Stock Scorer

Energy Recovery, Inc. (ERII)

Every figure this model derived for ERII, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 2,693,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 93,056,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 149,423,000 AssetsCurrent 2026-06-30
current liabilities 18,558,000 LiabilitiesCurrent 2026-06-30
equity 172,478,000 StockholdersEquity 2026-06-30
ocf 41,289,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 120,573,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 7,169,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up ERII on one particular measure came for.

RatioValue
cash operating margin20.93
current ratio8.57
current ratio reported8.05
deferred revenue growth-35.72
dilution pct-6.34
ebit cagr-14.71
ebit yoy-34.05
ev ebit17.53
ev owner earnings7.94
ev sales2.07
fcf margin32.01
growth cv3.75
operating margin11.81
owner earnings margin26.06
revenue growth-14.95
revenue growth per share-9.2
roic14.16
rpo growth22.82
rule of 40-3.15
sbc pct revenue5.95

Everything else this filing tags

400 more elements from ERII's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
AdditionalPaidInCapital247,317,0002026-06-30 123USD
CommonStockSharesAuthorized200,000,0002026-06-30 86shares
Assets197,736,0002026-06-30 124USD
LiabilitiesAndStockholdersEquity197,736,0002026-06-30 124USD
TreasuryStockCommonValue187,690,0002026-06-30 33USD
RetainedEarningsAccumulatedDeficit113,219,0002026-06-30 124USD
CashCashEquivalentsAndShortTermInvestments97,150,0002019-09-30 14USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest96,954,0002011-12-31 6USD
AvailableForSaleSecuritiesDebtSecurities84,495,0002021-12-31 47USD
TreasuryStockValue80,455,0002022-06-30 82USD
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDateAmortizedCostBasis74,695,0002018-12-31 2USD
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDate74,607,0002018-12-31 2USD
AvailableForSaleSecuritiesAmortizedCost72,317,0002018-06-30 38USD
AvailableForSaleSecurities72,207,0002018-06-30 26USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionFairValue69,910,0002018-12-31 42USD
CommonStockSharesIssued66,774,0812025-12-31 84shares
DeferredRevenue64,617,0002017-12-31 4USD
IncreaseDecreaseInAccountsReceivable-62,402,0002026-06-30 139USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents61,438,0002026-06-30 140USD
RevenueFromContractWithCustomerIncludingAssessedTax61,025,0002018-12-31 6USD
DebtSecuritiesAvailableForSaleAmortizedCostExcludingAccruedInterestAfterAllowanceForCreditLoss60,491,0002026-06-30 6USD
DebtSecuritiesAvailableForSaleExcludingAccruedInterest60,475,0002026-06-30 36USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis58,623,0002025-09-30 72USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionLessThanTwelveMonthsFairValue57,393,0002017-09-30 26USD
PropertyPlantAndEquipmentGross55,020,0002025-12-31 34USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted53,825,0002017-03-31 50shares
WeightedAverageNumberOfDilutedSharesOutstanding52,058,0002026-06-30 144shares
WeightedAverageNumberOfSharesOutstandingBasic52,058,0002026-06-30 144shares
CommonStockSharesOutstanding51,174,7742026-06-30 123shares
CashEquivalentsAtCarryingValue48,094,0002020-06-30 4USD
CostOfRevenue47,056,0002025-12-31 192USD
AccountsReceivableGrossCurrent44,341,0002025-09-30 62USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment42,086,0002025-12-31 64USD
InventoryGross41,070,0002026-06-30 40USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic38,800,0002014-12-31 6USD
InventoryNet38,242,0002026-06-30 124USD
CashAndCashEquivalentsPeriodIncreaseDecrease-33,584,0002017-12-31 61USD
OperatingExpenses32,402,0002026-06-30 233USD
ShortTermInvestments31,618,0002026-06-30 119USD
SalesRevenueNet28,464,0002018-06-30 143USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue28,409,0002020-06-30 30USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearAmortizedCost28,219,0002020-06-30 30USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic27,423,0002025-12-31 39USD
DeferredRevenueNoncurrent26,539,0002018-12-31 58USD
ProfitLoss-26,443,0002011-12-31 11USD
Liabilities25,258,0002026-06-30 124USD
PaymentsToAcquireMarketableSecurities23,153,0002026-06-30 116USD
ProceedsFromSaleAndMaturityOfMarketableSecurities21,850,0002026-06-30 123USD
InventoryFinishedGoods21,831,0002026-06-30 58USD
NetCashProvidedByUsedInFinancingActivities-20,982,0002026-06-30 104USD
OperatingIncomeLoss-20,743,0002026-06-30 274USD
PaymentsForRepurchaseOfCommonStock20,679,0002026-06-30 95USD
TreasuryStockValueAcquiredCostMethod19,300,0002026-06-30 31USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-19,108,0002026-06-30 91USD
DeferredTaxAssetsGross18,896,0002025-12-31 30USD
AvailableForSaleSecuritiesDebtMaturitiesAmortizedCost16,826,0002014-03-31 8USD
DeferredRevenueCurrent16,270,0002018-12-31 58USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized16,159,0002025-12-31 25USD
IncreaseDecreaseInInventories16,138,0002026-06-30 139USD
ComprehensiveIncomeNetOfTax-15,790,0002026-06-30 194USD
NetIncomeLoss-15,449,0002026-06-30 271USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue15,265,0002014-06-30 9USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsAmortizedCost15,247,0002014-06-30 9USD
AssetsFairValueDisclosureRecurring15,132,0002014-09-30 2USD
StockRepurchaseProgramAuthorizedAmount115,000,0002017-03-31 14USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal14,800,0002014-12-31 6USD
AccountsReceivableNetCurrent14,237,0002026-06-30 124USD
DeferredTaxAssetsNet14,156,0002025-12-31 30USD
TreasuryStockCommonShares13,967,2592025-12-31 12shares
PaymentsToAcquireBusinessesNetOfCashAcquired13,640,0002009-12-31 1USD
IncreaseDecreaseInDeferredRevenue-13,616,0002018-12-31 51USD
OperatingLeasesFutureMinimumPaymentsDue13,482,0002018-12-31 28USD
AvailableForSaleSecuritiesFairValueDisclosure13,384,0002013-03-31 8USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect13,362,0002026-06-30 78USD
GeneralAndAdministrativeExpense13,256,0002026-06-30 274USD
IntangibleAssetsNetIncludingGoodwill12,790,0002022-12-31 18USD
PropertyPlantAndEquipmentNet12,619,0002026-06-30 124USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue12,438,0002013-12-31 2USD
TaxCutsAndJobsActOf2017IncompleteAccountingChangeInTaxRateProvisionalIncomeTaxExpenseBenefit-12,100,0002018-06-30 2USD
DeferredIncomeTaxAssetsNet12,065,0002026-06-30 74USD
GrossProfit11,659,0002026-06-30 198USD
Goodwill11,128,0002026-06-30 126USD
AccruedLiabilitiesAndOtherLiabilities10,910,0002026-06-30 38USD
LesseeOperatingLeaseLiabilityPaymentsDue10,605,0002025-12-31 16USD
RevenueRemainingPerformanceObligation10,461,0002026-06-30 32USD
ValuationAllowanceAmount10,300,0002012-09-30 2USD
InventoryRawMaterials10,144,0002026-06-30 58USD
PreferredStockSharesAuthorized10,000,0002025-12-31 84shares
DebtSecuritiesAvailableForSaleUnrealizedLossPosition9,878,0002025-09-30 40USD
OperatingLossCarryforwards9,549,0002022-12-31 14USD
SellingAndMarketingExpense9,455,0002026-06-30 270USD
OperatingLeaseLiability9,429,0002025-12-31 30USD
InventoryWorkInProcess9,095,0002026-06-30 58USD
DeferredTaxAssetsLiabilitiesNet8,267,0002025-12-31 23USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue8,155,0002024-12-31 38USD
OperatingLeasesFutureMinimumPaymentsDueThereafter8,122,0002018-12-31 14USD
DeferredTaxAssetsLiabilitiesNetNoncurrent7,902,0002017-12-31 13USD
CashAndCashEquivalentsFairValueDisclosure7,880,0002019-09-30 16USD
AllocatedShareBasedCompensationExpense7,719,0002025-12-31 109USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-7,691,0002018-06-30 36USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch7,533,0002019-12-31 18USD
InventoryFinishedGoodsNetOfReserves7,388,0002021-06-30 58USD
StockIssuedDuringPeriodValueAcquisitions7,100,0002009-12-31 1USD
PrepaidExpenseAndOtherAssets7,056,0002024-12-31 46USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber6,844,8702013-12-31 2shares
TreasuryStockShares6,721,1532021-12-31 70shares
OperatingLeaseRightOfUseAsset6,679,0002026-06-30 70USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments6,552,0002021-06-30 132USD
LicensesRevenue6,107,0002018-06-30 53USD
StockRepurchaseProgramAuthorizedAmount6,000,0002014-02-28 1USD
DeferredIncomeTaxLiabilities5,889,0002025-12-31 30USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate5,795,0002025-12-31 1USD
ResearchAndDevelopmentExpense5,638,0002026-06-30 274USD
OperatingLeaseLiabilityNoncurrent5,580,0002026-06-30 71USD
EmployeeRelatedLiabilitiesCurrent5,579,0002026-06-30 112USD
TreasuryStockSharesAcquired5,500,0002018-12-31 18shares
InventoryRawMaterialsNetOfReserves5,161,0002021-06-30 58USD
LongTermInvestments5,018,0002026-06-30 93USD
AccountsPayableCurrent5,001,0002026-06-30 124USD
CostsInExcessOfBillingsOnUncompletedContractsOrPrograms4,998,0002017-12-31 3USD
DeferredTaxAssetsValuationAllowance4,740,0002025-12-31 44USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue4,448,0002018-12-31 24USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized4,441,0832017-06-30 6shares
UnbilledReceivablesCurrent4,083,0002018-12-31 62USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-4,015,0002018-06-30 36USD
PrepaidExpenseAndOtherAssetsCurrent3,888,0002026-06-30 125USD
DeferredIncomeTaxesAndTaxCredits-3,798,0002026-06-30 109USD
DepreciationAndAmortization3,760,0002025-12-31 86USD
Depreciation3,759,0002025-12-31 38USD
IncomeTaxExpenseBenefit-3,659,0002026-06-30 229USD
BusinessAcquisitionContingentConsiderationPotentialCashPayment3,500,0002012-12-31 1USD
BusinessCombinationContingentConsiderationLiability3,500,0002013-12-31 6USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals3,314,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree3,201,0002025-12-31 16USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo3,107,0002025-12-31 16USD
RestructuringAndRelatedCostExpectedCost13,024,0002024-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths3,016,0002025-12-31 12USD
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased3,000,0002014-02-28 11shares
NetCashProvidedByUsedInInvestingActivities-2,979,0002026-06-30 103USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue12,977,0002016-12-31 9USD
CurrentIncomeTaxExpenseBenefit2,865,0002025-12-31 47USD
StockRepurchasedDuringPeriodValue2,835,0002014-12-31 9USD
InventoryValuationReserves2,828,0002026-06-30 81USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant2,808,9732014-12-31 6shares
ContractWithCustomerAssetReclassifiedToReceivable2,776,0002025-12-31 32USD
OperatingLeasePayments2,759,0002025-12-31 52USD
InventoryWorkInProcessNetOfReserves2,740,0002021-06-30 58USD
CurrentFederalTaxExpenseBenefit2,692,0002025-12-31 39USD
OperatingLeaseLiabilityCurrent2,653,0002026-06-30 71USD
OperatingLeaseCost2,643,0002025-12-31 52USD
IncreaseDecreaseInAccountsPayable2,631,0002026-06-30 138USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability2,500,0002012-12-31 1USD
LossContingencyDamagesSoughtValue2,500,0002013-12-31 2USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill2,496,0002025-12-31 30USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount2,492,0002026-06-30 114shares
RestructuringAndRelatedCostCostIncurredToDate12,476,0002024-12-31 1USD
UnrecordedUnconditionalPurchaseObligationBalanceSheetAmount2,400,0002015-09-30 5USD
IncreaseDecreaseInAccruedIncomeTaxesPayable-2,391,0002026-06-30 93USD
RestructuringCharges2,391,0002026-06-30 76USD
RestructuringReserveAccrualAdjustment12,391,0002026-06-30 8USD
IncreaseDecreaseInUnbilledReceivables-2,196,0002018-12-31 67USD
StockIssuedDuringPeriodValueNewIssues2,157,0002019-03-31 26USD
IncreaseDecreaseInCostInExcessOfBillingOnUncompletedContract-2,147,0002019-06-30 23USD
DepreciationDepletionAndAmortization1,979,0002026-06-30 96USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears1,922,0002018-12-31 23USD
OperatingLeasesFutureMinimumPaymentsDueCurrent1,855,0002018-12-31 17USD
EffectiveIncomeTaxRateReconciliationFdiiAmount1,853,0002025-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears1,811,0002018-12-31 27USD
UnrecognizedTaxBenefits1,810,0002025-12-31 48USD
DeferredIncomeTaxExpenseBenefit1,768,0002025-12-31 55USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue1,758,0002025-12-31 52USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue1,750,0002025-12-31 25USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears1,714,0002018-12-31 27USD
LongTermPurchaseCommitmentAmount1,700,0002024-12-31 27USD
OperatingLeasesRentExpenseNet1,699,0002017-12-31 9USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue1,671,0002019-03-31 14USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue11,671,0002025-12-31 23USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations-1,670,0002018-06-30 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue1,664,0002025-12-31 49USD
GoodwillImpairmentLoss1,662,0002026-06-30 18USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears1,653,0002018-12-31 28USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment1,652,0002025-12-31 30USD
ContractWithCustomerAssetCumulativeCatchUpAdjustmentToRevenueChangeInMeasureOfProgress1,647,0002025-12-31 32USD
ContractWithCustomerAssetNet1,647,0002025-12-31 64USD
NonoperatingIncomeExpense1,635,0002026-06-30 139USD
InventoryWriteDown1,632,0002026-06-30 12USD
DeferredFederalIncomeTaxExpenseBenefit1,547,0002025-12-31 45USD
IncreaseDecreaseInRestrictedCash-1,538,0002017-12-31 69USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedContingentLiability1,535,0002014-06-30 6USD
LiabilitiesFairValueDisclosure1,535,0002014-06-30 14USD
BusinessAcquisitionContingentConsiderationAtFairValue1,524,0002013-03-31 8USD
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue1,524,0002012-12-31 2USD
LiabilitiesFairValueDisclosureRecurring1,524,0002013-12-31 1USD
BusinessAcquisitionContingentConsiderationAtFairValueCurrent1,512,0002013-03-31 4USD
LeaseAndRentalExpense1,500,0002014-12-31 9USD
OperatingLeaseRightOfUseAssetAmortizationExpense1,434,0002025-09-30 27USD
InterestIncomeSecuritiesTaxable1,405,0002026-06-30 116USD
PriorPeriodReclassificationAdjustment1,400,0002014-12-31 2USD
IncomeTaxesPaid1,398,0002025-12-31 48USD
IncomeTaxesPaidNet1,398,0002025-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber1,397,0002025-12-31 79shares
ProceedsFromPaymentsForOtherFinancingActivities-1,375,0002014-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber1,345,0002025-12-31 25shares
AssetsHeldForSaleLongLivedFairValueDisclosure1,301,0002013-06-30 12USD
PaymentsForSoftware1,300,0002014-12-31 2USD
RealEstateHeldforsale1,300,0002013-06-30 16USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment1,296,0002023-12-31 91shares
IncomeTaxPaidFederalAfterRefundReceived1,250,0002025-12-31 1USD
PaymentsForRestructuring1,236,0002026-06-30 8USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount1,176,0002025-12-31 16USD
ProceedsFromSaleOfPropertyHeldForSale1,161,0002013-09-30 4USD
RestructuringReserve1,155,0002026-06-30 14USD
DeferredTaxAssetsLiabilitiesNetCurrent1,145,0002016-03-31 21USD
OtherLiabilitiesNoncurrent1,120,0002026-06-30 87USD
ContractWithCustomerLiability1,114,0002026-06-30 117USD
ContractWithCustomerLiabilityCurrent1,114,0002026-06-30 70USD
OtherPrepaidExpenseCurrent1,097,0002024-12-31 22USD
StandardProductWarrantyAccrualPreexistingIncreaseDecrease-1,095,0002025-12-31 108USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour1,070,0002025-12-31 16USD
IncreaseDecreaseInAssetsHeldForSale-1,043,0002012-12-31 3USD
BusinessAcquisitionContingentConsiderationAtFairValueNoncurrent1,000,0002012-12-31 2USD
BusinessCombinationContingentConsiderationLiabilityNoncurrent1,000,0002013-12-31 1USD
OtherSignificantNoncashTransactionValueOfConsiderationReceived11,000,0002009-12-31 1USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate1,000,0002025-12-31 17USD
OtherAccruedLiabilitiesCurrent983,0002013-09-30 6USD
DeferredTaxLiabilities963,0002016-12-31 7USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber839,0002025-12-31 23shares
OtherAssetsNoncurrent804,0002026-06-30 123USD
OtherNonrecurringExpense800,0002012-12-31 1USD
ContractWithCustomerAssetNetNoncurrent789,0002024-09-30 28USD
GainLossRelatedToLitigationSettlement775,0002012-12-31 5USD
ProceedsFromLegalSettlements775,0002012-12-31 1USD
CustomerDepositsCurrent706,0002018-12-31 10USD
ProductWarrantyAccrual705,0002014-06-30 54USD
DeferredTaxAssetsNetCurrent698,0002014-06-30 26USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber687,0002020-12-31 8shares
PaymentsRelatedToTaxWithholdingForShareBasedCompensation682,0002026-06-30 53USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear647,0002021-09-30 9USD
InterestReceivableCurrent637,0002024-12-31 8USD
Supplies591,0002018-12-31 38USD
AccruedProfessionalFeesCurrent583,0002022-09-30 6USD
RestructuringAndRelatedCostExpectedCostRemaining1548,0002024-12-31 1USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets538,0002026-06-30 140USD
SeveranceCosts1500,0002025-09-30 3USD
DeferredTaxAssetsOperatingLossCarryforwards496,0002025-12-31 30USD
OtherAssetsCurrent490,0002014-03-31 6USD
IntangibleAssetsNetExcludingGoodwill484,0002019-03-31 66USD
InventoryLIFOReservePeriodCharge479,0002025-12-31 5USD
InterestReceivable478,0002018-12-31 42USD
CapitalExpendituresIncurredButNotYetPaid463,0002025-12-31 48USD
ContractWithCustomerLiabilityRevenueRecognized462,0002026-06-30 79USD
DeferredCostsCurrent453,0002011-12-31 1USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-435,0002026-06-30 113USD
ProductWarrantyExpense403,0002020-12-31 91USD
DeferredTaxAssetsStateTaxes400,0002019-12-31 3USD
ProductWarrantyAccrualPreexistingIncreaseDecrease-395,0002015-12-31 8USD
GainLossOnSaleOfPropertyPlantEquipment-389,0002019-12-31 48USD
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedLossBeforeTax382,0002018-06-30 22USD
ProductWarrantyAccrualWarrantiesIssued370,0002025-12-31 106USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod368,0002020-12-31 6shares
OtherNoncashIncomeExpense-362,0002026-06-30 137USD
DeferredRentCreditNoncurrent358,0002017-12-31 16USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-341,0002026-06-30 191USD
OtherOperatingActivitiesCashFlowStatement-340,0002013-12-31 1USD
IncomeTaxReconciliationTaxCreditsResearch331,0002025-12-31 4USD
AllowanceForDoubtfulAccountsReceivableCurrent325,0002025-09-30 118USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount-317,0002026-06-30 67USD
ValuationAllowanceDeferredTaxAssetChangeInAmount315,0002025-12-31 14USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear312,0002018-09-30 13USD
ValuationAllowancesAndReservesChargedToCostAndExpense299,0002014-12-31 9USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost275,0002025-12-31 1USD
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedGainBeforeTax272,0002018-06-30 18USD
StockIssuedDuringPeriodSharesStockOptionsExercised269,0002025-12-31 55shares
SecurityDeposit261,0002024-12-31 4USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-259,0002026-06-30 178USD
PrepaidTaxes255,0002018-03-31 7USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes243,0002025-12-31 1USD
ValuationAllowancesAndReservesBalance241,0002013-12-31 6USD
PrepaidInsurance238,0002018-12-31 14USD
OtherNonoperatingIncomeExpense230,0002026-06-30 202USD
DeferredStateAndLocalIncomeTaxExpenseBenefit221,0002025-12-31 45USD
OtherLiabilitiesCurrent215,0002023-06-30 20USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive211,0002024-12-31 13USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive211,0002025-12-31 11USD
AccretionAmortizationOfDiscountsAndPremiumsInvestments207,0002026-06-30 130USD
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights200,0002015-07-01 4shares
ProceedsFromWarrantExercises200,0002015-12-31 9USD
ImpairmentOfLeasehold200,0002025-12-31 6USD
OperatingLeaseImpairmentLoss200,0002025-12-31 6USD
FiniteLivedIntangibleAssetsAccumulatedAmortization193,0002022-12-31 72USD
FiniteLivedIntangibleAssetsGross193,0002022-12-31 72USD
RestructuringCosts184,0002013-12-31 15USD
RestrictedCashAndCashEquivalents183,0002019-03-31 64USD
ProductWarrantyAccrualClassifiedCurrent175,0002026-06-30 208USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign172,0002025-12-31 39USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod161,0002020-12-31 6shares
ProductWarrantyAccrualPayments160,0002025-12-31 138USD
PrepaidRent159,0002017-06-30 8USD
CurrentForeignTaxExpenseBenefit156,0002025-12-31 45USD
AllowanceForDoubtfulAccountsReceivable155,0002014-12-31 12USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1-149,0002014-12-31 4USD
FairValueOptionChangesInFairValueGainLoss1149,0002014-12-31 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross144,0002025-12-31 56shares
AdvancesOnInventoryPurchases142,0002013-09-30 2USD
GainLossOnSaleOfProperties-140,0002013-09-30 1USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities136,0002025-12-31 5USD
ProceedsFromIssuanceOfCommonStock132,0002026-06-30 140USD
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax127,0002019-09-30 55USD
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities125,0002026-06-30 110USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod120,6522013-09-30 14shares
IncomeTaxReconciliationNondeductibleExpenseOther114,0002025-12-31 1USD
IncreaseDecreaseInDeferredIncomeTaxes-111,0002014-06-30 23USD
CostsInExcessOfBillingsOnUncompletedContractsOrProgramsExpectedToBeCollectedWithinOneYear108,0002018-06-30 14USD
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedGainBeforeTax103,0002025-09-30 58USD
RestrictedCashAndCashEquivalentsNoncurrent101,0002020-03-31 74USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionLessThan12MonthsAccumulatedLoss94,0002017-09-30 22USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionAccumulatedLoss90,0002018-12-31 38USD
ProvisionForDoubtfulAccounts-88,0002019-12-31 82USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions87,0002025-12-31 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod86,0002025-12-31 53shares
NotesPayable85,0002011-12-31 1USD
NotesPayableCurrent85,0002011-12-31 1USD
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent84,0002019-03-31 17USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax-82,0002026-06-30 129USD
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation79,0002012-12-31 3USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities76,0002010-12-31 5USD
CommonStockValue67,0002026-06-30 124USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-64,0002016-09-30 16USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod64,0002020-12-31 4shares
DeferredTaxLiabilitiesOther62,0002025-12-31 8USD
OtherComprehensiveIncomeLossNetOfTax60,0002019-03-31 14USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential57,0002025-12-31 1USD
ForeignCurrencyTransactionGainLossUnrealized-54,0002015-09-30 40USD
DeferredTaxAssetsCharitableContributionCarryforwards53,0002021-12-31 22USD
AssetImpairmentCharges44,0002013-12-31 2USD
ImpairmentOfLongLivedAssetsToBeDisposedOf44,0002013-09-30 7USD
IncomeTaxCreditsAndAdjustments-42,0002014-12-31 1USD
OtherComprehensiveIncomeLossTax42,0002014-12-31 1USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax33,0002014-12-31 1USD
DeferredTaxAssetsUnrealizedCurrencyLosses29,0002014-12-31 2USD
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax-27,0002016-09-30 14USD
ForeignCurrencyTransactionGainLossBeforeTax27,0002019-12-31 42USD
LongTermDebt27,0002017-12-31 12USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-24,0002019-03-31 27USD
AvailableForSaleSecuritiesGrossUnrealizedLoss22,0002013-09-30 4USD
DeferredTaxLiabilitiesUnrealizedCurrencyTransactionGains20,0002021-12-31 20USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-20,0002026-06-30 65USD
AvailableforsaleSecuritiesGrossUnrealizedGain18,0002013-03-31 8USD
RepaymentsOfLongTermCapitalLeaseObligations18,0002013-12-31 31USD
CurrentStateAndLocalTaxExpenseBenefit17,0002025-12-31 45USD
AvailableForSaleSecuritiesGrossUnrealizedGains16,0002014-03-31 8USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionAggregateLosses-15,0002014-03-31 4USD
AvailableForSaleSecuritiesGrossUnrealizedLosses115,0002013-03-31 8USD
AvailableforsaleSecuritiesGrossUnrealizedGainLoss115,0002014-03-31 4USD
AdvertisingExpense14,0002016-12-31 15USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears14,0002012-09-30 2USD
ProceedsFromSaleOfPropertyPlantAndEquipment13,0002026-06-30 45USD
AmortizationOfIntangibleAssets12,0002021-12-31 216USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths12,0002020-12-31 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo12,0002017-12-31 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour11,0002020-12-31 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree11,0002020-12-31 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo11,0002020-12-31 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths11,0002017-12-31 6USD
AccruedIncomeTaxesCurrent10,0002026-06-30 84USD
GainLossOnSaleOfInvestments10,0002019-12-31 5USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionLessThan12MonthsAggregateLosses-9,0002014-03-31 4USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions9,0002025-12-31 21USD
IncomeTaxPaidStateAndLocalAfterRefundReceived8,0002025-12-31 1USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPosition12MonthsOrLongerAggregateLosses-6,0002014-03-31 4USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions6,0002025-12-31 28USD
AllowanceForDoubtfulAccountsReceivableWriteOffs5,0002022-12-31 6USD
PaymentsForProceedsFromOtherInvestingActivities-5,0002021-09-30 5USD
ProceedsFromSalesOfAssetsInvestingActivities5,0002021-03-31 2USD
ValuationAllowancesAndReservesDeductions5,0002017-12-31 11USD
CapitalLeaseObligationsCurrent4,0002013-03-31 19USD
CapitalLeasesFutureMinimumPaymentsDue4,0002013-03-31 4USD
CapitalLeasesFutureMinimumPaymentsDueCurrent4,0002013-03-31 4USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments4,0002013-03-31 4USD
EffectOfExchangeRateOnCashAndCashEquivalents-4,0002019-03-31 73USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive4,0002019-12-31 9USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive4,0002020-12-31 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive4,0002015-09-30 3USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive4,0002016-09-30 7USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour4,0002017-09-30 11USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree4,0002017-12-31 12USD
IncomeTaxReconciliationTaxContingencies-4,0002025-12-31 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear3,0002016-09-30 7USD
IncomeTaxReconciliationOtherAdjustments3,0002025-12-31 1USD
InterestPaid2,0002017-12-31 18USD
IssuanceOfStockAndWarrantsForServicesOrClaims2,0002013-12-31 1USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease2,0002011-12-31 3USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation-1,0002011-12-31 6USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities1,0002011-12-31 12USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIForSaleOfSecuritiesNetOfTax1,0002014-12-31 1USD
RestructuringAndRelatedCostNumberOfPositionsEliminated382025-12-31 5position
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice152025-12-31 53USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice152025-12-31 70USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice142025-12-31 80USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice142025-12-31 25USD/shares

What to be careful about

What this model itself distrusts about ERII's figures. Written by the derivation as it ran, not added afterwards.