Acquired by PHOENIX in Jun 2024
Company logo

EXPR - Express, Inc.

NYSE -> Consumer Cyclical -> Apparel Retail
Columbus, United States
Type: Equity

EXPR price evolution
EXPR
(in millions $) 30 Oct 2024 28 Nov 2023 29 Aug 2023 29 May 2023
Current assets
Cash $34.64 $58.58
Short term investments
Net receivables $34.58 $20.6 $18.25
Inventory $480.87 $415.8 $346.96
Total current assets $598.88 $556.9 $477.84
Long term investments $166.21 $166.21
Property, plant & equipment $651.19 $669.8 $651.03
Goodwill & intangible assets
Total noncurrent assets $868.88 $895.18
Total investments $166.21 $166.21
Total assets $1467.76 $1452 $1353.7
Current liabilities
Accounts payable $263.22 $232.4 $162.37
Deferred revenue $43.23 $48.72
Short long term debt $193.46 $191.55
Total current liabilities $613.07 $596.3 $510.21
Long term debt $270.51 $220.8 $179.75
Total noncurrent liabilities $706.74 $669.8
Total debt $881.56 $841.86
Total liabilities $1319.8 $1266.1 $1118.04
Shareholders' equity
Retained earnings $185.12 $222.4 $269.81
Other shareholder equity $235.66
Total shareholder equity $147.96 $185.92
(in millions $) 28 Feb 2023 31 Dec 2021 31 Dec 2020 31 Dec 2019
Current assets
Cash $65.61 $41.18 $55.87 $207.14
Short term investments
Net receivables $13.84 $11.74 $14.56 $10.82
Inventory $365.65 $358.8 $264.36 $220.3
Total current assets $534.4 $490.74 $474.51 $470.69
Long term investments $166.11
Property, plant & equipment $638.73 $763.44 $977.98 $1258.55
Goodwill & intangible assets
Total noncurrent assets $863.92 $768.72 $983.95 $1320.05
Total investments $166.11
Total assets $1398.33 $1259.45 $1458.46 $1790.74
Current liabilities
Accounts payable $191.39 $231.97 $150.23 $126.86
Deferred revenue $55.4 $35.98 $32.43 $38.23
Short long term debt $189.01 $207.84 $203.44 $226.17
Total current liabilities $541.59 $586.65 $515.05 $467.48
Long term debt $122 $654.49 $914.98 $897.3
Total noncurrent liabilities $549.17 $671.49 $933.72 $916.96
Total debt $717.45 $862.33 $1118.42 $1123.48
Total liabilities $1090.76 $1258.15 $1448.77 $1384.44
Shareholders' equity
Retained earnings $355.74 $77.09 $114.73 $533.69
Other shareholder equity $307.57 $1.31 -$0.12 $0.47
Total shareholder equity $307.57 $1.31 $9.69 $406.3
(in millions $) 30 Oct 2024 28 Nov 2023 29 Aug 2023 29 May 2023
Revenue
Total revenue $454.06 $435.3 $383.26
Cost of revenue
Gross Profit $109.52 $104.1 $63.79
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $143.65 $139.5 $138.35
Operating income
Income from continuing operations
EBIT
Income tax expense $1.9 $0.6 $0.37
Interest expense -$0.78 $2.3 -$2.94
Net income
Net income -$36.81 -$44.1 -$73.43
Income (for common shares)
(in millions $) 31 Dec 2022 1 Mar 2022 31 Dec 2020 31 Dec 2019
Revenue
Total revenue $1864.18 $1208.37 $2019.19
Cost of revenue $1335.59 $1213.28 $1468.62
Gross Profit $528.59 -$4.91 $550.58
Operating activities
Research & development
Selling, general & administrative $596.67 $450.83 $564.33
Total operating expenses $596.08 $450.31 $768.44
Operating income -$67.49 -$455.21 -$217.87
Income from continuing operations
EBIT $343.39 -$457.95 -$217.87
Income tax expense $20.45 -$55.9 -$50.53
Interest expense $29.1 $3.4 -$2.98
Net income
Net income $293.83 -$405.45 -$164.36
Income (for common shares) $293.83 -$405.45 -$164.36
(in millions $) 28 Nov 2023 29 Aug 2023 29 May 2023 28 Feb 2023
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$51.69 -$44.6 -$8.3 $196.01
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing $152.09 $98.4 $57.4 -$14.5
Effect of exchange rate
Change in cash and equivalents -$30.97 -$7 -$31.52 $24.44
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Net income $293.83 -$14.44 -$405.45 -$164.36
Operating activities
Depreciation $62.17 $67.62 $73.7 $85.38
Business acquisitions & disposals $243.39
Stock-based compensation $7.54 $9.81 $9.46 $8.18
Total cash flows from operations -$157.08 $89.38 -$323.63 $90.71
Investing activities
Capital expenditures -$47.38 -$34.77 -$16.85 -$37.04
Investments
Total cash flows from investing $196.01 -$34.77 -$16.85 -$37.04
Financing activities
Dividends paid
Sale and purchase of stock $6.9 -$15.61
Net borrowings -$9.74 -$65.08 $196.82 -$0.09
Total cash flows from financing -$14.5 -$69.31 $189.22 -$18.2
Effect of exchange rate
Change in cash and equivalents $24.44 -$14.7 -$151.26 $35.47
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 3.55
Net debt/EBITDA N/A
Current ratio N/A
Quick ratio N/A