$17.47

-0.18 (-1.02%)

Weekly Expected Move ±9.7%

$15 $17 $18 $20 $22

NASDAQ · Industrials · Engineering & Construction · Alpha Radar Buy · Power 67 · $326.0M mcap · 14M float · 1.13% daily turnover · Short 22% of daily vol

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$411M +16.8% ▲

5Y CAGR: +28.1%

Gross Profit

$39M -22.4% ▼

5Y CAGR: +23.5%

Operating Income

$4M -78.7% ▼

5Y CAGR: +2.8%

Net Income

$380K -98.5% ▼

5Y CAGR: -31.0%

EPS (Diluted)

$0.02 -98.5% ▼

5Y CAGR: -28.3%

EBITDA

$17M -61.7% ▼

5Y CAGR: +15.1%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$122M	$198M	$304M	$352M	$411M
YoY Growth	+2.7%	+61.3%	+53.9%	+15.7%	+16.8%
Cost of Revenue	$110M	$175M	$267M	$302M	$372M
Gross Profit	$13M	$22M	$37M	$50M	$39M
Gross Margin	10.6%	11.3%	12.1%	14.2%	9.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$14M	$16M	$24M	$30M	$35M
Operating Expenses	$14M	$16M	$24M	$30M	$35M
Operating Income	-$893K	$133K	$13M	$20M	$4M
Operating Margin	-0.7%	0.1%	4.3%	5.6%	1.0%
Interest Expense	$703K	$988K	$2M	$2M	$3M
Income Before Tax	$9M	$6M	$10M	$34M	$865K
Tax Expense	-$29K	$2M	$3M	$8M	$485K
Net Income	$9M	$4M	$7M	$25M	$380K
Net Margin	7.4%	1.9%	2.4%	7.1%	0.1%
EPS (Diluted)	$0.67	$0.23	$0.44	$1.51	$0.02
EBITDA	$5M	$6M	$21M	$45M	$17M
Shares Outstanding	14M	16M	17M	17M	17M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$86M	$105M	$101M	$77M	$104M	$130M	$114M	$93M
Cost of Revenue	$71M	$87M	$90M	$77M	$92M	$114M	$100M	$83M
Gross Profit	$15M	$18M	$10M	$78K	$12M	$16M	$14M	$10M
Gross Margin	17.8%	16.8%	10.2%	0.1%	11.6%	12.6%	12.3%	11.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7M	$9M	$9M	$8M	$9M	$9M	$9M	$9M
Operating Expenses	$7M	$9M	$9M	$8M	$9M	$9M	$9M	$9M
Operating Income	$8M	$9M	$2M	-$8M	$3M	$7M	$5M	$1M
Operating Margin	9.9%	8.4%	1.6%	-10.6%	3.1%	5.8%	4.3%	1.1%
Interest Expense	$547K	$417K	$484K	$876K	$781K	$1M	$990K	$622K
Income Before Tax	$24M	$8M	$1M	-$9M	$2M	$6M	$4M	$412K
Tax Expense	$6M	$2M	$455K	-$2M	$138K	$2M	$1M	$197K
Net Income	$18M	$7M	$854K	-$7M	$2M	$4M	$3M	$216K
Net Margin	20.4%	6.4%	0.8%	-8.9%	2.0%	3.3%	2.4%	0.2%
EPS (Diluted)	$1.06	$0.40	$0.05	$-0.41	$0.12	$0.25	$0.16	$0.01
EBITDA	$26M	$11M	$4M	-$5M	$6M	$11M	$9M	$5M
Shares Outstanding	17M	17M	17M	17M	17M	17M	17M	18M

ESOA NASDAQ