Financhill
Sell
41

AAON Quote, Financials, Valuation and Earnings

Last price:
$75.79
Seasonality move :
14.07%
Day range:
$74.30 - $76.08
52-week range:
$62.00 - $137.90
Dividend yield:
0.53%
P/E ratio:
62.45x
P/S ratio:
4.76x
P/B ratio:
7.12x
Volume:
915.3K
Avg. volume:
945.9K
1-year change:
-38.93%
Market cap:
$6.1B
Revenue:
$1.2B
EPS (TTM):
$1.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $514.6M $534.5M $888.8M $1.2B $1.2B
Revenue Growth (YoY) 9.64% 3.88% 66.28% 31.47% 2.75%
 
Cost of Revenues $360.7M $399.6M $659.3M $783.3M $824.1M
Gross Profit $153.9M $134.9M $229.5M $385.3M $376.6M
Gross Profit Margin 29.9% 25.24% 25.82% 32.97% 31.36%
 
R&D Expenses $17.4M $16.6M $46.8M $43.7M $47.3M
Selling, General & Admin $60.5M $68.6M $110.8M $171.5M $188M
Other Inc / (Exp) $6.5M $82K $411K $516K $401K
Operating Expenses $58.5M $65.7M $102.8M $157.8M $167.5M
Operating Income $95.4M $69.2M $126.7M $227.5M $209.1M
 
Net Interest Expenses -- $132K $2.6M $4.8M $2.9M
EBT. Incl. Unusual Items $102M $69.2M $124.5M $223.2M $206.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23M $10.4M $24.2M $45.5M $38M
Net Income to Company $79M $58.8M $100.4M $177.6M $168.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79M $58.8M $100.4M $177.6M $168.6M
 
Basic EPS (Cont. Ops) $1.01 $0.75 $1.26 $2.19 $2.07
Diluted EPS (Cont. Ops) $0.99 $0.73 $1.24 $2.13 $2.02
Weighted Average Basic Share $78.3M $78.6M $79.6M $81.2M $81.5M
Weighted Average Diluted Share $79.6M $80.6M $81.1M $83.3M $83.6M
 
EBITDA $121M $99.6M $162.2M $274.3M $272M
EBIT $95.4M $69.2M $126.7M $227.5M $209.1M
 
Revenue (Reported) $514.6M $534.5M $888.8M $1.2B $1.2B
Operating Income (Reported) $95.4M $69.2M $126.7M $227.5M $209.1M
Operating Income (Adjusted) $95.4M $69.2M $126.7M $227.5M $209.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $138.6M $242.6M $312M $327.3M $384.2M
Revenue Growth (YoY) 2.82% 75.08% 28.59% 4.9% 17.41%
 
Cost of Revenues $103.2M $179M $199.8M $218.9M $284.2M
Gross Profit $35.4M $63.6M $112.2M $108.3M $100M
Gross Profit Margin 25.53% 26.21% 35.95% 33.1% 26.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.9M $28.9M $51.5M $48.6M $63.2M
Other Inc / (Exp) -$4K $54K $118K $80K --
Operating Expenses $15.3M $26.9M $47.5M $42.8M $56.4M
Operating Income $20.1M $36.7M $64.6M $65.5M $43.6M
 
Net Interest Expenses $10K $954K $1.3M $1.1M $5.2M
EBT. Incl. Unusual Items $20.1M $35.8M $63.5M $64.5M $38.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $8.3M $15.4M $11.9M $7.7M
Net Income to Company $15.6M $27.5M $48.1M $52.6M $30.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.6M $27.5M $48.1M $52.6M $30.8M
 
Basic EPS (Cont. Ops) $0.20 $0.34 $0.59 $0.65 $0.38
Diluted EPS (Cont. Ops) $0.19 $0.34 $0.58 $0.63 $0.37
Weighted Average Basic Share $78.6M $79.8M $81.4M $81.1M $81.5M
Weighted Average Diluted Share $80.3M $80.9M $83.4M $83.1M $83M
 
EBITDA $27.7M $46.1M $76.9M $82.8M $63.6M
EBIT $20.1M $36.7M $64.6M $65.5M $43.6M
 
Revenue (Reported) $138.6M $242.6M $312M $327.3M $384.2M
Operating Income (Reported) $20.1M $36.7M $64.6M $65.5M $43.6M
Operating Income (Adjusted) $20.1M $36.7M $64.6M $65.5M $43.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $514.9M $770.5M $1.1B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $372.2M $591.6M $762.8M $796.2M $989.6M
Gross Profit $142.7M $178.9M $353.7M $413.3M $325.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.1M $100M $155.6M $187.7M $221.9M
Other Inc / (Exp) $6.7M $337K $487K $481K --
Operating Expenses $59.6M $93.3M $143.5M $169.8M $194.2M
Operating Income $83.1M $85.6M $210.2M $243.6M $131.7M
 
Net Interest Expenses $16K $1.8M $4.9M $2.6M $13.2M
EBT. Incl. Unusual Items $89.6M $84.1M $205.8M $241.5M $118.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.1M $16.4M $36.3M $50.5M $18.4M
Net Income to Company $71.5M $67.7M $169.5M $190.9M $100.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.5M $67.7M $169.5M $190.9M $100.3M
 
Basic EPS (Cont. Ops) $0.91 $0.85 $2.10 $2.34 $1.23
Diluted EPS (Cont. Ops) $0.89 $0.84 $2.04 $2.28 $1.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $112.3M $119.3M $253.4M $302.1M $208.3M
EBIT $83.1M $85.6M $210.2M $243.6M $131.7M
 
Revenue (Reported) $514.9M $770.5M $1.1B $1.2B $1.3B
Operating Income (Reported) $83.1M $85.6M $210.2M $243.6M $131.7M
Operating Income (Adjusted) $83.1M $85.6M $210.2M $243.6M $131.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $398.2M $634.2M $861.9M $902.9M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $288.9M $480.9M $584.4M $597.4M $763M
Gross Profit $109.3M $153.3M $277.5M $305.5M $254.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.5M $78.9M $123.7M $139.8M $173.7M
Other Inc / (Exp) $65K $307K $383K $348K -$3.3M
Operating Expenses $45.5M $73.1M $113.9M $125.8M $152.6M
Operating Income $63.8M $80.2M $163.6M $179.7M $102.3M
 
Net Interest Expenses $14K $1.7M $4M $1.7M $12M
EBT. Incl. Unusual Items $63.8M $78.8M $160M $178.3M $90.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.3M $17.3M $29.4M $34.5M $14.9M
Net Income to Company $52.6M $61.5M $130.6M $143.9M $75.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.6M $61.5M $130.6M $143.9M $75.6M
 
Basic EPS (Cont. Ops) $0.67 $0.77 $1.61 $1.77 $0.93
Diluted EPS (Cont. Ops) $0.65 $0.76 $1.57 $1.72 $0.91
Weighted Average Basic Share $235.7M $238.3M $243.3M $244.5M $244.5M
Weighted Average Diluted Share $241.4M $242.4M $249.7M $250.9M $249.3M
 
EBITDA $86.3M $106M $197.2M $225M $161.2M
EBIT $63.8M $80.2M $163.6M $179.7M $102.3M
 
Revenue (Reported) $398.2M $634.2M $861.9M $902.9M $1B
Operating Income (Reported) $63.8M $80.2M $163.6M $179.7M $102.3M
Operating Income (Adjusted) $63.8M $80.2M $163.6M $179.7M $102.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82.3M $3.5M $5.9M $9M $6.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.4M $76.5M $142.3M $183.3M $282.9M
Inventory $82.2M $130.3M $198.9M $213.5M $187.4M
Prepaid Expenses $3.8M -- -- -- --
Other Current Assets -- $2.1M $1.9M $3.1M $7.3M
Total Current Assets $220.3M $218.1M $349.1M $409M $488.2M
 
Property Plant And Equipment $224.9M $275M $311.9M $381.7M $525.8M
Long-Term Investments $579K $1.2M -- -- --
Goodwill $3.2M $85.7M $81.9M $81.9M $81.9M
Other Intangibles $38K $70.1M $64.6M $68.1M $78.3M
Other Long-Term Assets $579K $1.2M $6.4M $816K $242K
Total Assets $461.4M $667.6M $845.3M $983.8M $1.2B
 
Accounts Payable $12.4M $29M $45.5M $27.5M $44.6M
Accrued Expenses $26.2M $28.5M $33.5M $47M $52M
Current Portion Of Long-Term Debt -- -- -- -- $16M
Current Portion Of Capital Lease Obligations $202K $1.6M $1.3M $2M $2.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59M $86.8M $145.6M $126.7M $174.9M
 
Long-Term Debt $6.4M $61.9M $83.4M $60.7M $168.6M
Capital Leases -- -- -- -- --
Total Liabilities $110.6M $201.4M $284.6M $248.6M $407.7M
 
Common Stock $209K $210K $214K $326K $326K
Other Common Equity Adj -- -- -- -- --
Common Equity $350.9M $466.2M $560.7M $735.2M $824.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $350.9M $466.2M $560.7M $735.2M $824.6M
 
Total Liabilities and Equity $461.4M $667.6M $845.3M $983.8M $1.2B
Cash and Short Terms $82.3M $3.5M $5.9M $9M $6.5M
Total Debt $6.4M $61.9M $83.4M $60.7M $168.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $102.5M $11.3M $22.5M $6.7M $2.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.8M $143.7M $185.4M $238.9M $473.4M
Inventory $104.6M $176.9M $214.5M $177.7M $250.5M
Prepaid Expenses $2.8M $2.3M -- -- --
Other Current Assets -- -- $2.8M $3.4M --
Total Current Assets $270.6M $336.1M $425.3M $427.8M $759.3M
 
Property Plant And Equipment $242M $298.1M $369.1M $443.2M $608.7M
Long-Term Investments $557K $4.2M $6.4M -- --
Goodwill -- $81.9M $81.9M $81.9M --
Other Intangibles -- $65.5M $61.9M $76.9M --
Other Long-Term Assets -- $4.2M $6.4M $794K --
Total Assets $516.4M $785.8M $944.5M $1B $1.5B
 
Accounts Payable $25.9M $48.6M $29.9M $27.2M $109.7M
Accrued Expenses $28.6M $31.5M $51.3M $49.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $522K $1.9M $2.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $74.2M $142.2M $140.5M $139.8M $250.2M
 
Long-Term Debt $6.4M $82.7M $101.3M $85.5M $391.3M
Capital Leases -- -- -- -- --
Total Liabilities $116.1M $262M $262.1M $233.8M $671M
 
Common Stock $210K $213K $325K $325K $326K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $400.3M $523.9M $682.5M $796.9M $863.1M
 
Total Liabilities and Equity $516.4M $785.8M $944.5M $1B $1.5B
Cash and Short Terms $102.5M $11.3M $22.5M $6.7M $2.3M
Total Debt $6.4M $82.7M $101.3M $85.5M $391.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $79M $58.8M $100.4M $177.6M $168.6M
Depreciation & Amoritzation $25.6M $30.4M $35.4M $46.8M $62.9M
Stock-Based Compensation $11.3M $11.8M $13.7M $16.4M $16.7M
Change in Accounts Receivable $16M -$9M -$47.5M -$10M -$10M
Change in Inventories -$9.7M -$46M -$71.4M -$16.2M $27.1M
Cash From Operations $128.8M $61.2M $61.3M $158.5M $191.9M
 
Capital Expenditures $67.8M $55.4M $54M $109.5M $213.2M
Cash Acquisitions -- $103.4M $249K -- --
Cash From Investing -$61.3M -$158.7M -$76.2M -$109.3M -$213.1M
 
Dividends Paid (Ex Special Dividend) $19.8M $19.9M $22.9M $26.4M $26.1M
Special Dividend Paid
Long-Term Debt Issued -- $40M $225.8M $597.1M $717.9M
Long-Term Debt Repaid -- -- -$194.9M -$629.8M -$601.1M
Repurchase of Common Stock $30.1M $20.9M $12.7M $25M $100M
Other Financing Activities -$1.2M -$1.6M -$1M $4.4M -$4.5M
Cash From Financing -$29.6M $18.7M $17.4M -$46.1M $18.7M
 
Beginning Cash (CF) $82.3M $3.5M $5.9M $9M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.9M -$78.8M $2.5M $3.1M -$2.5M
Ending Cash (CF) $120.2M -$75.3M $8.4M $12.1M $4M
 
Levered Free Cash Flow $61M $5.8M $7.3M $49M -$21.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.6M $27.5M $48.1M $52.6M $30.8M
Depreciation & Amoritzation $7.6M $9.4M $12.3M $17.3M $20M
Stock-Based Compensation $3M $3.3M $4.3M $4.4M $4.6M
Change in Accounts Receivable -$5.4M -$9.9M -$10.7M -$21.3M -$69.4M
Change in Inventories -$17.2M -$14.1M -$620K $4.1M -$16.3M
Cash From Operations $11.8M $45M $47.2M $63.8M $12.3M
 
Capital Expenditures $9.5M $14.4M $22.3M $38.4M $49.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.5M -$14.3M -$22.2M -$38.4M -$49.1M
 
Dividends Paid (Ex Special Dividend) $10M $10.1M $6.9M $6.5M $8.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $56.2M $164.1M $138M --
Long-Term Debt Repaid -- -$86.2M -$164.2M -$168.2M --
Repurchase of Common Stock $4.7M $2M $25M -- --
Other Financing Activities -$5K -$24K -$40K -$4M --
Cash From Financing -$12M -$37.6M -$30.1M -$30.8M $37.8M
 
Beginning Cash (CF) $102.5M $11.3M $22.5M $6.7M $2.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.6M -$6.9M -$5.1M -$5.4M $946K
Ending Cash (CF) $92.8M $4.3M $17.4M $1.3M $3.2M
 
Levered Free Cash Flow $2.3M $30.6M $24.9M $25.4M -$37.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $71.5M $67.7M $169.5M $190.9M $100.3M
Depreciation & Amoritzation $29.2M $33.7M $43.2M $58.5M $76.6M
Stock-Based Compensation $11.6M $13.3M $15.6M $17.1M $17.3M
Change in Accounts Receivable -$336K -$61.2M -$26.1M -$24.2M -$144.4M
Change in Inventories -$25.4M -$71.2M -$42M $36.3M -$71M
Cash From Operations $106.5M $29.9M $124.7M $243M -$19.6M
 
Capital Expenditures $61.5M $54.3M $95.3M $140.4M $238.3M
Cash Acquisitions -- $103.7M -- -- --
Cash From Investing -$55M -$179.9M -$95.2M -$140.3M -$238M
 
Dividends Paid (Ex Special Dividend) $19.9M $20.1M $32.8M $26.1M $31M
Special Dividend Paid
Long-Term Debt Issued -- $191.1M $518.7M $563.5M --
Long-Term Debt Repaid -- -$114.9M -$516.6M -$586.3M --
Repurchase of Common Stock $23.7M $13.8M $29.8M $100M $30M
Other Financing Activities -$1.6M -$1M $4.4M -$3.8M --
Cash From Financing -$27.7M $58.8M -$18.2M -$118.6M $253.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.9M -$91.2M $11.3M -$15.9M -$4.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $45M -$24.4M $29.3M $102.6M -$257.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $52.6M $61.5M $130.6M $143.9M $75.6M
Depreciation & Amoritzation $22.5M $25.8M $33.6M $45.3M $59M
Stock-Based Compensation $8.8M $10.2M $12.1M $12.8M $13.4M
Change in Accounts Receivable -$11.4M -$63.6M -$42.2M -$56.4M -$190.8M
Change in Inventories -$22.7M -$48M -$18.5M $34M -$64.1M
Cash From Operations $74.7M $43.4M $106.7M $191.3M -$20.2M
 
Capital Expenditures $42.6M $41.6M $82.9M $113.8M $138.9M
Cash Acquisitions -- $249K -- -- --
Cash From Investing -$42.6M -$63.8M -$82.7M -$113.7M -$138.6M
 
Dividends Paid (Ex Special Dividend) $10M $10.1M $19.9M $19.6M $24.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $151.1M $444.1M $410.5M $415.1M
Long-Term Debt Repaid -- -$114.9M -$436.7M -$393.2M -$253M
Repurchase of Common Stock $15M $7.9M $25M $100M $30M
Other Financing Activities -$1.5M -$978K $4.5M -$3.7M -$10.6M
Cash From Financing -$11.9M $28.1M -$7.4M -$79.9M $154.6M
 
Beginning Cash (CF) $312.4M $35.7M $53.2M $47.1M $6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.2M $7.8M $16.6M -$2.4M -$4.2M
Ending Cash (CF) $332.5M $43.5M $69.8M $44.8M $1.7M
 
Levered Free Cash Flow $32.1M $1.8M $23.8M $77.5M -$159.1M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock