
Everest Consolidator (MNTN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income 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
Metric | 2024 | 2023 | 2022 |
---|---|---|---|
Revenue | 225.6M | 176.3M | 0 |
Cost of Goods Sold | 64.1M | 52.9M | - |
Gross Profit | 161.5M | 123.4M | - |
Gross Margin % | 71.6% | 70.0% | 0.0% |
Operating Expenses | |||
Research & Development | 32.7M | 27.9M | - |
Selling, General & Administrative | 127.9M | 128.3M | 1.9M |
Other Operating Expenses | - | - | 1.9M |
Total Operating Expenses | 160.5M | 156.1M | 3.8M |
Operating Income | -1.6M | -46.1M | -1.9M |
Operating Margin % | -0.7% | -26.2% | 0.0% |
Non-Operating Items | |||
Interest Income | - | - | - |
Interest Expense | 6.9M | 10.1M | 0 |
Other Non-Operating Income | -18.5M | 3.5M | 2.5M |
Pre-tax Income | -27.1M | -52.7M | 613.8K |
Income Tax | 5.8M | 577.0K | 455.4K |
Effective Tax Rate % | 0.0% | 0.0% | 74.2% |
Net Income | -32.9M | -53.3M | 158.4K |
Net Margin % | -14.6% | -30.2% | 0.0% |
Key Metrics | |||
EBITDA | -11.8M | -25.3M | -1.9M |
EPS (Basic) | $-0.12 | $-0.86 | $0.01 |
EPS (Diluted) | $-0.12 | $-0.86 | $0.01 |
Basic Shares Outstanding | 60770002 | 61980666 | 21562500 |
Diluted Shares Outstanding | 60770002 | 61980666 | 21562500 |
Income Statement Trend
Everest Consolidator Balance Sheet From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 82.6M | 55.0M | 236.2K | 1.5M |
Short-term Investments | - | - | - | - |
Accounts Receivable | 66.9M | 50.2M | - | - |
Inventory | - | - | - | - |
Other Current Assets | 106.0K | 29.0K | - | - |
Total Current Assets | 158.4M | 114.6M | 543.9K | 1.8M |
Non-Current Assets | ||||
Property, Plant & Equipment | 100.0K | - | - | - |
Goodwill | 131.6M | 129.9M | - | - |
Intangible Assets | 27.8M | 26.1M | - | - |
Long-term Investments | - | - | - | - |
Other Non-Current Assets | 550.0K | 2.0M | 178.1M | 176.0M |
Total Non-Current Assets | 80.4M | 80.2M | 178.1M | 176.2M |
Total Assets | 238.7M | 194.8M | 178.7M | 178.0M |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | 63.6M | 49.9M | 26.8K | 132.6K |
Short-term Debt | 50.2M | 49.3M | - | 18.3K |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | 25.8M | 9.3M | - | - |
Total Current Liabilities | 155.2M | 116.8M | 1.3M | 795.9K |
Non-Current Liabilities | ||||
Long-term Debt | - | - | - | - |
Deferred Tax Liabilities | - | - | - | - |
Other Non-Current Liabilities | - | 329.0K | - | - |
Total Non-Current Liabilities | 191.1M | 184.0M | 6.0M | 6.0M |
Total Liabilities | 346.3M | 300.7M | 7.3M | 6.8M |
Equity | ||||
Common Stock | 1.0K | 1.0K | 177.7M | 176.0M |
Retained Earnings | -254.7M | -221.8M | -6.3M | -4.8M |
Treasury Stock | - | - | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | -107.6M | -105.9M | 171.3M | 171.2M |
Key Metrics | ||||
Total Debt | 50.2M | 49.3M | 0 | 18.3K |
Working Capital | 3.1M | -2.2M | -755.2K | 968.9K |
Balance Sheet Composition
Everest Consolidator Cash Flow Statement From 2022 to 2024
Metric | 2024 | 2023 | 2022 |
---|---|---|---|
Operating Activities | |||
Net Income | -32.9M | -53.3M | 158.4K |
Depreciation & Amortization | 8.3M | 17.3M | - |
Stock-Based Compensation | 31.2M | 34.8M | - |
Working Capital Changes | 6.0M | 9.4M | -64.6K |
Operating Cash Flow | 21.1M | 14.5M | 93.8K |
Investing Activities | |||
Capital Expenditures | 0 | -4.0K | - |
Acquisitions | 0 | -46.7M | - |
Investment Purchases | - | - | - |
Investment Sales | - | - | 375.9K |
Investing Cash Flow | 0 | -46.7M | 751.7K |
Financing Activities | |||
Share Repurchases | -333.0K | 0 | 0 |
Dividends Paid | - | - | - |
Debt Issuance | - | - | - |
Debt Repayment | -7.5M | -32.8M | 0 |
Financing Cash Flow | -12.8M | 5.5M | -166.2K |
Free Cash Flow | 32.6M | 12.0M | -1.4M |
Net Change in Cash | 8.3M | -26.8M | 679.4K |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mntn | 1.7B | 1,056.00 | 3.67 | 30.56% | -21.25% | 0.00 |
Salesforce | 229.9B | 37.58 | 3.80 | 10.31% | 16.08% | 19.81 |
Intuit | 208.9B | 60.99 | 10.39 | 17.84% | 19.07% | 0.35 |
Eplus | 1.8B | 16.57 | 1.79 | 11.42% | 5.45% | 12.68 |
Matterport | 1.8B | -6.73 | 4.43 | -55.40% | -151.22% | 0.05 |
Olo | 1.7B | 1,038.00 | 2.43 | -0.13% | -0.28% | 1.80 |
Financial data is updated regularly. All figures are in the company's reporting currency.