Financhill
Buy
58

ESOA Quote, Financials, Valuation and Earnings

Last price:
$10.31
Seasonality move :
7.26%
Day range:
$10.17 - $10.54
52-week range:
$6.50 - $19.83
Dividend yield:
0.58%
P/E ratio:
9.45x
P/S ratio:
0.47x
P/B ratio:
3.23x
Volume:
112K
Avg. volume:
232.5K
1-year change:
33.94%
Market cap:
$173.7M
Revenue:
$351.9M
EPS (TTM):
$1.10
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $119.2M $122.5M $197.6M $304.1M $351.9M
Revenue Growth (YoY) -31.71% 2.75% 61.34% 53.91% 15.71%
 
Cost of Revenues $105.7M $109.5M $175.2M $267.3M $301.9M
Gross Profit $13.5M $12.9M $22.4M $36.8M $50M
Gross Profit Margin 11.33% 10.55% 11.32% 12.11% 14.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.8M $14M $15.9M $23.8M $30.1M
Other Inc / (Exp) $339.5K $622.9K $507.5K -$253.1K $15.9M
Operating Expenses $9.8M $14M $15.9M $23.8M $30.1M
Operating Income $3.7M -$1.1M $6.5M $13M $19.8M
 
Net Interest Expenses $432.9K $416.3K $987.1K $2.4M $2.2M
EBT. Incl. Unusual Items $3.6M -$916.7K $6M $10.4M $33.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -$29.1K $2.3M $3M $8.4M
Net Income to Company $2.4M -$887.5K $3.8M $7.4M $25.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M -$887.5K $3.8M $7.4M $25.1M
 
Basic EPS (Cont. Ops) $0.15 -$0.09 $0.23 $0.44 $1.52
Diluted EPS (Cont. Ops) $0.12 -$0.09 $0.23 $0.44 $1.51
Weighted Average Basic Share $13.8M $13.6M $16.3M $16.6M $16.6M
Weighted Average Diluted Share $17.2M $17M $16.3M $16.7M $16.6M
 
EBITDA $8.5M $4.7M $13M $20.6M $44.7M
EBIT $4.1M -$213.7K $7M $12.8M $35.7M
 
Revenue (Reported) $119.2M $122.5M $197.6M $304.1M $351.9M
Operating Income (Reported) $3.7M -$1.1M $6.5M $13M $19.8M
Operating Income (Adjusted) $4.1M -$213.7K $7M $12.8M $35.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $25.6M $35.4M $53.7M $71.1M $76.7M
Revenue Growth (YoY) 41.68% 38.22% 51.65% 32.52% 7.81%
 
Cost of Revenues $23.7M $32.5M $49.8M $64.9M $76.6M
Gross Profit $1.9M $2.9M $3.9M $6.2M $77.9K
Gross Profit Margin 7.32% 8.1% 7.27% 8.77% 0.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $3.4M $5.9M $7.3M $8.2M
Other Inc / (Exp) $446.4K -$89.9K $37.8K $223.4K -$37.2K
Operating Expenses $3.8M $3.4M $5.9M $7.3M $8.2M
Operating Income -$2M -$551.4K -$2M -$1.1M -$8.1M
 
Net Interest Expenses $143K $169.5K $574.4K $622.9K $875.8K
EBT. Incl. Unusual Items -$1.6M -$810.9K -$2.5M -$1.5M -$9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$335.5K -$200.5K -$650.2K -$373.1K -$2.2M
Net Income to Company -$1.3M -$610.4K -$1.9M -$1.1M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M -$610.4K -$1.9M -$1.1M -$6.8M
 
Basic EPS (Cont. Ops) -$0.10 -$0.04 -$0.11 -$0.07 -$0.41
Diluted EPS (Cont. Ops) -$0.10 -$0.04 -$0.11 -$0.07 -$0.41
Weighted Average Basic Share $13.6M $16.2M $16.7M $16.6M $16.7M
Weighted Average Diluted Share $13.6M $16.2M $16.7M $16.6M $16.7M
 
EBITDA -$352K $723.6K $50.2K $1.4M -$4.9M
EBIT -$1.5M -$641.3K -$1.9M -$859K -$8.1M
 
Revenue (Reported) $25.6M $35.4M $53.7M $71.1M $76.7M
Operating Income (Reported) -$2M -$551.4K -$2M -$1.1M -$8.1M
Operating Income (Adjusted) -$1.5M -$641.3K -$1.9M -$859K -$8.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $132.9M $142.9M $233.3M $351.7M $367.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $117.1M $126.5M $209.2M $307.7M $324.7M
Gross Profit $15.8M $16.4M $24.1M $44M $43.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $13.7M $20M $27.1M $32.4M
Other Inc / (Exp) $303.2K $312.7K $336.7K $106.2K $15.7M
Operating Expenses $12.3M $13.7M $20M $27.1M $32.4M
Operating Income $3.5M $2.7M $4.1M $16.9M $10.8M
 
Net Interest Expenses $255K $740.3K $1.7M $2.6M $2.3M
EBT. Incl. Unusual Items $3.5M $2.3M $2.7M $14.5M $24.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $669.7K $1.2M $4.4M $6M
Net Income to Company $2.2M $1.6M $1.5M $10.1M $18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M $1.6M $1.5M $10.1M $18.2M
 
Basic EPS (Cont. Ops) $0.14 $0.10 $0.10 $0.60 $1.10
Diluted EPS (Cont. Ops) $0.14 -$0.04 $0.10 $0.60 $1.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.3M $8.6M $11.5M $25.3M $37M
EBIT $3.9M $3.2M $4.4M $17M $26.5M
 
Revenue (Reported) $132.9M $142.9M $233.3M $351.7M $367.9M
Operating Income (Reported) $3.5M $2.7M $4.1M $16.9M $10.8M
Operating Income (Adjusted) $3.9M $3.2M $4.4M $17M $26.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $57.6M $78.1M $113.7M $161.3M $177.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $52.9M $69.9M $103.8M $144.2M $167M
Gross Profit $4.7M $8.2M $9.9M $17.1M $10.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4M $7M $11.2M $14.5M $16.8M
Other Inc / (Exp) $406.8K $96.6K -$74.3K $285.1K $110.4K
Operating Expenses $7.4M $7M $11.2M $14.5M $16.8M
Operating Income -$2.7M $1.1M -$1.3M $2.6M -$6.4M
 
Net Interest Expenses $143K $391.6K $1.1M $1.2M $1.4M
EBT. Incl. Unusual Items -$2.4M $829.3K -$2.5M $1.6M -$7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$405K $293.8K -$729.8K $685K -$1.8M
Net Income to Company -$2M $535.4K -$1.7M $933.4K -$5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2M $535.4K -$1.7M $933.4K -$5.9M
 
Basic EPS (Cont. Ops) -$0.15 $0.03 -$0.10 $0.05 -$0.36
Diluted EPS (Cont. Ops) -$0.15 $0.03 -$0.10 $0.05 -$0.36
Weighted Average Basic Share $27.2M $32.5M $33.3M $33.1M $33.3M
Weighted Average Diluted Share $27.2M $32.5M $33.3M $33.2M $33.4M
 
EBITDA $91.3K $4M $2.5M $7.2M -$455.2K
EBIT -$2.1M $1.2M -$1.4M $2.8M -$6.3M
 
Revenue (Reported) $57.6M $78.1M $113.7M $161.3M $177.3M
Operating Income (Reported) -$2.7M $1.1M -$1.3M $2.6M -$6.4M
Operating Income (Adjusted) -$2.1M $1.2M -$1.4M $2.8M -$6.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $11.2M $8.2M $7.4M $16.4M $12.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.7M $21.9M $42.9M $58.8M $67.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.3M $3.5M $3.9M $3.5M $4.1M
Total Current Assets $41.8M $43M $70.4M $95.2M $110.4M
 
Property Plant And Equipment $16.4M $23M $34.3M $39.9M $40.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.8M $4.1M $4.1M $4.1M
Other Intangibles -- $2.4M $3.9M $3.4M $3.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $58.2M $70.2M $112.6M $142.5M $158.2M
 
Accounts Payable $5.2M $7.3M $20.3M $22M $23.7M
Accrued Expenses $4.2M $5.6M $11.3M $13.1M $13.9M
Current Portion Of Long-Term Debt -- $18.4M $27.2M $26M $16.7M
Current Portion Of Capital Lease Obligations -- -- $588.7K $1.1M $907.5K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.9M $34.5M $65.4M $79.9M $74.2M
 
Long-Term Debt $11.2M $9M $13.5M $18.9M $17.2M
Capital Leases -- -- -- -- --
Total Liabilities $32.3M $45.5M $84.4M $107.9M $99.6M
 
Common Stock $1.5K $1.5K $1.8K $1.8K $1.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $25.8M $24.7M $28.2M $34.6M $58.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $25.8M $24.7M $28.2M $34.6M $58.7M
 
Total Liabilities and Equity $58.2M $70.2M $112.6M $142.5M $158.2M
Cash and Short Terms $11.2M $8.2M $7.4M $16.4M $12.9M
Total Debt $15.8M $27.4M $40.7M $44.8M $33.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.1M $8.4M $11.6M $12.1M $9.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.1M $18.4M $30.4M $56.4M $65.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.9M $5.3M $6M $5.1M $5.1M
Total Current Assets $35.7M $39.8M $59.7M $89.1M $104.2M
 
Property Plant And Equipment $20.1M $22.6M $37.4M $39.7M $54.8M
Long-Term Investments -- -- -- -- --
Goodwill $4.2M $1.8M $4.1M $4.1M $7.4M
Other Intangibles $300K $2.2M $3.6M $3.2M $3.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $60.3M $66.4M $104.8M $136.1M $170.2M
 
Accounts Payable $4.9M $6.8M $14.2M $18.7M $22.6M
Accrued Expenses $3.2M $6.1M $8.3M $10.9M $12.7M
Current Portion Of Long-Term Debt -- $2.9M $4.7M $29.6M $20.1M
Current Portion Of Capital Lease Obligations -- -- $735.6K $1.3M $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.1M $22.3M $60.3M $76.8M $79.8M
 
Long-Term Debt $12.7M $7.9M $13.7M $16.1M $30.6M
Capital Leases -- -- -- -- --
Total Liabilities $36.5M $32.4M $79.2M $101.6M $116.4M
 
Common Stock $1.5K $1.8K $1.8K $1.8K $1.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $52.2K -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.7M $34M $25.6M $34.6M $53.8M
 
Total Liabilities and Equity $60.3M $66.4M $104.8M $136.1M $170.2M
Cash and Short Terms $6.1M $8.4M $11.6M $12.1M $9.9M
Total Debt $23.2M $13M $43.8M $45.7M $50.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4M -$887.5K $3.8M $7.4M $25.1M
Depreciation & Amoritzation $4.4M $4.9M $6M $7.8M $9M
Stock-Based Compensation -- -- -- -- $35.6K
Change in Accounts Receivable $4.6M -$4M -$27.8M -$16.2M -$18.9M
Change in Inventories -- -- -- -- --
Cash From Operations $15M $798.9K $8.3M $21.1M $18.7M
 
Capital Expenditures $3.5M $6M $5.3M $10.8M $8.8M
Cash Acquisitions -- -$3.4M -$4M -- -$300K
Cash From Investing -$2.8M -$8.7M -$8.3M -$10.2M -$8M
 
Dividends Paid (Ex Special Dividend) -$1M -$309K -- -$833.4K -$994K
Special Dividend Paid
Long-Term Debt Issued $13.1M -- -- $4.4M --
Long-Term Debt Repaid -$13.9M -$2.8M -$4.3M -$5.2M -$13.2M
Repurchase of Common Stock -$268.2K -- -$1.2M -$219.6K -$41.4K
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.6M $4.9M -$805.4K -$1.9M -$14.2M
 
Beginning Cash (CF) $4.6M $11.2M $8.2M $7.4M $16.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M -$3M -$799.3K $9M -$3.5M
Ending Cash (CF) $11.2M $8.2M $7.4M $16.4M $12.9M
 
Levered Free Cash Flow $11.5M -$5.2M $3M $10.2M $9.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.3M -$610.4K -$1.9M -$1.1M -$6.8M
Depreciation & Amoritzation $1.2M $1.4M $2M $2.2M $3.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.6M $6.5M $12.5M $4M $12.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$6M $1.3M $10.4M -$2.7M $1.1M
 
Capital Expenditures $2.3M $1.1M $3.4M $2.2M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$1M -$3.2M -$1.6M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$833.4K -$994K -$501.2K
Special Dividend Paid -- -- $50K -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$638.2K -$808.8K -$1.2M -$1.5M -$2.7M
Repurchase of Common Stock -- $52.2K -$71.7K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.5M -$3M -$3.1M $5.1M -$9.4M
 
Beginning Cash (CF) $12.3M $11.1M $7.5M $11.3M $20.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.3M -$2.8M $4.1M $836.5K -$10.4M
Ending Cash (CF) $6.1M $8.4M $11.6M $12.1M $9.9M
 
Levered Free Cash Flow -$8.3M $154.7K $7M -$4.9M -$1.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.2M $1.6M $1.5M $10.1M $18.2M
Depreciation & Amoritzation $4.4M $5.4M $7.1M $8.3M $10.5M
Stock-Based Compensation -- -- -- -- $35.6K
Change in Accounts Receivable -$8.9M -$1.5M -$16M -$29.8M -$6.4M
Change in Inventories -- -- -- -- --
Cash From Operations $881.1K $10.9M $12.6M $9.3M $28.5M
 
Capital Expenditures $5.3M $4.4M $9M $8.6M $10.3M
Cash Acquisitions -$3.3M -$150K -- -- -$21.1M
Cash From Investing -$7.9M -$3.7M -$12.3M -$7.3M -$30.6M
 
Dividends Paid (Ex Special Dividend) -$309K -$154.5K -$833.4K -$994K -$501.2K
Special Dividend Paid
Long-Term Debt Issued -- -- $3.1M $1.3M $16M
Long-Term Debt Repaid -$5.9M -$3.6M -$5.1M -$5.8M -$14.1M
Repurchase of Common Stock -$30.1K -$1.2M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9M -$4.9M $2.9M -$1.5M -$19.6K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2M $2.3M $3.2M $495.9K -$2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.4M $6.5M $3.6M $642.1K $18.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2M $535.4K -$1.7M $933.4K -$5.9M
Depreciation & Amoritzation $2.2M $2.8M $3.9M $4.4M $5.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.5M $5M $16.9M $3.3M $15.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4M $7.7M $12M $183.1K $10M
 
Capital Expenditures $3.8M $2.1M $5.8M $3.6M $5.1M
Cash Acquisitions -$3.3M -- -- -- -$20.8M
Cash From Investing -$6.5M -$1.5M -$5.5M -$2.6M -$25.3M
 
Dividends Paid (Ex Special Dividend) -$154.5K -- -$833.4K -$994K -$501.2K
Special Dividend Paid -- -- $50K -- --
Long-Term Debt Issued -- -- $3.1M -- $16M
Long-Term Debt Repaid -$1.2M -$2M -$2.9M -$3.5M -$4.5M
Repurchase of Common Stock -- -$1.2M -$71.7K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.8M -$6M -$2.3M -$1.9M $12.3M
 
Beginning Cash (CF) $23.6M $19.4M $15M $27.7M $33.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.1M $135.7K $4.2M -$4.3M -$3M
Ending Cash (CF) $18.4M $19.5M $19.1M $23.3M $30.3M
 
Levered Free Cash Flow -$6.2M $5.6M $6.2M -$3.4M $4.9M

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
52
CTRN alert for Jun 5

Citi Trends [CTRN] is up 2.77% over the past day.

Sell
44
RGC alert for Jun 4

Regencell Bioscience Holdings [RGC] is up 3.45% over the past day.

Buy
63
MLTX alert for Jun 5

MoonLake Immunotherapeutics [MLTX] is up 5.33% over the past day.

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

Show me the best stock