Financhill
Sell
36

AMS Quote, Financials, Valuation and Earnings

Last price:
$2.70
Seasonality move :
13.04%
Day range:
$2.62 - $2.73
52-week range:
$2.51 - $4.60
Dividend yield:
0%
P/E ratio:
7.88x
P/S ratio:
0.64x
P/B ratio:
0.69x
Volume:
14.9K
Avg. volume:
14.8K
1-year change:
-10.96%
Market cap:
$17.3M
Revenue:
$28.3M
EPS (TTM):
$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.8M $17.6M $19.7M $21.3M $28.3M
Revenue Growth (YoY) -13.43% -1.17% 12.02% 8% 32.9%
 
Cost of Revenues $13.4M $10.9M $11.4M $12M $19.2M
Gross Profit $4.5M $6.7M $8.4M $9.3M $9.2M
Gross Profit Margin 25.04% 38.16% 42.45% 43.82% 32.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6M $4.5M $5.1M $7M $7.4M
Other Inc / (Exp) -$8.3M -$506K -- -$940K $710K
Operating Expenses $4.6M $4.5M $5.1M $7M $7.4M
Operating Income -$142K $2.2M $3.2M $2.3M $1.8M
 
Net Interest Expenses $1M $742K $719K $686K $1.3M
EBT. Incl. Unusual Items -$9.5M $947K $2.5M $696K $1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M $269K $963K $431K -$295K
Net Income to Company -$7.7M $678K $1.6M $265K $1.5M
 
Minority Interest in Earnings $658K -$484K -$227K $345K $654K
Net Income to Common Excl Extra Items -$7.1M $194K $1.3M $610K $2.2M
 
Basic EPS (Cont. Ops) -$1.14 $0.03 $0.21 $0.10 $0.34
Diluted EPS (Cont. Ops) -$1.14 $0.03 $0.21 $0.10 $0.33
Weighted Average Basic Share $6.2M $6M $6.3M $6.4M $6.5M
Weighted Average Diluted Share $6.2M $6.1M $6.3M $6.4M $6.7M
 
EBITDA -$1.4M $6.7M $8.1M $7M $8.9M
EBIT -$8.4M $1.7M $3.3M $1.8M $2.7M
 
Revenue (Reported) $17.8M $17.6M $19.7M $21.3M $28.3M
Operating Income (Reported) -$142K $2.2M $3.2M $2.3M $1.8M
Operating Income (Adjusted) -$8.4M $1.7M $3.3M $1.8M $2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6M $4.7M $5M $5.7M $9.1M
Revenue Growth (YoY) -3.72% 1.76% 7.42% 13.12% 59.16%
 
Cost of Revenues $3.6M $2.5M $2.8M $2.9M $5.9M
Gross Profit $1M $2.2M $2.3M $2.8M $3.2M
Gross Profit Margin 22.29% 47.3% 45.07% 49.42% 35.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $1.2M $1.4M $1.8M $1.7M
Other Inc / (Exp) -- -$105K -- -$362K -$3M
Operating Expenses $1.1M $1.2M $1.4M $1.8M $1.7M
Operating Income -$25K $980K $850K $1.1M $1.5M
 
Net Interest Expenses $251K $155K $204K $179K $393K
EBT. Incl. Unusual Items -$8.5M $720K $646K $515K -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $270K $333K $338K -$51K
Net Income to Company -$7M $450K $313K $177K -$1.9M
 
Minority Interest in Earnings $764K -$231K -$67K $238K $563K
Net Income to Common Excl Extra Items -$6.2M $219K $246K $415K -$1.3M
 
Basic EPS (Cont. Ops) -$1.00 $0.04 $0.04 $0.06 -$0.20
Diluted EPS (Cont. Ops) -$1.00 $0.04 $0.04 $0.06 -$0.20
Weighted Average Basic Share $6.5M $6.7M $6.5M $6.4M $6.5M
Weighted Average Diluted Share $6.5M $6.8M $6.5M $6.4M $7.3M
 
EBITDA -$6.5M $2.1M $2.1M $2.1M $160K
EBIT -$8.3M $875K $906K $802K -$1.5M
 
Revenue (Reported) $4.6M $4.7M $5M $5.7M $9.1M
Operating Income (Reported) -$25K $980K $850K $1.1M $1.5M
Operating Income (Adjusted) -$8.3M $875K $906K $802K -$1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.8M $17.6M $19.7M $21.3M $28.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.4M $10.9M $11.4M $12M $19.2M
Gross Profit $4.5M $6.7M $8.4M $9.3M $9.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6M $4.5M $5.1M $7M $7.4M
Other Inc / (Exp) -- -$506K -- -$940K $710K
Operating Expenses $4.6M $4.5M $5.1M $7M $7.4M
Operating Income -$142K $2.2M $3.2M $2.3M $1.8M
 
Net Interest Expenses $1M $742K $719K $686K $1.3M
EBT. Incl. Unusual Items -$9.5M $947K $2.5M $696K $1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M $269K $963K $431K -$295K
Net Income to Company -$7.7M $678K $1.6M $265K $1.5M
 
Minority Interest in Earnings $658K -$484K -$227K $345K $654K
Net Income to Common Excl Extra Items -$7.1M $194K $1.3M $610K $2.2M
 
Basic EPS (Cont. Ops) -$1.13 $0.04 $0.21 $0.09 $0.35
Diluted EPS (Cont. Ops) -$1.13 $0.04 $0.21 $0.09 $0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.4M $6.7M $8.1M $7M $8.9M
EBIT -$8.4M $1.7M $3.3M $1.8M $2.7M
 
Revenue (Reported) $17.8M $17.6M $19.7M $21.3M $28.3M
Operating Income (Reported) -$142K $2.2M $3.2M $2.3M $1.8M
Operating Income (Adjusted) -$8.4M $1.7M $3.3M $1.8M $2.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.6M $19.7M $21.3M $28.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.9M $11.4M $12M $19.2M --
Gross Profit $6.7M $8.4M $9.3M $9.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5M $5.1M $7M $7.4M --
Other Inc / (Exp) -$506K -- -$940K $710K --
Operating Expenses $4.5M $5.1M $7M $7.4M --
Operating Income $2.2M $3.2M $2.3M $1.8M --
 
Net Interest Expenses $742K $719K $686K $1.3M --
EBT. Incl. Unusual Items $947K $2.5M $696K $1.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $269K $963K $431K -$295K --
Net Income to Company $678K $1.6M $265K $1.5M --
 
Minority Interest in Earnings -$484K -$227K $345K $654K --
Net Income to Common Excl Extra Items $194K $1.3M $610K $2.2M --
 
Basic EPS (Cont. Ops) $0.04 $0.21 $0.09 $0.35 --
Diluted EPS (Cont. Ops) $0.04 $0.21 $0.09 $0.34 --
Weighted Average Basic Share $24.9M $25.2M $25.4M $26M --
Weighted Average Diluted Share $25M $25.4M $25.7M $26.9M --
 
EBITDA $6.7M $8.1M $7M $8.9M --
EBIT $1.7M $3.3M $1.8M $2.7M --
 
Revenue (Reported) $17.6M $19.7M $21.3M $28.3M --
Operating Income (Reported) $2.2M $3.2M $2.3M $1.8M --
Operating Income (Adjusted) $1.7M $3.3M $1.8M $2.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4M $8.1M $12.3M $13.7M $11M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.3M $4.2M $3.8M $4.3M $11.6M
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $1.2M $1.2M $1.3M $1.4M
Other Current Assets $781K $826K $897K $526K $928K
Total Current Assets $10.9M $15.1M $18.7M $20.5M $26.3M
 
Property Plant And Equipment $31.3M $28.9M $23.8M $25.9M $32.2M
Long-Term Investments -- -- -- -- --
Goodwill $1.3M $1.3M $1.3M $1.3M $1.3M
Other Intangibles $78K $78K $78K $78K $78K
Other Long-Term Assets $137K $73K $87K $443K $437K
Total Assets $43.7M $45.4M $44M $48.2M $60.2M
 
Accounts Payable $683K $318K $230K $315K $1.6M
Accrued Expenses $2M $1.5M $1.5M $1.2M $1.9M
Current Portion Of Long-Term Debt $1.2M $2.4M $1.8M $4M $4.2M
Current Portion Of Capital Lease Obligations $6.3M $369K $292K $57K $226K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.4M $5.9M $5.2M $10.8M $10.4M
 
Long-Term Debt $3.4M $14.3M $12.2M $11M $17.3M
Capital Leases -- -- -- -- --
Total Liabilities $20M $21.2M $18.3M $21.9M $30.2M
 
Common Stock $10.8M $10.8M $10.8M $10.8M $10.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $19.3M $19.9M $21.6M $22.6M $25.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.4M $4.3M $4M $3.7M $4.8M
Total Equity $23.7M $24.2M $25.6M $26.3M $30M
 
Total Liabilities and Equity $43.7M $45.4M $44M $48.2M $60.2M
Cash and Short Terms $4M $8.1M $12.3M $13.7M $11M
Total Debt $4.6M $16.7M $14M $17.6M $21.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4M $8.1M $12.3M $13.7M $11M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.3M $4.2M $3.8M $4.3M $11.6M
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $1.2M $1.2M $1.3M $1.4M
Other Current Assets $781K $826K $897K $526K $928K
Total Current Assets $10.9M $15.1M $18.7M $20.5M $26.3M
 
Property Plant And Equipment $31.3M $28.9M $23.8M $25.9M $32.2M
Long-Term Investments -- -- -- -- --
Goodwill $1.3M $1.3M $1.3M $1.3M $1.3M
Other Intangibles $78K $78K $78K $78K $78K
Other Long-Term Assets $137K $73K $87K $443K $437K
Total Assets $43.7M $45.4M $44M $48.2M $60.2M
 
Accounts Payable $683K $318K $230K $315K $1.6M
Accrued Expenses $2M $1.5M $1.5M $1.2M $1.9M
Current Portion Of Long-Term Debt $1.2M $2.4M $1.8M $4M $4.2M
Current Portion Of Capital Lease Obligations $6.3M $369K $292K $57K $226K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.4M $5.9M $5.2M $10.8M $10.4M
 
Long-Term Debt $3.4M $14.3M $12.2M $11M $17.3M
Capital Leases -- -- -- -- --
Total Liabilities $20M $21.2M $18.3M $21.9M $30.2M
 
Common Stock $10.8M $10.8M $10.8M $10.8M $10.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.4M $4.3M $4M $3.7M $4.8M
Total Equity $23.7M $24.2M $25.6M $26.3M $30M
 
Total Liabilities and Equity $43.7M $45.4M $44M $48.2M $60.2M
Cash and Short Terms $4M $8.1M $12.3M $13.7M $11M
Total Debt $4.6M $16.7M $14M $17.6M $21.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.7M $678K $1.6M $265K $1.5M
Depreciation & Amoritzation $7M $5M $4.8M $5.2M $6.2M
Stock-Based Compensation $299K $420K $399K $389K $373K
Change in Accounts Receivable $3M -$519K $696K -$719K -$6.9M
Change in Inventories -- -- -- -- --
Cash From Operations $9.7M $6.3M $7.2M $5.7M $167K
 
Capital Expenditures $455K $1.7M $388K $6.3M $7.9M
Cash Acquisitions -$2.1M -- -- -- $538K
Cash From Investing -$2.4M -$1.7M -$388K -$6.3M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $13.9M -- $5.7M $20.8M
Long-Term Debt Repaid -$4.9M -$13.2M -$2M -$3.5M -$16.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $115K -$1.3M -$630K -$211K -$221K
Cash From Financing -$4.8M -$655K -$2.7M $1.9M $4.4M
 
Beginning Cash (CF) $1.8M $4.3M $8.3M $12.5M $13.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5M $3.9M $4.2M $1.4M -$2.5M
Ending Cash (CF) $4.3M $8.3M $12.5M $13.8M $11.3M
 
Levered Free Cash Flow $9.3M $4.6M $6.8M -$555K -$7.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7M $450K $313K $177K -$1.9M
Depreciation & Amoritzation $1.8M $1.2M $1.2M $1.3M $1.7M
Stock-Based Compensation $110K $108K $164K $98K $88K
Change in Accounts Receivable $724K $10K $4K -$221K -$3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7M $3.1M $1.6M -$3.1M $274K
 
Capital Expenditures $127K $1.3M $56K $97K $4.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$127K -$1.3M -$56K -$97K -$4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $4.3M $7.2M
Long-Term Debt Repaid -$521K $41K -$430K -$1.7M -$5.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$698K -$743K -$327K -$202K -$67K
Cash From Financing -$1.2M -$702K -$757K $2.3M $1.3M
 
Beginning Cash (CF) $4M $7.2M $11.7M $14.7M $14.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342K $1.1M $789K -$847K -$2.8M
Ending Cash (CF) $4.3M $8.3M $12.5M $13.8M $11.3M
 
Levered Free Cash Flow $1.6M $1.8M $1.5M -$3.2M -$4.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.7M $678K $1.6M $265K $1.5M
Depreciation & Amoritzation $7M $5M $4.8M $5.2M $6.2M
Stock-Based Compensation $299K $420K $399K $389K $373K
Change in Accounts Receivable $3M -$519K $696K -$719K -$6.9M
Change in Inventories -- -- -- -- --
Cash From Operations $9.7M $6.3M $7.2M $5.7M $167K
 
Capital Expenditures $455K $1.7M $388K $6.3M $7.9M
Cash Acquisitions -$2.1M -- -- -- $538K
Cash From Investing -$2.4M -$1.7M -$388K -$6.3M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $5.7M $20.8M
Long-Term Debt Repaid -$4.9M -$13.2M -$2M -$3.5M -$16.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $115K -- -- -- -$221K
Cash From Financing -$4.8M -$655K -$2.7M $1.9M $4.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5M $3.9M $4.2M $1.4M -$2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.3M $4.6M $6.8M -$555K -$7.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $678K $1.6M $265K $1.5M --
Depreciation & Amoritzation $5M $4.8M $5.2M $6.2M --
Stock-Based Compensation $420K $399K $389K $373K --
Change in Accounts Receivable -$519K $696K -$719K -$6.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $6.3M $7.2M $5.7M $167K --
 
Capital Expenditures $1.7M $388K $6.3M $7.9M --
Cash Acquisitions -- -- -- $538K --
Cash From Investing -$1.7M -$388K -$6.3M -$7.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.9M -- $5.7M $20.8M --
Long-Term Debt Repaid -$13.2M -$2M -$3.5M -$16.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$630K -$211K -$221K --
Cash From Financing -$655K -$2.7M $1.9M $4.4M --
 
Beginning Cash (CF) $24.9M $40.3M $54.1M $55.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M $4.2M $1.4M -$2.5M --
Ending Cash (CF) $28.9M $44.5M $55.5M $52.9M --
 
Levered Free Cash Flow $4.6M $6.8M -$555K -$7.8M --

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

GET BETTER TRADE IDEAS

Popular

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
56
ROOT alert for Apr 23

Root [ROOT] is up 9.37% over the past day.

Buy
72
EFX alert for Apr 23

Equifax [EFX] is up 1.69% over the past day.

Buy
51
CALX alert for Apr 23

Calix [CALX] is down 1.81% over the past day.

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

Show me the best stock