Financhill
Sell
48

AESI Quote, Financials, Valuation and Earnings

Last price:
$9.63
Seasonality move :
7.74%
Day range:
$9.54 - $9.76
52-week range:
$7.64 - $26.86
Dividend yield:
10.28%
P/E ratio:
81.85x
P/S ratio:
1.03x
P/B ratio:
0.97x
Volume:
2.4M
Avg. volume:
2.9M
1-year change:
-56.8%
Market cap:
$1.2B
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $56.3M $3.9M -$23.7M
Depreciation & Amoritzation -- -- $10.7M $30.7M $47.9M
Stock-Based Compensation -- -- $1.4M $6.3M $9.3M
Change in Accounts Receivable -- -- -$16.3M -$2.9M $5M
Change in Inventories -- -- -$2.1M $3.6M -$752K
Cash From Operations -- -- $55.4M $85.2M $32.4M
 
Capital Expenditures -- $35.7M $98.9M $86.3M $33.8M
Cash Acquisitions -- -- -- -- $22.7M
Cash From Investing -- -- -$98.9M -$76.3M -$56.5M
 
Dividends Paid (Ex Special Dividend) -- -- $27.2M $25.3M $30.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$3M --
Long-Term Debt Repaid -- -$8.1M -$232K -$6.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$6.3M -$37K --
Cash From Financing -- -- -$33.7M -$35M -$13.4M
 
Beginning Cash (CF) -- -- $264.5M $78.6M $41.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$77.1M -$26.1M -$37.5M
Ending Cash (CF) -- $90.7M $187.4M $52.6M $3.9M
 
Levered Free Cash Flow -- $44.8M -$43.5M -$1.1M -$1.4M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $20.8M $190.4M $45.5M -$28.1M
Depreciation & Amoritzation -- $6.5M $29.4M $79.4M $139.2M
Stock-Based Compensation -- $205K $3.7M $16M $24.2M
Change in Accounts Receivable -- -$3.7M -$28M -$22.4M -$12M
Change in Inventories -- -$264K -$2.5M -$8.7M -$5.2M
Cash From Operations -- $23.7M $213.5M $185.6M $113.6M
 
Capital Expenditures -- $54.2M $245.7M $297.6M $126.5M
Cash Acquisitions -- -- -- $142.2M $204.2M
Cash From Investing -- -$6M -$245.7M -$429.8M -$325.2M
 
Dividends Paid (Ex Special Dividend) -- -- $57.2M $70.4M $92.3M
Special Dividend Paid -- -- -- $50K --
Long-Term Debt Issued -- -- -- $198.5M $188.8M
Long-Term Debt Repaid -- -$21.3M -$18.5M -$14.2M -$83.2M
Repurchase of Common Stock -- -- -- -- $200K
Other Financing Activities -- -$233K -$13.1M -$1.2M -$102.4M
Cash From Financing -- -$4.2M $214.7M $112.6M $181.2M
 
Beginning Cash (CF) -- -- $958.9M $370.5M $188.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $13.4M $182.5M -$131.5M -$30.4M
Ending Cash (CF) -- $213.6M $1.1B $238.9M $158.5M
 
Levered Free Cash Flow -- $101.8M -$32.2M -$111.9M -$12.8M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock