Financhill
Buy
67

AMADY Quote, Financials, Valuation and Earnings

Last price:
$70.84
Seasonality move :
1.51%
Day range:
$69.83 - $71.35
52-week range:
$58.51 - $75.12
Dividend yield:
1.9%
P/E ratio:
23.31x
P/S ratio:
4.97x
P/B ratio:
5.78x
Volume:
58.9K
Avg. volume:
70.7K
1-year change:
0.25%
Market cap:
$30.9B
Revenue:
$5.9B
EPS (TTM):
$3.04
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.2B $2.5B $3.2B $4.7B $5.9B
Revenue Growth (YoY) 6.99% -60.19% 27.24% 49.75% 24.52%
 
Cost of Revenues $3.3B $2.1B $2.2B $2.8B $3.3B
Gross Profit $2.9B $342.4M $987.8M $2B $2.6B
Gross Profit Margin 46.63% 13.79% 31.27% 41.73% 44.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.2B $1.1B $959M $1.1B
Operating Income $1.7B -$880.3M -$98.2M $1B $1.5B
 
Net Interest Expenses $56.8M $92.5M $118.7M $91.7M $47.2M
EBT. Incl. Unusual Items $1.6B -$998.1M -$233.6M $919.3M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $342.6M -$292.8M -$71.8M $216M $263M
Net Income to Company $1.7B -$880.3M -$98.2M $1B $1.5B
 
Minority Interest in Earnings -$112K $1M -- $421.8K $216.5K
Net Income to Common Excl Extra Items $1.2B -$714.2M -$168.5M $700.7M $1.2B
 
Basic EPS (Cont. Ops) $2.89 -$1.60 -$0.38 $1.56 $2.71
Diluted EPS (Cont. Ops) $2.89 -$1.60 -$0.38 $1.53 $2.63
Weighted Average Basic Share $430.8M $445.2M $450M $449.9M $447.4M
Weighted Average Diluted Share $431.9M $456.7M $465.2M $465.3M $462.9M
 
EBITDA $2.5B $33.2M $681.4M $1.7B $2.3B
EBIT $1.6B -$914M -$125.4M $1B $1.6B
 
Revenue (Reported) $6.2B $2.5B $3.2B $4.7B $5.9B
Operating Income (Reported) $1.7B -$880.3M -$98.2M $1B $1.5B
Operating Income (Adjusted) $1.6B -$914M -$125.4M $1B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $489.5M $871.4M $1.2B $1.5B $1.7B
Revenue Growth (YoY) -68.6% 78.02% 40.75% 23.78% 12.14%
 
Cost of Revenues $442.4M $568.7M $701.5M $921.9M $1B
Gross Profit $47.1M $302.8M $525M $596.3M $663.5M
Gross Profit Margin 9.63% 34.75% 42.81% 39.28% 38.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $240.9M $248.1M $231M $171.3M $173.9M
Operating Income -$193.8M $54.7M $294.1M $425.1M $489.6M
 
Net Interest Expenses $29.5M $32.4M $3.7M $13.8M $23.9M
EBT. Incl. Unusual Items -$255.5M $15.3M $270.4M $409.3M $475M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$73.2M $4.4M $64.9M $81.9M $99.8M
Net Income to Company $400.7M $624M $747.2M $934.2M $1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$186.5M $10.6M $204.2M $327.9M $376.1M
 
Basic EPS (Cont. Ops) -$0.41 $0.02 $0.45 $0.73 $0.86
Diluted EPS (Cont. Ops) -$0.41 $0.02 $0.44 $0.72 $0.84
Weighted Average Basic Share $450.2M $449.9M $450M $446.8M $435.7M
Weighted Average Diluted Share $450.2M $465.2M $465.4M $462.4M $452.1M
 
EBITDA -$31.1M $232M $453.4M $602.1M $678.3M
EBIT -$227.3M $43.2M $293.6M $430.8M $504.4M
 
Revenue (Reported) $489.5M $871.4M $1.2B $1.5B $1.7B
Operating Income (Reported) -$193.8M $54.7M $294.1M $425.1M $489.6M
Operating Income (Adjusted) -$227.3M $43.2M $293.6M $430.8M $504.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $2.8B $4.4B $5.6B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.2B $2.6B $3.3B $3.5B
Gross Profit $1.1B $553.4M $1.8B $2.4B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.2B $995.5M $902.3M $1.2B
Operating Income -$48.3M -$610.9M $799.5M $1.5B $1.8B
 
Net Interest Expenses $77M $124.2M $81M $55.2M $81.8M
EBT. Incl. Unusual Items -$266.6M -$655.2M $683.5M $1.4B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$124.4M -$193.9M $156.2M $287.7M $282M
Net Income to Company -$154.5M -$569.5M $701.5M $1.5B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$141M -$467.1M $523.9M $1.1B $1.4B
 
Basic EPS (Cont. Ops) -$0.27 -$1.04 $1.16 $2.50 $3.13
Diluted EPS (Cont. Ops) -$0.27 -$1.04 $1.13 $2.45 $3.04
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $607.3M $388.7M $1.5B $2.2B $2.5B
EBIT -$195.7M -$541.7M $776.5M $1.5B $1.8B
 
Revenue (Reported) $3.4B $2.8B $4.4B $5.6B $6.5B
Operating Income (Reported) -$48.3M -$610.9M $799.5M $1.5B $1.8B
Operating Income (Adjusted) -$195.7M -$541.7M $776.5M $1.5B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.2B $3.5B $4.4B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.6B $2B $2.5B $2.9B
Gross Profit $430.7M $658.2M $1.5B $1.9B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $812.9M $751.9M $664.6M $662.9M $680.1M
Operating Income -$382.2M -$93.8M $806.5M $1.2B $1.4B
 
Net Interest Expenses $61.4M $92.2M $54.4M $31.7M $79.8M
EBT. Incl. Unusual Items -$552.5M -$195.6M $724.1M $1.2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$157.8M -$54.6M $173.8M $234.7M $285M
Net Income to Company $140.8M $451.6M $1.3B $1.7B $2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$403.1M -$146.4M $548.1M $938M $1.1B
 
Basic EPS (Cont. Ops) -$0.88 -$0.33 $1.22 $2.08 $2.46
Diluted EPS (Cont. Ops) -$0.88 -$0.33 $1.19 $2.04 $2.39
Weighted Average Basic Share $1.3B $1.4B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $105.7M $469.6M $1.3B $1.8B $2B
EBIT -$493.5M -$107.8M $796.3M $1.3B $1.4B
 
Revenue (Reported) $1.9B $2.2B $3.5B $4.4B $5B
Operating Income (Reported) -$382.2M -$93.8M $806.5M $1.2B $1.4B
Operating Income (Adjusted) -$493.5M -$107.8M $796.3M $1.3B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $631.8M $1.9B $1.3B $1.5B $1.1B
Short Term Investments $12.7M $1.1B $786.2M $600.5M $29.8M
Accounts Receivable, Net $593.1M $528.4M $500.3M $640.2M $778.4M
Inventory -- -- -- -- --
Prepaid Expenses $212.6M $220.2M $221M $264.1M $261.4M
Other Current Assets $6.8M $14M $10.6M $14.8M $27.6M
Total Current Assets $1.6B $4.1B $3B $3.3B $2.7B
 
Property Plant And Equipment $860.9M $725.8M $581.7M $464.2M $443.6M
Long-Term Investments -- -- -- -- --
Goodwill $4.1B $4.4B $4.1B $4B $4.1B
Other Intangibles $4.7B $4.9B $4.4B $4.2B $4.3B
Other Long-Term Assets $63.7M $69.2M $49.4M $22.3M $34.5M
Total Assets $11.7B $14.5B $12.7B $12.6B $11.9B
 
Accounts Payable $897.5M $716.5M $831.6M $940.1M $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $73.1M $62.7M $46.6M $43.1M $44.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $3.2B $2.3B $3.2B $2.8B
 
Long-Term Debt $2.3B $5.1B $4.7B $3.1B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $9.9B $8.4B $7.6B $7B
 
Common Stock $4.8M $5.5M $5.1M $4.8M $5M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.2B $4.6B $4.2B $4.9B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.4M $12.9M -$339.7K -$750.7K -$994.9K
Total Equity $4.3B $4.6B $4.2B $4.9B $5B
 
Total Liabilities and Equity $11.7B $14.5B $12.7B $12.6B $11.9B
Cash and Short Terms $644.4M $3B $2.1B $2.1B $1.2B
Total Debt $3.6B $6.7B $5.4B $4.5B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.5B $930.7M $1.1B $910.2M $1.1B
Short Term Investments -- $1.1B $760.4M -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $824.9M $732.9M $1.1B $1.4B $1.8B
Total Current Assets $4.3B $2.7B $2.9B $2.3B $2.9B
 
Property Plant And Equipment $756.9M $317.1M $230.1M $199.7M $181.5M
Long-Term Investments -- -- -- -- --
Goodwill $4.2B $4.2B $3.9B $4B $4.6B
Other Intangibles $4.8B $4.6B $4B $4.2B $4.5B
Other Long-Term Assets $489.5M $903.4M $721.4M $683.6M $673.4M
Total Assets $14.5B $12.7B $11.8B $11.4B $12.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.2B $1.7B $1.8B $2.2B
Total Current Liabilities $2.9B $2B $2.3B $2.4B $3.4B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.8B $8.5B $7.2B $6.4B $7.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $4.3B $4.5B $5B $5.3B
 
Total Liabilities and Equity $14.5B $12.7B $11.8B $11.4B $12.9B
Cash and Short Terms $3.5B $2B $1.9B $910.2M $1.1B
Total Debt $6.9B $5.8B $4.3B $3.5B $4.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.7B -$880.3M -$98.2M $1B $1.5B
Depreciation & Amoritzation $847.5M $947.2M $806.8M $714.6M $736.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$20M $245M $6.5M -$172.5M -$143M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $37.7M $752.9M $1.5B $1.9B
 
Capital Expenditures $824.1M $572.7M $544.5M $597.6M $650.1M
Cash Acquisitions -$51.6M -$41.6M $2.7M -$14.9M $108.3K
Cash From Investing -$937M -$1.7B -$243.1M -$520.2M $4.9M
 
Dividends Paid (Ex Special Dividend) -$566.7M -$275.7M -- -- -$360M
Special Dividend Paid
Long-Term Debt Issued $1B $4.4B $592.4M $790.1M $162.7M
Long-Term Debt Repaid -$1.4B -$2B -$1.4B -$1.3B -$1.4B
Repurchase of Common Stock -$11.3M -$26.4M -$44.4M -$4M -$663.4M
Other Financing Activities -- -$3.4M -$6.3M -- -$6.7M
Cash From Financing -$1.1B $2.8B -$1B -$675M -$2.4B
 
Beginning Cash (CF) $628.9M $640.7M $1.8B $1.2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.6M $1.2B -$514.7M $324.2M -$418M
Ending Cash (CF) $628M $1.8B $1.3B $1.5B $1.1B
 
Levered Free Cash Flow $1.2B -$535M $208.4M $921.8M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $400.7M $624M $747.2M $934.2M $1B
Depreciation & Amoritzation -$473.7M -$389M -$339.2M -$339.6M -$357.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$297.9M -$7.8M $193.1M $148.4M $154.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$160.7M $173.3M -$8.4M $137.5M $132.4M
 
Capital Expenditures $160M -$258.1M -$273.5M -$337.6M -$365.9M
Cash Acquisitions -$6M -$3.2M $1M -$6.6M -$61.6M
Cash From Investing -$164.5M $173M $426.1M -$103.8M $286.3M
 
Dividends Paid (Ex Special Dividend) $265.9M -$43.5M -$3.8M -$797.9M -$776.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $180M -$602.5M -$798.2M -$327.1K -$570.8M
Long-Term Debt Repaid $801.2M -$283.1M $535.1M -$418.1M $579.7M
Repurchase of Common Stock $24.2M $17.1M $4M $35.4M $381M
Other Financing Activities $550.9M $33.6M -$46.6M $405.5M -$54.6M
Cash From Financing $1.1B -$785.8M -$236.8M -$697.6M -$358.2M
 
Beginning Cash (CF) $2.6B $1.8B $1B $1.6B $1B
Foreign Exchange Rate Adjustment $35.6M -$120.5K -$2.9M $5.9M -$2.3M
Additions / Reductions $757.9M -$439.5M $181M -$663.9M $60.5M
Ending Cash (CF) $3.5B $945.1M $1.1B $935.8M $1.1B
 
Levered Free Cash Flow -$320.7M $431.5M $265.2M $475.1M $498.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$154.5M -$569.5M $701.5M $1.5B $1.8B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $387.2M $1.1B $1.9B $2B
 
Capital Expenditures $1.3B $121.5M $544.5M $597.6M $650.1M
Cash Acquisitions -$41.8M $1.1M -$8.1M -$7.3M -$456.3M
Cash From Investing -$1.3B -$1.2B -$270.7M -$506M -$436.7M
 
Dividends Paid (Ex Special Dividend) $7.4M -$319.2M $39.7M -$794M -$547.2M
Special Dividend Paid
Long-Term Debt Issued $3.8B $1.6B -- -- $562.1M
Long-Term Debt Repaid -- -- -$1.1B -$2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$86.5M $445.4M -$460M
Cash From Financing $3B -$1.4B -$781.7M -$1.7B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$2.2B $6.8M -$304.2M $180.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$181.1M $265.7M $514.6M $1.3B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $140.8M $451.6M $1.3B $1.7B $2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$23.3M $326.2M $632.5M $1B $1.1B
 
Capital Expenditures $451.3M -$100 -- -- --
Cash Acquisitions -$46.1M -$3.4M -$14.2M -$6.6M -$463M
Cash From Investing -$497.3M -$3.4M -$30.9M -$16.7M -$458.2M
 
Dividends Paid (Ex Special Dividend) -$0 -$43.5M -$3.8M -$797.9M -$985.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B -$0 -- -- $399.3M
Long-Term Debt Repaid -- -$830.9M -$547.6M -$1.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $547.6M $33.6M -$46.6M $398.7M -$54.6M
Cash From Financing $3.3B -$840.8M -$598.1M -$1.6B -$640.3M
 
Beginning Cash (CF) $2.6B $1.8B $3.1B $4.4B $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$518M $3.5M -$624.9M -$26M
Ending Cash (CF) $6.1B $2.7B $3B $3.8B $3.8B
 
Levered Free Cash Flow -$474.5M $326.2M $632.5M $1B $1.1B

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