Financhill
Buy
54

AP Quote, Financials, Valuation and Earnings

Last price:
$2.03
Seasonality move :
4.69%
Day range:
$1.96 - $2.02
52-week range:
$0.74 - $2.89
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.09x
P/B ratio:
0.66x
Volume:
19.1K
Avg. volume:
43.8K
1-year change:
-23.19%
Market cap:
$40.6M
Revenue:
$422.3M
EPS (TTM):
-$2.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $397.9M $328.5M $344.9M $390.2M $422.3M
Revenue Growth (YoY) -5.13% -17.43% 4.98% 13.13% 8.24%
 
Cost of Revenues $326.2M $257.5M $278.8M $328M $347.8M
Gross Profit $71.7M $71M $66.1M $62.2M $74.6M
Gross Profit Margin 18.03% 21.62% 19.17% 15.94% 17.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.6M $45.5M $46M $43.5M $50.9M
Other Inc / (Exp) -$2.2M $5.9M $364K $9.7M -$35.9M
Operating Expenses $72.6M $64.1M $63.9M $60.9M $68.6M
Operating Income -$863K $6.9M $2.2M $1.3M $6M
 
Net Interest Expenses $5.3M $4.1M $3.6M $5.4M $9.3M
EBT. Incl. Unusual Items -$8.4M $8.7M -$995K $5.6M -$39.3M
Earnings of Discontinued Ops. -$9.1M -- -- -- --
Income Tax Expense $2.1M -$470K $2.3M $1.6M -$1.2M
Net Income to Company -$10.5M $9.2M -$3.3M $4M -$38.1M
 
Minority Interest in Earnings -$1.4M -$1.2M -$561K -$564K -$1.8M
Net Income to Common Excl Extra Items -$21M $8M -$3.9M $3.4M -$39.9M
 
Basic EPS (Cont. Ops) -$1.67 $0.56 -$0.20 $0.18 -$2.04
Diluted EPS (Cont. Ops) -$1.67 $0.54 -$0.20 $0.18 -$2.04
Weighted Average Basic Share $12.6M $14.3M $19M $19.3M $19.6M
Weighted Average Diluted Share $12.6M $14.6M $19M $19.4M $19.6M
 
EBITDA $15.9M $31.4M $20.5M $28.4M -$12.3M
EBIT -$3M $12.8M $2.6M $11M -$29.9M
 
Revenue (Reported) $397.9M $328.5M $344.9M $390.2M $422.3M
Operating Income (Reported) -$863K $6.9M $2.2M $1.3M $6M
Operating Income (Adjusted) -$3M $12.8M $2.6M $11M -$29.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $75.7M $81.2M $99.6M $102.2M $96.2M
Revenue Growth (YoY) -16.73% 7.28% 22.74% 2.58% -5.92%
 
Cost of Revenues $59.5M $68M $84.1M $84.5M $76.4M
Gross Profit $16.2M $13.2M $15.5M $17.7M $19.8M
Gross Profit Margin 21.43% 16.25% 15.6% 17.34% 20.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.4M $10.9M $11.1M $11.8M $13.3M
Other Inc / (Exp) $2.6M $1.7M $3.6M $2.3M $299K
Operating Expenses $16M $15.2M $15.3M $16.2M $17.9M
Operating Income $257K -$2M $251K $1.5M $1.9M
 
Net Interest Expenses $1M $834K $1.5M $2.5M $3M
EBT. Incl. Unusual Items $1.9M -$1.2M $2.4M $1.3M -$818K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $630K $291K $987K $76K $636K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$270K -$123K -$288K -$426K -$505K
Net Income to Common Excl Extra Items $968K -$1.6M $1.1M $809K -$2M
 
Basic EPS (Cont. Ops) $0.07 -$0.08 $0.06 $0.04 -$0.10
Diluted EPS (Cont. Ops) $0.07 -$0.08 $0.06 $0.04 -$0.10
Weighted Average Basic Share $13.3M $19.1M $19.4M $19.7M $20M
Weighted Average Diluted Share $14.5M $19.1M $19.5M $19.7M $20M
 
EBITDA $7.4M $3.9M $8.1M $8.2M $6.7M
EBIT $2.9M -$341K $3.9M $3.8M $2.2M
 
Revenue (Reported) $75.7M $81.2M $99.6M $102.2M $96.2M
Operating Income (Reported) $257K -$2M $251K $1.5M $1.9M
Operating Income (Adjusted) $2.9M -$341K $3.9M $3.8M $2.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $338.5M $347.4M $381.2M $407.8M $425.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $265.5M $280.9M $315.5M $334.6M $348M
Gross Profit $73M $66.5M $65.7M $73.1M $77.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.9M $46.6M $43.4M $49.7M $52.6M
Other Inc / (Exp) $5.9M $7.6M $2.4M $6.1M -$37.2M
Operating Expenses $65.4M $64.8M $60.9M $67.1M $71.2M
Operating Income $7.6M $1.7M $4.8M $6.1M $6.3M
 
Net Interest Expenses $4.5M $3.6M $4.6M $8.5M $11.3M
EBT. Incl. Unusual Items $9M $5.8M $2.6M $3.6M -$42.2M
Earnings of Discontinued Ops. -$54K -- -- -- --
Income Tax Expense -$1.3M $3.2M $1.7M $685K $254K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.3M -$708K -$501K -$1.5M -$2.1M
Net Income to Common Excl Extra Items $8.9M $1.8M $377K $1.4M -$44.5M
 
Basic EPS (Cont. Ops) $0.69 $0.10 $0.03 $0.07 -$2.28
Diluted EPS (Cont. Ops) $0.69 $0.09 $0.02 $0.07 -$2.28
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $31.9M $27.5M $24.7M $29.6M -$12.4M
EBIT $13.5M $9.3M $7.2M $12.2M -$30.9M
 
Revenue (Reported) $338.5M $347.4M $381.2M $407.8M $425.5M
Operating Income (Reported) $7.6M $1.7M $4.8M $6.1M $6.3M
Operating Income (Adjusted) $13.5M $9.3M $7.2M $12.2M -$30.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $241.5M $260.4M $296.7M $314.2M $317.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $189.6M $213M $249.7M $256.3M $256.6M
Gross Profit $51.9M $47.4M $47M $57.9M $60.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.5M $34.5M $31.9M $38.1M $39.9M
Other Inc / (Exp) $3.7M $5.4M $7.5M $3.9M $2.6M
Operating Expenses $47.3M $48.1M $45.1M $51.2M $53.8M
Operating Income $4.6M -$651K $1.9M $6.7M $7M
 
Net Interest Expenses $3.2M $2.7M $3.7M $6.8M $8.8M
EBT. Incl. Unusual Items $5.1M $2.1M $5.7M $3.8M $845K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $2M $1.4M $541K $2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$923K -$431K -$371K -$1.3M -$1.6M
Net Income to Common Excl Extra Items $5.8M -$359K $3.9M $1.9M -$2.7M
 
Basic EPS (Cont. Ops) $0.45 -$0.01 $0.21 $0.09 -$0.14
Diluted EPS (Cont. Ops) $0.45 -$0.02 $0.20 $0.09 -$0.14
Weighted Average Basic Share $38.7M $56.7M $57.9M $58.7M $59.6M
Weighted Average Diluted Share $40.5M $61M $58.1M $58.7M $59.6M
 
EBITDA $22.1M $18.3M $22.5M $23.7M $23.5M
EBIT $8.3M $4.8M $9.4M $10.5M $9.6M
 
Revenue (Reported) $241.5M $260.4M $296.7M $314.2M $317.4M
Operating Income (Reported) $4.6M -$651K $1.9M $6.7M $7M
Operating Income (Adjusted) $8.3M $4.8M $9.4M $10.5M $9.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7M $16.8M $10.3M $8.7M $7.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $81.8M $60.4M $68.8M $73.6M $79.9M
Inventory $82.3M $73.2M $108.7M $121.7M $124.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.4M $5.4M $4.9M $7.4M $5.4M
Total Current Assets $193.4M $171.8M $208.8M $231.4M $236.7M
 
Property Plant And Equipment $170.7M $166.4M $162.6M $158.5M $163.5M
Long-Term Investments $2.2M $2.2M $2.2M $2.2M $2.2M
Goodwill -- -- -- -- --
Other Intangibles $7.6M $7.2M $6.2M $5.2M $4.9M
Other Long-Term Assets $8.8M $5.8M $6.9M $5.2M $5M
Total Assets $506.6M $463.2M $506M $502.8M $565.7M
 
Accounts Payable $33.3M $26.7M $44.2M $43.6M $37.2M
Accrued Expenses $26.1M $22.9M $22.7M $16M $18.4M
Current Portion Of Long-Term Debt $20.4M $12.4M $20M $12.4M $12.3M
Current Portion Of Capital Lease Obligations $612K $674K $641K $635K $946K
Other Current Liabilities $43.9M $42.7M $37.5M $43.6M $48M
Total Current Liabilities $124.2M $105.3M $125M $116.2M $116.9M
 
Long-Term Debt $50.5M $24.8M $40.9M $93.1M $116.4M
Capital Leases -- -- -- -- --
Total Liabilities $450.9M $378.2M $393.8M $389.4M $494.1M
 
Common Stock $12.7M $18.3M $19.2M $19.4M $19.7M
Other Common Equity Adj -$68.7M -$68.7M -$55.1M -$58.4M -$63M
Common Equity $48.9M $76.6M $102.9M $104.3M $60.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.7M $8.4M $9.2M $9.1M $10.6M
Total Equity $55.6M $85M $112.1M $113.4M $71.6M
 
Total Liabilities and Equity $506.6M $463.2M $506M $502.8M $565.7M
Cash and Short Terms $7M $16.8M $10.3M $8.7M $7.3M
Total Debt $70.9M $37.2M $60.9M $105.5M $128.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $18.3M $12.3M $12.2M $6.1M $11.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56.1M $67.4M $78.2M $83.3M $77.2M
Inventory $78.4M $82.4M $92.5M $130.7M $120.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.5M $4.8M $5.8M $7.4M $6.9M
Total Current Assets $174.4M $182.8M $204.7M $242.5M $238.7M
 
Property Plant And Equipment $165.1M $163.8M $156.6M $161M $157.4M
Long-Term Investments $2.2M $2.2M $2.2M $2.2M $2.2M
Goodwill -- -- -- -- --
Other Intangibles $7M $6.4M $5M $4.7M $4.7M
Other Long-Term Assets $9.3M $12.7M $5.3M $4.7M $4.5M
Total Assets $467.4M $463.9M $484.4M $506.1M $547.4M
 
Accounts Payable $28.8M $38.9M $38.5M $43.5M $31.8M
Accrued Expenses $22.2M $20.5M $15.1M $17.7M $19.5M
Current Portion Of Long-Term Debt $13.7M $18.8M $15.4M $13.6M $14.3M
Current Portion Of Capital Lease Obligations $740K $634K $630K $946K $979K
Other Current Liabilities $45.7M $40.8M $31.4M $27.3M $53.2M
Total Current Liabilities $111.2M $119.7M $119.3M $118.8M $119.7M
 
Long-Term Debt $18.9M $29.1M $82.9M $114.2M $116M
Capital Leases -- -- -- -- --
Total Liabilities $381.6M $375.2M $406.3M $391.8M $473.7M
 
Common Stock $18.3M $19.1M $19.4M $19.7M $20M
Other Common Equity Adj -$64.7M -$69.7M -$72.3M -$60.8M -$60.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.8M $9M $8.6M $9.8M $12.3M
Total Equity $85.8M $88.7M $78M $114.3M $73.7M
 
Total Liabilities and Equity $467.4M $463.9M $484.4M $506.1M $547.4M
Cash and Short Terms $18.3M $12.3M $12.2M $6.1M $11.8M
Total Debt $32.6M $47.9M $98.3M $127.8M $130.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$10.5M $9.2M -$3.3M $4M -$38.1M
Depreciation & Amoritzation $19M $18.6M $17.9M $17.4M $17.7M
Stock-Based Compensation $1.4M $1.3M $2.4M $1.7M $2.1M
Change in Accounts Receivable -$15M $39.6M $5M -$918K $7.3M
Change in Inventories $10.8M $10.2M -$27.6M -$17.9M -$1.4M
Cash From Operations -$7.1M $33.6M -$15.9M -$27.2M -$3.7M
 
Capital Expenditures $11M $8.5M $15.2M $16.7M $20.4M
Cash Acquisitions $8M -- -- -- --
Cash From Investing -$2.8M -$7.9M -$14.7M -$16.3M -$19.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $36.1M $6M $32.2M $69.8M $36.9M
Long-Term Debt Repaid -$44.4M -$41M -$10.7M -$33.4M -$25.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.7M -$329K -$485K $6.1M $10.3M
Cash From Financing -$3.8M -$17.2M $24.4M $42.6M $21.7M
 
Beginning Cash (CF) $20.8M $7M $16.8M $10.3M $8.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.7M $8.5M -$6.2M -$929K -$1.7M
Ending Cash (CF) $7M $16.8M $10.3M $8.7M $7.3M
 
Levered Free Cash Flow -$18.1M $25.2M -$31.1M -$43.9M -$24.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.5M -$1.6M $2.6M -$3.2M $11.4M
 
Capital Expenditures $2.7M $5.3M $6.1M $4.1M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M -$5M -$5.8M -$4M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.9M $27.3M $8.5M $2.2M
Long-Term Debt Repaid -$15.9M -$1.2M -$22.8M -$7.2M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$329K -- $3.9M $2.6M -$1.1M
Cash From Financing $1.9M $5.8M $8.4M $3.9M -$5.4M
 
Beginning Cash (CF) $15.9M $13.3M $7.4M $9.5M $7.9M
Foreign Exchange Rate Adjustment $570K -$200K -$427K -$147K $248K
Additions / Reductions $1.8M -$862K $5.2M -$3.3M $3.7M
Ending Cash (CF) $18.3M $12.3M $12.2M $6.1M $11.8M
 
Levered Free Cash Flow -$173K -$6.9M -$3.5M -$7.4M $8.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $35.2M -$4.7M -$31.9M -$17.1M $17.2M
 
Capital Expenditures $9.8M $14.4M $16.3M $17.8M $14.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.8M -$13.7M -$15.7M -$17.3M -$12.8M
 
Dividends Paid (Ex Special Dividend) $7K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $512K $25M $77.5M $37.3M $23.5M
Long-Term Debt Repaid -$40.3M -$16M -$32.7M -$18.5M -$26.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$22M $11.8M $48.7M $28M $922K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.4M -$6.6M $1.1M -$6.4M $5.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.4M -$19.1M -$48.1M -$34.9M $2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $33.9M -$4.4M -$20.4M -$10.3M $10.6M
 
Capital Expenditures $6M $12M $13M $14.1M $8.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.8M -$11.5M -$12.5M -$13.5M -$6.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $19M $64.3M $31.8M $18.4M
Long-Term Debt Repaid -$35.2M -$10.2M -$32.3M -$17.3M -$18.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$329K -$485K $3.9M $6.8M $572K
Cash From Financing -$17.4M $11.6M $35.9M $21.3M $557K
 
Beginning Cash (CF) $36.8M $48.4M $24.5M $24.3M $26M
Foreign Exchange Rate Adjustment $586K -$281K -$1.1M -$146K $82K
Additions / Reductions $10.7M -$4.3M $3M -$2.5M $4.5M
Ending Cash (CF) $48.1M $43.8M $26.3M $21.6M $30.6M
 
Levered Free Cash Flow $27.9M -$16.4M -$33.4M -$24.5M $2.1M

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

GET BETTER TRADE IDEAS

Popular

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
60
QMCO alert for Dec 26

Quantum [QMCO] is up 49.62% over the past day.

Buy
53
ARQQ alert for Dec 26

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

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

Show me the best stock