Financhill
Sell
50

AESI Quote, Financials, Valuation and Earnings

Last price:
$10.96
Seasonality move :
-3.52%
Day range:
$10.28 - $11.08
52-week range:
$7.64 - $26.86
Dividend yield:
9.06%
P/E ratio:
81.85x
P/S ratio:
1.17x
P/B ratio:
1.11x
Volume:
1.6M
Avg. volume:
2.4M
1-year change:
-54.33%
Market cap:
$1.4B
Revenue:
$1.1B
EPS (TTM):
-$0.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $111.8M $172.4M $482.7M $614M $1.1B
Revenue Growth (YoY) -- 54.25% 180% 27.19% 71.99%
 
Cost of Revenues $94.8M $109.3M $227.5M $302M $839.8M
Gross Profit $17M $63.1M $255.2M $312M $216.2M
Gross Profit Margin 15.18% 36.58% 52.87% 50.81% 20.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.7M $17.1M $24.3M $48.6M $106.2M
Other Inc / (Exp) -$1.3M $291K $2.6M $430K $977K
Operating Expenses $16.9M $16.1M $23.2M $46.8M $102.7M
Operating Income $24K $47M $232M $265.1M $113.5M
 
Net Interest Expenses $32.8M $42.2M $15.8M $7.7M $38.6M
EBT. Incl. Unusual Items -$34.1M $5.1M $218.9M $257.9M $75.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $372K $831K $1.9M $31.4M $15.8M
Net Income to Company -$34.4M $4.3M $217M $226.5M $59.9M
 
Minority Interest in Earnings -- -- -- $66.5M --
Net Income to Common Excl Extra Items -$34.4M $4.3M $217M $171.9M $59.9M
 
Basic EPS (Cont. Ops) -$0.34 $0.04 $2.17 $1.05 $0.55
Diluted EPS (Cont. Ops) -$0.34 $0.04 $2.17 $1.05 $0.55
Weighted Average Basic Share $100M $100M $100M $100M $108.2M
Weighted Average Diluted Share $100M $100M $100M $100M $109.2M
 
EBITDA $21.7M $71.7M $260.4M $306.7M $228M
EBIT $24K $47M $232M $265.1M $113.5M
 
Revenue (Reported) $111.8M $172.4M $482.7M $614M $1.1B
Operating Income (Reported) $24K $47M $232M $265.1M $113.5M
Operating Income (Adjusted) $24K $47M $232M $265.1M $113.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $141.7M $157.6M $304.4M $259.6M
Revenue Growth (YoY) -- -- 163.33% 93.15% -14.72%
 
Cost of Revenues -- $67.3M $78.5M $256.1M $243.2M
Gross Profit -- $74.4M $79.1M $48.4M $16.5M
Gross Profit Margin -- 52.52% 50.2% 15.89% 6.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $5.8M $14.3M $25.5M $36.3M
Other Inc / (Exp) -- $902K $136K -$8.3M --
Operating Expenses -- $5.8M $13.8M $24.6M $34.3M
Operating Income -- $68.6M $65.3M $23.8M -$17.9M
 
Net Interest Expenses -- $3.9M $1.5M $11.2M $15M
EBT. Incl. Unusual Items -- $65.7M $64M $4.3M -$33.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $604K $7.6M $415K -$9.8M
Net Income to Company -- -- $56.3M $3.9M -$23.7M
 
Minority Interest in Earnings -- -- $26.9M -- --
Net Income to Common Excl Extra Items -- $65.1M $56.3M $3.9M -$23.7M
 
Basic EPS (Cont. Ops) -- $1.14 $0.29 $0.04 -$0.19
Diluted EPS (Cont. Ops) -- $1.14 $0.29 $0.04 -$0.19
Weighted Average Basic Share -- $57.1M $100M $109.9M $123.7M
Weighted Average Diluted Share -- $57.1M $100M $111.1M $123.7M
 
EBITDA -- $76.8M $76M $54.5M $30.1M
EBIT -- $69.5M $65.3M $23.8M -$17.9M
 
Revenue (Reported) -- $141.7M $157.6M $304.4M $259.6M
Operating Income (Reported) -- $68.6M $65.3M $23.8M -$17.9M
Operating Income (Adjusted) -- $69.5M $65.3M $23.8M -$17.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $385.7M $622.7M $925.8M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $182.9M $298.6M $690.8M $961.1M
Gross Profit -- $202.8M $324.1M $235M $156.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $21.5M $42.9M $95.4M $130.6M
Other Inc / (Exp) -- $2.6M $559K -$9.2M --
Operating Expenses -- $21.5M $41.4M $92.8M $121.6M
Operating Income -- $181.3M $282.7M $142.1M $34.6M
 
Net Interest Expenses -- $33.2M $9.4M $28.9M $53.9M
EBT. Incl. Unusual Items -- $150.7M $273.8M $104M -$18.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.9M $20.8M $22.4M -$4.8M
Net Income to Company -- -- $253M $81.6M -$13.7M
 
Minority Interest in Earnings -- -- $66.2M $313K --
Net Income to Common Excl Extra Items -- $148.8M $198.5M $81.6M -$13.7M
 
Basic EPS (Cont. Ops) -- $2.60 $1.32 $0.77 -$0.10
Diluted EPS (Cont. Ops) -- $2.60 $1.32 $0.77 -$0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $211M $320.1M $232.1M $208.7M
EBIT -- $183.9M $282.7M $142.1M $34.6M
 
Revenue (Reported) -- $385.7M $622.7M $925.8M $1.1B
Operating Income (Reported) -- $181.3M $282.7M $142.1M $34.6M
Operating Income (Adjusted) -- $183.9M $282.7M $142.1M $34.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $332.9M $472.8M $784.6M $845.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $151.6M $223.2M $612.6M $735M
Gross Profit -- $181.2M $249.6M $172M $110.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $11.1M $35M $81.8M $105.1M
Other Inc / (Exp) -- $2.5M $438K -$9.2M $629K
Operating Expenses -- $16.1M $33.8M $79.2M $96.9M
Operating Income -- $165.1M $215.8M $92.8M $13.9M
 
Net Interest Expenses -- $11.8M $5.5M $26.6M $41.9M
EBT. Incl. Unusual Items -- $155.8M $210.8M $57M -$37.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.4M $20.4M $11.4M -$9.2M
Net Income to Company -- $20.8M $190.4M $45.5M -$28.1M
 
Minority Interest in Earnings -- -- $66.2M -- --
Net Income to Common Excl Extra Items -- $154.4M $135.9M $45.5M -$28.1M
 
Basic EPS (Cont. Ops) -- $2.55 $0.70 $0.41 -$0.23
Diluted EPS (Cont. Ops) -- $2.55 $0.70 $0.41 -$0.23
Weighted Average Basic Share -- $214.3M $300M $330.8M $365.6M
Weighted Average Diluted Share -- $214.3M $300M $333M $367.1M
 
EBITDA -- $187M $245.2M $171.1M $153M
EBIT -- $166.5M $215.8M $92.8M $13.9M
 
Revenue (Reported) -- $332.9M $472.8M $784.6M $845.9M
Operating Income (Reported) -- $165.1M $215.8M $92.8M $13.9M
Operating Income (Adjusted) -- $166.5M $215.8M $92.8M $13.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.1M $40.4M $82M $210.2M $71.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.6M $29.4M $74.4M $71.2M $166M
Inventory $9.4M $10.4M $16.4M $21.9M $40.6M
Prepaid Expenses -- $2.7M $5.2M $15.4M $10.8M
Other Current Assets $1.5M $4M $5.9M $15.5M $11.2M
Total Current Assets $58.6M $84.3M $178.7M $318.7M $289.4M
 
Property Plant And Equipment $461.1M $458.3M $564.7M $938.8M $1.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $69M
Other Intangibles -- -- -- $1.8M $105.9M
Other Long-Term Assets $1.4M $1.3M $7.5M $2.4M $3.5M
Total Assets $521.7M $543.9M $751M $1.3B $2B
 
Accounts Payable $5.6M $12.8M $31.8M $61.2M $119.2M
Accrued Expenses $3.2M $7.3M $27M $20.7M $48.5M
Current Portion Of Long-Term Debt $35.2M $15.6M $20.6M -- $43.7M
Current Portion Of Capital Lease Obligations -- -- -- $1.4M $9.4M
Other Current Liabilities $969K $1.1M $5.7M $1.6M $2.6M
Total Current Liabilities $46.1M $40.6M $88.7M $92.6M $243.1M
 
Long-Term Debt $139.7M $160M $147.8M $176.6M $476.9M
Capital Leases -- -- -- -- --
Total Liabilities $190M $205.2M $239.6M $404.5M $997M
 
Common Stock $394.5M $407.1M $407.1M $1M $1.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $331.7M $338.7M $511.4M $867.8M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $331.7M $338.7M $511.4M $867.8M $1B
 
Total Liabilities and Equity $521.7M $543.9M $751M $1.3B $2B
Cash and Short Terms $36.1M $40.4M $82M $210.2M $71.7M
Total Debt $174.9M $175.6M $171.6M $176.7M $523.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $264.5M $78.6M $41.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $102.2M $179.9M $184.6M
Inventory -- -- $18.9M $37.9M $56.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $2.7M $15.9M $20.1M --
Total Current Assets -- -- $401.5M $316.5M $297.2M
 
Property Plant And Equipment -- -- $833.5M $1.5B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $75.2M --
Other Intangibles -- -- -- $109.3M --
Other Long-Term Assets -- $5.9M $4.3M $3.3M --
Total Assets -- -- $1.2B $2B $2.2B
 
Accounts Payable -- -- $57.8M $125M $92.9M
Accrued Expenses -- $31.1M $38.8M $68.5M --
Current Portion Of Long-Term Debt -- $17.4M -- $36.2M --
Current Portion Of Capital Lease Obligations -- -- -- $8.9M --
Other Current Liabilities -- $2.9M $4M $12.8M --
Total Current Liabilities -- -- $100.6M $258.2M $220.6M
 
Long-Term Debt -- -- $176.6M $450.6M $540.2M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $328.1M $927.3M $1B
 
Common Stock -- -- $1M $1.1M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $987.2M -- --
Total Equity -- -- $911.2M $1B $1.2B
 
Total Liabilities and Equity -- -- $1.2B $2B $2.2B
Cash and Short Terms -- -- $264.5M $78.6M $41.3M
Total Debt -- $155M $176.8M $489.9M $582.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$34.4M $4.3M $217M $226.5M $59.9M
Depreciation & Amoritzation $21.6M $24.6M $28.4M $41.6M $114.5M
Stock-Based Compensation $2.5M $129K $678K $7.4M $22.4M
Change in Accounts Receivable $13.5M -$17.8M -$45M $3M -$13.1M
Change in Inventories $2.7M -$981K -$6.7M -$5.5M -$11.4M
Cash From Operations $12.5M $21.4M $206M $299M $256.5M
 
Capital Expenditures $9.5M $19.4M $89.6M $365.5M $374M
Cash Acquisitions -- -- -- -- $153.4M
Cash From Investing -$9.5M -$19.4M -$89.6M -$365.5M -$512.7M
 
Dividends Paid (Ex Special Dividend) $3K $10M $45M $77.2M $96.9M
Special Dividend Paid
Long-Term Debt Issued $19.4M $178.2M -- -- $238.5M
Long-Term Debt Repaid -$7.6M -$173.3M -$29.6M -$18.6M -$20.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.2M -$233K -$13.1M -$3.3M
Cash From Financing $11.8M $2.3M -$74.8M $194.6M $117.8M
 
Beginning Cash (CF) $36.1M $40.4M $82M $210.2M $71.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.8M $4.3M $41.6M $128.2M -$138.5M
Ending Cash (CF) $50.9M $44.7M $123.6M $338.3M -$66.8M
 
Levered Free Cash Flow $3M $2M $116.4M -$66.5M -$117.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- $36.1M $14.4M --
Depreciation & Amoritzation -- -- $12.3M $35.1M --
Stock-Based Compensation -- -- $3.7M $6.4M --
Change in Accounts Receivable -- -- $31.1M $9.3M --
Change in Inventories -- -- -$3M -$2.7M --
Cash From Operations -- -- $85.5M $70.9M --
 
Capital Expenditures -- -- $119.8M $76.4M --
Cash Acquisitions -- -- -- $11.2M --
Cash From Investing -- -- -$119.8M -$82.9M --
 
Dividends Paid (Ex Special Dividend) -- -- $20M $26.5M --
Special Dividend Paid -- -- $50K -- --
Long-Term Debt Issued -- -- -- $40M --
Long-Term Debt Repaid -- -$8.3M -$69K -$6.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2.1M --
Cash From Financing -- -- -$20.1M $5.1M --
 
Beginning Cash (CF) $40.4M $82M $210.2M $71.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$54.4M -$6.9M --
Ending Cash (CF) -- $82M $155.8M $64.8M --
 
Levered Free Cash Flow -- -- -$34.3M -$5.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $253M $81.6M -$13.7M
Depreciation & Amoritzation -- -- $37.5M $91.7M $174.2M
Stock-Based Compensation -- $543K $3.8M $19.7M $30.6M
Change in Accounts Receivable -- -- -$29.9M $8.7M -$2.7M
Change in Inventories -- -- -$5.3M -$11.7M -$7.9M
Cash From Operations -- -- $263.5M $271.1M $184.5M
 
Capital Expenditures -- $54.2M $245.7M $417.3M $202.9M
Cash Acquisitions -- -- -- $142.2M $215.4M
Cash From Investing -- -- -$281.1M -$549.6M -$408.2M
 
Dividends Paid (Ex Special Dividend) -- -$30M -$72.2M $90.4M $118.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $198.5M --
Long-Term Debt Repaid -- -- -$26.8M -$14.3M --
Repurchase of Common Stock -- -- -- -- $200K
Other Financing Activities -- -- -$13.1M -$1.2M --
Cash From Financing -- -- $191.4M $92.6M $186.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $173.8M -$185.9M -$37.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$17.6M -$146.2M -$18.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- $20.8M $226.5M $59.9M -$28.1M
Depreciation & Amoritzation -- $6.5M $41.6M $114.5M $139.2M
Stock-Based Compensation -- $205K $7.4M $22.4M $24.2M
Change in Accounts Receivable -- -$3.7M $3M -$13.1M -$12M
Change in Inventories -- -$264K -$5.5M -$11.4M -$5.2M
Cash From Operations -- $23.7M $299M $256.5M $113.6M
 
Capital Expenditures -- $54.2M $365.5M $374M $126.5M
Cash Acquisitions -- -- -- $153.4M $204.2M
Cash From Investing -- -$6M -$365.5M -$512.7M -$325.2M
 
Dividends Paid (Ex Special Dividend) -- -- $77.2M $96.9M $92.3M
Special Dividend Paid -- -- $50K $50K --
Long-Term Debt Issued -- -- -- $238.5M $188.8M
Long-Term Debt Repaid -- -$29.6M -$18.6M -$20.6M -$83.2M
Repurchase of Common Stock -- -- -- -- $200K
Other Financing Activities -- -$233K -$13.1M -$3.3M -$102.4M
Cash From Financing -- -$4.2M $194.6M $117.8M $181.2M
 
Beginning Cash (CF) $40.4M $82M $1.2B $442.2M $188.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $13.4M $128.2M -$138.5M -$30.4M
Ending Cash (CF) -- $295.6M $1.3B $303.7M $158.5M
 
Levered Free Cash Flow -- $101.8M -$66.5M -$117.5M -$12.8M

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

GET BETTER TRADE IDEAS

Popular

Is Revolution Medicines a Good Stock to Own?
Is Revolution Medicines a Good Stock to Own?

Though it’s still quite early in the year, pharmaceutical startup…

Why Has Vistra Stock Gone Up?
Why Has Vistra Stock Gone Up?

Integrated power generation business Vistra (NYSE:VST) surprised investors recently when…

Why Is Amkor Stock Up So Much?
Why Is Amkor Stock Up So Much?

Semiconductor packaging and testing major Amkor (NASDAQ:AMKR) has started 2026…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
80
BNR alert for Jan 16

Burning Rock Biotech Ltd. [BNR] is down 2.85% over the past day.

Buy
90
PEN alert for Jan 16

Penumbra, Inc. [PEN] is up 0.36% over the past day.

Buy
100
TLN alert for Jan 16

Talen Energy Corp. [TLN] is down 9.99% over the past day.

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

Show me the best stock