Escalade Inc
NASDAQ:ESCA

Watchlist Manager
Escalade Inc Logo
Escalade Inc
NASDAQ:ESCA
Watchlist
Price: 12.57 USD -0.63% Market Closed
Market Cap: 173.5m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
-23%
5Y
-2%
10Y
+58%
Operating Income
+
3Y
-35%
5Y
-39%
10Y
+26%
Net Income
+
3Y
-37%
5Y
-46%
10Y
-1%

Earnings Waterfall
Escalade Inc

Revenue
241.5m USD
Cost of Revenue
-178.3m USD
Gross Profit
63.2m USD
Operating Expenses
-45.2m USD
Operating Income
18.1m USD
Other Expenses
-5.4m USD
Net Income
12.7m USD

Income Statement
Escalade Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jul-2002 Oct-2002 Dec-2002 Mar-2003 Jul-2003 Oct-2003 Dec-2003 Mar-2004 Jul-2004 Oct-2004 Dec-2004 Mar-2005 Jul-2005 Oct-2005 Dec-2005 Mar-2006 Jul-2006 Oct-2006 Dec-2006 Mar-2007 Jul-2007 Oct-2007 Dec-2007 Mar-2008 Jul-2008 Oct-2008 Dec-2008 Mar-2009 Jul-2009 Oct-2009 Dec-2009 Mar-2010 Jul-2010 Oct-2010 Dec-2010 Mar-2011 Jul-2011 Oct-2011 Dec-2011 Mar-2012 Jul-2012 Oct-2012 Dec-2012 Mar-2013 Jul-2013 Oct-2013 Dec-2013 Mar-2014 Jul-2014 Oct-2014 Dec-2014 Mar-2015 Jul-2015 Oct-2015 Dec-2015 Mar-2016 Jul-2016 Oct-2016 Dec-2016 Mar-2017 Jul-2017 Oct-2017 Dec-2017 Mar-2018 Jul-2018 Oct-2018 Dec-2018 Mar-2019 Jul-2019 Oct-2019 Dec-2019 Mar-2020 Jul-2020 Oct-2020 Dec-2020 Mar-2021 Jul-2021 Oct-2021 Dec-2021 Mar-2022 Jul-2022 Oct-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
1
1
1
1
1
1
2
3
2
3
4
2
2
2
2
1
1
1
2
2
3
3
3
3
3
3
3
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
1
1
2
2
2
3
4
5
5
6
5
5
4
3
2
2
1
1
Revenue
149
N/A
148
-1%
152
+3%
150
-2%
150
+0%
167
+11%
185
+11%
206
+12%
216
+5%
225
+4%
227
+1%
229
+1%
218
-5%
214
-2%
209
-2%
197
-6%
183
-7%
186
+2%
188
+1%
190
+1%
192
+1%
192
+0%
194
+1%
189
-3%
186
-2%
181
-2%
177
-3%
157
-11%
149
-5%
144
-3%
134
-7%
120
-11%
116
-3%
116
+0%
116
+0%
119
+2%
121
+2%
124
+2%
129
+4%
129
+0%
134
+4%
137
+2%
138
+1%
143
+4%
113
-22%
107
-5%
103
-4%
101
-3%
133
+32%
135
+2%
135
+0%
135
+0%
138
+2%
144
+4%
149
+4%
152
+2%
160
+5%
157
-2%
161
+3%
166
+3%
172
+4%
169
-2%
174
+3%
178
+2%
177
0%
180
+2%
175
-3%
177
+1%
176
-1%
176
0%
183
+4%
184
+1%
181
-2%
186
+3%
214
+15%
246
+15%
274
+11%
296
+8%
312
+5%
315
+1%
314
0%
327
+4%
321
-2%
315
-2%
314
0%
298
-5%
272
-9%
270
-1%
264
-2%
264
+0%
259
-2%
253
-2%
252
-1%
250
-1%
241
-3%
242
+0%
Gross Profit
Cost of Revenue
(107)
(107)
(109)
(106)
(111)
(118)
(127)
(144)
(154)
(160)
(166)
(169)
(158)
(155)
(150)
(139)
(128)
(129)
(130)
(133)
(138)
(138)
(138)
(134)
(131)
(130)
(130)
(116)
(112)
(109)
(100)
(87)
(82)
(82)
(81)
(82)
(84)
(85)
(89)
(90)
(93)
(95)
(96)
(99)
(80)
(77)
(72)
(71)
(93)
(95)
(96)
(96)
(97)
(101)
(105)
(108)
(116)
(113)
(118)
(122)
(127)
(127)
(133)
(135)
(133)
(135)
(131)
(132)
(131)
(131)
(137)
(141)
(138)
(142)
(159)
(178)
(199)
(214)
(228)
(236)
(237)
(247)
(243)
(241)
(240)
(234)
(214)
(208)
(202)
(199)
(195)
(191)
(189)
(187)
(181)
(178)
Gross Profit
42
N/A
41
-1%
43
+4%
43
+1%
39
-10%
50
+27%
58
+16%
63
+9%
62
-1%
64
+4%
61
-5%
59
-3%
59
0%
59
0%
59
0%
58
-2%
56
-4%
57
+3%
58
+0%
57
-1%
54
-5%
54
+1%
56
+3%
55
-2%
54
-1%
52
-5%
47
-9%
41
-14%
37
-10%
36
-1%
35
-4%
33
-4%
34
+2%
34
+2%
35
+2%
37
+4%
37
+1%
39
+4%
40
+2%
39
-2%
42
+8%
42
+1%
42
-1%
44
+6%
33
-26%
31
-6%
31
+1%
30
-4%
40
+35%
40
+1%
39
-3%
39
+0%
41
+5%
43
+4%
45
+4%
44
0%
44
-2%
44
+0%
43
-1%
44
+2%
44
+1%
42
-6%
42
+1%
43
+3%
45
+4%
45
+2%
44
-3%
45
+2%
45
+0%
45
-1%
46
+3%
44
-5%
42
-3%
44
+4%
54
+23%
68
+25%
75
+10%
82
+10%
84
+2%
79
-6%
77
-2%
80
+4%
78
-2%
74
-6%
74
0%
65
-12%
58
-11%
62
+8%
62
0%
65
+5%
64
-2%
62
-2%
62
+0%
63
+1%
61
-3%
63
+4%
Operating Income
Operating Expenses
(23)
(24)
(24)
(25)
(22)
(31)
(39)
(41)
(42)
(40)
(37)
(35)
(41)
(45)
(43)
(40)
(38)
(37)
(38)
(40)
(42)
(41)
(42)
(41)
(41)
(41)
(41)
(41)
(42)
(44)
(40)
(38)
(32)
(30)
(29)
(29)
(29)
(30)
(32)
(34)
(38)
(37)
(37)
(36)
(21)
(18)
(15)
1
(24)
(24)
(25)
(25)
(26)
(26)
(28)
(30)
(31)
(33)
(33)
(31)
(30)
(27)
(27)
(30)
(30)
(31)
(31)
(31)
(31)
(32)
(33)
(33)
(33)
(33)
(35)
(38)
(42)
(44)
(46)
(46)
(45)
(46)
(47)
(46)
(47)
(47)
(42)
(44)
(44)
(44)
(45)
(46)
(46)
(42)
(42)
(45)
Selling, General & Administrative
(22)
(23)
(24)
(24)
(21)
(31)
(39)
(43)
(41)
(42)
(40)
(37)
(40)
(39)
(39)
(39)
(36)
(38)
(39)
(40)
(40)
(40)
(40)
(38)
(39)
(39)
(39)
(39)
(40)
(39)
(35)
(33)
(30)
(28)
(28)
(28)
(28)
(29)
(30)
(32)
(36)
(36)
(35)
(34)
(19)
(16)
(13)
(10)
(22)
(22)
(23)
(23)
(23)
(24)
(25)
(27)
(28)
(30)
(30)
(28)
(27)
(26)
(26)
(28)
(29)
(30)
(29)
(29)
(30)
(31)
(32)
(31)
(32)
(31)
(33)
(37)
(40)
(43)
(45)
(44)
(43)
(44)
(45)
(43)
(45)
(45)
(40)
(42)
(41)
(42)
(42)
(43)
(43)
(43)
(43)
(43)
Depreciation & Amortization
(1)
(1)
(0)
(0)
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(2)
(1)
(1)
(2)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(2)
Other Operating Expenses
(0)
(0)
(0)
(0)
0
0
(0)
1
0
3
3
2
0
(5)
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
4
0
Operating Income
19
N/A
17
-7%
19
+8%
19
0%
17
-9%
18
+8%
18
0%
21
+15%
20
-5%
25
+23%
24
-3%
24
+1%
18
-24%
15
-20%
15
+6%
17
+12%
18
+4%
20
+14%
19
-5%
17
-13%
12
-30%
13
+12%
14
+6%
14
-1%
13
-6%
10
-22%
6
-45%
(0)
N/A
(6)
-3 829%
(8)
-40%
(6)
+28%
(5)
+10%
2
N/A
4
+102%
6
+52%
8
+29%
8
+4%
9
+8%
8
-8%
5
-40%
4
-14%
5
+15%
5
-1%
9
+80%
12
+40%
12
+3%
16
+27%
31
+94%
16
-47%
16
-1%
14
-13%
14
+2%
16
+9%
16
+6%
17
+1%
14
-14%
13
-11%
11
-14%
10
-10%
13
+35%
15
+10%
14
-3%
14
+2%
13
-8%
15
+10%
14
-2%
13
-10%
14
+8%
14
-1%
12
-9%
13
+4%
11
-17%
9
-14%
11
+22%
20
+74%
30
+50%
33
+11%
38
+14%
38
0%
32
-14%
32
-2%
34
+6%
31
-7%
28
-11%
26
-6%
17
-34%
16
-11%
18
+14%
18
+0%
21
+16%
19
-9%
17
-13%
16
-3%
21
+28%
19
-9%
18
-4%
Pre-Tax Income
Interest Income Expense
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(2)
(2)
(2)
(1)
(0)
(1)
(1)
0
(1)
(2)
(2)
(1)
(3)
(3)
(3)
(1)
(3)
(3)
(2)
(1)
(2)
(2)
(2)
0
(2)
(2)
(1)
1
(1)
(1)
(1)
3
(1)
(1)
(1)
3
3
3
3
3
(0)
(0)
(0)
4
(0)
(0)
(0)
3
(0)
(0)
(0)
1
1
1
1
1
1
14
14
13
13
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(2)
(2)
(2)
(3)
(4)
(5)
(5)
(6)
(5)
(5)
(4)
(3)
(2)
(2)
(1)
(1)
Non-Reccuring Items
0
0
0
0
0
0
0
0
1
0
0
(3)
(4)
0
0
0
1
0
0
0
0
0
0
0
2
0
0
0
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
4
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
1
0
0
0
1
0
0
1
1
1
0
(0)
1
1
1
3
1
4
3
2
0
(0)
(0)
1
0
2
2
2
0
2
2
3
0
3
3
3
0
(0)
(0)
(0)
0
3
3
4
1
5
6
5
0
3
2
1
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
17
N/A
16
-6%
18
+9%
18
0%
17
-5%
17
+1%
17
-2%
19
+15%
21
+11%
22
+5%
22
-3%
19
-11%
14
-28%
15
+5%
15
+4%
17
+12%
19
+15%
20
+1%
18
-8%
14
-20%
12
-20%
11
-6%
13
+16%
14
+10%
14
+3%
11
-19%
6
-44%
(0)
N/A
(10)
-12 650%
(9)
+7%
(7)
+23%
(6)
+20%
3
N/A
5
+77%
7
+50%
8
+21%
9
+9%
10
+7%
10
-1%
7
-24%
7
-7%
8
+11%
7
-3%
(3)
N/A
15
N/A
15
+4%
18
+20%
33
+81%
19
-44%
19
+0%
17
-10%
18
+7%
20
+9%
21
+7%
22
+2%
19
-14%
16
-16%
13
-16%
12
-12%
14
+25%
16
+7%
15
-2%
15
+1%
14
-8%
16
+10%
15
-3%
27
+78%
27
+2%
26
-3%
25
-4%
13
-50%
10
-18%
9
-15%
11
+24%
20
+77%
30
+51%
33
+11%
37
+14%
37
-1%
31
-15%
31
-3%
32
+5%
29
-9%
25
-14%
23
-10%
13
-43%
10
-20%
12
+18%
12
+2%
16
+28%
15
-6%
17
+15%
18
+2%
19
+6%
18
-7%
17
-2%
Net Income
Tax Provision
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(7)
(7)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(5)
(3)
(3)
(3)
(4)
(5)
(4)
(2)
(0)
3
2
1
2
(1)
(2)
(3)
(3)
(3)
(3)
(4)
(3)
(2)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(6)
(6)
(5)
(6)
(6)
(7)
(7)
(5)
(4)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(6)
(5)
(5)
(5)
(3)
(2)
(2)
(2)
(4)
(6)
(7)
(8)
(8)
(7)
(6)
(7)
(6)
(5)
(5)
(3)
(2)
(3)
(3)
(3)
(3)
(4)
(5)
(5)
(5)
(5)
Income from Continuing Operations
11
10
11
12
11
11
11
13
15
15
15
13
8
9
9
11
13
13
12
9
9
8
9
9
9
7
4
(0)
(8)
(7)
(6)
(4)
2
3
4
5
6
6
6
5
4
5
4
(7)
11
11
14
29
13
13
12
12
13
15
15
13
12
10
9
11
12
11
11
10
11
11
21
22
21
20
10
8
7
9
16
23
26
29
29
25
24
26
23
20
18
10
8
10
10
13
12
13
13
14
13
13
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
11
N/A
10
-6%
11
+10%
12
+1%
11
-4%
11
+1%
11
-3%
13
+18%
15
+16%
15
+4%
15
-2%
13
-12%
8
-39%
9
+8%
9
+5%
11
+16%
13
+19%
13
+4%
12
-9%
9
-24%
9
-8%
8
-7%
9
+16%
9
+2%
9
+0%
7
-21%
4
-43%
(0)
N/A
(8)
-2 173%
(7)
+5%
(6)
+15%
(4)
+33%
2
N/A
3
+71%
4
+51%
5
+13%
6
+23%
6
+6%
6
-6%
5
-25%
4
-3%
5
+10%
4
-8%
(7)
N/A
(5)
+27%
(5)
+0%
(3)
+31%
11
N/A
10
-8%
10
+6%
(0)
N/A
11
N/A
12
+9%
13
+11%
24
+86%
13
-48%
12
-9%
10
-15%
9
-12%
11
+25%
12
+6%
11
-3%
11
+0%
10
-10%
14
+40%
14
-1%
24
+72%
24
+2%
20
-16%
20
-4%
9
-52%
8
-11%
7
-12%
9
+23%
16
+76%
23
+48%
26
+11%
29
+14%
29
-2%
25
-15%
24
-1%
26
+5%
23
-10%
20
-13%
18
-11%
10
-42%
8
-20%
10
+16%
10
+2%
13
+28%
12
-6%
13
+12%
13
-1%
14
+6%
13
-7%
13
-1%
EPS (Diluted)
0.84
N/A
0.8
-5%
0.87
+9%
0.87
N/A
0.83
-5%
0.84
+1%
0.82
-2%
0.98
+20%
1.12
+14%
1.18
+5%
1.13
-4%
1.02
-10%
0.62
-39%
0.67
+8%
0.7
+4%
0.81
+16%
0.98
+21%
1.01
+3%
0.92
-9%
0.71
-23%
0.65
-8%
0.6
-8%
0.7
+17%
0.71
+1%
0.72
+1%
0.56
-22%
0.31
-45%
-0.04
N/A
-0.59
-1 375%
-0.56
+5%
-0.47
+16%
-0.31
+34%
0.13
N/A
0.23
+77%
0.34
+48%
0.38
+12%
0.46
+21%
0.49
+7%
0.46
-6%
0.34
-26%
0.33
-3%
0.37
+12%
0.34
-8%
-0.49
N/A
-0.37
+24%
-0.35
+5%
-0.24
+31%
0.78
N/A
0.72
-8%
0.74
+3%
-0.01
N/A
0.77
N/A
0.84
+9%
0.91
+8%
1.7
+87%
0.9
-47%
0.82
-9%
0.68
-17%
0.6
-12%
0.76
+27%
0.8
+5%
0.79
-1%
0.79
N/A
0.71
-10%
0.97
+37%
0.96
-1%
1.65
+72%
1.68
+2%
1.4
-17%
1.34
-4%
0.64
-52%
0.57
-11%
0.5
-12%
0.63
+26%
1.11
+76%
1.64
+48%
1.82
+11%
2.1
+15%
2.06
-2%
1.78
-14%
1.76
-1%
1.86
+6%
1.7
-9%
1.49
-12%
1.31
-12%
0.77
-41%
0.61
-21%
0.7
+15%
0.71
+1%
0.9
+27%
0.84
-7%
0.94
+12%
0.92
-2%
0.99
+8%
0.91
-8%
0.91
N/A

See Also

Summary
ESCA intrinsic value, competitors valuation, and company profile.
DCF Valuation
ESCA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ESCA stock valuation using valuation multiples.
Wall Street Estimates
ESCA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ESCA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.