Everest Consolidator Acquisition Corporation | Small-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 64.5M
Gross Profit 44.7M 69.25%
Operating Income -7.7M -11.97%
Net Income -21.1M -32.72%
EPS (Diluted) $-0.05

Balance Sheet Metrics

Total Assets 247.8M
Total Liabilities 361.7M
Shareholders Equity -113.9M

Cash Flow Metrics

Operating Cash Flow -7.0M
Free Cash Flow -1.0M

Revenue & Profitability Trend

Everest Consolidator Income Statement From 2022 to 2024

Metric202420232022
Revenue i225.6M176.3M0
Cost of Goods Sold i64.1M52.9M-
Gross Profit i161.5M123.4M-
Gross Margin % i71.6%70.0%0.0%
Operating Expenses
Research & Development i32.7M27.9M-
Selling, General & Administrative i127.9M128.3M1.9M
Other Operating Expenses i--1.9M
Total Operating Expenses i160.5M156.1M3.8M
Operating Income i-1.6M-46.1M-1.9M
Operating Margin % i-0.7%-26.2%0.0%
Non-Operating Items
Interest Income i---
Interest Expense i6.9M10.1M0
Other Non-Operating Income-18.5M3.5M2.5M
Pre-tax Income i-27.1M-52.7M613.8K
Income Tax i5.8M577.0K455.4K
Effective Tax Rate % i0.0%0.0%74.2%
Net Income i-32.9M-53.3M158.4K
Net Margin % i-14.6%-30.2%0.0%
Key Metrics
EBITDA i-11.8M-25.3M-1.9M
EPS (Basic) i$-0.12$-0.86$0.01
EPS (Diluted) i$-0.12$-0.86$0.01
Basic Shares Outstanding i607700026198066621562500
Diluted Shares Outstanding i607700026198066621562500

Income Statement Trend

Everest Consolidator Balance Sheet From 2021 to 2024

Metric2024202320222021
Assets
Current Assets
Cash & Equivalents i82.6M55.0M236.2K1.5M
Short-term Investments i----
Accounts Receivable i66.9M50.2M--
Inventory i----
Other Current Assets106.0K29.0K--
Total Current Assets i158.4M114.6M543.9K1.8M
Non-Current Assets
Property, Plant & Equipment i100.0K---
Goodwill i131.6M129.9M--
Intangible Assets i27.8M26.1M--
Long-term Investments----
Other Non-Current Assets550.0K2.0M178.1M176.0M
Total Non-Current Assets i80.4M80.2M178.1M176.2M
Total Assets i238.7M194.8M178.7M178.0M
Liabilities
Current Liabilities
Accounts Payable i63.6M49.9M26.8K132.6K
Short-term Debt i50.2M49.3M-18.3K
Current Portion of Long-term Debt----
Other Current Liabilities25.8M9.3M--
Total Current Liabilities i155.2M116.8M1.3M795.9K
Non-Current Liabilities
Long-term Debt i----
Deferred Tax Liabilities i----
Other Non-Current Liabilities-329.0K--
Total Non-Current Liabilities i191.1M184.0M6.0M6.0M
Total Liabilities i346.3M300.7M7.3M6.8M
Equity
Common Stock i1.0K1.0K177.7M176.0M
Retained Earnings i-254.7M-221.8M-6.3M-4.8M
Treasury Stock i----
Other Equity----
Total Shareholders Equity i-107.6M-105.9M171.3M171.2M
Key Metrics
Total Debt i50.2M49.3M018.3K
Working Capital i3.1M-2.2M-755.2K968.9K

Balance Sheet Composition

Everest Consolidator Cash Flow Statement From 2022 to 2024

Metric202420232022
Operating Activities
Net Income i-32.9M-53.3M158.4K
Depreciation & Amortization i8.3M17.3M-
Stock-Based Compensation i31.2M34.8M-
Working Capital Changes i6.0M9.4M-64.6K
Operating Cash Flow i21.1M14.5M93.8K
Investing Activities
Capital Expenditures i0-4.0K-
Acquisitions i0-46.7M-
Investment Purchases i---
Investment Sales i--375.9K
Investing Cash Flow i0-46.7M751.7K
Financing Activities
Share Repurchases i-333.0K00
Dividends Paid i---
Debt Issuance i---
Debt Repayment i-7.5M-32.8M0
Financing Cash Flow i-12.8M5.5M-166.2K
Free Cash Flow i32.6M12.0M-1.4M
Net Change in Cash i8.3M-26.8M679.4K

Cash Flow Trend

Everest Consolidator Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 1,056.00
Forward P/E 24.28
Price to Book 3.67
Price to Sales 6.46
PEG Ratio -12.27

Profitability Ratios

Profit Margin -21.25%
Operating Margin 5.43%
Return on Equity 30.56%
Return on Assets -13.77%

Financial Health

Current Ratio 3.28
Debt to Equity 0.00

Per Share Data

EPS (TTM) $-0.50
Book Value per Share $5.96
Revenue per Share $12.42

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
mntn1.7B1,056.003.6730.56%-21.25%0.00
Salesforce 229.9B37.583.8010.31%16.08%19.81
Intuit 208.9B60.9910.3917.84%19.07%0.35
Eplus 1.8B16.571.7911.42%5.45%12.68
Matterport 1.8B-6.734.43-55.40%-151.22%0.05
Olo 1.7B1,038.002.43-0.13%-0.28%1.80

Financial data is updated regularly. All figures are in the company's reporting currency.