EZCORP, Inc. (EZPW)
NASDAQ: EZPW · Real-Time Price · USD
29.17
-0.12 (-0.41%)
Aug 18, 2026, 4:00 PM EDT - Market closed
EZCORP Income Statement
Financials in millions USD. Fiscal year is October - September.
Millions USD. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Operating Revenue | 1,584 | 1,274 | 1,161 | 1,049 | 885.78 | 729.02 |
Other Revenue | 0.18 | 0.17 | 0.24 | 0.3 | 0.44 | 0.53 |
| 1,584 | 1,274 | 1,162 | 1,049 | 886.23 | 729.55 | |
Revenue Growth | 28.61% | 9.70% | 10.73% | 18.37% | 21.48% | -11.33% |
Cost of Revenue | 656.7 | 528.22 | 479.33 | 439.2 | 358.08 | 280.07 |
Gross Profit | 927.76 | 746.07 | 682.27 | 609.84 | 528.15 | 449.49 |
Selling, General & Admin | 669.63 | 564.61 | 536.61 | 486.1 | 419.36 | 386.53 |
Other Operating Expenses | - | -1.26 | -0.77 | -5.1 | - | - |
Operating Expenses | 705.81 | 595.88 | 568.92 | 513.14 | 451.5 | 417.2 |
Operating Income | 221.96 | 150.18 | 113.36 | 96.7 | 76.65 | 32.28 |
Interest Expense | -33.02 | -23.03 | -13.59 | -16.46 | -9.97 | -22.18 |
Interest & Investment Income | 15.5 | 14.72 | 10.58 | 7.47 | 0.82 | 2.48 |
Earnings From Equity Investments | 6.85 | 6.15 | 4.71 | -28.46 | 1.78 | 3.8 |
Other Non Operating Income (Expenses) | 3.34 | -0.24 | 1.38 | -3.07 | 0.17 | 0.79 |
EBT Excluding Unusual Items | 214.63 | 147.79 | 116.44 | 56.18 | 69.44 | 17.17 |
Merger & Restructuring Charges | -0.6 | - | - | - | - | -1.03 |
Gain (Loss) on Sale of Assets | -0.22 | -0.14 | 0.02 | -0.21 | 0.67 | -0.08 |
Asset Writedown | -0.88 | -0.88 | -0.84 | -4.34 | -2.4 | - |
Pretax Income | 212.93 | 146.77 | 115.61 | 51.63 | 67.71 | 16.06 |
Income Tax Expense | 53.84 | 37.16 | 32.51 | 13.17 | 17.55 | 7.45 |
Earnings From Continuing Operations | 159.09 | 109.61 | 83.1 | 38.46 | 50.16 | 8.61 |
Net Income to Company | 159.09 | 109.61 | 83.1 | 38.46 | 50.16 | 8.61 |
Minority Interest in Earnings | -0.78 | - | - | - | - | - |
Net Income | 158.31 | 109.61 | 83.1 | 38.46 | 50.16 | 8.61 |
Net Income to Common | 158.31 | 109.61 | 83.1 | 38.46 | 50.16 | 8.61 |
Net Income Growth | 61.37% | 31.91% | 116.04% | -23.32% | 482.44% | - |
Shares Outstanding (Basic) | 61 | 57 | 55 | 56 | 56 | 56 |
Shares Outstanding (Diluted) | 84 | 83 | 84 | 81 | 82 | 56 |
Shares Change | -0.03% | -1.26% | 4.43% | -1.86% | 47.28% | 1.15% |
EPS (Basic) | 2.58 | 1.91 | 1.51 | 0.69 | 0.89 | 0.15 |
EPS (Diluted) | 1.99 | 1.42 | 1.10 | 0.53 | 0.70 | 0.15 |
EPS Growth | 54.71% | 28.88% | 108.21% | -24.37% | 366.41% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Free Cash Flow | 138.33 | 110.42 | 77.84 | 61.39 | 34.64 | 22.84 |
Free Cash Flow Per Share | 1.66 | 1.32 | 0.92 | 0.76 | 0.42 | 0.41 |
Gross Margin | 58.55% | 58.55% | 58.74% | 58.13% | 59.59% | 61.61% |
Operating Margin | 14.01% | 11.79% | 9.76% | 9.22% | 8.65% | 4.42% |
Profit Margin | 9.99% | 8.60% | 7.15% | 3.67% | 5.66% | 1.18% |
Free Cash Flow Margin | 8.73% | 8.67% | 6.70% | 5.85% | 3.91% | 3.13% |
EBITDA | 258.13 | 182.72 | 146.43 | 128.83 | 108.79 | 62.95 |
EBITDA Margin | 16.29% | 14.34% | 12.61% | 12.28% | 12.28% | 8.63% |
D&A For EBITDA | 36.17 | 32.54 | 33.07 | 32.13 | 32.14 | 30.67 |
EBIT | 221.96 | 150.18 | 113.36 | 96.7 | 76.65 | 32.28 |
EBIT Margin | 14.01% | 11.79% | 9.76% | 9.22% | 8.65% | 4.42% |
Effective Tax Rate | 25.29% | 25.32% | 28.12% | 25.51% | 25.92% | 46.38% |
Revenue as Reported | 1,584 | 1,274 | 1,162 | 1,049 | 886.23 | 729.55 |
Advertising Expenses | - | 7.1 | 6.2 | 4.9 | 2.3 | 1.6 |