Financhill
Sell
28

ARAY Quote, Financials, Valuation and Earnings

Last price:
$1.83
Seasonality move :
-6.22%
Day range:
$1.74 - $1.85
52-week range:
$1.40 - $2.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.41x
P/B ratio:
3.93x
Volume:
437.7K
Avg. volume:
779.4K
1-year change:
-29.34%
Market cap:
$188.2M
Revenue:
$446.6M
EPS (TTM):
-$0.05
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $382.9M $396.3M $429.9M $447.6M $446.6M
Revenue Growth (YoY) -8.56% 3.49% 8.48% 4.12% -0.24%
 
Cost of Revenues $233.2M $236.8M $270M $293.6M $303.6M
Gross Profit $149.7M $159.5M $160M $154M $142.9M
Gross Profit Margin 39.1% 40.25% 37.21% 34.4% 32.01%
 
R&D Expenses $49.8M $52.7M $57.8M $57.1M $49.7M
Selling, General & Admin $87.4M $84.5M $94.1M $94.4M $92.7M
Other Inc / (Exp) $11.2M -$9.9M -$2M $1.5M -$700K
Operating Expenses $137.2M $137.3M $151.8M $151.6M $142.4M
Operating Income $12.5M $22.2M $8.1M $2.4M $504K
 
Net Interest Expenses $18.1M $16.9M $8.1M $10.6M $11.6M
EBT. Incl. Unusual Items $5.7M -$4.6M -$2M -$6.8M -$11.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $1.8M $3.3M $2.5M $3.7M
Net Income to Company $3.8M -$6.3M -$5.3M -$9.3M -$15.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.8M -$6.3M -$5.3M -$9.3M -$15.5M
 
Basic EPS (Cont. Ops) $0.04 -$0.07 -$0.06 -$0.10 -$0.16
Diluted EPS (Cont. Ops) $0.04 -$0.07 -$0.06 -$0.10 -$0.16
Weighted Average Basic Share $89.9M $92M $92.1M $94.9M $98.3M
Weighted Average Diluted Share $90.6M $92M $92.1M $94.9M $98.3M
 
EBITDA $31.3M $18.7M $11.6M $8.4M $5.7M
EBIT $23.8M $12.3M $6.1M $3.8M -$196K
 
Revenue (Reported) $382.9M $396.3M $429.9M $447.6M $446.6M
Operating Income (Reported) $12.5M $22.2M $8.1M $2.4M $504K
Operating Income (Adjusted) $23.8M $12.3M $6.1M $3.8M -$196K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $97.5M $116.3M $114.8M $107.2M $116.2M
Revenue Growth (YoY) -1.38% 19.31% -1.3% -6.56% 8.33%
 
Cost of Revenues $56.6M $73.6M $71.8M $71.3M $74.3M
Gross Profit $40.8M $42.6M $43M $35.9M $41.9M
Gross Profit Margin 41.9% 36.66% 37.44% 33.48% 36.06%
 
R&D Expenses $12M $14.7M $14.6M $15.3M $13.6M
Selling, General & Admin $20.7M $23.9M $25.6M $24.6M $23.5M
Other Inc / (Exp) -$3.1M -$1.2M -$886K -$2.1M $1.1M
Operating Expenses $32.6M $38.6M $40.3M $39.9M $37.2M
Operating Income $8.2M $4M $2.7M -$4M $4.7M
 
Net Interest Expenses -- $2.1M $2.6M $2.7M $2.6M
EBT. Incl. Unusual Items $5.1M $659K -$825K -$8.7M $3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $287K $480K $1M $878K $695K
Net Income to Company $4.8M $179K -$1.9M -$9.6M $2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8M $179K -$1.9M -$9.6M $2.5M
 
Basic EPS (Cont. Ops) $0.05 $0.00 -$0.02 -$0.10 $0.03
Diluted EPS (Cont. Ops) $0.05 $0.00 -$0.02 -$0.10 $0.02
Weighted Average Basic Share $92M $91.8M $94.6M $97.8M $101.4M
Weighted Average Diluted Share $93.4M $93.9M $94.6M $97.8M $103.7M
 
EBITDA $9.9M $4.2M $3M -$4.3M $7.6M
EBIT $8.2M $2.7M $1.8M -$5.8M $6.1M
 
Revenue (Reported) $97.5M $116.3M $114.8M $107.2M $116.2M
Operating Income (Reported) $8.2M $4M $2.7M -$4M $4.7M
Operating Income (Adjusted) $8.2M $2.7M $1.8M -$5.8M $6.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $377.3M $437.2M $417.4M $447.5M $453.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $222.2M $271.8M $262.1M $295.7M $309.3M
Gross Profit $155.1M $165.4M $155.4M $151.8M $143.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47.5M $57.7M $57.4M $57.7M $46.2M
Selling, General & Admin $80.8M $92.8M $95.7M $94M $92.9M
Other Inc / (Exp) $39K -$4.3M -$1.4M $560K $4.4M
Operating Expenses $128.2M $150.5M $153.1M $151.7M $139.1M
Operating Income $26.9M $15M $2.3M $108K $4.8M
 
Net Interest Expenses -- $4.1M $8.9M $11.3M $11.3M
EBT. Incl. Unusual Items $8.8M -$10.3M -$8M -$10.6M -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2M $3.8M $3.9M $2.2M
Net Income to Company $7.6M -$12.3M -$11.8M -$14.5M -$4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.6M -$12.3M -$11.8M -$14.5M -$4.4M
 
Basic EPS (Cont. Ops) $0.07 -$0.13 -$0.13 -$0.15 -$0.04
Diluted EPS (Cont. Ops) $0.07 -$0.13 -$0.13 -$0.15 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $45.2M $8.8M $5.9M $5.9M $15.6M
EBIT $38.1M $2.8M $923K $935K $9.5M
 
Revenue (Reported) $377.3M $437.2M $417.4M $447.5M $453.1M
Operating Income (Reported) $26.9M $15M $2.3M $108K $4.8M
Operating Income (Adjusted) $38.1M $2.8M $923K $935K $9.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $182.8M $223.7M $211.3M $211.1M $217.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106.6M $141.6M $133.7M $135.7M $141.4M
Gross Profit $76.2M $82.2M $77.6M $75.4M $76.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.1M $29.1M $28.7M $29.3M $25.8M
Selling, General & Admin $38.5M $46.7M $48.3M $47.9M $48M
Other Inc / (Exp) -$7.9M -$2.2M -$1.6M -$2.5M $2.9M
Operating Expenses $62.6M $75.8M $77M $77.1M $73.8M
Operating Income $13.7M $6.4M $523K -$1.8M $2.6M
 
Net Interest Expenses -- $4.1M $4.9M $5.6M $5.6M
EBT. Incl. Unusual Items $5.8M $62K -$5.9M -$9.8M -$97K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $631K $911K $1.4M $2.8M $1.3M
Net Income to Company $5.2M -$849K -$7.3M -$12.6M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.2M -$849K -$7.3M -$12.6M -$1.4M
 
Basic EPS (Cont. Ops) $0.05 -$0.01 -$0.08 -$0.13 -$0.01
Diluted EPS (Cont. Ops) $0.05 -$0.01 -$0.08 -$0.13 -$0.02
Weighted Average Basic Share $183.2M $182.6M $188.1M $194.3M $201.6M
Weighted Average Diluted Share $185M $184.8M $188.1M $194.3M $204M
 
EBITDA $17M $7M $1.3M -$1.1M $8.7M
EBIT $13.7M $4.2M -$1M -$3.9M $5.7M
 
Revenue (Reported) $182.8M $223.7M $211.3M $211.1M $217.7M
Operating Income (Reported) $13.7M $6.4M $523K -$1.8M $2.6M
Operating Income (Adjusted) $13.7M $4.2M -$1M -$3.9M $5.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $107.6M $116.4M $88.7M $89.4M $68.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $78.9M $73M $94.4M $74.8M $92M
Inventory $134.4M $125.9M $142.3M $145.2M $138.3M
Prepaid Expenses $21.2M $21.5M $11.6M $11.6M $10.3M
Other Current Assets -- -- $3.6M $1.7M $4M
Total Current Assets $357.5M $352.8M $350.9M $338M $323.2M
 
Property Plant And Equipment $44M $34.9M $29.5M $46.8M $58.5M
Long-Term Investments $13.9M $15.9M $13.9M $15.1M $9.8M
Goodwill $57.7M $58M $57.8M $57.7M $57.7M
Other Intangibles $663K $435K $250K $210K $59K
Other Long-Term Assets $17.1M $18.1M $5.5M $6.5M $8M
Total Assets $490.9M $480.1M $472.8M $479.2M $468.6M
 
Accounts Payable $23.1M $19.5M $31.3M $33.7M $50M
Accrued Expenses $27.2M $27.5M $17.3M $21.3M $16M
Current Portion Of Long-Term Debt -- $3.8M $8.6M $5.7M $7.8M
Current Portion Of Capital Lease Obligations $8.2M $8.2M $8.6M $4.2M $6.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $182.3M $192.4M $208.9M $198.6M $195.3M
 
Long-Term Debt $189.3M $170M $171.9M $171.6M $164.4M
Capital Leases -- -- -- -- --
Total Liabilities $427.3M $411.3M $419.7M $425.6M $423.5M
 
Common Stock $91K $91K $94K $97K $100K
Other Common Equity Adj -$484K $2.1M $2.4M $422K -$4.2M
Common Equity $63.6M $68.8M $53.2M $53.7M $45.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $63.6M $68.8M $53.2M $53.7M $45.1M
 
Total Liabilities and Equity $490.9M $480.1M $472.8M $479.2M $468.6M
Cash and Short Terms $107.6M $116.4M $88.7M $89.4M $68.6M
Total Debt $189.3M $173.8M $180.5M $177.3M $172.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $107.3M $123.2M $67.7M $72.8M $62.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.4M $81.9M $89.2M $77.4M $87.3M
Inventory $138.7M $123.7M $155.7M $155.2M $148.8M
Prepaid Expenses $22.3M $20.9M -- $12.4M $11.5M
Other Current Assets -- -- $23.5M $3.5M $4.6M
Total Current Assets $344.9M $351.3M $336.9M $331.2M $325.9M
 
Property Plant And Equipment $39.9M $31.6M $36.5M $49M $58.6M
Long-Term Investments $17M $14.7M $12.3M $14.5M $12.8M
Goodwill $58M $58M $57.8M $57.8M $57.6M
Other Intangibles $549K $322K $268K $116K $37K
Other Long-Term Assets $17.8M $19.5M $25M $8.4M $11.3M
Total Assets $478.1M $475.5M $468.8M $476.4M $478.4M
 
Accounts Payable $10.9M $29.3M $33.9M $39.2M $54M
Accrued Expenses $24.4M $33.9M $30.3M $21.8M $15.1M
Current Portion Of Long-Term Debt $12.5M $7.5M $5.7M $6.7M $7.6M
Current Portion Of Capital Lease Obligations $8.6M $8.3M $4.9M $5.7M $7.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $178.7M $204.4M $184.7M $209.3M $201.5M
 
Long-Term Debt $168.1M $174.5M $174.1M $168M $168M
Capital Leases -- -- -- -- --
Total Liabilities $400.4M $424.5M $417M $428.7M $430.5M
 
Common Stock $93K $93K $95K $99K $103K
Other Common Equity Adj $2.8M $2.2M $1.5M $1.1M -$5.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $77.8M $51M $51.7M $47.7M $47.9M
 
Total Liabilities and Equity $478.1M $475.5M $468.8M $476.4M $478.4M
Cash and Short Terms $107.3M $123.2M $67.7M $72.8M $62.6M
Total Debt $180.6M $182M $179.8M $174.8M $175.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $3.8M -$6.3M -$5.3M -$9.3M -$15.5M
Depreciation & Amoritzation $7.5M $6.4M $5.5M $4.5M $5.9M
Stock-Based Compensation $8.2M $9.3M $10.6M $10.1M $9.5M
Change in Accounts Receivable $19M $5.2M -$12.5M $18.5M -$15.8M
Change in Inventories -$23.2M $1.7M -$22.9M -$6.9M -$4M
Cash From Operations -$1.5M $38.5M -$2.4M $15.5M -$11.9M
 
Capital Expenditures $3.7M $2.3M $4.7M $12.7M $3.6M
Cash Acquisitions -- -$79K -- -- --
Cash From Investing -$3.7M -$2.4M -$4.7M -$12.7M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $24.7M $105M -- $5M $5M
Long-Term Debt Repaid -$263K -$121.1M -$19M -$8.9M -$11M
Repurchase of Common Stock -- -$14.1M -- -- --
Other Financing Activities -$207K -$1.7M -$258K -$447K -$198K
Cash From Financing $26.7M -$28.8M -$15.4M -$2.1M -$4M
 
Beginning Cash (CF) $88.2M $109.9M $118.2M $90.2M $91.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.5M $7.3M -$22.5M $746K -$19.5M
Ending Cash (CF) $109.9M $118.2M $90.2M $91.2M $70.4M
 
Levered Free Cash Flow -$5.2M $36.2M -$7.1M $2.9M -$15.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.8M $179K -$1.9M -$9.6M $2.5M
Depreciation & Amoritzation $1.7M $1.4M $1.2M $1.5M $1.5M
Stock-Based Compensation $2.4M $2.7M $3.1M $2.3M $2.3M
Change in Accounts Receivable $8.7M $12.1M -$9.8M $4.8M $10K
Change in Inventories $862K $1.5M -$1.9M -$5.7M -$118K
Cash From Operations $19.3M $32.6M -$18M -$5.1M $1.8M
 
Capital Expenditures $598K $803K $1.5M $1.2M $1.6M
Cash Acquisitions -$79K -- -- -- --
Cash From Investing -$677K -$803K -$1.5M -$1.2M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$10M
Long-Term Debt Repaid -$1.3M -$1M -$1.5M -$1.5M -$12M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$343K -$258K -$364K -$117K -$90K
Cash From Financing $136K -$13.5M $4.3M -$257K $5.8M
 
Beginning Cash (CF) $96.8M $106.5M $82.4M $78.7M $61.1M
Foreign Exchange Rate Adjustment $1.8M -$93K $2.1M $2.4M -$1.7M
Additions / Reductions $18.7M $18.3M -$15.3M -$6.6M $6M
Ending Cash (CF) $117.4M $124.7M $69.2M $74.5M $65.4M
 
Levered Free Cash Flow $18.7M $31.8M -$19.5M -$6.3M $231K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.6M -$12.3M -$11.8M -$14.5M -$4.4M
Depreciation & Amoritzation $7.1M $5.9M $5M $5M $6.1M
Stock-Based Compensation $8.9M $9.9M $11.4M $8.7M $9.4M
Change in Accounts Receivable $22.1M -$18.5M -$9.8M $12.4M -$13.5M
Change in Inventories -$12.8M $7.9M -$36.5M -$7.3M -$6.5M
Cash From Operations $23.1M $46.1M -$44.4M $19.8M -$3.7M
 
Capital Expenditures $2.4M $3.4M $5.3M $12.2M $4M
Cash Acquisitions -$79K -- -- -- --
Cash From Investing -$2.4M -$3.4M -$5.3M -$12.2M -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $5M
Long-Term Debt Repaid -$9.1M -$111.3M -$22.9M -$6M -$32M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$344K
Cash From Financing -$7.2M -$32.3M -$949K -$3.8M $1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.5M $10.4M -$50.6M $3.8M -$6.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20.8M $42.7M -$49.6M $7.6M -$7.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.2M -$849K -$7.3M -$12.6M -$1.4M
Depreciation & Amoritzation $3.3M $2.8M $2.3M $2.8M $3M
Stock-Based Compensation $4.6M $5.2M $6M $4.7M $4.6M
Change in Accounts Receivable $26.7M $3M $5.7M -$357K $2M
Change in Inventories -$6.8M -$550K -$14.2M -$14.6M -$17.1M
Cash From Operations $16.4M $24M -$18M -$13.7M -$5.5M
 
Capital Expenditures $1.2M $2.3M $2.8M $2.3M $2.7M
Cash Acquisitions -$79K -- -- -- --
Cash From Investing -$1.2M -$2.3M -$2.8M -$2.3M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$11.8M -$2M -$5.9M -$3M -$24M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$343K -$258K -$364K -$117K -$263K
Cash From Financing -$11M -$14.5M -$90K -$1.8M $3.6M
 
Beginning Cash (CF) $206.7M $224.7M $172.5M $169.9M $131.5M
Foreign Exchange Rate Adjustment $3.3M -$747K -$79K $1.1M -$414K
Additions / Reductions $4.1M $7.2M -$20.9M -$17.8M -$4.6M
Ending Cash (CF) $214.2M $231.2M $151.6M $153.2M $126.5M
 
Levered Free Cash Flow $15.2M $21.8M -$20.8M -$16M -$8.2M

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

GET BETTER TRADE IDEAS

Popular

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 17

Gorilla Technology Group [GRRR] is down 10.01% over the past day.

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 1.98% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 1.62% over the past day.

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

Show me the best stock