IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — EFXT

Balance Sheet

(in billions USD)
MetricFY 2025FY 2024FY 2023FY 2022
Cash & Equivalents0.080.090.130.25
Inventory0.280.260.390.37
Total Current Assets0.991.041.431.45
Goodwill0.430.420.570.68
Total Non-current Assets*1.701.752.482.82
Total Assets2.692.793.914.27
Total Current Liabilities0.880.911.151.14
Total Non-current Liabilities*0.720.831.371.59
Total Liabilities1.601.742.522.73
Retained Earnings0.130.080.040.16
Total Stockholder Equity1.091.051.391.54

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricFY 2025FY 2024FY 2023FY 2022
Total Revenue2.572.413.161.78
Cost of Revenue*1.991.912.541.46
Gross Profit0.580.500.620.32
Selling, General & Admin0.270.330.400.32
Total Operating Expenses*0.280.330.450.32
Operating Income0.310.170.160.00
Pretax Income0.160.08(0.07)(0.08)
Tax Provision0.100.050.040.02
Net Income0.060.03(0.11)(0.10)
Basic EPS0.520.26(0.90)(1.04)
Diluted EPS0.520.26(0.90)(1.04)

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricFY 2025FY 2024FY 2023FY 2022
Operating Cash Flow345.00324.00273.3119.77
Investing Cash Flow(103.00)(59.00)(158.89)43.25
Financing Cash Flow(250.00)(263.00)(200.49)11.85