EVI INDUSTRIES, INC. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data EVI INDUSTRIES, INC. files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	94	150	228	236	242	267	354	354	390	447
Cost of revenue	73.6	114	176	181	182	194	250	248	271	306
Gross profit	20.3	36.5	52.7	55.2	59.8	73.7	104	105	118	141
Selling, general and administrative	15	29.6	45.7	52.4	56.6	67.3	87.2	93.6	105	125
Operating income	5.35	6.93	7.01	2.78	3.25	6.39	16.5	11.6	13.8	15.7
Interest expense				1.43	0.64	0.68	2.51	2.74	2.74	3.94
Pre-tax income	5.19	6.38	5.62	1.35	9.89	5.71	14	8.88	11	11.8
Income tax	2.02	2.42	1.87	0.57	1.5	1.62	4.28	3.24	3.53	4.06
Net income	3.17	3.97	3.74	0.78	8.38	4.1	9.72	5.65	7.5	7.72
EBITDA	5.93	8.51	9.75	6.48	7.84	11.6	22.5	17.6	20.5	23.8
EPS, basic	0.31	0.34	0.30	0.06	0.63	0.30	0.68	0.39	0.50	0.51
EPS, diluted	0.31	0.33	0.29	0.06	0.61	0.29	0.67	0.37	0.49	0.48
Shares, basic (weighted)	9.45	10.8	11.5	11.8	0.01	12.4	0.01	0.01	0.01	0.01
Shares, diluted (weighted)	9.54	11.3	12	12.2	0.01	12.7	0.01	0.01	0.01	0.01
Dividend per share	0.10	0.12	0.13					0.28	0.31	0.33

Balance sheet

	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026
Cash and equivalents	0.73	1.33	5.04	9.79	6.06	3.97	5.92	4.56	8.85	6.77
Receivables	13.6	16	30.6	23	28.9	44.6	50.5	43	60.5	56.8
Inventory	7.68	15.4	26.4	24.1	25.1	49.4	59.2	47.9	66.1	66.3
Other current assets	0.28	2.05	2.94	3.04	4.42	6.02	8.55	5.67	8.35	9.26
Total current assets	23.8	36.4	67.9	64.7	65.2	106	125	102	145	141
Property, plant and equipment	1.27	2.98	5.87	7.99	10.6	13	13	14	17.8	20.1
Lease right-of-use assets				5.31	7.06	7.48	8.71	8.08	10.8	10.7
Goodwill	24.8	37.1	54.5	56.7	63.9	71	73.4	75.1	91.7	93.9
Intangible assets	7.16	15.8	22.4	21.8	23.7	26.2	24.1	22	30.9	28.9
Other non-current assets									10.5	9.92
Total assets	57.1	95.5	154	161	178	231	254	231	307	304
Accounts payable	7.72	7.69	11.3	18.9	20.7	32.6	26.7	23.1	37.9	35.7
Accrued liabilities	4.34	3.37	5.07	4.57	4.38	7.6	10.1	6.03	11.1	14.5
Deferred revenue		0.26	0.85	0.56	3.23	0.51	0.67		0.41	0
Short-term debt	0.71	1.2		2.68
Total current liabilities	21.2	29.1	30.7	42.5	49.5	74.8	76.4	69.8	94.9	86.1
Long-term debt	3.73	8.82	40.6	25	11.9	27.8	34.9	12.9	53	51
Lease liabilities				3.66	5.57	5.74	6.55	5.85	8	8.19
Total liabilities	24.9	38.4	73	72.9	71.1	113	123	94.1	164	154
Total debt	4.45	10	40.6	27.7	11.9	34.9	34.9	12.9	53	51
Paid-in capital	27	50	73	79.1	90.5	97.5	101	107	111	117
Retained earnings	4.95	7.51	9.64	10.4	18.8	22.9	32.6	34.2	37.1	39.8
Treasury stock	-0	-0.71	-1.44	-2.01	-2.87	-3.07	-3.2	-4.44	-5.16	-6.7
Shareholders' equity	32.2	57	77.3	87.8	107	118	131	137	143	150
Total equity	32.2	57	77.3	87.8	107	118	131	137	143	150
Total liabilities and equity	57.1	95.5	154	161	178	231	254	231	307	304

Cash flow statement

	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026
Net income	3.17	3.97	3.74	0.78	8.38	4.1	9.72	5.65	7.5	7.72
Depreciation and amortization	0.58	1.58	2.74	3.7	4.6	5.21	6.02	5.98	6.69	8.11
Stock-based compensation	0.42	1.58	1.74	2.3	2.44	2.6	3.06	4.97	4.56	5.3
Deferred income tax	-0	0.68	0.86	-0.18	1.59	-0.16	0.36	0.48	-0.82	1.39
Change in receivables							-5.66	7.03	-11.1	3.08
Change in inventory	-0.84	-1.88	-4.34	3.97	0.67	-20.4	-8.3	11.9	0.21	-0.25
Change in payables	2.04	-4.32	2.38	5.57	-0.8	13.3	-4.16	-8.23	10.3	-1.38
Cash from operations	2.59	11.3	-8.73	23.1	13.7	-1.9	0.94	32.7	21.3	20.6
Capital expenditures	-0.24	-0.83	-2.98	-3.38	-2.82	-3.98	-3.71	-4.87	-4.86	-7.15
Acquisitions	-14.7	-13.4	-12.5	-1.38	-4.82	-12	-2.28	-1.95	-46.9	-7.18
Cash from investing	-14.9	-14.2	-15.5	-4.75	-7.64	-15.9	-5.99	-6.82	-51.8	-14.3
Debt issued	25.9	71.6	113	24.9	53.5	65	77	62.5	106	83
Debt repaid	-21.7	-66.1	-82.4	-37.9	-62.5	-49	-70	-84.5	-66	-85
Stock issued	6		0.05	0.05	0.07	0.12	0.12	0.12
Share buybacks		-0.71	-0.73	-0.57	-0.85	-0.21	-0.13	-1.24	-0.72
Dividends paid	-1.04	-1.4	-1.62					-4.07	-4.59	-4.98
Cash from financing	9.14	3.44	28	-13.6	-9.78	15.7	6.99	-27.2	34.8	-8.35
Net change in cash	-3.22	0.6	3.71	4.75	-3.73	-2.08	1.95	-1.36	4.29	-2.08
Free cash flow	2.35	10.5	-11.7	19.7	10.9	-5.88	-2.77	27.8	16.4	13.5
Interest paid	0.15	0.5	1.23	1.48	0.51	0.49	2.47	2.78	2.5	3.87
Income taxes paid	1.84	1.22	1.74	0.35	0.51	0.43	3.1	4.58	2.98	4.63

Key metrics

Worked out from the statements above. Latest values use fiscal 2026. Valuation uses the share price of $20.33 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Gross margin	31.5%	Gross profit / revenue.
Operating margin	3.5%	Operating income / revenue.
EBITDA margin	5.3%	EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin	2.6%	Pre-tax income / revenue.
Net margin	1.7%	Net income / revenue.
FCF margin	3.0%	Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin	4.6%	Cash from operations / revenue.
Effective tax rate	34.5%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	5.3%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	2.5%	Net income / average total assets.
Return on invested capital (ROIC)	5.4%	Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
SG&A / revenue	28.0%	Selling, general and administrative expense / revenue.
Stock-based pay / revenue	1.2%	Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue	1.6%	Capital expenditures / revenue.
D&A / revenue	1.8%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	14.6%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	8.0%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y	13.0%	Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y	18.9%	Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y	10.7%	Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y	18.7%	Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating income growth, 1y	14.1%	Operating income vs the same period a year earlier. Only from a positive base.
Operating income CAGR, 3y	-1.6%	Compound annual growth of operating income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating income CAGR, 5y	37.1%	Compound annual growth of operating income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EBITDA growth, 1y	16.4%	EBITDA vs the same period a year earlier. Only from a positive base.
EBITDA CAGR, 3y	1.9%	Compound annual growth of ebitda over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EBITDA CAGR, 5y	24.9%	Compound annual growth of ebitda over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Net income growth, 1y	2.9%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	-7.4%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income CAGR, 5y	-1.6%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	-2.0%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	-10.5%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	-4.7%	Compound annual growth of eps over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating cash flow growth, 1y	-3.1%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	179.9%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	8.5%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Free cash flow growth, 1y	-18.0%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 5y	4.4%	Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Dividend per share growth, 1y	6.5%	Dividend per share vs the same period a year earlier. Only from a positive base.
Book value growth, 1y	4.6%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	4.7%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	7.1%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	-0.8%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	6.3%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	11.4%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	3.4%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	2.0%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	1.6%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	1.64x	Current assets / current liabilities.
Quick ratio	0.74x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	0.08x	(Cash + short-term investments) / current liabilities.
Debt / equity	0.34x	Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets	16.7%	Total debt / total assets.
Liabilities / assets	50.7%	Total liabilities / total assets.
Net debt	$44.2M	Total debt - cash - short-term investments. Negative means more cash than debt.
Net debt / EBITDA	1.86x	Net debt / EBITDA (twelve months), when EBITDA is positive.
Interest coverage	3.99x	Operating income / interest expense.
Working capital	$54.9M	Current assets - current liabilities.
Goodwill and intangibles / assets	40.3%	(Goodwill + intangible assets) / total assets.
Tangible book value	$27.4M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	1.46x	Revenue / average total assets.
Fixed asset turnover	23.6x	Revenue / average property, plant and equipment.
Inventory turnover	4.62x	Cost of revenue / average inventory.
Days inventory	79 days	365 x average inventory / cost of revenue.
Receivables turnover	7.61x	Revenue / average receivables.
Days sales outstanding	48 days	365 x average receivables / revenue.
Days payables	44 days	365 x average accounts payable / cost of revenue.
Cash conversion cycle	83 days	Days inventory + days sales outstanding - days payables.
FCF conversion	174.3%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	34.7%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$0.48	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
EPS, basic	$0.51	Net income per basic share, as reported (split-adjusted).
Revenue per share	$32,831.00	Revenue / diluted weighted shares.
FCF per share	$989.12	Free cash flow / diluted weighted shares.
Operating cash flow per share	$1,515.00	Cash from operations / diluted weighted shares.
Book value per share	$11,038.00	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$2,011.00	Tangible book value / shares outstanding.
Cash per share	$498.02	(Cash + short-term investments) / shares outstanding.
Dividend per share	$0.33	Dividend declared per common share (paid, when declared is not tagged).
Payout ratio	64.6%	Dividends paid / net income, when net income is positive.
Dividends / FCF	37.0%	Dividends paid / free cash flow, when free cash flow is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$261.6M	Share price x shares outstanding.
Enterprise value	$305.9M	Market cap + total debt - cash - short-term investments.
P/E	33.9x	Market cap / net income. Only when net income is positive.
P/S	0.59x	Market cap / revenue.
P/B	1.74x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	9.57x	Market cap / tangible book value, when positive.
P/FCF	19.4x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	12.7x	Market cap / cash from operations, when positive.
EV/Sales	0.68x	Enterprise value / revenue.
EV/EBIT	19.5x	Enterprise value / operating income, when both are positive.
EV/EBITDA	12.8x	Enterprise value / EBITDA, when both are positive.
EV/FCF	22.7x	Enterprise value / free cash flow, when both are positive.
FCF yield	5.1%	Free cash flow / market cap.
Earnings yield	2.9%	Net income / market cap (the inverse of P/E).
Dividend yield	1.9%	Dividends paid over the period / market cap.
Shareholder yield	1.9%	(Dividends paid + share buybacks) / market cap.

What was EVI INDUSTRIES, INC.'s revenue in fiscal 2026?

EVI INDUSTRIES, INC. reported revenue of $446.6M for fiscal 2026, 14.6% higher than the year before.

Was EVI INDUSTRIES, INC. profitable in fiscal 2026?

Yes. Net income was $7.7M, a net margin of 1.7%.

How much free cash flow did EVI INDUSTRIES, INC. generate in fiscal 2026?

Cash from operations of $20.6M minus capital expenditures of $7.2M left free cash flow of $13.5M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to EVI INDUSTRIES, INC.