Financhill
Sell
28

EWCZ Quote, Financials, Valuation and Earnings

Last price:
$3.66
Seasonality move :
-23.01%
Day range:
$3.21 - $3.98
52-week range:
$2.72 - $12.14
Dividend yield:
0%
P/E ratio:
17.15x
P/S ratio:
0.83x
P/B ratio:
2.60x
Volume:
1.1M
Avg. volume:
792.7K
1-year change:
-69.26%
Market cap:
$166.4M
Revenue:
$216.9M
EPS (TTM):
$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $103.4M $178.7M $207.4M $221M $216.9M
Revenue Growth (YoY) -32.94% 72.79% 16.05% 6.59% -1.86%
 
Cost of Revenues $35.5M $46.8M $59.2M $62.6M $57.3M
Gross Profit $67.9M $131.8M $148.1M $158.4M $159.6M
Gross Profit Margin 65.66% 73.79% 71.44% 71.66% 73.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.5M $86.6M $87.6M $93.4M $91.6M
Other Inc / (Exp) -$1M -$530K -$56.2M $405K -$5.3M
Operating Expenses $70.1M $106.9M $108.2M $113.9M $111.9M
Operating Income -$2.2M $24.9M $39.9M $44.5M $47.7M
 
Net Interest Expenses $18.3M $20.3M $23.6M $26.7M $25.5M
EBT. Incl. Unusual Items -$21.5M $4.1M -$40M $18.2M $16.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $114K -$53.5M $6.2M $2.2M
Net Income to Company -$21.5M $4M $13.5M $12M $14.7M
 
Minority Interest in Earnings -- $2.9M -$6.2M -$3.3M -$4.2M
Net Income to Common Excl Extra Items -$21.5M $6.9M $7.3M $8.7M $10.5M
 
Basic EPS (Cont. Ops) -- -$0.11 $0.19 $0.17 $0.22
Diluted EPS (Cont. Ops) -- -$0.11 $0.19 $0.17 $0.22
Weighted Average Basic Share $30.5M $32.2M $40M $49.5M $46.8M
Weighted Average Diluted Share $30.5M $32.2M $40.2M $49.6M $46.9M
 
EBITDA $16.4M $44.7M $4.3M $65.4M $62.6M
EBIT -$3.2M $24.4M -$16.3M $44.9M $42.4M
 
Revenue (Reported) $103.4M $178.7M $207.4M $221M $216.9M
Operating Income (Reported) -$2.2M $24.9M $39.9M $44.5M $47.7M
Operating Income (Adjusted) -$3.2M $24.4M -$16.3M $44.9M $42.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $29.3M $45.1M $53.5M $56.3M $49.7M
Revenue Growth (YoY) -- 53.84% 18.66% 5.24% -11.69%
 
Cost of Revenues $7.7M $12.5M $16.1M $15.6M $12.8M
Gross Profit $21.6M $32.6M $37.5M $40.8M $37M
Gross Profit Margin 73.77% 72.19% 70% 72.38% 74.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $20.8M $20.2M $23M $19.1M
Other Inc / (Exp) -- -- -$55.9M -$351K -$4.9M
Operating Expenses $20.2M $25.9M $25.7M $28.1M $24.2M
Operating Income $1.5M $6.7M $11.8M $12.7M $12.8M
 
Net Interest Expenses $5M $1.6M $7.2M $6.6M $6.4M
EBT. Incl. Unusual Items -$4.5M $4.5M -$51.4M $5.7M $1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $114K -$53.6M $2.2M -$1.6M
Net Income to Company -$4.5M $4.4M $2.2M $3.5M $3.1M
 
Minority Interest in Earnings -- -$2.3M -$1.2M -$1.1M -$1.1M
Net Income to Common Excl Extra Items -$4.5M $2.1M $933K $2.4M $2M
 
Basic EPS (Cont. Ops) -- $0.06 $0.02 $0.05 $0.04
Diluted EPS (Cont. Ops) -- $0.06 $0.02 $0.05 $0.04
Weighted Average Basic Share $30.5M $36.9M $45.3M $49.4M $44.2M
Weighted Average Diluted Share $30.5M $36.9M $45.3M $49.4M $44.2M
 
EBITDA $5M $11.2M -$38.7M $17.4M $13M
EBIT $433K $6.1M -$44.1M $12.3M $8M
 
Revenue (Reported) $29.3M $45.1M $53.5M $56.3M $49.7M
Operating Income (Reported) $1.5M $6.7M $11.8M $12.7M $12.8M
Operating Income (Adjusted) $433K $6.1M -$44.1M $12.3M $8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $103.4M $178.7M $207.4M $221M $216.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.5M $46.8M $59.2M $62.6M $57.3M
Gross Profit $67.9M $131.8M $148.1M $158.4M $159.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.5M $86.6M $87.6M $93.4M $91.6M
Other Inc / (Exp) -- -- -$56.2M $405K -$5.3M
Operating Expenses $70.1M $106.9M $108.2M $113.7M $111.7M
Operating Income -$2.2M $24.9M $39.9M $44.7M $47.9M
 
Net Interest Expenses $18.3M $20.3M $23.6M $26.7M $25.5M
EBT. Incl. Unusual Items -$21.5M $4.1M -$40M $18.4M $17.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $114K -$53.5M $6.2M $2.2M
Net Income to Company -$21.5M $4M $13.5M $12M $14.7M
 
Minority Interest in Earnings -- $2.9M -$6.2M -$3.4M -$4.3M
Net Income to Common Excl Extra Items -$21.5M $6.9M $7.3M $8.8M $10.6M
 
Basic EPS (Cont. Ops) -$0.35 -$0.12 $0.20 $0.17 $0.22
Diluted EPS (Cont. Ops) -$0.35 -$0.12 $0.18 $0.17 $0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.4M $44.7M $4.3M $65.6M $62.8M
EBIT -$3.2M $24.4M -$16.3M $45.1M $42.6M
 
Revenue (Reported) $103.4M $178.7M $207.4M $221M $216.9M
Operating Income (Reported) -$2.2M $24.9M $39.9M $44.7M $47.9M
Operating Income (Adjusted) -$3.2M $24.4M -$16.3M $45.1M $42.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $178.7M $207.4M $221M $216.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.8M $59.2M $62.6M $57.3M --
Gross Profit $131.8M $148.1M $158.4M $159.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.6M $87.6M $93.4M $91.6M --
Other Inc / (Exp) -- -$56.2M $405K -$5.3M --
Operating Expenses $106.9M $108.2M $113.7M $111.7M --
Operating Income $24.9M $39.9M $44.7M $47.9M --
 
Net Interest Expenses $20.3M $23.6M $26.7M $25.5M --
EBT. Incl. Unusual Items $4.1M -$40M $18.4M $17.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114K -$53.5M $6.2M $2.2M --
Net Income to Company $4M $13.5M $12M $14.7M --
 
Minority Interest in Earnings $2.9M -$6.2M -$3.4M -$4.3M --
Net Income to Common Excl Extra Items $6.9M $7.3M $8.8M $10.6M --
 
Basic EPS (Cont. Ops) -$0.12 $0.20 $0.17 $0.22 --
Diluted EPS (Cont. Ops) -$0.12 $0.18 $0.17 $0.22 --
Weighted Average Basic Share $129.3M $160M $198M $187.4M --
Weighted Average Diluted Share $129.3M $183.5M $213M $187.5M --
 
EBITDA $44.7M $4.3M $65.6M $62.8M --
EBIT $24.4M -$16.3M $45.1M $42.6M --
 
Revenue (Reported) $178.7M $207.4M $221M $216.9M --
Operating Income (Reported) $24.9M $39.9M $44.7M $47.9M --
Operating Income (Adjusted) $24.4M -$16.3M $45.1M $42.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.7M $43.3M $44.2M $52.7M $49.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.1M $6.7M $6.9M $9.3M $7.3M
Inventory $10.3M $19.4M $23M $20.8M $19.1M
Prepaid Expenses $3M $5.9M $4.9M $5.1M $4.8M
Other Current Assets $2.3M -- $698K $1.2M $528K
Total Current Assets $57.3M $75.3M $86.3M $95.5M $87.8M
 
Property Plant And Equipment $5M $3.9M $7.6M $6.3M $5.6M
Long-Term Investments -- -- -- -- --
Goodwill $328.6M $328.6M $328.6M $39.1M $39.1M
Other Intangibles $213.3M $202M $183M $451.5M $432.2M
Other Long-Term Assets $2.7M $3.7M $4.3M $3.1M $2M
Total Assets $606.9M $613.4M $716M $734.1M $707.1M
 
Accounts Payable $615K $7.7M $5.9M $6M $5.6M
Accrued Expenses $9M $8.6M $5.4M $5.3M $6.1M
Current Portion Of Long-Term Debt $2.4M $5.6M $4M $4M $4M
Current Portion Of Capital Lease Obligations -- -- $1.3M $1.2M $1.3M
Other Current Liabilities $181K $182K $4.9M $9.4M $9.4M
Total Current Liabilities $18.4M $32M $32.8M $37.8M $36.1M
 
Long-Term Debt $263M $172.6M $370.9M $372M $373.2M
Capital Leases -- -- -- -- --
Total Liabilities $288.9M $272.2M $585.7M $619.1M $615.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -$45K -- -- --
Common Equity $318M $179.4M $79M $82M $64M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $161.9M $51.3M $33M $27.5M
Total Equity $318M $341.2M $130.3M $115M $91.6M
 
Total Liabilities and Equity $606.9M $613.4M $716M $734.1M $707.1M
Cash and Short Terms $36.7M $43.3M $44.2M $52.7M $49.7M
Total Debt $265.4M $178.2M $374.9M $376M $377.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.7M $43.3M $44.2M $52.7M $49.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.1M $6.7M $6.9M $9.3M $7.3M
Inventory $10.3M $19.4M $23M $20.8M $19.1M
Prepaid Expenses $3M $5.9M $4.9M $5.1M $4.8M
Other Current Assets $2.3M -- $698K $1.2M $528K
Total Current Assets $57.3M $75.3M $86.3M $95.5M $87.8M
 
Property Plant And Equipment $5M $3.9M $7.6M $6.3M $5.6M
Long-Term Investments -- -- -- -- --
Goodwill $328.6M $328.6M $328.6M $39.1M $39.1M
Other Intangibles $213.3M $202M $183M $451.5M $432.2M
Other Long-Term Assets $2.7M $3.7M $4.3M $3.1M $2M
Total Assets $606.9M $613.4M $716M $734.1M $707.1M
 
Accounts Payable $615K $7.7M $5.9M $6M $5.6M
Accrued Expenses $9M $8.6M $5.4M $5.3M $6.1M
Current Portion Of Long-Term Debt $2.4M $5.6M $4M $4M $4M
Current Portion Of Capital Lease Obligations -- -- $1.3M $1.2M $1.3M
Other Current Liabilities $181K $182K $4.9M $9.4M $9.4M
Total Current Liabilities $18.4M $32M $32.8M $37.8M $36.1M
 
Long-Term Debt $263M $172.6M $370.9M $372M $373.2M
Capital Leases -- -- -- -- --
Total Liabilities $288.9M $272.2M $585.7M $619.1M $615.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -$45K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $161.9M $51.3M $33M $27.5M
Total Equity $318M $341.2M $130.3M $115M $91.6M
 
Total Liabilities and Equity $606.9M $613.4M $716M $734.1M $707.1M
Cash and Short Terms $36.7M $43.3M $44.2M $52.7M $49.7M
Total Debt $265.4M $178.2M $374.9M $376M $377.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$21.5M $4M $13.5M $12M $14.7M
Depreciation & Amoritzation $19.6M $20.3M $20.6M $20.5M $20.3M
Stock-Based Compensation $2.1M $11.1M $9M $11M $5.2M
Change in Accounts Receivable $1.7M -$2.2M -$802K -$2.7M $1.3M
Change in Inventories $5.1M -$9.5M -$3.5M $2.3M $1.4M
Cash From Operations $1.4M $41.3M $44.4M $55.6M $56.5M
 
Capital Expenditures $36.8M $8.2M $245K $785K $521K
Cash Acquisitions -- -- -- -- $135K
Cash From Investing -$36.8M -$8.2M -$245K -$785K -$386K
 
Dividends Paid (Ex Special Dividend) -- -- -$205.2M -$2.8M -$789K
Special Dividend Paid
Long-Term Debt Issued $42M $179.4M $384.3M -- --
Long-Term Debt Repaid -$2.4M -$270.6M -$182M -$4M -$4M
Repurchase of Common Stock -- -$139.3M -$10.1M -$29.9M -$40.1M
Other Financing Activities $22.3M -$9M -$23.6M -$9.6M -$14.2M
Cash From Financing $61.9M -$26.6M -$36.6M -$46.4M -$59.2M
 
Beginning Cash (CF) $10.3M $36.7M $43.3M $50.8M $59.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.5M $6.6M $7.5M $8.4M -$3M
Ending Cash (CF) $36.7M $43.3M $50.8M $59.2M $56.2M
 
Levered Free Cash Flow -$35.4M $33.1M $44.1M $54.8M $56M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1M $4M -$1.1M $3.7M --
Depreciation & Amoritzation $5.1M $5.1M $5.1M $5M --
Stock-Based Compensation $298K $3.3M $5.9M $1.4M --
Change in Accounts Receivable -$8.2M -$1.3M -$639K $1M --
Change in Inventories -$4.4M -$1.5M -$2.2M -$1.5M --
Cash From Operations -$2M $5.5M $4.2M $10.7M --
 
Capital Expenditures $4.5M $303K $358K $30K --
Cash Acquisitions -- -- -- $135K --
Cash From Investing -$4.5M -$303K -$358K $105K --
 
Dividends Paid (Ex Special Dividend) -- -- -$735K -$687K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$607K -$1.1M -$1M -$1M --
Repurchase of Common Stock -$942K -- -- -- --
Other Financing Activities $2K -$3.1M -$402K -$1.5M --
Cash From Financing -$1.5M -$4.3M -$2.1M -$3.2M --
 
Beginning Cash (CF) $36.7M $43.3M $50.8M $59.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M $903K $1.7M $7.6M --
Ending Cash (CF) $28.7M $44.2M $52.5M $66.9M --
 
Levered Free Cash Flow -$6.5M $5.2M $3.8M $10.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$21.5M $4M $13.5M $12M $14.7M
Depreciation & Amoritzation $19.6M $20.3M $20.6M $20.5M $20.3M
Stock-Based Compensation $2.1M $11.1M $9M $11M $5.2M
Change in Accounts Receivable $1.7M -$2.2M -$802K -$2.7M $1.3M
Change in Inventories $5.1M -$9.5M -$3.5M $2.3M $1.4M
Cash From Operations $1.4M $41.3M $44.4M $55.6M $56.5M
 
Capital Expenditures $36.8M $8.2M $245K $785K $521K
Cash Acquisitions -- -- -- -- $135K
Cash From Investing -$36.8M -$8.2M -$245K -$785K -$386K
 
Dividends Paid (Ex Special Dividend) -- -- -$205.2M -$2.8M -$789K
Special Dividend Paid
Long-Term Debt Issued $42M -- -- -- --
Long-Term Debt Repaid -$2.4M -$270.6M -$182M -$4M -$4M
Repurchase of Common Stock -- -$139.3M -- -- --
Other Financing Activities $22.3M -$9M -$23.6M -$9.6M -$14.2M
Cash From Financing $61.9M -$26.6M -$36.6M -$46.4M -$59.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.5M $6.6M $7.5M $8.4M -$3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$35.4M $33.1M $44.1M $54.8M $56M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1M $4M -$1.1M $3.7M --
Depreciation & Amoritzation $5.1M $5.1M $5.1M $5M --
Stock-Based Compensation $298K $3.3M $5.9M $1.4M --
Change in Accounts Receivable -$8.2M -$1.3M -$639K $1M --
Change in Inventories -$4.4M -$1.5M -$2.2M -$1.5M --
Cash From Operations -$2M $5.5M $4.2M $10.7M --
 
Capital Expenditures $4.5M $303K $358K $30K --
Cash Acquisitions -- -- -- $135K --
Cash From Investing -$4.5M -$303K -$358K $105K --
 
Dividends Paid (Ex Special Dividend) -- -- -$735K -$687K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$607K -$1.1M -$1M -$1M --
Repurchase of Common Stock -$942K -- -- -- --
Other Financing Activities $2K -$3.1M -$402K -$1.5M --
Cash From Financing -$1.5M -$4.3M -$2.1M -$3.2M --
 
Beginning Cash (CF) $36.7M $43.3M $50.8M $59.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M $903K $1.7M $7.6M --
Ending Cash (CF) $28.7M $44.2M $52.5M $66.9M --
 
Levered Free Cash Flow -$6.5M $5.2M $3.8M $10.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock