Financhill
Sell
46

ASUR Quote, Financials, Valuation and Earnings

Last price:
$9.06
Seasonality move :
-1.04%
Day range:
$8.85 - $9.06
52-week range:
$7.63 - $12.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.84x
P/B ratio:
1.29x
Volume:
68K
Avg. volume:
101.5K
1-year change:
-2.19%
Market cap:
$249.5M
Revenue:
$119.8M
EPS (TTM):
-$0.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $65.5M $76.1M $95.8M $119.1M $119.8M
Revenue Growth (YoY) -10.45% 16.12% 25.98% 24.27% 0.6%
 
Cost of Revenues $27.4M $40.4M $46.8M $47.2M $53.9M
Gross Profit $38.1M $35.6M $49M $71.9M $65.9M
Gross Profit Margin 58.15% 46.82% 51.16% 60.39% 55%
 
R&D Expenses $6M $5.4M $6.1M $6.8M $7.8M
Selling, General & Admin $37.5M $43M $54.2M $68.1M $68.8M
Other Inc / (Exp) $138K $19M $1.4M -$1.8M $8K
Operating Expenses $53M $48.4M $60.3M $74.9M $76.6M
Operating Income -$14.9M -$12.8M -$11.3M -$3M -$10.7M
 
Net Interest Expenses $1.2M $2M $4.4M $4.3M $1M
EBT. Incl. Unusual Items -$16M $4M -$14.4M -$9.1M -$10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $337K $802K $112K $109K $933K
Net Income to Company -$16.3M $3.2M -$14.5M -$9.2M -$11.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.3M $3.2M -$14.5M -$9.2M -$11.8M
 
Basic EPS (Cont. Ops) -$1.03 $0.17 -$0.72 -$0.42 -$0.45
Diluted EPS (Cont. Ops) -$1.03 $0.16 -$0.72 -$0.42 -$0.45
Weighted Average Basic Share $15.9M $19.3M $20.1M $22.1M $26.1M
Weighted Average Diluted Share $15.9M $19.5M $20.1M $22.1M $26.1M
 
EBITDA $1.4M $5M $9.1M $17.6M $12.8M
EBIT -$14.8M -$12.8M -$11.3M -$3M -$10.7M
 
Revenue (Reported) $65.5M $76.1M $95.8M $119.1M $119.8M
Operating Income (Reported) -$14.9M -$12.8M -$11.3M -$3M -$10.7M
Operating Income (Adjusted) -$14.8M -$12.8M -$11.3M -$3M -$10.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18M $21.9M $29.3M $29.3M $36.3M
Revenue Growth (YoY) 12.28% 21.81% 33.93% -0.1% 23.71%
 
Cost of Revenues $9.6M $11.6M $11.4M $13.9M $17.9M
Gross Profit $8.3M $10.3M $17.9M $15.4M $18.4M
Gross Profit Margin 46.35% 47.01% 61.18% 52.58% 50.68%
 
R&D Expenses $1.5M $1.2M $1.8M $2M $1.2M
Selling, General & Admin $10.9M $12.8M $15.9M $17.1M $20.7M
Other Inc / (Exp) $10.2M $399K -$1.8M -- --
Operating Expenses $12.4M $14M $17.7M $19M $21.9M
Operating Income -$4.1M -$3.7M $253K -$3.6M -$3.5M
 
Net Interest Expenses $530K $1.1M $782K $274K $2M
EBT. Incl. Unusual Items $5.6M -$4.4M -$2.3M -$3.7M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $260K $102K -$123K $170K $367K
Net Income to Company $5.3M -$4.5M -$2.2M -$3.9M -$5.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.3M -$4.5M -$2.2M -$3.9M -$5.4M
 
Basic EPS (Cont. Ops) $0.28 -$0.22 -$0.10 -$0.15 -$0.19
Diluted EPS (Cont. Ops) $0.28 -$0.22 -$0.10 -$0.15 -$0.19
Weighted Average Basic Share $19.2M $20.2M $22.6M $26.4M $27.6M
Weighted Average Diluted Share $19.3M $20.2M $22.6M $26.4M $27.6M
 
EBITDA -$288K $1.9M $5.2M $2.6M $4.1M
EBIT -$4.1M -$3.7M $253K -$3.6M -$3.5M
 
Revenue (Reported) $18M $21.9M $29.3M $29.3M $36.3M
Operating Income (Reported) -$4.1M -$3.7M $253K -$3.6M -$3.5M
Operating Income (Adjusted) -$4.1M -$3.7M $253K -$3.6M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $71.4M $87.6M $122.1M $115.3M $132M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.3M $46.5M $46.6M $51.7M $61.1M
Gross Profit $33.1M $41.1M $75.6M $63.5M $70.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.6M $6M $6.7M $7.4M $6.6M
Selling, General & Admin $41.4M $50M $67.6M $68.1M $77M
Other Inc / (Exp) $18.9M $1.7M -$1.9M $9K --
Operating Expenses $47M $56M $74.4M $75.5M $83.6M
Operating Income -$13.9M -$14.8M $1.2M -$12M -$12.7M
 
Net Interest Expenses $2.5M $4.1M $5.8M $662K $3.6M
EBT. Incl. Unusual Items $2.6M -$17.4M -$6.5M -$11.9M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $929K $345K $173K $276K $2M
Net Income to Company $1.7M -$17.7M -$6.7M -$12.2M -$17.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M -$17.7M -$6.7M -$12.2M -$17.1M
 
Basic EPS (Cont. Ops) $0.03 -$0.88 -$0.32 -$0.47 -$0.63
Diluted EPS (Cont. Ops) $0.03 -$0.88 -$0.32 -$0.47 -$0.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $406K $5.6M $21.7M $10.5M $14.1M
EBIT -$13.9M -$14.8M $1.2M -$12M -$12.7M
 
Revenue (Reported) $71.4M $87.6M $122.1M $115.3M $132M
Operating Income (Reported) -$13.9M -$14.8M $1.2M -$12M -$12.7M
Operating Income (Adjusted) -$13.9M -$14.8M $1.2M -$12M -$12.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55M $66.5M $92.8M $89M $101.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.2M $35.3M $35M $39.6M $46.8M
Gross Profit $30.8M $31.2M $57.8M $49.4M $54.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4M $4.5M $5.1M $5.7M $4.5M
Selling, General & Admin $31.5M $38.4M $51.9M $51.9M $60.1M
Other Inc / (Exp) $18.8M $1.6M -$1.8M $10K $92K
Operating Expenses $40.5M $43M $57M $57.6M $64.6M
Operating Income -$9.7M -$11.7M $764K -$8.2M -$10.2M
 
Net Interest Expenses $977K $3M $4.3M $662K $3.2M
EBT. Incl. Unusual Items $8.2M -$13.2M -$5.4M -$8.1M -$12.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $663K $206K $267K $434K $1.5M
Net Income to Company $7.5M -$13.4M -$5.6M -$8.6M -$13.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.5M -$13.4M -$5.6M -$8.6M -$13.9M
 
Basic EPS (Cont. Ops) $0.40 -$0.67 -$0.26 -$0.33 -$0.51
Diluted EPS (Cont. Ops) $0.40 -$0.67 -$0.26 -$0.33 -$0.51
Weighted Average Basic Share $57.2M $60.4M $63.6M $77.6M $81.8M
Weighted Average Diluted Share $57.5M $60.4M $64.3M $77.6M $81.8M
 
EBITDA $11.5M $4.2M $16.1M $9M $10.3M
EBIT -$1.1M -$11.7M $764K -$8.2M -$10.2M
 
Revenue (Reported) $55M $66.5M $92.8M $89M $101.2M
Operating Income (Reported) -$9.7M -$11.7M $764K -$8.2M -$10.2M
Operating Income (Adjusted) -$1.1M -$11.7M $764K -$8.2M -$10.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.6M $13.4M $17M $30.3M $21.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8M $5.3M $12.1M $14.2M $18.2M
Inventory $449K $246K $251K $155K $195K
Prepaid Expenses $2.9M -- -- -- --
Other Current Assets $2.9M $13.5M $10.3M $3.5M $4.9M
Total Current Assets $356.8M $249.8M $243.3M $267.2M $237.3M
 
Property Plant And Equipment $14.7M $14.7M $18.5M $19.5M $23.7M
Long-Term Investments -- -- -- -- --
Goodwill $74M $86M $86M $86M $94.7M
Other Intangibles $64.6M $78.6M $66.6M $62.1M $69.1M
Other Long-Term Assets $4M $4.1M $5.5M $9M $11.8M
Total Assets $514M $433.2M $419.9M $451.2M $444.6M
 
Accounts Payable $1.3M $565K $2.2M $2.6M $1.4M
Accrued Expenses $1.4M $2.4M $3.7M $3.9M $6.6M
Current Portion Of Long-Term Debt $12.3M $1.9M $4.1M $27K $7M
Current Portion Of Capital Lease Obligations $1.8M $1.6M $1.9M $1.5M $1.4M
Other Current Liabilities $324.5M $219M $209M $220M $194.4M
Total Current Liabilities $348.6M $232.8M $235.2M $241.3M $223.6M
 
Long-Term Debt $12.2M $37.9M $37.3M $8.9M $9.3M
Capital Leases -- -- -- -- --
Total Liabilities $368.3M $275M $274.8M $259.5M $247.3M
 
Common Stock $193K $204K $206K $254K $267K
Other Common Equity Adj $604K -$99K -$2.5M -$1.1M -$575K
Common Equity $145.7M $158.2M $145.1M $191.7M $197.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $145.7M $158.2M $145.1M $191.7M $197.3M
 
Total Liabilities and Equity $514M $433.2M $419.9M $451.2M $444.6M
Cash and Short Terms $28.6M $13.4M $17M $30.3M $21.4M
Total Debt $24.5M $39.8M $41.4M $8.9M $16.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $11.5M $10.9M $32.8M $11.2M $21.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.6M $6.8M $15.1M $17.2M $14.6M
Inventory $303K $323K $93K $233K $2.3M
Prepaid Expenses $13.4M $10.7M -- -- --
Other Current Assets -- -- $3.9M $4.6M --
Total Current Assets $204.5M $210.7M $224.4M $226.9M $193.1M
 
Property Plant And Equipment $14.9M $19.3M $18.7M $22.9M $31.4M
Long-Term Investments -- -- -- -- --
Goodwill $86.1M $86M $86M $94.7M --
Other Intangibles $82.4M $70.2M $57.3M $73.4M --
Other Long-Term Assets $4.1M $4.9M $8M $10.2M --
Total Assets $392.1M $391.1M $394.5M $428.1M $447.1M
 
Accounts Payable $1.3M $1.3M $1.7M $1.3M $2.6M
Accrued Expenses $1.8M $4.1M $5.2M $8.3M --
Current Portion Of Long-Term Debt $1.9M $3.1M $195K -- --
Current Portion Of Capital Lease Obligations $1.7M $1.7M $1.5M $1.6M --
Other Current Liabilities $176.3M $186.9M $175.1M $194M --
Total Current Liabilities $187.2M $205.5M $192.8M $212.5M $178.3M
 
Long-Term Debt $37.8M $38.3M $7.6M $11.3M $69.1M
Capital Leases -- -- -- -- --
Total Liabilities $230.1M $246.6M $202.8M $229M $254M
 
Common Stock $204K $205K $252K $265K $277K
Other Common Equity Adj $317K -$2.9M -$2.7M -$10K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $161.9M $144.6M $191.7M $199.2M $193.1M
 
Total Liabilities and Equity $392.1M $391.1M $394.5M $428.1M $447.1M
Cash and Short Terms $11.5M $10.9M $32.8M $11.2M $21.5M
Total Debt $41.5M $41.3M $7.8M $11.3M $75.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.3M $3.2M -$14.5M -$9.2M -$11.8M
Depreciation & Amoritzation $16.2M $17.8M $20.4M $20.6M $23.5M
Stock-Based Compensation $2.4M $3M $3.2M $5.4M $6.4M
Change in Accounts Receivable $528K -$1.3M -$7.6M -$4.1M -$4M
Change in Inventories $150K $142K -$14K $97K -$41K
Cash From Operations $2.2M $1.4M $13.7M $18.9M $9.4M
 
Capital Expenditures $16.8M $29.8M $8.8M $16.3M $24.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.4M -$37M -$36M -$29.5M -$19.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.9M $29.4M -- -- $5M
Long-Term Debt Repaid -$12.2M -$14.7M -$1.7M -$35.6M -$420K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $190.1M -$106.1M -$11.2M $13M -$28M
Cash From Financing $208.1M -$90.7M -$12.4M $24.2M -$22M
 
Beginning Cash (CF) $134.1M $13.4M $17M $30.3M $21.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $190.9M -$126.2M -$34.7M $13.6M -$31.9M
Ending Cash (CF) $325M -$112.8M -$17.7M $43.9M -$10.5M
 
Levered Free Cash Flow -$14.5M -$28.4M $4.8M $2.6M -$14.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.3M -$4.5M -$2.2M -$3.9M -$5.4M
Depreciation & Amoritzation $3.8M $5.1M $4.9M $6.2M $7.6M
Stock-Based Compensation $784K $797K $1.3M $1.6M $2M
Change in Accounts Receivable -$407K -$1.2M $1.4M -$964K -$22K
Change in Inventories -$22K -$34K $41K $30K $1.2M
Cash From Operations $754K -$525K $5.3M $1.3M $5.8M
 
Capital Expenditures $26.4M $3.5M $2.8M $11.1M $12.5M
Cash Acquisitions -- -- -- -- $37.5M
Cash From Investing -$26.2M -$12.4M -$910K -$10.9M -$60.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.4M -- -- -- --
Long-Term Debt Repaid -$12M -$1.7M -$35M -$420K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.8M $180K -$14.5M $1.7M --
Cash From Financing -$16.3M -$1.5M -$5.3M $1.6M -$66.1M
 
Beginning Cash (CF) $11.5M $10.9M $32.8M $11.2M $21.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.8M -$14.5M -$969K -$7.9M -$120.7M
Ending Cash (CF) -$30.3M -$3.6M $31.8M $3.4M -$99.2M
 
Levered Free Cash Flow -$25.6M -$4.1M $2.5M -$9.8M -$6.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7M -$17.7M -$6.7M -$12.2M -$17.1M
Depreciation & Amoritzation $15.8M $21.4M $20.5M $22.5M $26.8M
Stock-Based Compensation $2.8M $3.2M $5M $6.2M $7.2M
Change in Accounts Receivable -$1.5M -$2.6M -$10.8M -$2.3M $3.6M
Change in Inventories $98K -$28K $230K -$140K $1.3M
Cash From Operations $2.8M $9.5M $18.1M $7.1M $20.7M
 
Capital Expenditures $41M $8.7M $8.2M $29.8M $29.3M
Cash Acquisitions -$7M -- -- -- $37.5M
Cash From Investing $24.2M -$49.9M -$20.2M -$29.6M -$79.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15.1M -$1.3M -$35.6M -$420K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27M $10.2M -$10.4M $18M --
Cash From Financing $23.6M $9.3M $724K $18.8M $11.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.6M -$31.1M -$1.4M -$3.6M -$47.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$38.2M $760K $9.9M -$22.7M -$8.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.5M -$13.4M -$5.6M -$8.6M -$13.9M
Depreciation & Amoritzation $12.5M $15.3M $15.4M $17.2M $20.5M
Stock-Based Compensation $2.1M $2.3M $4.2M $5M $5.7M
Change in Accounts Receivable -$536K -$1.8M -$5M -$3.1M $4.5M
Change in Inventories $85K -$85K $159K -$78K $1.3M
Cash From Operations -$1.1M $7M $11.4M -$394K $10.9M
 
Capital Expenditures $28.8M $7.7M $7.1M $20.6M $25.8M
Cash Acquisitions -- -- -- -- $37.5M
Cash From Investing -$21M -$34M -$18.2M -$18.2M -$78.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.4M -- -- -- $58M
Long-Term Debt Repaid -$15.1M -$1.7M -$35.6M -$420K -$5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$148.9M -$32.5M -$31.8M -$26.8M $19.1M
Cash From Financing -$134M -$34M -$20.9M -$26.3M $7M
 
Beginning Cash (CF) $592.3M $37.5M $75.8M $55.2M $101.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$156.2M -$61.1M -$27.7M -$44.9M -$60.2M
Ending Cash (CF) $436.2M -$23.5M $48.1M $10.3M $41.4M
 
Levered Free Cash Flow -$29.9M -$740K $4.3M -$21M -$14.8M

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
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

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.

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

Show me the best stock