Free Trial

Everpure (P) Financials

Everpure logo
$140.50 +6.37 (+4.75%)
Closing price 10/2/2026 03:59 PM Eastern
Extended Trading
$140.76 +0.26 (+0.19%)
As of 10/2/2026 07:58 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Everpure

Annual Income Statements for Everpure

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

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 1/31/2017 1/31/2017 1/31/2018 1/31/2019 2/2/2020 1/31/2021 2/6/2022 2/5/2023 2/4/2024 2/2/2025 2/1/2026
Net Income / (Loss) Attributable to Common Shareholders
-222 -245 -160 -178 -201 -282 -143 73 61 107 188
Consolidated Net Income / (Loss)
-222 -245 -160 -178 -201 -282 -143 73 61 107 188
Net Income / (Loss) Continuing Operations
-222 -245 -160 -178 -201 -282 -143 73 61 107 188
Total Pre-Tax Income
-220 -243 -156 -177 -195 -270 -128 92 91 148 224
Total Operating Income
-221 -245 -167 -169 -191 -261 -98 84 54 85 115
Total Gross Profit
487 476 671 902 1,134 1,149 1,473 1,898 2,021 2,213 2,578
Total Revenue
739 728 1,025 1,360 1,643 1,684 2,181 2,753 2,831 3,168 3,663
Operating Revenue
739 728 1,025 1,360 1,643 1,684 2,181 2,753 2,831 3,168 3,663
Total Cost of Revenue
252 252 354 458 510 535 708 856 809 955 1,085
Operating Cost of Revenue
252 252 354 458 510 535 708 856 809 955 1,085
Total Operating Expenses
708 721 838 1,072 1,325 1,410 1,571 1,814 1,968 2,127 2,463
Selling, General & Admin Expense
85 85 95 138 163 182 190 238 252 286 318
Marketing Expense
348 360 464 584 728 716 799 884 945 1,021 1,181
Research & Development Expense
246 246 279 350 434 480 582 693 737 804 963
Restructuring Charge
- - - 0.00 0.00 31 0.00 0.00 34 16 0.00
Total Other Income / (Expense), net
1.63 1.63 11 -8.02 -3.38 -9.13 -30 8.30 37 63 109
Other Income / (Expense), net
1.63 1.63 11 -8.02 -3.38 -9.13 -30 8.30 37 63 109
Income Tax Expense
1.89 1.89 3.89 1.09 6.32 12 15 19 29 41 36
Basic Earnings per Share
($1.14) ($1.26) ($0.76) ($0.77) ($0.79) ($1.05) ($0.50) $0.24 $0.20 $0.33 $0.57
Weighted Average Basic Shares Outstanding
194.71M 206.61M 211.61M 232.04M 252.82M 267.82M 285.88M 299.48M 311.83M 325.77M 328.54M
Diluted Earnings per Share
($1.14) ($1.26) ($0.76) ($0.77) ($0.79) ($1.05) ($0.50) $0.23 $0.19 $0.31 $0.55
Weighted Average Diluted Shares Outstanding
194.71M 206.61M 211.61M 232.04M 252.82M 267.82M 285.88M 339.18M 332.57M 342.70M 342.99M
Weighted Average Basic & Diluted Shares Outstanding
194.71M 194.71M 211.61M 232.04M 252.82M 267.82M 298.50M 308.05M 324.91M 326.02M 330.46M

Quarterly Income Statements for Everpure

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

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 2/4/2024 5/5/2024 8/4/2024 11/3/2024 2/2/2025 5/4/2025 8/3/2025 11/2/2025 2/1/2026 5/3/2026 8/2/2026
Net Income / (Loss) Attributable to Common Shareholders
65 -35 36 64 42 -14 47 55 100 24 74
Consolidated Net Income / (Loss)
65 -35 36 64 42 -14 47 55 100 24 74
Net Income / (Loss) Continuing Operations
65 -35 36 64 42 -14 47 55 100 24 74
Total Pre-Tax Income
71 -28 44 77 54 0.48 51 66 108 34 72
Total Operating Income
57 -42 25 60 42 -31 4.87 54 87 20 63
Total Gross Profit
569 496 540 583 594 536 604 697 740 723 811
Total Revenue
790 693 764 831 880 778 861 964 1,059 1,053 1,186
Operating Revenue
790 693 764 831 880 778 861 964 1,059 1,053 1,186
Total Cost of Revenue
221 198 224 248 286 242 257 267 319 330 375
Operating Cost of Revenue
221 198 224 248 286 242 257 267 319 330 375
Total Operating Expenses
511 537 515 523 552 567 599 643 653 703 748
Selling, General & Admin Expense
59 77 69 67 73 67 72 93 86 96 108
Marketing Expense
248 251 250 256 264 279 286 294 323 348 346
Research & Development Expense
187 194 195 200 215 222 242 256 243 259 294
Total Other Income / (Expense), net
13 14 19 17 12 32 46 12 20 14 9.01
Other Income / (Expense), net
13 14 19 17 12 32 46 12 20 14 9.01
Income Tax Expense
5.36 7.33 8.64 13 12 14 3.45 11 7.27 9.79 -1.99
Basic Earnings per Share
$0.22 ($0.11) $0.11 $0.19 $0.14 ($0.04) $0.14 $0.17 $0.30 $0.07 $0.22
Weighted Average Basic Shares Outstanding
311.83M 322.59M 326.33M 327.68M 325.77M 326.54M 327.59M 329.57M 328.54M 331.15M 332.94M
Diluted Earnings per Share
$0.22 ($0.11) $0.10 $0.19 $0.13 ($0.04) $0.14 $0.16 $0.29 $0.07 $0.21
Weighted Average Diluted Shares Outstanding
332.57M 322.59M 343.44M 340.56M 342.70M 326.54M 337.73M 345.75M 342.99M 343.49M 345.59M
Weighted Average Basic & Diluted Shares Outstanding
324.91M 325.23M 327.69M 326.24M 326.02M 326.83M 328.64M 330.17M 330.46M 332.40M 333.23M

Annual Cash Flow Statements for Everpure

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

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 1/31/2017 1/31/2017 1/31/2018 1/31/2019 2/2/2020 1/31/2021 2/6/2022 2/5/2023 2/4/2024 2/2/2025 2/1/2026
Net Change in Cash & Equivalents
-415 -421 62 205 -86 -30 129 115 121 26 127
Net Cash From Operating Activities
-14 -14 73 164 190 188 410 767 678 754 880
Net Cash From Continuing Operating Activities
-14 -14 73 164 190 188 410 767 678 754 880
Net Income / (Loss) Continuing Operations
-222 -245 -160 -178 -201 -282 -143 73 61 107 188
Consolidated Net Income / (Loss)
-222 -245 -160 -178 -201 -282 -143 73 61 107 188
Depreciation Expense
50 50 62 71 90 70 83 100 124 127 148
Non-Cash Adjustments To Reconcile Net Income
119 118 153 206 255 286 330 369 385 468 510
Changes in Operating Assets and Liabilities, net
38 62 18 45 19 85 108 225 107 52 34
Net Cash From Investing Activities
-442 -447 -57 -511 -325 -418 -153 -221 3.25 -218 -108
Net Cash From Continuing Investing Activities
-442 -447 -57 -511 -325 -418 -153 -221 3.25 -218 -108
Purchase of Property, Plant & Equipment
-77 -77 -65 -100 -88 -95 -102 -158 -195 -227 -264
Acquisitions
-1.00 -1.00 0.00 -14 -61 -340 0.00 - 0.00 0.00 -4.26
Purchase of Investments
-527 -527 -203 -665 -796 -574 -618 -501 -472 -503 -462
Divestitures
- - - - - - - - 0.00 0.00 52
Sale and/or Maturity of Investments
163 163 211 273 619 595 567 440 665 513 570
Other Investing Activities, net
- -5.60 - -5.00 0.00 -5.00 - -1.99 5.00 -1.75 -0.28
Net Cash From Financing Activities
41 41 47 552 49 200 -128 -431 -560 -510 -645
Net Cash From Continuing Financing Activities
41 41 47 552 49 200 -128 -431 -560 -510 -645
Repayment of Debt
0.00 - 0.00 -6.10 -12 0.00 -2.14 -257 -586 -8.12 -106
Repurchase of Common Equity
0.00 0.00 0.00 -85 -15 -135 -200 -219 -136 -374 -343
Issuance of Debt
0.00 15 0.00 562 0.00 252 0.00 0.00 107 0.00 0.00
Issuance of Common Equity
26 26 22 33 43 32 37 40 45 52 56
Other Financing Activities, net
15 - 25 47 33 51 38 5.18 9.79 -179 -253
Cash Interest Paid
0.00 - 0.00 0.37 0.72 2.28 5.02 1.19 5.83 7.18 2.27
Cash Income Taxes Paid
2.87 2.87 3.09 4.70 4.82 11 13 14 29 38 33

Quarterly Cash Flow Statements for Everpure

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

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 2/4/2024 5/5/2024 8/4/2024 11/3/2024 2/2/2025 5/4/2025 8/3/2025 11/2/2025 2/1/2026 5/3/2026 8/2/2026
Net Change in Cash & Equivalents
173 198 70 -72 -170 22 150 -36 -9.13 -16 -452
Net Cash From Operating Activities
244 222 227 97 209 284 212 116 268 180 -136
Net Cash From Continuing Operating Activities
244 222 227 97 209 284 212 116 268 180 -136
Net Income / (Loss) Continuing Operations
65 -35 36 64 42 -14 47 55 100 24 74
Consolidated Net Income / (Loss)
65 -35 36 64 42 -14 47 55 100 24 74
Depreciation Expense
33 34 36 28 29 34 36 38 40 40 42
Non-Cash Adjustments To Reconcile Net Income
92 126 114 113 115 105 105 153 147 137 171
Changes in Operating Assets and Liabilities, net
54 97 41 -107 22 159 24 -129 -20 -21 -423
Net Cash From Investing Activities
-42 -48 -85 39 -125 -112 130 -44 -82 -45 -185
Net Cash From Continuing Investing Activities
-42 -48 -85 39 -125 -112 130 -44 -82 -45 -185
Purchase of Property, Plant & Equipment
-44 -49 -60 -62 -56 -72 -62 -63 -67 -68 -101
Purchase of Investments
-120 -165 -105 -44 -189 -115 -141 -70 -136 -113 -156
Sale and/or Maturity of Investments
117 166 81 145 122 75 333 41 120 136 197
Net Cash From Financing Activities
-30 25 -72 -209 -253 -150 -192 -108 -195 -151 -131
Net Cash From Continuing Financing Activities
-30 25 -72 -209 -253 -150 -192 -108 -195 -151 -131
Repurchase of Common Equity
-21 0.00 - -182 -192 -120 -42 -53 -127 -84 -69
Other Financing Activities, net
-6.54 0.75 -70 -51 -59 -56 -48 -81 -68 -96 -62
Cash Income Taxes Paid
9.21 3.54 20 6.37 8.56 8.27 13 3.53 7.85 0.88 9.60

Annual Balance Sheets for Everpure

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

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 1/31/2017 1/31/2017 1/31/2018 1/31/2019 2/2/2020 1/31/2021 2/6/2022 2/5/2023 2/4/2024 2/2/2025 2/1/2026
Total Assets
900 900 1,124 1,973 2,364 2,819 3,135 3,543 3,656 3,964 4,674
Total Current Assets
780 780 943 1,702 1,890 1,908 2,192 2,475 2,498 2,567 3,063
Cash & Equivalents
184 184 244 448 363 337 466 581 703 724 855
Short-Term Investments
363 363 353 749 937 916 947 1,001 829 798 692
Accounts Receivable
169 169 243 379 459 461 542 612 662 681 945
Inventories, net
23 23 34 45 39 47 39 50 43 43 76
Prepaid Expenses
25 25 48 52 57 90 116 161 173 223 356
Other Current Assets
16 16 21 29 37 57 82 69 89 99 139
Plant, Property, & Equipment, net
82 82 89 125 123 163 195 272 353 462 587
Total Noncurrent Assets
38 38 91 146 351 748 748 796 805 935 1,024
Long-Term Investments
- - - - - 11 11 11 9.60 13 7.69
Goodwill
- - 0.00 11 38 359 359 361 361 361 365
Intangible Assets
6.56 6.56 5.06 20 58 77 63 49 33 19 7.35
Other Noncurrent Operating Assets
31 31 85 115 255 302 316 375 401 542 644
Total Liabilities & Shareholders' Equity
900 900 1,124 1,973 2,364 2,819 3,135 3,543 3,656 3,964 4,674
Total Liabilities
421 421 550 1,235 1,534 2,069 2,381 2,602 2,386 2,657 3,229
Total Current Liabilities
273 273 363 510 615 761 952 1,750 1,366 1,597 1,910
Accounts Payable
53 53 84 103 78 68 71 67 83 112 153
Accrued Expenses
22 22 27 40 47 62 79 124 136 157 184
Current Deferred Revenue
158 158 191 267 356 438 563 718 852 954 1,181
Current Employee Benefit Liabilities
39 39 60 100 107 161 205 233 250 230 347
Other Current Liabilities
1.36 1.36 - 0.00 27 32 35 34 45 43 44
Total Noncurrent Liabilities
148 148 187 725 919 1,309 1,429 852 1,020 1,061 1,319
Noncurrent Deferred Revenue
145 145 183 269 341 405 517 668 742 841 1,046
Other Noncurrent Operating Liabilities
3.16 3.16 4.03 6.27 101 148 125 185 178 219 272
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
478 478 574 738 830 750 754 941 1,270 1,306 1,446
Total Preferred & Common Equity
478 478 574 738 830 750 754 941 1,270 1,306 1,446
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
478 478 574 738 830 750 754 941 1,270 1,306 1,446
Common Stock
1,281 1,281 1,480 1,820 2,108 2,308 2,471 2,494 2,750 2,675 2,625
Retained Earnings
-802 -802 -904 -1,082 -1,283 -1,565 -1,708 -1,537 -1,476 -1,369 -1,181
Accumulated Other Comprehensive Income / (Loss)
-0.56 -0.56 -1.92 -0.34 5.45 7.41 -8.37 -16 -3.78 0.95 1.71

Quarterly Balance Sheets for Everpure

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

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027 Q2 2027
Period end date 5/7/2023 8/6/2023 11/5/2023 5/5/2024 8/4/2024 11/3/2024 5/4/2025 8/3/2025 11/2/2025 5/3/2026 8/2/2026
Total Assets
2,959 3,134 3,356 3,624 3,781 3,854 3,810 4,027 4,218 4,750 5,220
Total Current Assets
1,868 2,041 2,247 2,448 2,553 2,560 2,400 2,525 2,652 3,050 3,318
Cash & Equivalents
378 409 529 901 965 895 739 888 853 838 386
Short-Term Investments
806 820 822 823 855 754 840 650 679 667 622
Accounts Receivable
391 525 636 423 417 578 411 530 621 887 1,028
Inventories, net
52 47 46 41 44 42 38 47 82 78 106
Prepaid Expenses
172 168 139 174 185 204 271 305 308 437 1,026
Other Current Assets
69 71 74 85 87 87 101 105 109 143 150
Plant, Property, & Equipment, net
303 326 338 368 397 431 504 544 566 614 688
Total Noncurrent Assets
789 767 771 808 832 863 907 958 1,000 1,086 1,214
Long-Term Investments
9.96 9.96 9.96 9.60 15 11 19 20 19 8.29 8.21
Goodwill
361 361 361 361 361 361 361 361 365 365 466
Intangible Assets
45 41 37 29 27 23 15 11 9.41 5.34 23
Other Noncurrent Operating Assets
372 355 363 408 428 468 511 565 607 707 717
Total Liabilities & Shareholders' Equity
2,959 3,134 3,356 3,624 3,781 3,854 3,810 4,027 4,218 4,750 5,220
Total Liabilities
2,053 2,148 2,207 2,250 2,328 2,444 2,566 2,708 2,816 3,308 3,680
Total Current Liabilities
1,106 1,204 1,238 1,226 1,283 1,445 1,495 1,534 1,605 1,886 2,197
Accounts Payable
71 98 101 56 68 102 84 112 128 173 330
Accrued Expenses
121 129 141 128 119 142 158 157 160 182 193
Current Deferred Revenue
732 770 802 860 869 897 969 1,006 1,029 1,250 1,324
Current Employee Benefit Liabilities
143 165 150 138 177 156 142 213 245 236 300
Other Current Liabilities
38 42 44 45 50 48 41 46 44 45 50
Total Noncurrent Liabilities
947 944 969 1,023 1,045 999 1,072 1,173 1,210 1,421 1,483
Noncurrent Deferred Revenue
663 667 695 741 754 784 858 905 932 1,128 1,198
Other Noncurrent Operating Liabilities
184 177 174 182 191 215 214 268 279 294 286
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
906 986 1,148 1,374 1,453 1,411 1,244 1,319 1,403 1,442 1,541
Total Preferred & Common Equity
906 986 1,148 1,374 1,453 1,411 1,244 1,319 1,403 1,442 1,541
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
906 986 1,148 1,374 1,453 1,411 1,244 1,319 1,403 1,442 1,541
Common Stock
2,521 2,611 2,700 2,890 2,926 2,821 2,625 2,653 2,682 2,601 2,628
Retained Earnings
-1,604 -1,612 -1,541 -1,511 -1,475 -1,411 -1,383 -1,336 -1,281 -1,157 -1,083
Accumulated Other Comprehensive Income / (Loss)
-11 -13 -10 -5.58 2.71 1.02 1.83 1.92 2.01 -1.61 -4.55

Annual Metrics And Ratios for Everpure

This table displays calculated financial ratios and metrics derived from Everpure's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 1/31/2017 1/31/2017 1/31/2018 1/31/2019 2/2/2020 1/31/2021 2/6/2022 2/5/2023 2/4/2024 2/2/2025 2/1/2026
DEI Shares Outstanding
- - - - - - - - - - 330,171,649.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 330,171,649.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.57
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Net Operating Profit after Tax (NOPAT)
-155 -247 -117 -118 -134 -183 -69 66 36 62 96
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 4.39% 2.65% 4.38% 6.66%
Earnings before Interest and Taxes (EBIT)
-220 -243 -156 -177 -195 -270 -128 92 91 148 224
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-169 -193 -94 -85 -78 -171 -14 192 215 274 372
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-128 -247 -162 -132 -152 -416 56 261 130 19 78
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-68 -68 -23 -9.86 7.97 242 117 -77 -171 -128 -109
Increase / (Decrease) in Invested Capital
-27 0.00 45 13 18 234 -124 -194 -94 43 19
Book Value per Share
$2.39 $2.46 $2.65 $3.05 $3.19 $2.75 $2.60 $3.11 $4.02 $4.00 $4.38
Tangible Book Value per Share
$2.36 $2.43 $2.63 $2.92 $2.82 $1.15 $1.15 $1.75 $2.77 $2.84 $3.25
Total Capital
478 478 574 1,188 1,307 1,506 1,541 1,516 1,370 1,406 1,446
Total Debt
0.00 0.00 0.00 450 477 756 787 575 100 100 0.00
Total Long-Term Debt
0.00 0.00 0.00 450 477 756 787 0.00 100 0.00 0.00
Net Debt
-547 -547 -597 -748 -822 -508 -637 -1,018 -1,441 -1,434 -1,555
Capital Expenditures (CapEx)
77 77 65 100 88 95 102 158 195 227 264
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-40 -40 -17 -5.46 -24 -106 -173 -283 -399 -451 -394
Debt-free Net Working Capital (DFNWC)
507 507 581 1,192 1,276 1,148 1,240 1,299 1,132 1,071 1,154
Net Working Capital (NWC)
507 507 581 1,192 1,276 1,148 1,240 725 1,132 971 1,154
Net Nonoperating Expense (NNE)
67 -1.64 43 60 67 99 74 -6.60 -25 -45 -92
Net Nonoperating Obligations (NNO)
-547 -547 -597 -748 -822 -508 -637 -1,018 -1,441 -1,434 -1,555
Total Depreciation and Amortization (D&A)
50 50 62 92 117 99 115 100 124 127 148
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.26) $0.00 ($0.84) ($0.77) ($0.79) ($1.05) ($0.50) $0.24 $0.20 $0.33 $0.57
Adjusted Weighted Average Basic Shares Outstanding
206.61M 194.50M 229.24M 244.93M 534.06M 280.34M 285.88M 299.48M 311.83M 325.77M 328.54M
Adjusted Diluted Earnings per Share
($1.26) $0.00 ($0.84) ($0.77) ($0.79) ($1.05) ($0.50) $0.23 $0.19 $0.31 $0.55
Adjusted Weighted Average Diluted Shares Outstanding
206.61M 194.50M 229.24M 244.93M 534.06M 280.34M 285.88M 339.18M 332.57M 342.70M 342.99M
Adjusted Basic & Diluted Earnings per Share
($1.26) $0.00 ($0.84) ($0.77) ($0.79) ($1.05) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
194.71M 194.71M 211.61M 232.04M 252.82M 267.82M 298.50M 308.05M 324.91M 326.02M 330.46M
Normalized Net Operating Profit after Tax (NOPAT)
-134 -150 -117 -118 -134 -161 -69 66 59 73 96
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for Everpure

This table displays calculated financial ratios and metrics derived from Everpure's official financial filings.

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 2/4/2024 5/5/2024 8/4/2024 11/3/2024 2/2/2025 5/4/2025 8/3/2025 11/2/2025 2/1/2026 5/3/2026 8/2/2026
DEI Shares Outstanding
- - - - - - - - 330,171,649.00 330,460,930.00 332,404,932.00
DEI Adjusted Shares Outstanding
- - - - - - - - 330,171,649.00 330,460,930.00 332,404,932.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.30 0.07 0.22
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-2.52% 17.68% 10.91% 8.94% 11.40% 12.26% 12.73% 16.05% - 35.25% 37.73%
EBITDA Growth
-5.30% 120.61% 161.40% -5.85% -19.46% 447.19% 7.85% -1.01% - 116.23% 31.49%
EBIT Growth
-12.91% 53.91% 9,575.76% -3.21% -23.22% 101.75% 14.12% -14.49% - 6,897.93% 42.69%
NOPAT Growth
-10.36% 41.83% -79.30% -24.87% -37.49% 3,182.29% -77.34% -9.02% - -98.43% 1,329.90%
Net Income Growth
-12.13% 48.06% 601.39% -9.59% -35.15% 60.02% 32.08% -13.88% - 272.05% 57.37%
EPS Growth
-8.33% 50.00% 600.00% -9.52% -40.91% 63.64% 40.00% -15.79% - 275.00% 50.00%
Operating Cash Flow Growth
4.89% 27.85% 122.99% -38.78% -14.69% 28.19% -6.37% 19.59% - -36.55% -164.27%
Free Cash Flow Firm Growth
-42.16% -68.72% -28.87% -26.49% -106.51% 2,020.68% -126.10% -49.27% - -118.87% -1,685.85%
Invested Capital Growth
-121.52% -37.99% -85.21% -32.54% 25.03% 2.14% 15.47% 0.88% - 72.10% 320.05%
Revenue Q/Q Growth
3.54% -12.20% 10.14% 8.81% 5.87% -11.52% 10.60% 12.02% - -0.57% 12.63%
EBITDA Q/Q Growth
-6.65% -93.96% 1,181.13% 30.36% -20.15% -58.97% 152.52% 19.65% - -49.90% 53.56%
EBIT Q/Q Growth
-10.83% -139.10% 260.08% 73.40% -29.26% -99.11% 10,348.55% 29.93% - -68.50% 113.05%
NOPAT Q/Q Growth
-19.39% -155.13% 168.49% 146.82% -32.93% 2,618.78% -99.50% 890.92% - -82.57% 357.83%
Net Income Q/Q Growth
-7.03% -153.50% 201.90% 78.39% -33.32% -132.98% 436.68% 16.32% - -75.98% 207.95%
EPS Q/Q Growth
4.76% -150.00% 190.91% 90.00% -31.58% -130.77% 450.00% 14.29% - -75.86% 200.00%
Operating Cash Flow Q/Q Growth
54.28% -9.38% 2.30% -57.20% 114.97% 36.18% -25.28% -45.33% - -32.77% -175.68%
Free Cash Flow Firm Q/Q Growth
25.24% -71.19% 254.69% -42.56% -111.09% 9,485.17% -104.37% 211.65% - -369.36% -313.18%
Invested Capital Q/Q Growth
-51.55% -52.19% -8.65% 47.11% 14.27% -98.65% 6.15% 37.99% - 35.16% 840.14%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
71.98% 71.48% 70.71% 70.14% 67.51% 68.87% 70.19% 72.31% - 68.70% 68.42%
EBITDA Margin
13.12% 0.90% 10.50% 12.58% 9.49% 4.40% 10.05% 10.73% - 7.03% 9.59%
Operating Margin
7.27% -6.02% 3.26% 7.18% 4.83% -4.00% 0.57% 5.59% - 1.89% 5.33%
EBIT Margin
8.96% -3.99% 5.80% 9.25% 6.18% 0.06% 5.87% 6.81% - 3.22% 6.08%
Profit (Net Income) Margin
8.29% -5.05% 4.67% 7.66% 4.82% -1.80% 5.47% 5.68% - 2.29% 6.25%
Tax Burden Percent
92.43% 126.46% 80.50% 82.82% 78.06% -2,891.53% 93.17% 83.41% - 71.09% 102.76%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% - 100.00% 100.00%
Effective Tax Rate
7.57% 0.00% 19.50% 17.18% 21.94% 2,991.53% 6.83% 16.59% - 28.91% -2.76%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 162.94%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 162.23%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% -145.99%
Return on Equity (ROE)
5.55% 8.22% 11.19% 10.14% 8.29% 9.76% 10.04% 9.27% - 16.85% 16.96%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% -106.69%
Operating Return on Assets (OROA)
7.05% -3.56% 5.05% 7.89% 5.14% 0.05% 5.04% 5.88% - 2.96% 5.61%
Return on Assets (ROA)
6.52% -4.50% 4.07% 6.54% 4.01% -1.57% 4.70% 4.90% - 2.10% 5.76%
Return on Common Equity (ROCE)
5.55% 8.22% 11.19% 10.14% 8.29% 9.76% 10.04% 9.27% - 16.85% 16.96%
Return on Equity Simple (ROE_SIMPLE)
0.00% 6.82% 9.39% 9.20% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
53 -29 20 49 33 901 4.54 45 81 14 65
NOPAT Margin
6.72% -4.22% 2.62% 5.95% 3.77% 115.78% 0.53% 4.66% - 1.35% 5.47%
Net Nonoperating Expense Percent (NNEP)
1.01% -0.42% 1.09% 1.01% 0.65% -58.45% 2.59% 0.63% - 0.66% 0.72%
Return On Investment Capital (ROIC_SIMPLE)
3.87% - - 3.27% 2.36% 67.06% 0.34% 3.21% 5.62% 0.98% 4.21%
Cost of Revenue to Revenue
28.02% 28.52% 29.29% 29.86% 32.49% 31.13% 29.81% 27.69% - 31.30% 31.58%
SG&A Expenses to Revenue
7.51% 11.07% 9.09% 8.10% 8.26% 8.62% 8.31% 9.67% - 9.16% 9.14%
R&D to Revenue
23.66% 27.95% 25.60% 24.08% 24.44% 28.48% 28.11% 26.58% - 24.61% 24.77%
Operating Expenses to Revenue
64.72% 77.50% 67.46% 62.96% 62.69% 72.88% 69.62% 66.72% - 66.81% 63.09%
Earnings before Interest and Taxes (EBIT)
71 -28 44 77 54 0.48 51 66 108 34 72
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
104 6.26 80 105 83 34 86 103 148 74 114
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
10.51 12.35 12.15 11.84 16.93 12.54 13.51 23.12 - 16.41 16.65
Price to Tangible Book Value (P/TBV)
15.25 17.26 16.58 16.27 23.88 17.98 18.83 31.53 - 22.08 24.40
Price to Revenue (P/Rev)
4.72 5.78 5.87 5.42 6.98 4.79 5.32 9.31 - 6.01 6.02
Price to Earnings (P/E)
217.74 181.14 129.36 128.69 207.19 122.09 127.99 248.81 - 104.61 101.28
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Earnings Yield
0.46% 0.55% 0.77% 0.78% 0.48% 0.82% 0.78% 0.40% - 0.96% 0.99%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 46.95
Enterprise Value to Revenue (EV/Rev)
4.21 5.23 5.29 4.92 6.53 4.33 4.85 8.87 - 5.63 5.78
Enterprise Value to EBITDA (EV/EBITDA)
55.39 60.96 52.87 51.37 75.34 46.61 52.65 100.37 - 53.78 56.10
Enterprise Value to EBIT (EV/EBIT)
131.47 124.75 95.44 92.14 139.90 80.11 89.21 180.49 - 85.98 88.22
Enterprise Value to NOPAT (EV/NOPAT)
328.58 240.82 169.66 191.32 335.96 202.62 280.64 578.47 - 152.06 121.15
Enterprise Value to Operating Cash Flow (EV/OCF)
17.57 21.13 18.71 19.17 27.44 17.28 20.28 37.64 - 28.54 57.59
Enterprise Value to Free Cash Flow (EV/FCFF)
91.73 113.48 71.20 130.77 1,096.45 220.21 1,137.52 593.10 - 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.08 0.07 0.07 0.07 0.08 0.08 0.00 0.00 - 0.00 0.00
Long-Term Debt to Equity
0.08 0.07 0.07 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Financial Leverage
-1.11 -1.20 -1.18 -1.10 -1.12 -1.20 -1.19 -1.11 - -1.12 -0.90
Leverage Ratio
3.26 2.89 2.83 2.82 2.96 2.84 2.82 2.87 - 3.19 3.23
Compound Leverage Factor
3.26 2.89 2.83 2.82 2.96 2.84 2.82 2.87 - 3.19 3.23
Debt to Total Capital
7.30% 6.78% 6.44% 6.62% 7.11% 7.44% 0.00% 0.00% - 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 6.62% 7.11% 7.44% 0.00% 0.00% - 0.00% 0.00%
Long-Term Debt to Total Capital
7.30% 6.78% 6.44% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
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%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Common Equity to Total Capital
92.70% 93.22% 93.56% 93.38% 92.89% 92.56% 100.00% 100.00% - 100.00% 100.00%
Debt to EBITDA
0.47 0.40 0.33 0.34 0.36 0.33 0.00 0.00 - 0.00 0.00
Net Debt to EBITDA
-6.70 -6.49 -5.76 -5.29 -5.23 -4.95 0.00 0.00 - 0.00 0.00
Long-Term Debt to EBITDA
0.47 0.40 0.33 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Debt to NOPAT
2.76 1.57 1.07 1.26 1.62 1.44 0.00 0.00 - 0.00 0.00
Net Debt to NOPAT
-39.75 -25.65 -18.49 -19.72 -23.30 -21.53 0.00 0.00 - 0.00 0.00
Long-Term Debt to NOPAT
2.76 1.57 1.07 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Altman Z-Score
4.00 5.13 5.24 4.80 5.65 4.28 4.65 7.66 - 5.10 5.01
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.83 2.00 1.99 1.77 1.61 1.61 1.65 1.65 - 1.62 1.51
Quick Ratio
1.61 1.75 1.74 1.54 1.38 1.33 1.35 1.34 - 1.27 0.93
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
147 42 150 86 -9.54 896 -39 44 63 -169 -698
Operating Cash Flow to CapEx
560.99% 453.73% 377.44% 156.98% 371.76% 392.47% 342.04% 182.90% - 263.34% -134.66%
Free Cash Flow to Firm to Interest Expense
0.00 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 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.79 0.89 0.87 0.85 0.83 0.88 0.86 0.86 - 0.92 0.92
Accounts Receivable Turnover
4.44 7.20 6.39 5.07 4.72 7.79 7.08 5.81 - 6.07 5.47
Inventory Turnover
17.44 17.97 18.73 20.30 22.36 25.57 22.86 16.97 - 20.30 16.85
Fixed Asset Turnover
9.06 8.75 8.33 8.01 7.78 7.46 7.12 6.98 - 7.05 6.92
Accounts Payable Turnover
10.80 13.09 10.27 8.77 9.79 14.33 11.46 9.15 - 9.12 5.84
Days Sales Outstanding (DSO)
82.18 50.66 57.10 72.01 77.37 46.83 51.58 62.82 - 60.17 66.72
Days Inventory Outstanding (DIO)
20.93 20.31 19.48 17.98 16.33 14.28 15.96 21.51 - 17.98 21.66
Days Payable Outstanding (DPO)
33.79 27.89 35.55 41.61 37.27 25.47 31.85 39.91 - 40.03 62.53
Cash Conversion Cycle (CCC)
69.32 43.08 41.04 48.38 56.42 35.63 35.70 44.42 - 38.13 25.85
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-171 -260 -282 -149 -128 -254 -238 -148 -109 -71 525
Invested Capital Turnover
-22.86 -13.11 -13.86 -23.52 -21.23 -12.67 -12.87 -23.45 - -24.23 29.78
Increase / (Decrease) in Invested Capital
-94 -71 -130 -37 43 5.56 44 1.32 19 183 763
Enterprise Value (EV)
11,909 15,340 15,922 15,136 20,681 14,099 16,258 30,886 - 22,155 24,636
Market Capitalization
13,350 16,973 17,657 16,696 22,116 15,597 17,816 32,436 - 23,668 25,652
Book Value per Share
$4.02 $4.23 $4.47 $4.30 $4.00 $3.82 $4.04 $4.27 $4.38 $4.36 $4.64
Tangible Book Value per Share
$2.77 $3.03 $3.27 $3.13 $2.84 $2.66 $2.90 $3.13 $3.25 $3.24 $3.16
Total Capital
1,370 1,474 1,553 1,511 1,406 1,344 1,319 1,403 1,446 1,442 1,541
Total Debt
100 100 100 100 100 100 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
100 100 100 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-1,441 -1,634 -1,735 -1,560 -1,434 -1,498 -1,557 -1,551 -1,555 -1,513 -1,016
Capital Expenditures (CapEx)
44 49 60 62 56 72 62 63 67 68 101
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-399 -503 -550 -434 -451 -573 -547 -484 -394 -341 114
Debt-free Net Working Capital (DFNWC)
1,132 1,221 1,270 1,215 1,071 1,006 990 1,047 1,154 1,163 1,121
Net Working Capital (NWC)
1,132 1,221 1,270 1,115 971 906 990 1,047 1,154 1,163 1,121
Net Nonoperating Expense (NNE)
-12 5.77 -16 -14 -9.28 915 -43 -9.83 -19 -9.90 -9.25
Net Nonoperating Obligations (NNO)
-1,441 -1,634 -1,735 -1,560 -1,434 -1,498 -1,557 -1,551 -1,555 -1,513 -1,016
Total Depreciation and Amortization (D&A)
33 34 36 28 29 34 36 38 40 40 42
Debt-free, Cash-free Net Working Capital to Revenue
-14.09% -17.12% -18.29% -14.08% -14.24% -17.62% -16.33% -13.90% - -8.67% 2.66%
Debt-free Net Working Capital to Revenue
40.00% 41.62% 42.20% 39.47% 33.80% 30.92% 29.56% 30.06% - 29.55% 26.31%
Net Working Capital to Revenue
40.00% 41.62% 42.20% 36.22% 30.64% 27.84% 29.56% 30.06% - 29.55% 26.31%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.22 ($0.11) $0.11 $0.19 $0.14 ($0.04) $0.14 $0.17 $0.30 $0.07 $0.22
Adjusted Weighted Average Basic Shares Outstanding
311.83M 322.59M 326.33M 327.68M 325.77M 326.54M 327.59M 329.57M 328.54M 331.15M 332.94M
Adjusted Diluted Earnings per Share
$0.22 ($0.11) $0.10 $0.19 $0.13 ($0.04) $0.14 $0.16 $0.29 $0.07 $0.21
Adjusted Weighted Average Diluted Shares Outstanding
332.57M 322.59M 343.44M 340.56M 342.70M 326.54M 337.73M 345.75M 342.99M 343.49M 345.59M
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
324.91M 325.23M 327.69M 326.24M 326.02M 326.83M 328.64M 330.17M 330.46M 332.40M 333.23M
Normalized Net Operating Profit after Tax (NOPAT)
69 -18 20 49 33 -22 4.54 45 81 14 44
Normalized NOPAT Margin
8.69% -2.61% 2.62% 5.95% 3.77% -2.80% 0.53% 4.66% - 1.35% 3.73%
Pre Tax Income Margin
8.96% -3.99% 5.80% 9.25% 6.18% 0.06% 5.87% 6.81% - 3.22% 6.08%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
NOPAT to Interest Expense
0.00 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 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 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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Augmented Payout Ratio
221.50% 70.32% 32.18% 156.82% 350.37% 386.62% 385.18% 312.53% - 135.61% 131.69%

Financials Breakdown Chart

Key Financial Trends

Everpure’s latest results show strong top-line growth but a more mixed cash-flow picture. In Q2 2027, revenue increased to $1.19 billion from $1.05 billion in Q1 and $861.0 million in Q2 2026. This represents approximately 37.8% year-over-year growth and continues the company’s multi-year revenue expansion from $562.7 million in Q3 2022.

Profitability also improved sequentially. Gross profit rose to $811.4 million, producing a gross margin of approximately 68.4%, compared with 68.7% in Q1 and 70.2% in Q2 2026. Operating income increased sharply from $19.9 million in Q1 to $63.2 million in Q2, although the operating margin remained relatively modest at approximately 5.3%. Net income reached $74.1 million, or $0.21 per diluted share, up from $24.1 million, or $0.07 per diluted share, in Q1.

The longer-term earnings trend is positive but uneven. Everpure moved from a $67.4 million loss in Q1 2024 and a $14.0 million loss in Q1 2026 to quarterly profitability in each of the subsequent periods provided. However, Q2 2027 net income was below the $100.3 million reported in Q4 2026, suggesting that earnings growth may not be linear.

  • Revenue momentum remains strong: Q2 2027 revenue grew nearly 38% year over year and was approximately 2.1 times Q3 2022 revenue.
  • Operating profitability improved materially: Operating income rose from $19.9 million in Q1 2027 to $63.2 million in Q2, while net income more than tripled sequentially.
  • Operating cash flow has historically been substantial: Cash generated from operations was $180.2 million in Q1 2027, $268.0 million in Q4 2026 and $212.2 million in Q2 2026.
  • Share repurchases are reducing dilution pressure: The company repurchased $68.98 million of common stock in Q2 2027 after repurchasing $84.1 million in Q1 and $127.2 million in Q4 2026.
  • Debt exposure appears limited: The latest balance sheet does not report short-term or long-term debt, reducing interest-rate and refinancing risk.
  • Liquidity is investment-heavy: Cash and equivalents were $385.7 million, while short-term investments totaled $622.2 million. This provides approximately $1.01 billion of cash and short-term investments, but much of the liquidity is not held as cash.
  • Capital investment remains elevated: Q2 2027 capital expenditures were $101.3 million, up from $68.4 million in Q1 and broadly consistent with the company’s ongoing investment in property and equipment.
  • Q2 operating cash flow turned sharply negative: Everpure reported negative operating cash flow of $136.3 million despite $74.1 million of net income. A $422.9 million use of operating working capital was the primary cause.
  • Cash balances declined materially: Cash fell from $837.8 million at the end of Q1 2027 to $385.7 million at the end of Q2, while net cash declined by $452.2 million during the quarter.
  • Working-capital and balance-sheet risks are increasing: Accounts receivable rose to $1.03 billion, prepaid expenses reached $1.03 billion, total liabilities increased to $3.68 billion, and retained earnings remained negative at $1.08 billion.

For investors, the central issue is whether Everpure’s rapid revenue growth can translate into consistently positive operating cash flow. The company has meaningful liquid investments, no reported debt, and improving earnings, but the latest quarter’s large working-capital outflow and significant increase in receivables and prepaid assets warrant close monitoring.

10/04/26 08:57 PM ETAI Generated. May Contain Errors.

Everpure Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Everpure's fiscal year ends in February. Their fiscal year 2026 ended on February 1, 2026.

Everpure's net income appears to be on an upward trend, with a most recent value of $188.18 million in 2026, compared with -$221.53 million in 2016. The previous period was $106.74 million in 2025. Check out Everpure's forecast to explore projected trends and price targets.

Everpure's total operating income in 2026 was $114.82 million, based on the following breakdown:
  • Total Gross Profit: $2.58 billion
  • Total Operating Expenses: $2.46 billion

Over the last 10 years, Everpure's total revenue changed from $739.17 million in 2016 to $3.66 billion in 2026, a change of 395.5%.

In the past 13 quarters, Everpure's cash and equivalents has ranged from $378.29 million in Q1 2024 to $965.03 million in Q2 2025, and is currently $385.69 million as of their latest financial filing in Q2 2027.

Everpure had total debt of $0.00 at the end of 2026, a 100.0% decrease from 2025, and none in 2016.

Over the last 10 years, Everpure's book value per share changed from 2.39 in 2016 to 4.38 in 2026, a change of 82.9%.



Financial statements for NYSE:P last updated on 9/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners