Financhill
Buy
54

AE Quote, Financials, Valuation and Earnings

Last price:
$37.39
Seasonality move :
11.95%
Day range:
$37.21 - $37.41
52-week range:
$22.30 - $37.90
Dividend yield:
2.57%
P/E ratio:
44.42x
P/S ratio:
0.03x
P/B ratio:
1.13x
Volume:
9.1K
Avg. volume:
25.4K
1-year change:
38.92%
Market cap:
$96.2M
Revenue:
$2.7B
EPS (TTM):
-$3.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.8B $1B $2B $3.4B $2.7B
Revenue Growth (YoY) 3.49% -43.55% 98.08% 66.25% -18.46%
 
Cost of Revenues $1.8B $1B $2B $3.3B $2.7B
Gross Profit $18M $4.5M $29.9M $23.5M $17.3M
Gross Profit Margin 0.99% 0.44% 1.47% 0.7% 0.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2M $10.3M $13.7M $17.7M $14.9M
Other Inc / (Exp) $573K -- -- -- --
Operating Expenses $10.2M $10.3M $13.7M $17.7M $14.9M
Operating Income $7.8M -$5.7M $16.2M $5.8M $2.4M
 
Net Interest Expenses -- -- $503K $366K $1.9M
EBT. Incl. Unusual Items $10.5M -$5.5M $15.7M $5.4M $486K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M -$6.5M $3.8M $1.9M $274K
Net Income to Company $8.2M $995K $11.9M $3.5M $212K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.2M $995K $11.9M $3.5M $212K
 
Basic EPS (Cont. Ops) $1.94 $0.23 $2.78 $0.86 $0.08
Diluted EPS (Cont. Ops) $1.94 $0.23 $2.75 $0.85 $0.08
Weighted Average Basic Share $4.2M $4.2M $4.3M $4.1M $2.5M
Weighted Average Diluted Share $4.2M $4.3M $4.3M $4.1M $2.5M
 
EBITDA $27.8M $13.5M $36.2M $29.4M $31.7M
EBIT $11.1M -$5.1M $16.4M $6.7M $3.9M
 
Revenue (Reported) $1.8B $1B $2B $3.4B $2.7B
Operating Income (Reported) $7.8M -$5.7M $16.2M $5.8M $2.4M
Operating Income (Adjusted) $11.1M -$5.1M $16.4M $6.7M $3.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $266.9M $568.2M $852.9M $760.6M $695.2M
Revenue Growth (YoY) -40.73% 112.88% 50.11% -10.82% -8.61%
 
Cost of Revenues $259.4M $562.4M $845.3M $752.5M $696.2M
Gross Profit $7.5M $5.8M $7.6M $8.1M -$1M
Gross Profit Margin 2.8% 1.02% 0.89% 1.06% -0.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $3.5M $4.6M $4.2M $4.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4M $3.5M $4.6M $4.2M $4.5M
Operating Income $6.1M $2.3M $3M $3.9M -$5.6M
 
Net Interest Expenses -- $141K -- $908K $44K
EBT. Incl. Unusual Items $6.1M $2.2M $3.2M $3M -$5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $614K $1M $759K -$1.1M
Net Income to Company $3.1M $1.5M $2.2M $2.3M -$4.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.1M $1.5M $2.2M $2.3M -$4.5M
 
Basic EPS (Cont. Ops) $0.72 $0.36 $0.50 $0.89 -$1.76
Diluted EPS (Cont. Ops) $0.72 $0.36 $0.50 $0.88 -$1.76
Weighted Average Basic Share $4.2M $4.3M $4.4M $2.5M $2.6M
Weighted Average Diluted Share $4.3M $4.3M $4.4M $2.6M $2.6M
 
EBITDA $11M $7.2M $9.3M $11M $718K
EBIT $6.2M $2.3M $3.3M $4M -$5M
 
Revenue (Reported) $266.9M $568.2M $852.9M $760.6M $695.2M
Operating Income (Reported) $6.1M $2.3M $3M $3.9M -$5.6M
Operating Income (Adjusted) $6.2M $2.3M $3.3M $4M -$5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.6B $3.3B $2.8B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.6B $3.2B $2.8B $2.8B
Gross Profit $1.2M $30.8M $34.5M $10.3M $9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $13.1M $16.7M $15.5M $18M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.2M $13.1M $16.7M $15.5M $18M
Operating Income -$8.1M $17.7M $17.8M -$5.3M -$9M
 
Net Interest Expenses -- $483K -- $2.3M $655K
EBT. Incl. Unusual Items -$7.3M $17.2M $17.9M -$7.5M -$9.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $2.3M $4.4M -$1.4M -$1.5M
Net Income to Company -$2.2M $14.9M $13.6M -$6.2M -$8.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M $14.9M $13.6M -$6.2M -$8.1M
 
Basic EPS (Cont. Ops) -$0.52 $3.51 $3.12 -$1.91 -$3.17
Diluted EPS (Cont. Ops) -$0.53 $3.49 $3.09 -$1.93 -$3.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $11.2M $37.6M $39.7M $23.8M $18.1M
EBIT -$6.8M $18M $18.4M -$4.1M -$6.8M
 
Revenue (Reported) $1.2B $1.6B $3.3B $2.8B $2.8B
Operating Income (Reported) -$8.1M $17.7M $17.8M -$5.3M -$9M
Operating Income (Adjusted) -$6.8M $18M $18.4M -$4.1M -$6.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $772.7M $1.4B $2.6B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $776.6M $1.4B $2.6B $2B $2.1B
Gross Profit -$3.9M $22.3M $27M $13.7M $5.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7M $9.8M $12.9M $10.6M $13.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7M $9.8M $12.9M $10.6M $13.8M
Operating Income -$10.9M $12.5M $14.1M $3.1M -$8.4M
 
Net Interest Expenses -- $369K $90K $1.6M $374K
EBT. Incl. Unusual Items -$10.6M $12.1M $14.4M $1.4M -$8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.8M $3.1M $3.6M $357K -$1.5M
Net Income to Company -$4.9M $9.1M $10.8M $1.1M -$7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M $9.1M $10.8M $1.1M -$7.3M
 
Basic EPS (Cont. Ops) -$1.15 $2.13 $2.47 $0.43 -$2.82
Diluted EPS (Cont. Ops) -$1.16 $2.12 $2.45 $0.41 -$2.82
Weighted Average Basic Share $12.7M $12.8M $13.1M $7.6M $7.7M
Weighted Average Diluted Share $12.8M $12.8M $13.2M $7.6M $7.7M
 
EBITDA $3.3M $27.4M $30.9M $25.3M $11.6M
EBIT -$10.3M $12.7M $14.8M $4M -$6.7M
 
Revenue (Reported) $772.7M $1.4B $2.6B $2B $2.1B
Operating Income (Reported) -$10.9M $12.5M $14.1M $3.1M -$8.4M
Operating Income (Adjusted) -$10.3M $12.7M $14.8M $4M -$6.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $113M $39.3M $97.8M $20.5M $33.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $94.5M $99.8M $137.8M $189M $164.3M
Inventory $26.4M $19.3M $18.9M $26.9M $19.8M
Prepaid Expenses -- $1.1M $602K -- --
Other Current Assets $1.6M $1.9M $1.8M $3.1M $3.1M
Total Current Assets $247.3M $187.5M $273.2M $250.1M $232.5M
 
Property Plant And Equipment $78.6M $102.2M $95.1M $114.1M $110.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $6.4M $6.7M
Other Intangibles $1.6M $4.1M $3.3M $9.7M $8M
Other Long-Term Assets $2M $1.6M $2.3M $2.1M $2M
Total Assets $330.8M $296.2M $374.7M $384.2M $361.3M
 
Accounts Payable $147.9M $86M $168.2M $204.4M $183.1M
Accrued Expenses -- -- $10.4M $13M $12.5M
Current Portion Of Long-Term Debt -- -- -- -- $2.5M
Current Portion Of Capital Lease Obligations $4.4M $6.2M $5.8M $7.1M $9M
Other Current Liabilities $7.3M $22.4M $975K $4.3M $1.2M
Total Current Liabilities $159.6M $114.5M $186M $231.1M $210.8M
 
Long-Term Debt -- -- -- $24.4M $19.4M
Capital Leases -- -- -- -- --
Total Liabilities $179.2M $147.1M $214.3M $291M $268.6M
 
Common Stock $423K $423K $433K $248K $253K
Other Common Equity Adj -- -- -- -- --
Common Equity $151.6M $149.1M $160.4M $93.2M $92.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $151.6M $149.1M $160.4M $93.2M $92.7M
 
Total Liabilities and Equity $330.8M $296.2M $374.7M $384.2M $361.3M
Cash and Short Terms $113M $39.3M $97.8M $20.5M $33.3M
Total Debt -- -- -- $24.4M $21.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $53.1M $95.6M $86.5M $16.3M $25.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $94.7M $130.2M $198.8M $219.3M $144.3M
Inventory $15.9M $24.4M $29.8M $27.7M $30M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $1.5M $2.1M $2.5M $2.3M
Total Current Assets $177M $265.7M $326.6M $274.8M $213M
 
Property Plant And Equipment $72.9M $98.3M $115.9M $117.3M $103.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $5.8M $6.7M $6.7M
Other Intangibles -- -- $10.4M $8.4M $6.7M
Other Long-Term Assets $1.5M $2.6M $3.1M $2.1M $1.9M
Total Assets $256.5M $370.4M $462.1M $410.6M $333M
 
Accounts Payable $76.4M $154.9M $217.1M $226.6M $178.6M
Accrued Expenses -- -- $12.5M $12M $14.8M
Current Portion Of Long-Term Debt -- -- -- $2.5M --
Current Portion Of Capital Lease Obligations $4.6M $6.2M $7M $9.6M $7.5M
Other Current Liabilities $11.7M $14M $4M $1.3M $1.2M
Total Current Liabilities $92.9M $175.1M $245.2M $252.6M $205.4M
 
Long-Term Debt -- $8M $15M $20M $12.5M
Capital Leases -- -- -- -- --
Total Liabilities $112.4M $212.3M $292.9M $316.5M $248.2M
 
Common Stock $423K $432K $438K $253K $256K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $144.1M $158.1M $169.3M $94.1M $84.8M
 
Total Liabilities and Equity $256.5M $370.4M $462.1M $410.6M $333M
Cash and Short Terms $53.1M $95.6M $86.5M $16.3M $25.1M
Total Debt -- $8M $15M $22.5M $15M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $8.2M $995K $11.9M $3.5M $212K
Depreciation & Amoritzation $16.6M $18.6M $19.8M $22.7M $27.9M
Stock-Based Compensation $478K $643K $854K $1M $1.2M
Change in Accounts Receivable -$8.5M -$15.9M -$31.1M -$40.2M $24.7M
Change in Inventories -$3.6M $4.8M $394K -$7.3M $7.1M
Cash From Operations $46.9M -$44M $81M $13.8M $30.3M
 
Capital Expenditures $35.7M $5M $12.4M $7.5M $11.9M
Cash Acquisitions -$4.6M -- -- -$33.1M --
Cash From Investing -$36M -$19.7M -$10.1M -$36M -$3.1M
 
Dividends Paid (Ex Special Dividend) -$4M -$4.1M -$4.1M -$3.8M -$2.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $8M $117M $76M
Long-Term Debt Repaid -$1.7M -$2.3M -$12.4M -$97.4M -$87M
Repurchase of Common Stock -- -- -- -$69.9M --
Other Financing Activities -- -$111K -$10M -$1.7M --
Cash From Financing -$5.7M -$6.5M -$15.7M -$54M -$13M
 
Beginning Cash (CF) $117.1M $122.3M $52.1M $107.3M $31.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.2M -$70.2M $55.3M -$76.3M $14.2M
Ending Cash (CF) $122.3M $52.1M $107.3M $31.1M $45.2M
 
Levered Free Cash Flow $11.2M -$49M $68.6M $6.3M $18.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.1M $1.5M $2.2M $2.3M -$4.5M
Depreciation & Amoritzation $4.9M $4.8M $6M $6.9M $5.8M
Stock-Based Compensation $149K $224K $254K $389K $423K
Change in Accounts Receivable -$24.2M -$4.6M $73.8M -$60.4M $27.6M
Change in Inventories $3.9M $5.4M $32.1M -$1.1M -$10.1M
Cash From Operations -$19.6M $12.1M $40M $11.4M -$6.7M
 
Capital Expenditures $709K $6.3M $2M $3M $4.8M
Cash Acquisitions -- -- -$33.6M -- --
Cash From Investing $1M -$5.8M -$34.4M -$1.4M -$4.6M
 
Dividends Paid (Ex Special Dividend) -$1M -$1M -$1.1M -$619K -$638K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $15M $38M --
Long-Term Debt Repaid -$607K -$1.1M -$1.2M -$40.3M -$2.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.6M $353K $12.8M -$2.9M -$2.8M
 
Beginning Cash (CF) $78.2M $95.7M $75.6M $17.8M $49.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.2M $6.7M $18.3M $7.1M -$14.1M
Ending Cash (CF) $58M $102.4M $93.9M $24.9M $35.5M
 
Levered Free Cash Flow -$20.3M $5.8M $38M $8.4M -$11.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.2M $14.9M $13.6M -$6.2M -$8.1M
Depreciation & Amoritzation $18M $19.7M $21.2M $27.9M $24.9M
Stock-Based Compensation $579K $831K $925K $1.4M $1.3M
Change in Accounts Receivable -$18.8M -$37.3M -$57.5M -$20.8M $75.1M
Change in Inventories $9M -$10.7M -$4.8M $2.2M -$2.4M
Cash From Operations -$46.3M $70.3M $32.6M $5.8M $37.1M
 
Capital Expenditures $13.9M $11.3M $9.3M $9.6M $16.3M
Cash Acquisitions -$5.6M -- -$33.6M $443K --
Cash From Investing -$18.9M -$18.4M -$39.9M -$4M -$8.1M
 
Dividends Paid (Ex Special Dividend) -$4.1M -$4.1M -$4.2M -$2.5M -$2.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $45M $148M --
Long-Term Debt Repaid -$2.2M -$3.9M -$42.6M -$146.7M -$15.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10M -- -- --
Cash From Financing -$6.4M -$7.5M -$1.2M -$70.8M -$18.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71.7M $44.5M -$8.5M -$69M $10.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$60.2M $59M $23.4M -$3.8M $20.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.9M $9.1M $10.8M $1.1M -$7.3M
Depreciation & Amoritzation $13.6M $14.7M $16.1M $21.3M $18.3M
Stock-Based Compensation $453K $641K $712K $1M $1.2M
Change in Accounts Receivable -$1.9M -$23.3M -$49.6M -$30.3M $20.2M
Change in Inventories $10.5M -$5M -$10.3M -$731K -$10.2M
Cash From Operations -$50.1M $64.2M $15.8M $7.8M $14.7M
 
Capital Expenditures $3.6M $9.9M $6.8M $8.9M $13.3M
Cash Acquisitions -- -- -$33.6M -- --
Cash From Investing -$9.3M -$8M -$37.8M -$5.8M -$10.8M
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3.1M -$3.2M -$1.9M -$1.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8M $45M $76M --
Long-Term Debt Repaid -$1.7M -$3.2M -$33.5M -$82.8M -$11.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$111K -$10M -- -- --
Cash From Financing -$4.9M -$5.8M $8.6M -$8.2M -$13.6M
 
Beginning Cash (CF) $296.7M $219.1M $291M $99.8M $143.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$64.3M $50.4M -$13.4M -$6.2M -$9.7M
Ending Cash (CF) $232.4M $269.5M $277.6M $93.6M $133.4M
 
Levered Free Cash Flow -$53.7M $54.3M $9M -$1.1M $1.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock