 | |
| Weighted Average Basic Share | $23.8M | $24.3M | $24.7M | $27.8M | $29.5M | |
| Weighted Average Diluted Share | $23.8M | $24.3M | $24.7M | $27.8M | $29.5M | |
| EBITDA | -$3.6M | -$2.2M | -$6.2M | -$10M | -$11.4M | |
| EBIT | -$4.6M | -$3.2M | -$7.4M | -$11.4M | -$13.9M | |
| Revenue (Reported) | $30.3M | $38.5M | $46.5M | $37.2M | $41.4M | |
| Operating Income (Reported) | -$2.1M | -$5.6M | -$8.2M | -$8.8M | -$16.9M | |
| Operating Income (Adjusted) | -$4.6M | -$3.2M | -$7.4M | -$11.4M | -$13.9M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Revenue | $90.5M | $134.8M | $169.8M | $155.8M | $170.2M | |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
| Cost of Revenues | $33.4M | $44.5M | $58M | $54.5M | $57.3M | |
| Gross Profit | $57.1M | $90.3M | $111.7M | $101.3M | $113M | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| R&D Expenses | $13.6M | $17.9M | $23.2M | $24.2M | $20.5M | |
| Selling, General & Admin | $65.8M | $101M | $130.8M | $142.8M | $150.6M | |
| Other Inc / (Exp) | $4.4M | -$724K | -$23.1M | -$3M | -$9.5M | |
| Operating Expenses | $79.4M | $118.9M | $154M | $167M | $171.1M | |
| Operating Income | -$22.3M | -$28.6M | -$42.2M | -$65.7M | -$58.1M | |
| Net Interest Expenses | $9.4M | $9.1M | $13.1M | $14.6M | $21.1M | |
| EBT. Incl. Unusual Items | -$27.3M | -$38.5M | -$78.4M | -$83.2M | -$88.7M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | $38K | $1.7M | $2.8M | -$473K | $444K | |
| Net Income to Company | -$27.3M | -$40.1M | -$81.2M | -$82.8M | -$89.1M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -$27.3M | -$40.1M | -$81.2M | -$82.8M | -$89.1M | |
| Basic EPS (Cont. Ops) | -$1.15 | -$1.66 | -$3.31 | -$3.14 | -$3.10 | |
| Diluted EPS (Cont. Ops) | -$1.15 | -$1.66 | -$3.31 | -$3.14 | -$3.10 | |
| Weighted Average Basic Share | ||||||
| Weighted Average Diluted Share | ||||||
| EBITDA | -$14M | -$25.1M | -$60.8M | -$62M | -$57.6M | |
| EBIT | -$17.9M | -$29.3M | -$65.2M | -$67.2M | -$66.4M | |
| Revenue (Reported) | $90.5M | $134.8M | $169.8M | $155.8M | $170.2M | |
| Operating Income (Reported) | -$22.3M | -$28.6M | -$42.2M | -$65.7M | -$58.1M | |
| Operating Income (Adjusted) | -$17.9M | -$29.3M | -$65.2M | -$67.2M | -$66.4M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Revenue | $30.3M | $38.5M | $46.5M | $37.2M | $41.4M | |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
| Cost of Revenues | $10.2M | $13.5M | $16.4M | $12.8M | $13.6M | |
| Gross Profit | $20.1M | $24.9M | $30.1M | $24.4M | $27.8M | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| R&D Expenses | $4M | $3.6M | $6.5M | $4.3M | $5.1M | |
| Selling, General & Admin | $18.1M | $26.9M | $31.7M | $28.9M | $39.7M | |
| Other Inc / (Exp) | -$2.5M | $2.3M | $729K | -$3M | $2.8M | |
| Operating Expenses | $22.2M | $30.5M | $38.2M | $33.2M | $44.8M | |
| Operating Income | -$2.1M | -$5.6M | -$8.2M | -$8.8M | -$16.9M | |
| Net Interest Expenses | $2.2M | $2.3M | $3.7M | $3.9M | $5.6M | |
| EBT. Incl. Unusual Items | -$6.8M | -$5.5M | -$11.1M | -$15.8M | -$19.8M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | $165K | $399K | $830K | $438K | $914K | |
| Net Income to Company | -$6.9M | -$5.9M | -$11.9M | -$16.2M | -$20.7M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -$6.9M | -$5.9M | -$11.9M | -$16.2M | -$20.7M | |
| Basic EPS (Cont. Ops) | -$0.29 | -$0.24 | -$0.48 | -$0.58 | -$0.70 | |
| Diluted EPS (Cont. Ops) | -$0.29 | -$0.24 | -$0.48 | -$0.58 | -$0.70 | |
| Weighted Average Basic Share | $23.8M | $24.3M | $24.7M | $27.8M | $29.5M | |
| Weighted Average Diluted Share | $23.8M | $24.3M | $24.7M | $27.8M | $29.5M | |
| EBITDA | -$3.6M | -$2.2M | -$6.2M | -$10M | -$11.4M | |
| EBIT | -$4.6M | -$3.2M | -$7.4M | -$11.4M | -$13.9M | |
| Revenue (Reported) | $30.3M | $38.5M | $46.5M | $37.2M | $41.4M | |
| Operating Income (Reported) | -$2.1M | -$5.6M | -$8.2M | -$8.8M | -$16.9M | |
| Operating Income (Adjusted) | -$4.6M | -$3.2M | -$7.4M | -$11.4M | -$13.9M | |
| Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Cash and Equivalents | $84.5M | $53.4M | $66.4M | $40M | $90.3M | |
| Short Term Investments | -- | -- | -- | -- | -- | |
| Accounts Receivable, Net | $19.1M | $24.4M | $35.4M | $46.9M | $65M | |
| Inventory | $23.2M | $28.4M | $36.6M | $79.5M | $78.8M | |
| Prepaid Expenses | $3.4M | $5.2M | $10M | $6.1M | $6.3M | |
| Other Current Assets | $2.1M | $1.8M | $1.6M | $2.4M | $2.6M | |
| Total Current Assets | $132.3M | $113.3M | $149.9M | $174.9M | $243M | |
| Property Plant And Equipment | $18.8M | $20.9M | $54.8M | $80.6M | $83.6M | |
| Long-Term Investments | -- | -- | -- | -- | -- | |
| Goodwill | $465K | $465K | $465K | $465K | $1.2M | |
| Other Intangibles | $4.1M | $4.4M | $4.6M | $8M | $11.7M | |
| Other Long-Term Assets | $664K | $558K | $1.3M | $4.7M | $7.3M | |
| Total Assets | $156.4M | $139.5M | $211.1M | $268.6M | $346.8M | |
| Accounts Payable | $9.7M | $14.5M | $20M | $41.6M | $44.8M | |
| Accrued Expenses | $5.1M | $6.8M | $6.7M | $8.2M | $8.5M | |
| Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
| Current Portion Of Capital Lease Obligations | $788K | $402K | $688K | $773K | $1.5M | |
| Other Current Liabilities | -- | -- | -- | -- | $1.7M | |
| Total Current Liabilities | $25.9M | $31.9M | $39M | $57.2M | $68.3M | |
| Long-Term Debt | $49.8M | $51.9M | $175.5M | $188.7M | $219.6M | |
| Capital Leases | -- | -- | -- | -- | -- | |
| Total Liabilities | $81.4M | $88.8M | $219.2M | $250.2M | $293.7M | |
| Common Stock | $213.5M | $219.7M | $223.6M | $315.6M | $420.4M | |
| Other Common Equity Adj | $2.9M | $3.7M | $2.7M | $2M | $3.3M | |
| Common Equity | $75M | $50.7M | -$8.2M | $18.4M | $53.1M | |
| Total Preferred Equity | -- | -- | -- | -- | -- | |
| Minority Interest, Total | -- | -- | -- | -- | -- | |
| Total Equity | $75M | $50.7M | -$8.2M | $18.4M | $53.1M | |
| Total Liabilities and Equity | $156.4M | $139.5M | $211.1M | $268.6M | $346.8M | |
| Cash and Short Terms | $84.5M | $53.4M | $66.4M | $40M | $90.3M | |
| Total Debt | $49.8M | $51.9M | $175.5M | $188.7M | $219.6M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Cash and Equivalents | $78M | $44.7M | $42.8M | $73M | $69.2M | |
| Short Term Investments | -- | -- | -- | -- | -- | |
| Accounts Receivable, Net | $23.8M | $29.7M | $41M | $50.8M | $63.2M | |
| Inventory | $22.4M | $28.5M | $46.1M | $72.5M | $90.4M | |
| Prepaid Expenses | -- | $4.1M | $7.9M | $4.7M | $6.3M | |
| Other Current Assets | $4.2M | $3M | $4.1M | $2.7M | $2.5M | |
| Total Current Assets | $128.3M | $110M | $142M | $203.7M | $231.7M | |
| Property Plant And Equipment | $18.8M | $25.4M | $61M | $83.2M | $81.6M | |
| Long-Term Investments | -- | -- | -- | -- | -- | |
| Goodwill | $465K | $465K | $465K | $465K | $1.2M | |
| Other Intangibles | $4.1M | $4.5M | $4.4M | $9.5M | $11.6M | |
| Other Long-Term Assets | $628K | $1.2M | $1.4M | $5M | $7.3M | |
| Total Assets | $152.3M | $141.6M | $209.4M | $301.8M | $333.4M | |
| Accounts Payable | $9M | $16.7M | $20.3M | $31.1M | $45.2M | |
| Accrued Expenses | $5.4M | $7M | $7.5M | $8.3M | $10.7M | |
| Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
| Current Portion Of Capital Lease Obligations | $1.1M | $405K | $782K | $837K | $1.6M | |
| Other Current Liabilities | -- | -- | -- | -- | $951K | |
| Total Current Liabilities | $24.8M | $36.5M | $41.5M | $48M | $69M | |
| Long-Term Debt | $50.3M | $52.5M | $178.6M | $192.2M | $220.3M | |
| Capital Leases | -- | -- | -- | -- | -- | |
| Total Liabilities | $79.8M | $93.7M | $225.4M | $244.9M | $294.8M | |
| Common Stock | $215.4M | $221.4M | $224.9M | $367.1M | $424.5M | |
| Other Common Equity Adj | $3.8M | $1.6M | $2.3M | $2.1M | $3.2M | |
| Common Equity | -- | -- | -- | -- | -- | |
| Total Preferred Equity | -- | -- | -- | -- | -- | |
| Minority Interest, Total | -- | -- | -- | -- | -- | |
| Total Equity | $72.6M | $47.8M | -$16M | $56.9M | $38.6M | |
| Total Liabilities and Equity | $152.3M | $141.6M | $209.4M | $301.8M | $333.4M | |
| Cash and Short Terms | $78M | $44.7M | $42.8M | $73M | $69.2M | |
| Total Debt | $50.3M | $52.5M | $178.6M | $192.2M | $220.3M | |
| Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -$38.1M | -$41.1M | -$75.2M | -$78.5M | -$84.6M | |
| Depreciation & Amoritzation | $3.7M | $4.1M | $4.3M | $4.9M | $7.6M | |
| Stock-Based Compensation | $5.7M | $10.4M | $13.4M | $14.9M | $15.4M | |
| Change in Accounts Receivable | $3.8M | -$6.7M | -$12.3M | -$11.6M | -$26.3M | |
| Change in Inventories | $4.8M | -$7.6M | -$10.9M | -$42.2M | -$471K | |
| Cash From Operations | -$12.5M | -$27.5M | -$52.2M | -$88.5M | -$58.5M | |
| Capital Expenditures | $3.9M | $6.7M | $34.3M | $24.5M | $15.6M | |
| Cash Acquisitions | -- | -- | -- | -- | -$50K | |
| Cash From Investing | -$5.6M | -$7.2M | -$34.8M | -$24.5M | -$15.6M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | ||||||
| Long-Term Debt Issued | -- | -- | $168.1M | -- | $24.5M | |
| Long-Term Debt Repaid | -$277K | -$175K | -$71.7M | -- | -- | |
| Repurchase of Common Stock | -- | -- | -- | -- | -- | |
| Other Financing Activities | -$154K | -$356K | -$4K | -$484K | -$510K | |
| Cash From Financing | $64.7M | $4.1M | $100.3M | $86.2M | $125.9M | |
| Beginning Cash (CF) | $37.7M | $84.5M | $53.4M | $66.4M | $40M | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | $46.6M | -$30.6M | $13.3M | -$26.8M | $51.8M | |
| Ending Cash (CF) | $84.5M | $53.4M | $66.4M | $40M | $90.3M | |
| Levered Free Cash Flow | -$16.4M | -$34.3M | -$86.4M | -$113.1M | -$74.1M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -$6.9M | -$5.9M | -$11.9M | -$16.2M | -$20.7M | |
| Depreciation & Amoritzation | $1M | $1M | $1.1M | $1.4M | $2.6M | |
| Stock-Based Compensation | $1.8M | $3.4M | $3.3M | $3.6M | $2.5M | |
| Change in Accounts Receivable | -$5.2M | -$5.1M | -$5.4M | -$4.6M | $775K | |
| Change in Inventories | -$698K | -$909K | -$8.5M | $5M | -$10.2M | |
| Cash From Operations | -$6.6M | -$4.8M | -$20.6M | -$11.2M | -$20.7M | |
| Capital Expenditures | $1.1M | $5.7M | $4.3M | $6.6M | $1M | |
| Cash Acquisitions | -- | -- | -- | -- | -$307K | |
| Cash From Investing | -$1.5M | -$5.7M | -$4.3M | -$6.6M | -$1.3M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | -- | -- | -- | -- | -- | |
| Long-Term Debt Issued | -- | -- | -- | -- | -- | |
| Long-Term Debt Repaid | -$55K | -$7K | -$26K | -- | -- | |
| Repurchase of Common Stock | -- | -- | -- | -- | -- | |
| Other Financing Activities | -$41K | -- | -$62K | -$119K | -$282K | |
| Cash From Financing | $1.8M | $1.7M | $1.2M | $51M | -$203K | |
| Beginning Cash (CF) | $84.5M | $53.4M | $66.4M | $40M | $90.3M | |
| Foreign Exchange Rate Adjustment | -$273K | $125K | $201K | -$320K | $1.1M | |
| Additions / Reductions | -$6.3M | -$8.9M | -$23.7M | $33.3M | -$22.3M | |
| Ending Cash (CF) | $78M | $44.7M | $42.8M | $73M | $69.2M | |
| Levered Free Cash Flow | -$7.7M | -$10.6M | -$24.9M | -$17.8M | -$21.8M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -$27.3M | -$40.1M | -$81.2M | -$82.8M | -$89.1M | |
| Depreciation & Amoritzation | $3.8M | $4.2M | $4.4M | $5.2M | $8.7M | |
| Stock-Based Compensation | $5.8M | $12.1M | $13.2M | $15.1M | $14.4M | |
| Change in Accounts Receivable | -$1.2M | -$6.5M | -$12.6M | -$10.8M | -$20.9M | |
| Change in Inventories | $3.7M | -$7.9M | -$18.5M | -$28.7M | -$15.7M | |
| Cash From Operations | -$12.3M | -$25.8M | -$67.9M | -$79.1M | -$68.1M | |
| Capital Expenditures | $4.1M | $11.4M | $32.8M | $26.9M | $10M | |
| Cash Acquisitions | -- | -- | -- | -- | -$357K | |
| Cash From Investing | -$6.1M | -$11.4M | -$33.3M | -$26.9M | -$10.3M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | ||||||
| Long-Term Debt Issued | -- | -- | -- | -- | -- | |
| Long-Term Debt Repaid | -$256K | -$127K | -$71.7M | -- | -- | |
| Repurchase of Common Stock | -- | -- | -- | -- | -- | |
| Other Financing Activities | -$161K | -- | -- | -$541K | -$673K | |
| Cash From Financing | $2.5M | $4M | $99.7M | $136.1M | $74.6M | |
| Beginning Cash (CF) | -- | -- | -- | -- | -- | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -$15.9M | -$33.2M | -$1.5M | $30.1M | -$3.8M | |
| Ending Cash (CF) | -- | -- | -- | -- | -- | |
| Levered Free Cash Flow | -$16.3M | -$37.2M | -$100.7M | -$105.9M | -$78.1M | |
| Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -$6.9M | -$5.9M | -$11.9M | -$16.2M | -$20.7M | |
| Depreciation & Amoritzation | $1M | $1M | $1.1M | $1.4M | $2.6M | |
| Stock-Based Compensation | $1.8M | $3.4M | $3.3M | $3.6M | $2.5M | |
| Change in Accounts Receivable | -$5.2M | -$5.1M | -$5.4M | -$4.6M | $775K | |
| Change in Inventories | -$698K | -$909K | -$8.5M | $5M | -$10.2M | |
| Cash From Operations | -$6.6M | -$4.8M | -$20.6M | -$11.2M | -$20.7M | |
| Capital Expenditures | $1.1M | $5.7M | $4.3M | $6.6M | $1M | |
| Cash Acquisitions | -- | -- | -- | -- | -$307K | |
| Cash From Investing | -$1.5M | -$5.7M | -$4.3M | -$6.6M | -$1.3M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | -- | -- | -- | -- | -- | |
| Long-Term Debt Issued | -- | -- | -- | -- | -- | |
| Long-Term Debt Repaid | -$55K | -$7K | -$26K | -- | -- | |
| Repurchase of Common Stock | -- | -- | -- | -- | -- | |
| Other Financing Activities | -$41K | -- | -$62K | -$119K | -$282K | |
| Cash From Financing | $1.8M | $1.7M | $1.2M | $51M | -$203K | |
| Beginning Cash (CF) | $84.5M | $53.4M | $66.4M | $40M | $90.3M | |
| Foreign Exchange Rate Adjustment | -$273K | $125K | $201K | -$320K | $1.1M | |
| Additions / Reductions | -$6.3M | -$8.9M | -$23.7M | $33.3M | -$22.3M | |
| Ending Cash (CF) | $78M | $44.7M | $42.8M | $73M | $69.2M | |
| Levered Free Cash Flow | -$7.7M | -$10.6M | -$24.9M | -$17.8M | -$21.8M | |
Get ESTA Stock Alert
Signup to receive the latest stock alerts
Financial Ratios
ESTA
Sector
P/E ratio
--
24.24x
PEG ratio
-0.54x
0.00x
P/B ratio
27.47x
1.71x
Price / LTM sales
6.16x
1.60x
Growth Metrics
ESTA
Sector
Revenue growth
11.33%
4.98%
Earnings growth
--
7.63%
Revenue (5-year growth)
13.14%
8.27%
Earnings forecast
-$0.52
-$0.20
Profitability
ESTA
Sector
Profitability FY 2024
$109.5M
$51.5M
Return on invested capital
-35.74%
-14.96%
Return on assets
-28.75%
-12.07%
Return on equity
-196.89%
-16.98%
Earnings Date
Last Earnings Date
May
7
Next Earnings Date
Aug
6
Estimated Next Earnings Date
Aug
6
Balance Sheet
ESTA
Sector
Total cash
$69.2M
$38.8M
Short term investments
--
$33.2M
Total assets
$346.8M
$118.9M
Long term debt
$220.3M
$8.5M
SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS
GET BETTER TRADE IDEAS
Popular
Where Will Gartner Stock Be in 5 Years?
If you’ve ever wondered what it’s like to invest in…
Rambus (RMBS) Stock Forecast, Can the Rally Continue in 2025?
Rambus has flown under the radar, but the numbers tell…
Stock Ideas
Buy
65
Is MSFT Stock a Buy?
Market Cap: $3.3T
P/E Ratio: 38x
Buy
65
Is NVDA Stock a Buy?
Market Cap: $3.2T
P/E Ratio: 45x
Sell
33
Is AAPL Stock a Buy?
Market Cap: $2.9T
P/E Ratio: 32x
Alerts
Buy
60
MRUS alert for May 24
Merus NV [MRUS] is up 32.55% over the past day.
Buy
57
RGC alert for May 24
Regencell Bioscience Holdings [RGC] is up 28.43% over the past day.
Buy
90
OKLO alert for May 24
Oklo [OKLO] is up 23.11% over the past day.
THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS
Show me the best stock
