$21.04

+0.02 (+0.10%)

After Hours: $21.86 (+0.82, +3.87%)

Weekly Expected Move ±4.3%

$18 $19 $20 $21 $22

NASDAQ · Industrials · Manufacturing - Tools & Accessories · Alpha Radar Neutral · Power 46 · $126.9M mcap · 5M float · 0.345% daily turnover · Short 54% of daily vol

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$249M -8.7% ▼

5Y CAGR: +4.7%

Gross Profit

$56M -16.2% ▼

5Y CAGR: +3.2%

Operating Income

$10M -49.9% ▼

5Y CAGR: -5.6%

Net Income

$5M +160.0% ▲

5Y CAGR: -1.1%

EPS (Diluted)

$0.84 +161.3% ▲

5Y CAGR: -0.5%

EBITDA

$17M -35.0% ▼

5Y CAGR: -5.5%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$247M	$279M	$259M	$273M	$249M
YoY Growth	+24.7%	+13.3%	-7.3%	+5.4%	-8.7%
Cost of Revenue	$190M	$221M	$197M	$205M	$192M
Gross Profit	$57M	$59M	$62M	$67M	$56M
Gross Margin	23.0%	21.0%	23.9%	24.7%	22.6%
R&D Expenses	$4M	$4M	$6M	$5M	$4M
SG&A Expenses	$35M	$40M	$39M	$42M	$42M
Operating Expenses	$39M	$44M	$45M	$47M	$46M
Operating Income	$17M	$14M	$17M	$20M	$10M
Operating Margin	7.1%	5.1%	6.6%	7.4%	4.1%
Interest Expense	$2M	$2M	$3M	$3M	$3M
Income Before Tax	$19M	$14M	$15M	$17M	$7M
Tax Expense	$3M	$3M	$3M	$4M	$2M
Net Income	$9M	$12M	$9M	-$9M	$5M
Net Margin	3.8%	4.4%	3.3%	-3.1%	2.1%
EPS (Diluted)	$1.49	$1.97	$1.37	$-1.37	$0.84
EBITDA	$28M	$24M	$23M	$26M	$17M
Shares Outstanding	6M	6M	6M	6M	6M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$73M	$71M	$67M	$63M	$70M	$55M	$58M	$60M
Cost of Revenue	$54M	$53M	$51M	$49M	$54M	$43M	$45M	$48M
Gross Profit	$18M	$18M	$15M	$14M	$16M	$12M	$12M	$12M
Gross Margin	25.4%	25.5%	23.0%	22.4%	23.3%	22.1%	21.3%	19.7%
R&D Expenses	$1M	$1M	$1M	$1M	$1M	$996K	$928K	$1M
SG&A Expenses	$11M	$10M	$11M	$10M	$12M	$10M	$10M	$10M
Operating Expenses	$12M	$11M	$12M	$11M	$13M	$11M	$11M	$11M
Operating Income	$6M	$7M	$3M	$3M	$3M	$2M	$1M	$1M
Operating Margin	8.3%	9.5%	4.5%	5.1%	4.5%	2.9%	2.3%	1.9%
Interest Expense	$747K	$710K	$672K	$617K	$636K	$688K	$665K	$528K
Income Before Tax	$5M	$6M	$2M	$2M	$3M	$877K	$1M	$810K
Tax Expense	$1M	$1M	$523K	$507K	$546K	$298K	$100K	$170K
Net Income	$4M	-$15M	$1M	$2M	$3M	$579K	$1M	$640K
Net Margin	4.8%	-21.5%	2.0%	3.1%	4.9%	1.0%	2.0%	1.1%
EPS (Diluted)	$0.56	$-2.47	$0.21	$0.32	$0.56	$0.10	$0.19	$0.11
EBITDA	$8M	$7M	$4M	$5M	$5M	$4M	$1M	$4M
Shares Outstanding	6M	6M	6M	6M	6M	6M	6M	6M

EML NASDAQ