Financhill
Buy
55

AAON Quote, Financials, Valuation and Earnings

Last price:
$99.42
Seasonality move :
4.99%
Day range:
$96.58 - $101.17
52-week range:
$68.98 - $144.07
Dividend yield:
0.34%
P/E ratio:
52.33x
P/S ratio:
6.59x
P/B ratio:
9.92x
Volume:
1M
Avg. volume:
825.9K
1-year change:
29.15%
Market cap:
$8.1B
Revenue:
$1.2B
EPS (TTM):
$1.90
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 $358.7M $396.7M $651.2M $769.5M $803.5M
Gross Profit $155.8M $137.8M $237.6M $399M $397.1M
Gross Profit Margin 30.29% 25.79% 26.73% 34.15% 33.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.5M $68.6M $110.8M $157.8M $167.5M
Other Inc / (Exp) $6.5M $82K $411K $516K $401K
Operating Expenses $60.5M $68.6M $110.8M $171.5M $188M
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 $95.4M $69.4M $127.5M $241.8M $230M
EBIT $95.4M $69.3M $127.2M $228M $209.5M
 
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 $69.3M $127.2M $228M $209.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $115.8M $182.8M $266M $262.1M $322.1M
Revenue Growth (YoY) -15.78% 57.85% 45.51% -1.45% 22.88%
 
Cost of Revenues $82.6M $136.7M $188.8M $169.9M $235.7M
Gross Profit $33.2M $46.1M $77.2M $92.2M $86.4M
Gross Profit Margin 28.64% 25.2% 29.01% 35.19% 26.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14M $21.4M $30.3M $41.4M $44.4M
Other Inc / (Exp) $30K $23K $108K $93K $214K
Operating Expenses $14.7M $23.1M $32.9M $45.3M $51.3M
Operating Income $18.4M $23M $44.2M $47M $35.1M
 
Net Interest Expenses -- $190K $1.2M $239K $2.8M
EBT. Incl. Unusual Items $18.5M $22.8M $43.2M $46.8M $32.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $4.8M $6.4M $7.8M $3.2M
Net Income to Company $16.4M $18.1M $36.8M $39M $29.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.4M $18.1M $36.8M $39M $29.3M
 
Basic EPS (Cont. Ops) $0.21 $0.23 $0.46 $0.48 $0.36
Diluted EPS (Cont. Ops) $0.20 $0.22 $0.44 $0.46 $0.35
Weighted Average Basic Share $78.4M $78.9M $80.5M $81.7M $81.5M
Weighted Average Diluted Share $80.7M $80.9M $82.9M $84M $83.4M
 
EBITDA $19.1M $24.7M $47M $50.9M $42.2M
EBIT $18.4M $23M $44.3M $47M $35.3M
 
Revenue (Reported) $115.8M $182.8M $266M $262.1M $322.1M
Operating Income (Reported) $18.4M $23M $44.2M $47M $35.1M
Operating Income (Adjusted) $18.4M $23M $44.3M $47M $35.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $492.9M $601.5M $972M $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $346.8M $450.8M $703.3M $750.6M $869.4M
Gross Profit $146.1M $150.7M $268.7M $414.1M $391.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60M $76M $119.8M $168.9M $170.5M
Other Inc / (Exp) $6.8M $88K $496K $501K $522K
Operating Expenses $60.3M $77M $120.7M $183.9M $194M
Operating Income $85.8M $73.8M $148M $230.2M $197.2M
 
Net Interest Expenses -- $325K $3.6M $3.9M $5.5M
EBT. Incl. Unusual Items $92.6M $73.5M $144.9M $226.8M $192.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.1M $13.1M $25.7M $47M $33.4M
Net Income to Company $73.5M $60.4M $119.1M $179.8M $158.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73.5M $60.4M $119.1M $179.8M $158.8M
 
Basic EPS (Cont. Ops) $0.93 $0.77 $1.49 $2.21 $1.95
Diluted EPS (Cont. Ops) $0.91 $0.74 $1.45 $2.15 $1.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $99.4M $76.9M $155.3M $245.7M $221.3M
EBIT $85.8M $73.9M $148.4M $230.7M $197.7M
 
Revenue (Reported) $492.9M $601.5M $972M $1.2B $1.3B
Operating Income (Reported) $85.8M $73.8M $148M $230.2M $197.2M
Operating Income (Adjusted) $85.8M $73.9M $148.4M $230.7M $197.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $115.8M $182.8M $266M $262.1M $322.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.6M $136.7M $188.8M $169.9M $235.7M
Gross Profit $33.2M $46.1M $77.2M $92.2M $86.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14M $21.4M $30.3M $41.4M $44.4M
Other Inc / (Exp) $30K $23K $108K $93K $214K
Operating Expenses $14.7M $23.1M $32.9M $45.3M $51.3M
Operating Income $18.4M $23M $44.2M $47M $35.1M
 
Net Interest Expenses -- $190K $1.2M $239K $2.8M
EBT. Incl. Unusual Items $18.5M $22.8M $43.2M $46.8M $32.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $4.8M $6.4M $7.8M $3.2M
Net Income to Company $16.4M $18.1M $36.8M $39M $29.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.4M $18.1M $36.8M $39M $29.3M
 
Basic EPS (Cont. Ops) $0.21 $0.23 $0.46 $0.48 $0.36
Diluted EPS (Cont. Ops) $0.20 $0.22 $0.44 $0.46 $0.35
Weighted Average Basic Share $78.4M $78.9M $80.5M $81.7M $81.5M
Weighted Average Diluted Share $80.7M $80.9M $82.9M $84M $83.4M
 
EBITDA $19.1M $24.7M $47M $50.9M $42.2M
EBIT $18.4M $23M $44.3M $47M $35.3M
 
Revenue (Reported) $115.8M $182.8M $266M $262.1M $322.1M
Operating Income (Reported) $18.4M $23M $44.2M $47M $35.1M
Operating Income (Adjusted) $18.4M $23M $44.3M $47M $35.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $79M $2.9M $5.5M $287K $14K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.4M $70.8M $127.2M $138.1M $147.4M
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 -- -- -- -- --
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 $449M $650.2M $813.9M $941.4M $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 -- $40M $71M $38.3M $138.9M
Capital Leases -- -- -- -- --
Total Liabilities $98.1M $184M $253.2M $206.2M $350.7M
 
Common Stock $209K $210K $322K $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 $449M $650.2M $813.9M $941.4M $1.2B
Cash and Short Terms $79M $2.9M $5.5M $287K $14K
Total Debt -- $40M $71M $38.3M $154.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $97M $5.6M $2.5M $8.4M $994K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $52.6M $113.7M $161M $109.7M $165M
Inventory $84M $146.1M $199.6M $196.3M $198.9M
Prepaid Expenses $3.6M $5.5M -- -- --
Other Current Assets -- -- $5.5M $7.4M $9.4M
Total Current Assets $245.4M $283.7M $384.2M $392.2M $571.7M
 
Property Plant And Equipment $234.2M $283.2M $331.7M $407.3M $567M
Long-Term Investments -- -- -- -- --
Goodwill -- $81.9M $81.9M $81.9M $81.9M
Other Intangibles -- $67.3M $63.7M $70.7M $78.7M
Other Long-Term Assets -- $1.3M $6.4M $878K $808K
Total Assets $483.4M $717.5M $867.9M $952.9M $1.3B
 
Accounts Payable $17.6M $35.8M $29.6M $15.4M $77.2M
Accrued Expenses $24.9M $27M $33.9M $41.2M $52.3M
Current Portion Of Long-Term Debt -- -- -- -- $16M
Current Portion Of Capital Lease Obligations -- $1.7M $1.5M $2.3M $2.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.7M $114.2M $137.9M $125.2M $206.6M
 
Long-Term Debt -- $65M $83.7M -- $236.4M
Capital Leases -- -- -- -- --
Total Liabilities $110.3M $237.3M $258.5M $168.1M $484.3M
 
Common Stock $210K $212K $217K $329K $325K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $373M $480.2M $609.4M $784.8M $815.9M
 
Total Liabilities and Equity $483.4M $717.5M $867.9M $952.9M $1.3B
Cash and Short Terms $97M $5.6M $2.5M $8.4M $994K
Total Debt -- $65M $83.7M -- $252.4M
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 -- $73K $324K $324K $189K
Stock-Based Compensation $11.3M $11.8M $13.7M $16.4M $16.7M
Change in Accounts Receivable $16M -$9M -$47.5M -$51.3M -$106M
Change in Inventories -$9.7M -$46M -$71.4M -$16.2M $27.1M
Cash From Operations $103.2M $30.8M $26.2M $112.4M $129.8M
 
Capital Expenditures $67.8M $55.4M $76M $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 -$46.5M $18M
 
Beginning Cash (CF) $44.4M $82.3M $3.5M $5.9M $9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.9M -$78.8M $2.5M $3.1M -$2.5M
Ending Cash (CF) $82.3M $3.5M $5.9M $9M $6.5M
 
Levered Free Cash Flow $35.4M -$24.5M -$49.8M $2.9M -$83.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $16.4M $18.1M $36.8M $39M $29.3M
Depreciation & Amoritzation -- $67K $29K $12K $25K
Stock-Based Compensation $2.8M $3.1M $3.5M $4M $4M
Change in Accounts Receivable -$7.9M -$43.9M -$28.5M $31.2M -$74.2M
Change in Inventories -$1.6M -$16M -$861K $16.7M -$11.5M
Cash From Operations $21.4M -$13.9M -$5.5M $78.9M -$28.2M
 
Capital Expenditures $16.4M $14M $28.9M $38.7M $50.4M
Cash Acquisitions -- -$249K -- -- --
Cash From Investing -$16.4M -$14.3M -$28.8M -$38.7M -$50.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$6.5M -$6.6M -$8.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M $105.2M $115.1M $235.9M
Long-Term Debt Repaid -- -- -$92.5M -$153.5M -$138.4M
Repurchase of Common Stock -$5.2M -$3.3M -- -- -$31.5M
Other Financing Activities -$1.2M -$804K -$1M $728K -$6.8M
Cash From Financing $3M $23.8M $21M -$34.3M $55.5M
 
Beginning Cash (CF) $82.3M $3.5M $5.9M $9M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.5M $2.7M -$3M $19.3M -$4.1M
Ending Cash (CF) $97.8M $6.2M $3M $28.4M $2.4M
 
Levered Free Cash Flow $5M -$27.9M -$34.4M $40.2M -$78.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $73.5M $60.4M $119.1M $179.8M $158.8M
Depreciation & Amoritzation -$6M $140K $286K $307K $202K
Stock-Based Compensation $11.8M $12.2M $14.1M $16.8M $16.8M
Change in Accounts Receivable $10.1M -$44.9M -$32.1M $8.3M -$211.3M
Change in Inventories -$12.4M -$60.4M -$56.2M $1.3M -$1.1M
Cash From Operations $87M -$4.5M $34.6M $196.8M $22.7M
 
Capital Expenditures $62.3M $53M $90.9M $119.3M $224.8M
Cash Acquisitions -- -$103.7M -- -- --
Cash From Investing -$55.9M -$156.6M -$90.8M -$119.2M -$224.7M
 
Dividends Paid (Ex Special Dividend) -$19.8M -$19.9M -$29.4M -$26.5M -$27.6M
Special Dividend Paid
Long-Term Debt Issued -- $65M $305.9M $607.1M $838.7M
Long-Term Debt Repaid -- -- -$287.4M -$690.7M -$586M
Repurchase of Common Stock -$23.7M -$19M -- -$25M -$131.6M
Other Financing Activities -$1.4M -$1.2M -$1.2M $6.1M -$12M
Cash From Financing -$18.6M $39.5M $14.6M -$101.8M $107.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.6M -$91.5M -$3.2M $25.4M -$26M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $24.7M -$57.5M -$56.3M $77.5M -$202.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $16.4M $18.1M $36.8M $39M $29.3M
Depreciation & Amoritzation -- $67K $29K $12K $25K
Stock-Based Compensation $2.8M $3.1M $3.5M $4M $4M
Change in Accounts Receivable -$7.9M -$43.9M -$28.5M $31.2M -$74.2M
Change in Inventories -$1.6M -$16M -$861K $16.7M -$11.5M
Cash From Operations $21.4M -$13.9M -$5.5M $78.9M -$28.2M
 
Capital Expenditures $16.4M $14M $28.9M $38.7M $50.4M
Cash Acquisitions -- -$249K -- -- --
Cash From Investing -$16.4M -$14.3M -$28.8M -$38.7M -$50.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$6.5M -$6.6M -$8.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M $105.2M $115.1M $235.9M
Long-Term Debt Repaid -- -- -$92.5M -$153.5M -$138.4M
Repurchase of Common Stock -$5.2M -$3.3M -- -- -$31.5M
Other Financing Activities -$1.2M -$804K -$1M $728K -$6.8M
Cash From Financing $3M $23.8M $21M -$34.3M $55.5M
 
Beginning Cash (CF) $82.3M $3.5M $5.9M $9M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.5M $2.7M -$3M $19.3M -$4.1M
Ending Cash (CF) $97.8M $6.2M $3M $28.4M $2.4M
 
Levered Free Cash Flow $5M -$27.9M -$34.4M $40.2M -$78.6M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock