Free Trial
→ What Steve Bannon revealed about Trump’s gold play (From Reagan Gold Group) (Ad)tc pixel Free ERESW Stock Alerts

East Resources Acquisition (ERESW) Financials

East Resources Acquisition logo
Annual Income Statements for East Resources Acquisition

Annual Income Statements for East Resources Acquisition

This table shows East Resources Acquisition's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders		 32 9.52 -24
Consolidated Net Income / (Loss)		 32 9.03 -25
Net Income / (Loss) Continuing Operations		 34 9.03 -25
Total Pre-Tax Income 		33 11 -19
Total Revenue		 46 66 112
Net Interest Income / (Expense)		 -0.04 0.00 0.00
Total Interest Income		 0.00 0.00 0.00
Total Interest Expense		 0.04 0.00 0.00
Total Non-Interest Income		 46 66 112
Service Charges on Deposit Accounts		 - 61 103
Other Non-Interest Income		 2.94 5.21 9.10
Total Non-Interest Expense		 11 42 113
Marketing Expense		 2.60 4.91 9.06
Other Operating Expenses		 7.40 35 96
Depreciation Expense		 0.00 3.41 7.91
Other Special Charges		 1.05 -1.37 0.24
Nonoperating Income / (Expense), net		 -0.35 -14 -19
Income Tax Expense		 0.89 1.47 5.48
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.70 -0.48 -0.96
Basic Earnings per Share		 $0.63 $0.17 ($0.34)
Weighted Average Basic Shares Outstanding		 50.37M 56.95M 70.76M
Diluted Earnings per Share		 $0.63 $0.16 ($0.34)
Weighted Average Diluted Shares Outstanding		 50.37M 57.77M 70.76M
Weighted Average Basic & Diluted Shares Outstanding		 - 63.69M 96.85M

Quarterly Income Statements for East Resources Acquisition

This table shows East Resources Acquisition's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 9.99 7.63 8.09 6.75 0.90 -6.22 -1.35 0.77 -5.13 -18 4.64
Consolidated Net Income / (Loss)		 10 7.56 7.62 6.72 1.05 -6.36 -1.28 0.65 -5.28 -19 5.40
Net Income / (Loss) Continuing Operations		 11 8.69 7.82 6.96 -0.29 -5.45 -1.06 0.79 -4.10 -21 5.40
Total Pre-Tax Income 		11 8.02 6.97 7.91 6.30 -11 -0.10 2.41 -5.54 -16 7.73
Total Revenue		 12 26 11 12 23 21 22 29 29 32 44
Net Interest Income / (Expense)		 0.00 -0.04 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Interest Income		 0.00 -0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Interest Expense		 0.00 0.04 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Non-Interest Income		 12 26 11 12 23 21 22 29 29 32 44
Other Non-Interest Income		 0.76 - 0.61 0.71 4.39 -0.50 1.91 2.27 2.36 2.57 44
Total Non-Interest Expense		 0.84 16 2.86 3.13 15 21 19 22 21 50 23
Marketing Expense		 0.01 - 0.73 0.68 1.70 1.79 1.93 2.55 2.17 2.41 2.62
Other Operating Expenses		 0.58 15 2.25 3.12 11 19 17 18 18 43 16
Depreciation Expense		 0.00 - 0.00 0.00 1.69 1.71 1.68 1.75 1.75 2.73 4.76
Other Special Charges		 0.25 - -0.13 -0.67 0.31 -0.88 -1.16 0.36 -0.42 1.46 -0.27
Nonoperating Income / (Expense), net		 0.04 - -0.56 -0.46 -3.54 -9.06 -2.36 -4.36 -12 0.56 -13
Income Tax Expense		 0.35 - -0.66 1.18 1.71 -0.77 1.17 1.76 -0.25 2.80 2.33
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.36 - -0.46 -0.03 0.15 -0.14 0.07 -0.12 -0.16 -0.75 0.76
Basic Earnings per Share		 $0.20 - $0.16 $0.13 $0.01 ($0.13) ($0.02) $0.01 ($0.07) ($0.26) $0.05
Weighted Average Basic Shares Outstanding		 50.37M 50.37M 50.37M 50.51M 63.35M 56.95M 63.03M 63.85M 74.69M 70.76M 96.19M
Diluted Earnings per Share		 $0.20 - $0.16 $0.13 $0.01 ($0.14) ($0.02) $0.01 ($0.07) ($0.26) $0.05
Weighted Average Diluted Shares Outstanding		 50.37M 50.37M 50.37M 50.51M 63.35M 57.77M 63.03M 67.16M 74.69M 70.76M 97.50M
Weighted Average Basic & Diluted Shares Outstanding		 18.34M 0.00 11.48M 62.96M 63.35M 63.69M 63.93M 74.65M 74.68M 96.85M 96.85M

Annual Cash Flow Statements for East Resources Acquisition

This table details how cash moves in and out of East Resources Acquisition's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents		 30 -4.46 106
Net Cash From Operating Activities		 11 -64 -209
Net Cash From Continuing Operating Activities		 11 -64 -209
Net Income / (Loss) Continuing Operations		 32 9.03 -25
Consolidated Net Income / (Loss)		 32 9.03 -25
Depreciation Expense		 0.00 3.41 7.91
Amortization Expense		 0.00 0.04 0.94
Non-Cash Adjustments to Reconcile Net Income		 -3.72 -6.80 0.79
Changes in Operating Assets and Liabilities, net		 -18 -70 -194
Net Cash From Investing Activities		 -3.70 2.24 -4.96
Net Cash From Continuing Investing Activities		 -3.70 2.24 -4.96
Purchase of Property, Leasehold Improvements and Equipment		 0.00 -0.19 -0.79
Purchase of Investment Securities		 -0.80 -0.35 -3.65
Other Investing Activities, net		 -2.90 2.78 -0.52
Net Cash From Financing Activities		 23 57 320
Net Cash From Continuing Financing Activities		 23 57 320
Issuance of Debt		 30 124 198
Issuance of Common Equity		 - 0.00 182
Repayment of Debt		 0.00 -26 -32
Repurchase of Common Equity		 0.00 -1.28 -11
Payment of Dividends		 -7.07 -24 -1.16
Other Financing Activities, Net		 0.00 -16 -16
Cash Interest Paid		 0.00 4.04 12
Cash Income Taxes Paid		 0.00 0.15 2.15

Quarterly Cash Flow Statements for East Resources Acquisition

This table details how cash moves in and out of East Resources Acquisition's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Change in Cash & Equivalents		 1.00 26 -10 0.89 16 -11 40 26 -72 113 -88
Net Cash From Operating Activities		 -1.64 17 -17 -21 -12 -14 2.27 -67 -52 -92 -62
Net Cash From Continuing Operating Activities		 -1.64 17 -17 -21 -12 -14 2.27 -67 -52 -92 -62
Net Income / (Loss) Continuing Operations		 10 10 7.62 6.72 1.05 -6.36 -1.28 0.65 -5.28 -19 5.40
Consolidated Net Income / (Loss)		 10 10 7.62 6.72 1.05 -6.36 -1.28 0.65 -5.28 -19 5.40
Depreciation Expense		 0.00 0.00 0.00 0.00 1.69 1.71 1.68 1.75 1.75 2.73 4.76
Amortization Expense		 - - 0.00 - 0.13 -0.09 0.09 0.36 0.19 0.30 0.49
Non-Cash Adjustments to Reconcile Net Income		 -57 61 -1.02 -0.45 -4.75 -0.58 5.39 -5.93 -3.02 4.34 -71
Changes in Operating Assets and Liabilities, net		 45 -54 -24 -27 -9.99 -8.49 -3.63 -64 -46 -80 -1.74
Net Cash From Investing Activities		 -1.68 -1.77 -1.00 -6.06 9.63 -0.33 -0.01 -0.71 -0.45 -3.79 -3.74
Net Cash From Continuing Investing Activities		 -1.68 -1.77 -1.00 -6.06 9.63 -0.33 -0.01 -0.71 -0.45 -3.79 -3.74
Purchase of Property, Leasehold Improvements and Equipment		 - - 0.00 - -0.10 -0.09 -0.16 -0.19 -0.24 -0.19 -0.22
Purchase of Investment Securities		 - -0.55 -0.15 -0.15 -0.05 - -0.09 -0.11 -0.10 -3.35 -3.52
Net Cash From Financing Activities		 4.33 11 8.05 28 18 3.08 38 93 -19 208 -23
Net Cash From Continuing Financing Activities		 4.33 11 8.05 28 18 3.08 38 93 -19 208 -23
Issuance of Debt		 3.44 17 8.05 52 27 37 43 9.03 15 132 16
Repayment of Debt		 - - - - - -26 - - - - -39
Repurchase of Common Equity		 - - 0.00 - - -1.28 -7.52 -3.22 - - 0.00
Other Financing Activities, Net		 1.82 -2.50 0.00 -0.69 -8.74 -6.10 2.14 -3.19 -1.68 -13 -0.47
Cash Interest Paid		 - - 0.00 0.77 0.56 2.71 1.69 2.94 3.22 3.76 5.37
Cash Income Taxes Paid		 - - 0.00 - - 0.15 0.00 2.69 - -0.55 0.00

Annual Balance Sheets for East Resources Acquisition

This table presents East Resources Acquisition's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Total Assets		 59 332 874
Cash and Due from Banks		 30 26 132
Trading Account Securities		 1.89 3.45 2.21
Loans and Leases, Net of Allowance		 0.00 0.00 0.00
Customer and Other Receivables		 0.00 1.01 1.53
Premises and Equipment, Net		 0.02 0.40 1.03
Goodwill		 0.00 140 238
Intangible Assets		 0.00 30 80
Other Assets		 27 131 419
Total Liabilities & Shareholders' Equity		 59 332 874
Total Liabilities		 31 168 451
Interest Bearing Deposits		 0.00 0.51 2.47
Short-Term Debt		 0.04 13 38
Accrued Interest Payable		 0.96 5.22 7.14
Other Short-Term Payables		 0.31 4.57 14
Long-Term Debt		 28 127 342
Other Long-Term Liabilities		 1.39 18 46
Commitments & Contingencies		 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 28 164 423
Total Preferred & Common Equity		 27 164 424
Preferred Stock		 0.00 0.00 0.00
Total Common Equity		 27 164 424
Common Stock		 0.71 200 494
Retained Earnings		 25 -35 -58
Treasury Stock		 0.00 -1.28 -12
Accumulated Other Comprehensive Income / (Loss)		 1.05 0.11 0.00
Noncontrolling Interest		 0.90 0.14 -0.86

Quarterly Balance Sheets for East Resources Acquisition

This table presents East Resources Acquisition's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025
Total Assets		 100 30 277 304 377 484 477 857
Cash and Due from Banks		 1.67 0.06 21 37 65 91 19 44
Trading Account Securities		 - - 1.00 1.00 4.66 5.17 4.20 2.74
Loans and Leases, Net of Allowance		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Customer and Other Receivables		 - - 0.08 1.00 - 1.17 1.28 1.67
Premises and Equipment, Net		 - - 0.18 0.26 0.55 0.69 0.89 1.18
Goodwill		 - - 140 140 140 140 140 238
Intangible Assets		 - - 33 31 28 26 25 75
Other Assets		 0.31 0.18 82 92 138 219 287 494
Total Liabilities & Shareholders' Equity		 100 30 277 304 377 484 477 857
Total Liabilities		 30 20 117 138 211 227 219 421
Interest Bearing Deposits		 - - 0.98 0.35 0.67 1.44 0.92 0.60
Short-Term Debt		 4.92 5.58 0.40 0.00 16 46 14 118
Accrued Interest Payable		 7.94 10 1.12 0.89 2.32 2.47 5.14 3.27
Other Short-Term Payables		 - - 11 4.22 5.19 5.71 3.66 8.83
Long-Term Debt		 - - 91 119 170 151 167 238
Other Long-Term Liabilities		 17 4.15 12 14 17 20 29 52
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest		 98 29 - - - - - 5.00
Total Equity & Noncontrolling Interests		 -27 -20 160 166 165 257 258 431
Total Preferred & Common Equity		 -27 -20 160 166 165 257 258 431
Preferred Stock		 0.00 0.00 - - 0.00 0.00 0.00 0.00
Total Common Equity		 -27 -20 160 166 165 257 258 431
Common Stock		 0.03 0.00 189 194 210 303 310 496
Retained Earnings		 -28 -20 -29 -29 -36 -35 -40 -53
Treasury Stock		 - - - - -8.81 -12 -12 -12
Noncontrolling Interest		 - - 0.36 0.29 0.21 0.08 -0.09 -0.10

Annual Metrics And Ratios for East Resources Acquisition

This table displays calculated financial ratios and metrics derived from East Resources Acquisition's official financial filings.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Growth Metrics		 - - -
Revenue Growth		 74,422,038.71% 43.91% 68.56%
EBITDA Growth		 118.64% -21.42% -71.15%
EBIT Growth		 121.88% -31.25% -103.68%
NOPAT Growth		 106.59% -36.58% -103.00%
Net Income Growth		 104.47% -72.10% -375.81%
EPS Growth		 0.00% -74.60% -312.50%
Operating Cash Flow Growth		 964.76% -698.92% -226.04%
Free Cash Flow Firm Growth		 0.00% -176.97% -120.93%
Invested Capital Growth		 -82.27% 438.44% 164.61%
Revenue Q/Q Growth		 127.42% -7.10% 16.07%
EBITDA Q/Q Growth		 18.50% -23.43% -59.18%
EBIT Q/Q Growth		 19.04% -29.43% -107.37%
NOPAT Q/Q Growth		 22.44% -28.92% -120.21%
Net Income Q/Q Growth		 23.20% -60.65% -103.03%
EPS Q/Q Growth		 0.00% 0.00% -54.55%
Operating Cash Flow Q/Q Growth		 258.75% -93.23% -59.25%
Free Cash Flow Firm Q/Q Growth		 0.00% -25.80% -232.54%
Invested Capital Q/Q Growth		 -25.25% 6.66% 83.34%
Profitability Metrics		 - - -
EBITDA Margin		 76.07% 41.53% 7.11%
EBIT Margin		 76.06% 36.33% -0.79%
Profit (Net Income) Margin		 70.19% 13.61% -22.26%
Tax Burden Percent		 97.33% 86.02% 128.22%
Interest Burden Percent		 94.82% 43.53% 2,187.69%
Effective Tax Rate		 2.67% 13.98% 0.00%
Return on Invested Capital (ROIC)		 17.47% 11.52% -0.11%
ROIC Less NNEP Spread (ROIC-NNEP)		 15.21% -2.42% -9.45%
Return on Net Nonoperating Assets (RNNOA)		 1.31% -2.12% -8.37%
Return on Equity (ROE)		 18.78% 9.40% -8.48%
Cash Return on Invested Capital (CROIC)		 157.22% -125.83% -90.40%
Operating Return on Assets (OROA)		 17.33% 12.34% -0.15%
Return on Assets (ROA)		 15.99% 4.62% -4.13%
Return on Common Equity (ROCE)		 -0.05% 9.35% -8.50%
Return on Equity Simple (ROE_SIMPLE)		 118.85% 5.51% -5.87%
Net Operating Profit after Tax (NOPAT)		 33 21 -0.62
NOPAT Margin		 70.92% 31.25% -0.56%
Net Nonoperating Expense Percent (NNEP)		 2.26% 13.94% 9.33%
SG&A Expenses to Revenue		 5.63% 7.39% 8.10%
Operating Expenses to Revenue		 23.94% 63.67% 100.79%
Earnings before Interest and Taxes (EBIT)		 35 24 -0.89
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 35 28 7.96
Valuation Ratios		 - - -
Price to Book Value (P/BV)		 6.84 3.73 1.38
Price to Tangible Book Value (P/TBV)		 6.84 0.00 5.51
Price to Revenue (P/Rev)		 4.04 9.22 5.22
Price to Earnings (P/E)		 5.88 64.30 0.00
Dividend Yield		 0.00% 0.00% 0.00%
Earnings Yield		 17.00% 1.56% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 3.29 2.39 1.04
Enterprise Value to Revenue (EV/Rev)		 4.02 10.94 7.44
Enterprise Value to EBITDA (EV/EBITDA)		 5.29 26.34 104.64
Enterprise Value to EBIT (EV/EBIT)		 5.29 30.11 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 5.67 35.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 17.35 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.63 0.00 0.00
Leverage & Solvency		 - - -
Debt to Equity		 1.01 0.85 0.90
Long-Term Debt to Equity		 1.00 0.77 0.81
Financial Leverage		 0.09 0.87 0.89
Leverage Ratio		 1.17 2.03 2.05
Compound Leverage Factor		 1.11 0.89 44.92
Debt to Total Capital		 50.12% 46.01% 47.36%
Short-Term Debt to Total Capital		 0.07% 4.29% 4.78%
Long-Term Debt to Total Capital		 50.05% 41.72% 42.58%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 1.59% 0.05% -0.11%
Common Equity to Total Capital		 48.28% 53.94% 52.75%
Debt to EBITDA		 0.81 5.07 47.85
Net Debt to EBITDA		 -0.05 4.14 31.27
Long-Term Debt to EBITDA		 0.80 4.60 43.02
Debt to NOPAT		 0.86 6.74 -612.43
Net Debt to NOPAT		 -0.05 5.50 -400.24
Long-Term Debt to NOPAT		 0.86 6.11 -550.63
Noncontrolling Interest Sharing Ratio		 100.29% 0.54% -0.12%
Liquidity Ratios		 - - -
Cash Flow Metrics		 - - -
Free Cash Flow to Firm (FCFF)		 295 -227 -501
Operating Cash Flow to CapEx		 0.00% -33,765.51% -26,558.24%
Free Cash Flow to Firm to Interest Expense		 6,882.25 0.00 0.00
Operating Cash Flow to Interest Expense		 249.85 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 249.85 0.00 0.00
Efficiency Ratios		 - - -
Asset Turnover		 0.23 0.34 0.19
Fixed Asset Turnover		 0.00 316.70 157.00
Capital & Investment Metrics		 - - -
Invested Capital		 56 304 804
Invested Capital Turnover		 0.25 0.37 0.20
Increase / (Decrease) in Invested Capital		 -262 247 500
Enterprise Value (EV)		 186 726 833
Market Capitalization		 186 612 585
Book Value per Share		 $1.49 $2.59 $5.68
Tangible Book Value per Share		 $1.49 ($0.09) $1.42
Total Capital		 56 304 804
Total Debt		 28 140 381
Total Long-Term Debt		 28 127 342
Net Debt		 -1.76 114 249
Capital Expenditures (CapEx)		 0.00 0.19 0.79
Net Nonoperating Expense (NNE)		 0.34 12 24
Net Nonoperating Obligations (NNO)		 28 140 381
Total Depreciation and Amortization (D&A)		 0.00 3.45 8.85
Earnings Adjustments		 - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 ($0.34)
Adjusted Weighted Average Basic Shares Outstanding		 32.26M 0.00 70.76M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 ($0.34)
Adjusted Weighted Average Diluted Shares Outstanding		 32.26M 0.00 70.76M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 96.85M
Normalized Net Operating Profit after Tax (NOPAT)		 34 20 -0.46
Normalized NOPAT Margin		 73.12% 29.48% -0.41%
Pre Tax Income Margin		 72.12% 15.82% -17.36%
Debt Service Ratios		 - - -
EBIT to Interest Expense		 819.98 0.00 0.00
NOPAT to Interest Expense		 764.60 0.00 0.00
EBIT Less CapEx to Interest Expense		 819.98 0.00 0.00
NOPAT Less CapEx to Interest Expense		 764.60 0.00 0.00
Payout Ratios		 - - -
Dividend Payout Ratio		 21.82% 263.34% -4.68%
Augmented Payout Ratio		 21.82% 277.54% -47.78%

Quarterly Metrics And Ratios for East Resources Acquisition

This table displays calculated financial ratios and metrics derived from East Resources Acquisition's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 62,578,810.53% 99,433,800.00% 58,756,900.00% 39.70% 96.10% -19.64% 105.22% 149.56% 25.79% 52.14% 105.42%
EBITDA Growth		 8.76% 140.70% -17.68% 61.32% -6.57% -90.07% -45.00% 4.79% -3.49% -1,741.53% 552.43%
EBIT Growth		 8.75% 149.47% -17.40% 61.34% -23.11% -107.40% -67.99% -19.70% -5.46% -2,538.99% 833.23%
NOPAT Growth		 1.48% 446.52% -11.85% 36.58% -30.51% -114.07% -80.85% -74.27% -33.10% -939.75% 830.79%
Net Income Growth		 -3.79% 417.21% -18.75% 32.19% -89.85% -184.17% -116.73% -90.31% -602.85% -198.66% 523.30%
EPS Growth		 0.00% 0.00% 0.00% 44.44% -95.00% 0.00% -112.50% -92.31% -800.00% -85.71% 350.00%
Operating Cash Flow Growth		 -302.73% 5,117.48% -6,093.54% -369.37% -621.86% -180.82% 113.04% -218.39% -340.54% -565.98% -2,549.63%
Free Cash Flow Firm Growth		 821.02% 0.00% 4,963.96% 624.49% -180.38% -192.12% -204.27% -349.83% 26.38% -105.95% -27.42%
Invested Capital Growth		 -76.17% -82.27% -95.30% -22.44% 277.35% 438.44% 2,181.07% 80.08% 53.94% 164.61% 125.44%
Revenue Q/Q Growth		 41.57% 117.43% -59.09% 10.94% 98.72% -10.89% -6.38% 34.90% 0.17% 7.77% 39.64%
EBITDA Q/Q Growth		 107.10% -15.21% -17.59% 11.48% 19.94% -90.99% -0.84% 112.42% 10.47% -253.27% 272.10%
EBIT Q/Q Growth		 107.12% -15.21% -17.59% 11.48% -1.28% -108.16% -7.03% 179.64% 16.22% -327.87% 214.90%
NOPAT Q/Q Growth		 97.95% -22.27% 2.74% -13.61% 0.72% -115.74% 152.18% 16.12% 161.81% -344.70% 225.12%
Net Income Q/Q Growth		 103.60% -26.98% 0.84% -11.82% -84.37% -705.61% 79.96% 151.10% -910.87% -259.70% 128.40%
EPS Q/Q Growth		 122.22% 0.00% 0.00% -18.75% -92.31% -1,500.00% 85.71% 150.00% -800.00% -271.43% 119.23%
Operating Cash Flow Q/Q Growth		 63.22% 1,139.35% -201.71% -20.73% 43.44% -16.37% 116.99% -3,046.89% 21.74% -75.93% 33.04%
Free Cash Flow Firm Q/Q Growth		 1,748.30% 7.24% 18.77% -75.02% -352.59% -22.92% -33.42% 40.14% 25.56% -243.84% 16.83%
Invested Capital Q/Q Growth		 -76.77% -25.25% -72.72% 1,537.42% 13.03% 6.66% 15.55% 29.27% -3.38% 83.34% -1.55%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 92.92% 36.24% 73.00% 73.35% 44.27% 4.48% 19.56% 30.80% 33.97% -48.31% 59.54%
EBIT Margin		 92.91% 36.23% 72.99% 73.34% 36.43% -3.34% 11.38% 23.60% 27.38% -57.90% 47.64%
Profit (Net Income) Margin		 87.09% 29.25% 72.09% 57.30% 4.51% -30.64% -5.88% 2.23% -18.02% -60.14% 12.23%
Tax Burden Percent		 96.71% 94.31% 109.42% 85.02% 16.68% 59.63% 1,250.98% 27.05% 95.48% 117.30% 69.82%
Interest Burden Percent		 96.92% 85.60% 90.27% 91.90% 74.16% 1,539.16% -4.13% 34.87% -68.92% 88.55% 36.78%
Effective Tax Rate		 3.29% 0.00% -9.42% 14.98% 27.15% 0.00% 0.00% 72.95% 0.00% 0.00% 30.18%
Return on Invested Capital (ROIC)		 8.97% 7.64% 25.76% 12.62% 12.19% -2.00% 2.89% 1.60% 4.36% -7.50% 7.83%
ROIC Less NNEP Spread (ROIC-NNEP)		 10.25% 4.57% 8.43% 11.77% 2.31% -8.23% -0.09% 0.78% -2.37% -10.29% 4.41%
Return on Net Nonoperating Assets (RNNOA)		 0.17% 0.40% 0.18% 2.22% 1.21% -7.20% -0.10% 0.54% -1.68% -9.13% 3.97%
Return on Equity (ROE)		 9.14% 8.03% 25.93% 14.84% 13.40% -9.20% 2.79% 2.14% 2.68% -16.62% 11.81%
Cash Return on Invested Capital (CROIC)		 0.00% 157.22% 200.07% 36.93% -100.00% -125.83% -183.01% -55.72% -41.63% -90.40% -74.90%
Operating Return on Assets (OROA)		 8.44% 8.25% 22.05% 14.14% 12.87% -1.13% 4.08% 5.61% 6.76% -10.75% 10.40%
Return on Assets (ROA)		 7.91% 6.66% 21.78% 11.05% 1.59% -10.41% -2.11% 0.53% -4.45% -11.16% 2.67%
Return on Common Equity (ROCE)		 -1.35% -0.02% -2.96% 4.28% 7.83% -9.15% 2.32% 2.14% 2.68% -16.65% 11.71%
Return on Equity Simple (ROE_SIMPLE)		 -95.66% 0.00% -156.94% 20.15% 13.85% 0.00% 0.08% -2.31% -4.76% 0.00% -4.24%
Net Operating Profit after Tax (NOPAT)		 10 8.02 8.24 7.12 7.17 -1.13 1.58 1.83 4.79 -12 15
NOPAT Margin		 86.75% 31.01% 77.89% 60.66% 30.74% -5.43% 7.27% 6.25% 16.35% -37.12% 33.26%
Net Nonoperating Expense Percent (NNEP)		 -1.27% 3.06% 17.33% 0.86% 9.89% 6.23% 2.98% 0.82% 6.73% 2.80% 3.43%
SG&A Expenses to Revenue		 0.13% 0.00% 6.89% 5.83% 7.31% 8.61% 8.89% 8.72% 7.40% 7.63% 5.93%
Operating Expenses to Revenue		 7.09% 63.77% 27.01% 26.66% 63.57% 103.34% 88.62% 76.40% 72.62% 157.90% 52.36%
Earnings before Interest and Taxes (EBIT)		 11 9.37 7.72 8.61 8.49 -0.69 2.47 6.91 8.03 -18 21
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 11 9.37 7.72 8.61 10 0.93 4.25 9.02 9.96 -15 26
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 6.84 0.00 0.72 2.59 3.73 4.70 2.15 2.93 1.38 1.68
Price to Tangible Book Value (P/TBV)		 0.00 6.84 0.00 0.00 0.00 0.00 0.00 6.11 8.08 5.51 6.19
Price to Revenue (P/Rev)		 21.36 4.04 3.32 1.92 6.02 9.22 10.65 6.12 7.83 5.22 5.39
Price to Earnings (P/E)		 16.98 5.88 6.19 3.55 18.40 64.30 9,417.59 0.00 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 5.89% 17.00% 16.16% 28.18% 5.43% 1.56% 0.01% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 5.78 3.29 12.57 0.74 1.80 2.39 2.55 1.45 2.09 1.04 1.32
Enterprise Value to Revenue (EV/Rev)		 21.51 4.02 3.41 3.10 7.17 10.94 12.30 7.29 9.51 7.44 7.75
Enterprise Value to EBITDA (EV/EBITDA)		 14.74 5.29 5.79 5.06 14.23 26.34 46.10 33.19 47.01 104.64 34.51
Enterprise Value to EBIT (EV/EBIT)		 14.80 5.29 5.78 5.06 14.99 30.11 63.05 52.64 76.02 0.00 58.29
Enterprise Value to NOPAT (EV/NOPAT)		 16.33 5.67 6.26 5.54 17.55 35.00 2,552.08 127.52 297.95 0.00 83.28
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 17.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.63 0.56 1.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.07 1.01 0.57 0.57 0.72 0.85 1.12 0.77 0.70 0.90 0.82
Long-Term Debt to Equity		 0.00 1.00 0.00 0.57 0.72 0.77 1.03 0.59 0.65 0.81 0.55
Financial Leverage		 0.02 0.09 0.02 0.19 0.52 0.87 1.09 0.69 0.71 0.89 0.90
Leverage Ratio		 1.16 1.17 1.12 1.28 1.71 2.03 2.32 1.82 1.84 2.05 2.05
Compound Leverage Factor		 1.12 1.01 1.01 1.18 1.27 31.30 -0.10 0.64 -1.27 1.82 0.75
Debt to Total Capital		 6.52% 50.12% 36.22% 36.33% 41.70% 46.01% 52.91% 43.42% 41.19% 47.36% 44.98%
Short-Term Debt to Total Capital		 6.52% 0.07% 36.22% 0.16% 0.00% 4.29% 4.46% 10.08% 3.22% 4.78% 14.92%
Long-Term Debt to Total Capital		 0.00% 50.05% 0.00% 36.17% 41.70% 41.72% 48.46% 33.33% 37.97% 42.58% 30.06%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 129.88% 1.59% 190.55% 0.14% 0.10% 0.05% 0.06% 0.02% -0.02% -0.11% 0.62%
Common Equity to Total Capital		 -36.40% 48.28% -126.77% 63.53% 58.19% 53.94% 47.03% 56.57% 58.83% 52.75% 54.40%
Debt to EBITDA		 0.17 0.81 0.17 2.49 3.30 5.07 9.56 9.92 9.27 47.85 11.79
Net Debt to EBITDA		 -3.21 -0.05 -0.71 1.92 2.28 4.14 6.19 5.33 8.27 31.27 10.34
Long-Term Debt to EBITDA		 0.00 0.80 0.00 2.48 3.30 4.60 8.75 7.62 8.54 43.02 7.88
Debt to NOPAT		 0.18 0.86 0.18 2.73 4.07 6.74 528.99 38.13 58.72 -612.43 28.44
Net Debt to NOPAT		 -3.56 -0.05 -0.77 2.10 2.81 5.50 342.84 20.46 52.41 -400.24 24.94
Long-Term Debt to NOPAT		 0.00 0.86 0.00 2.71 4.07 6.11 484.44 29.28 54.13 -550.63 19.01
Noncontrolling Interest Sharing Ratio		 114.82% 100.29% 111.42% 71.13% 41.56% 0.54% 16.87% 0.10% 0.05% -0.12% 0.85%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 252 270 320 80 -202 -249 -334 -200 -149 -512 -426
Operating Cash Flow to CapEx		 0.00% 0.00% 0.00% 0.00% -12,270.86% -14,858.81% 1,401.30% -35,324.72% -21,557.08% -47,714.70% -27,450.38%
Free Cash Flow to Firm to Interest Expense		 0.00 6,304.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense		 0.00 399.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 0.00 399.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.09 0.23 0.30 0.19 0.35 0.34 0.36 0.24 0.25 0.19 0.22
Fixed Asset Turnover		 0.00 0.00 0.00 0.00 0.00 316.70 0.00 207.81 167.65 157.00 155.56
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 76 56 15 252 285 304 351 454 439 804 792
Invested Capital Turnover		 0.10 0.25 0.33 0.21 0.40 0.37 0.40 0.26 0.27 0.20 0.24
Increase / (Decrease) in Invested Capital		 -241 -262 -312 -73 209 247 336 202 154 500 440
Enterprise Value (EV)		 436 186 193 186 512 726 896 659 917 833 1,043
Market Capitalization		 433 186 188 115 430 612 776 553 755 585 725
Book Value per Share		 ($0.64) $1.49 ($1.06) $13.95 $2.63 $2.59 $2.59 $4.02 $3.46 $5.68 $4.45
Tangible Book Value per Share		 ($0.64) $1.49 ($1.06) ($1.14) ($0.09) ($0.09) ($0.05) $1.42 $1.25 $1.42 $1.21
Total Capital		 76 56 15 252 285 304 351 454 439 804 792
Total Debt		 4.92 28 5.58 92 119 140 186 197 181 381 356
Total Long-Term Debt		 0.00 28 0.00 91 119 127 170 151 167 342 238
Net Debt		 -95 -1.76 -24 70 82 114 120 106 161 249 312
Capital Expenditures (CapEx)		 0.00 0.00 0.00 0.00 0.10 0.09 0.16 0.19 0.24 0.19 0.22
Net Nonoperating Expense (NNE)		 -0.04 0.46 0.61 0.39 6.12 5.24 2.85 1.18 10 7.28 9.28
Net Nonoperating Obligations (NNO)		 4.92 28 5.58 92 119 140 186 197 181 381 356
Total Depreciation and Amortization (D&A)		 0.00 0.00 0.00 0.00 1.83 1.62 1.77 2.11 1.93 3.03 5.25
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 $0.00 $0.13 $0.01 ($0.13) ($0.02) $0.01 ($0.07) ($0.26) $0.05
Adjusted Weighted Average Basic Shares Outstanding		 24.81M 50.37M 14.13M 50.51M 63.35M 56.95M 63.03M 63.85M 74.69M 70.76M 96.19M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.13 $0.01 ($0.14) ($0.02) $0.01 ($0.07) ($0.26) $0.05
Adjusted Weighted Average Diluted Shares Outstanding		 24.81M 50.37M 14.13M 50.51M 63.35M 57.77M 63.03M 67.16M 74.69M 70.76M 97.50M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 18.34M 0.00 11.48M 62.96M 63.35M 63.69M 63.93M 74.65M 74.68M 96.85M 96.85M
Normalized Net Operating Profit after Tax (NOPAT)		 11 5.61 5.18 6.54 7.39 -1.74 0.76 4.99 4.50 -11 14
Normalized NOPAT Margin		 88.76% 21.71% 49.00% 55.78% 31.70% -8.39% 3.51% 17.05% 15.35% -33.89% 32.83%
Pre Tax Income Margin		 90.06% 31.01% 65.89% 67.40% 27.02% -51.37% -0.47% 8.23% -18.87% -51.27% 17.52%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 0.00 218.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense		 0.00 187.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense		 0.00 218.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense		 0.00 187.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 21.82% 0.00% 87.40% 119.89% 263.34% 0.00% -23.89% -9.49% -4.68% 0.00%
Augmented Payout Ratio		 0.00% 21.82% 0.00% 87.40% 119.89% 277.54% 6,561.95% -226.41% -107.47% -47.78% -17.64%

Key Financial Trends

East Resources Acquisition (NASDAQ: ERESW) has shown mixed financial performance over the past four years, including the most recent quarterly results for Q1 2025. Here is a summary of important trends and key points from their income statements, cash flow statements, and balance sheets.

  • Net income from continuing operations improved to $5.4 million in Q1 2025 compared to losses in the prior quarters of 2024, indicating a return to profitability.
  • Total revenue rose significantly to $44.1 million in Q1 2025, up from approximately $31.6 million in Q4 2024, driven by increased other non-interest income.
  • Depreciation expense increased to $4.8 million in Q1 2025, reflecting possible additions to fixed assets which might support future growth.
  • Goodwill and intangible assets on the balance sheet grew notably from $140 million and $28 million in early 2023 to $238 million and $75 million respectively in Q1 2025, suggesting acquisitions or investments in intellectual property.
  • Total common equity has increased from approximately $165 million in early 2023 to about $431 million by Q1 2025, strengthening the company's shareholders’ equity base.
  • The company reports no interest income or interest expense, which is unusual and may warrant further investigation.
  • Weighted average shares outstanding have fluctuated but increased overall, which could dilute earnings per share but also may indicate capital raising.
  • Cash flow from continuing operating activities remained negative at -$61.6 million in Q1 2025, reflecting challenges in generating cash from core business operations.
  • Net change in cash and equivalents was a significant outflow of $88.2 million in Q1 2025, pointing to liquidity pressures or large investments/acquisitions funded by cash.
  • The company's liabilities have grown substantially from approximately $138 million in Q3 2023 to $421 million in Q1 2025, driven by increases in both short-term and long-term debt, which could raise financial risk.

Summary: East Resources Acquisition has transitioned from losses in 2024 to profitability in early 2025, supported by strong revenue growth and significant goodwill/intangible assets increases likely from acquisition activity. However, the company’s negative operating cash flow and rising debt levels highlight ongoing liquidity and leverage concerns. Investors should monitor cash flow trends and debt management closely while considering the company's growth prospects driven by acquisitions.

09/07/25 12:11 AM ETAI Generated. May Contain Errors.

Financials Breakdown Chart

Frequently Asked Questions About East Resources Acquisition's Financials

When does East Resources Acquisition's financial year end?

According to the most recent income statement we have on file, East Resources Acquisition's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has East Resources Acquisition's net income changed over the last 2 years?

East Resources Acquisition's net income appears to be on a downward trend, with a most recent value of -$24.92 million in 2024, falling from $32.39 million in 2022. The previous period was $9.03 million in 2023.

How has East Resources Acquisition's revenue changed over the last 2 years?

Over the last 2 years, East Resources Acquisition's total revenue changed from $46.14 million in 2022 to $111.92 million in 2024, a change of 142.6%.

How much debt does East Resources Acquisition have?

East Resources Acquisition's total liabilities were at $450.87 million at the end of 2024, a 168.8% increase from 2023, and a 1,357.0% increase since 2022.

How much cash does East Resources Acquisition have?

In the past 2 years, East Resources Acquisition's cash and equivalents has ranged from $25.59 million in 2023 to $131.94 million in 2024, and is currently $131.94 million as of their latest financial filing in 2024.

How has East Resources Acquisition's book value per share changed over the last 2 years?

Over the last 2 years, East Resources Acquisition's book value per share changed from 1.49 in 2022 to 5.68 in 2024, a change of 282.3%.



This page (NASDAQ:ERESW) was last updated on 9/6/2025 by MarketBeat.com Staff
From Our Partners
Scientists Discover Untapped Energy Source in Heart of USA
Crash Coming Sept 30? Analysts Warn of New Crisis A new problem on the U.S. power grid is putting millions ...
Altimetry | Sponsoredtc pixel
6-Figure Target for BTC by 2025
The U.S. just announced it's putting GDP data directly onto Bitcoin and Ethereum blockchains. Could this spa...
Crypto 101 Media | Sponsoredtc pixel
INVESTOR ALERT: Tiny “$3 AI Wonder Stock” on the Verge of Blasting Off
Right now, we’re witnessing a monumental shift in the world.
Traders Agency | Sponsoredtc pixel
Alert: Prepare for Trump's Dollar Overhaul
President Trump just signed a game-changing law… That could soon upgrade the U.S. dollar in your checking a...
Brownstone Research | Sponsoredtc pixel
3 Major A.I. Threats That Could Upend the U.S. Economy
The media's calling Artificial Intelligence a "revolution," but for many Americans, the real impact might actu...
Goldco Precious Metals | Sponsoredtc pixel
This is my Christian duty
“This land I will give to you…” — a 4,000-year-old line from Genesis may hold the key to unlocking a $150 tril...
Paradigm Press | Sponsoredtc pixel
He Called Nvidia at $1.10. Now, He Says THIS Stock Will…
The original Magnificent Seven returned 16,894%—turning $7K into $1.18 million. Now, the man who called Nvi...
The Oxford Club | Sponsoredtc pixel
Generate up to $5,000/month with 10X less money?
The secret to retiring without a million-dollar nest egg. I'm talking about generating enough monthly inco...
Investors Alley | Sponsoredtc pixel