Financhill
Sell
44

AG Quote, Financials, Valuation and Earnings

Last price:
$5.50
Seasonality move :
6.78%
Day range:
$6.08 - $6.35
52-week range:
$4.43 - $8.09
Dividend yield:
0.3%
P/E ratio:
--
P/S ratio:
3.28x
P/B ratio:
2.25x
Volume:
21.9M
Avg. volume:
21M
1-year change:
-13.66%
Market cap:
$3B
Revenue:
$563.6M
EPS (TTM):
-$0.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $366.7M $587.2M $626.9M $576.4M $563.6M
Revenue Growth (YoY) -0.59% 60.15% 6.75% -8.05% -2.21%
 
Cost of Revenues $261.6M $485.8M $610.1M $550.7M $471.7M
Gross Profit $105.1M $101.4M $16.8M $25.6M $91.9M
Gross Profit Margin 28.65% 17.27% 2.67% 4.45% 16.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.2M $37.7M $48.7M $50.4M $51.6M
Other Inc / (Exp) -$6.9M -$9.5M $2.1M -$127.8M -$18.8M
Operating Expenses $57.1M $54.6M $68.4M $82.3M $86.4M
Operating Income $48M $46.8M -$51.6M -$56.7M $5.5M
 
Net Interest Expenses $11.3M $12.1M $11.9M $11.4M $13.2M
EBT. Incl. Unusual Items $29.7M $25.3M -$61.4M -$195.9M -$26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $30.2M $52.9M -$60.8M $75.4M
Net Income to Company $23.1M -$4.9M -$114.3M -$135.1M -$101.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.1M -$4.9M -$114.3M -$135.1M -$101.9M
 
Basic EPS (Cont. Ops) $0.11 -$0.02 -$0.43 -$0.48 -$0.34
Diluted EPS (Cont. Ops) $0.11 -$0.02 -$0.43 -$0.48 -$0.34
Weighted Average Basic Share $213.9M $244.7M $263.1M $282.3M $295.5M
Weighted Average Diluted Share $215.9M $244.7M $263.1M $282.3M $295.5M
 
EBITDA $98.1M $156.1M $88.9M -$54.5M $114.5M
EBIT $41.8M $37.8M -$48.5M -$180.7M -$11M
 
Revenue (Reported) $366.7M $587.2M $626.9M $576.4M $563.6M
Operating Income (Reported) $48M $46.8M -$51.6M -$56.7M $5.5M
Operating Income (Adjusted) $41.8M $37.8M -$48.5M -$180.7M -$11M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $117.9M $206.1M $148.8M $137.7M $173.3M
Revenue Growth (YoY) 21.01% 74.78% -27.79% -7.47% 25.9%
 
Cost of Revenues $74.2M $165.7M $162.1M $119.8M $125.1M
Gross Profit $43.7M $40.4M -$13.3M $17.9M $48.2M
Gross Profit Margin 37.04% 19.59% -8.92% 13% 27.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9M $9.5M $10.6M $10.3M $13.6M
Other Inc / (Exp) $3.9M -$4M -$1M $1.9M -$2.1M
Operating Expenses $17.1M $13.3M $15.2M $20M $21.9M
Operating Income $26.6M $27.1M -$28.5M -$2.1M $26.3M
 
Net Interest Expenses $3M $3.1M $1.9M $2.9M $4.1M
EBT. Incl. Unusual Items $27.5M $19.9M -$31.5M -$3.2M $20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.1M $23.9M -$14.6M -$13.4M $33.6M
Net Income to Company $34.5M -$4M -$16.8M $10.2M -$13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.5M -$4M -$16.8M $10.2M -$13.5M
 
Basic EPS (Cont. Ops) $0.16 -$0.02 -$0.06 $0.04 -$0.04
Diluted EPS (Cont. Ops) $0.16 -$0.02 -$0.06 $0.04 -$0.04
Weighted Average Basic Share $221.5M $256.9M $266.7M $287M $301.9M
Weighted Average Diluted Share $229.5M $256.9M $266.7M $287M $301.9M
 
EBITDA $46.4M $66.9M $7.9M $28.7M $56.6M
EBIT $30.5M $23.3M -$27.8M -$1.4M $21.5M
 
Revenue (Reported) $117.9M $206.1M $148.8M $137.7M $173.3M
Operating Income (Reported) $26.6M $27.1M -$28.5M -$2.1M $26.3M
Operating Income (Adjusted) $30.5M $23.3M -$27.8M -$1.4M $21.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $366.7M $587.2M $626.9M $576.4M $563.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $261.6M $485.8M $610.1M $550.7M $471.7M
Gross Profit $105.1M $101.4M $16.8M $25.6M $91.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.2M $37.7M $48.7M $50.4M $51.6M
Other Inc / (Exp) -$6.9M -$9.5M $2.1M -$127.8M -$18.8M
Operating Expenses $57.1M $54.6M $68.4M $82.3M $86.4M
Operating Income $48M $46.8M -$51.6M -$56.7M $5.5M
 
Net Interest Expenses $11.3M $12.1M $11.9M $11.4M $13.2M
EBT. Incl. Unusual Items $29.7M $25.3M -$61.4M -$195.9M -$26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $30.2M $52.9M -$60.8M $75.4M
Net Income to Company $23.1M -$4.9M -$114.3M -$135.1M -$101.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.1M -$4.9M -$114.3M -$135.1M -$101.9M
 
Basic EPS (Cont. Ops) $0.10 -$0.02 -$0.43 -$0.48 -$0.35
Diluted EPS (Cont. Ops) $0.10 -$0.02 -$0.43 -$0.48 -$0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $97.5M $156.1M $89.6M -$54.5M $114.5M
EBIT $41.3M $37.8M -$47.8M -$180.7M -$11M
 
Revenue (Reported) $366.7M $587.2M $626.9M $576.4M $563.6M
Operating Income (Reported) $48M $46.8M -$51.6M -$56.7M $5.5M
Operating Income (Adjusted) $41.3M $37.8M -$47.8M -$180.7M -$11M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $587.2M $626.9M $576.4M $563.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $485.8M $610.1M $550.7M $471.7M --
Gross Profit $101.4M $16.8M $25.6M $91.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.7M $48.7M $50.4M $51.6M --
Other Inc / (Exp) -$9.5M $2.1M -$127.8M -$18.8M --
Operating Expenses $54.6M $68.4M $82.3M $86.4M --
Operating Income $46.8M -$51.6M -$56.7M $5.5M --
 
Net Interest Expenses $12.1M $11.9M $11.4M $13.2M --
EBT. Incl. Unusual Items $25.3M -$61.4M -$195.9M -$26.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.2M $52.9M -$60.8M $75.4M --
Net Income to Company -$4.9M -$114.3M -$135.1M -$101.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M -$114.3M -$135.1M -$101.9M --
 
Basic EPS (Cont. Ops) -$0.02 -$0.43 -$0.48 -$0.35 --
Diluted EPS (Cont. Ops) -$0.02 -$0.43 -$0.48 -$0.35 --
Weighted Average Basic Share $978.6M $1.1B $1.1B $1.2B --
Weighted Average Diluted Share $984.9M $1.1B $1.1B $1.2B --
 
EBITDA $156.1M $89.6M -$54.5M $114.5M --
EBIT $37.8M -$47.8M -$180.7M -$11M --
 
Revenue (Reported) $587.2M $626.9M $576.4M $563.6M --
Operating Income (Reported) $46.8M -$51.6M -$56.7M $5.5M --
Operating Income (Adjusted) $37.8M -$47.8M -$180.7M -$11M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $238.6M $237.9M $151.4M $125.6M $202.2M
Short Term Investments $36.3M $26.5M $34.5M $62.4M $49.8M
Accounts Receivable, Net $4.3M $7.7M $8.6M $10.1M $12.3M
Inventory $32.5M $60.6M $64.8M $63.7M $62.5M
Prepaid Expenses $2.7M -- -- -- --
Other Current Assets -- $5.4M $5.6M $8.7M $8.2M
Total Current Assets $356M $397.2M $370.3M $309.1M $368.8M
 
Property Plant And Equipment $782.3M $1.5B $1.5B $1.4B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $115M $125.2M $125.6M $106.1M
Total Assets $1.2B $2.1B $2.1B $2B $2B
 
Accounts Payable $49.9M $72.4M $71.1M $48.2M $58.6M
Accrued Expenses $23.9M $32.4M $40.5M $41.8M $41.9M
Current Portion Of Long-Term Debt $1.1M $69K $431K $426K $426K
Current Portion Of Capital Lease Obligations $5.4M $11.8M $13.8M $17.4M $16.2M
Other Current Liabilities -- -- $16.3M -- --
Total Current Liabilities $101.6M $172.8M $167.4M $120.1M $144.3M
 
Long-Term Debt $141.7M $181.1M $209.8M $219M $208.7M
Capital Leases -- -- -- -- --
Total Liabilities $387.3M $714M $698.7M $618.2M $628.7M
 
Common Stock $1.1B $1.7B $1.8B $1.9B $2B
Other Common Equity Adj -- -- -- -- --
Common Equity $850.2M $1.4B $1.4B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $850.2M $1.4B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $1.2B $2.1B $2.1B $2B $2B
Cash and Short Terms $274.9M $264.4M $186M $188M $252M
Total Debt $152.7M $181.2M $210.4M $219.8M $209.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $238.6M $237.9M $151.4M $125.6M $202.2M
Short Term Investments $36.3M $26.5M $34.5M $62.4M $49.8M
Accounts Receivable, Net $4.3M $7.7M $8.6M $10.1M $12.3M
Inventory $32.5M $60.6M $64.8M $63.7M $62.5M
Prepaid Expenses $2.7M -- -- -- --
Other Current Assets -- $5.4M $5.6M $8.7M $8.2M
Total Current Assets $356M $397.2M $370.3M $309.1M $368.8M
 
Property Plant And Equipment $782.3M $1.5B $1.5B $1.4B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $115M $125.2M $125.6M $106.1M
Total Assets $1.2B $2.1B $2.1B $2B $2B
 
Accounts Payable $49.9M $72.4M $71.1M $48.2M $58.6M
Accrued Expenses $23.9M $32.4M $40.5M $41.8M $41.9M
Current Portion Of Long-Term Debt $1.1M $69K $431K $426K $426K
Current Portion Of Capital Lease Obligations $5.4M $11.8M $13.8M $17.4M $16.2M
Other Current Liabilities -- -- $16.3M -- --
Total Current Liabilities $101.6M $172.8M $167.4M $120.1M $144.3M
 
Long-Term Debt $141.7M $181.1M $209.8M $219M $208.7M
Capital Leases -- -- -- -- --
Total Liabilities $387.3M $714M $698.7M $618.2M $628.7M
 
Common Stock $1.1B $1.7B $1.8B $1.9B $2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $850.2M $1.4B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $1.2B $2.1B $2.1B $2B $2B
Cash and Short Terms $274.9M $264.4M $186M $188M $252M
Total Debt $152.7M $181.2M $210.4M $219.8M $209.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.1M -$4.9M -$114.3M -$135.1M -$101.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.3M $12.3M $14M $12.9M $12.2M
Change in Accounts Receivable -$27.5M $6.5M $862K -$9.3M $6.6M
Change in Inventories -$4.3M -$9M -$3.4M -$505K $2.3M
Cash From Operations $79.7M $68.7M $19M $55.6M $152M
 
Capital Expenditures $114.5M $189M $217.7M $146M $115.1M
Cash Acquisitions -- -$948K -- -$5.4M --
Cash From Investing -$127.1M -$180.8M -$213.8M -$154M -$114.2M
 
Dividends Paid (Ex Special Dividend) -- -$3.9M -$6.9M -$5.9M -$5.3M
Special Dividend Paid
Long-Term Debt Issued $10M $252.8M $50M -- --
Long-Term Debt Repaid -$27.7M -$221.1M -$43.5M -$15.2M -$37.3M
Repurchase of Common Stock -$1.7M -$42K -$665K -- -$271K
Other Financing Activities -- -- -- -- --
Cash From Financing $116.6M $111.8M $113.9M $64.6M $42.4M
 
Beginning Cash (CF) $169M $238.6M $237.9M $151.4M $125.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.2M -$213K -$80.9M -$33.7M $80.2M
Ending Cash (CF) $238.6M $237.9M $151.4M $125.6M $202.2M
 
Levered Free Cash Flow -$34.8M -$120.2M -$198.7M -$90.4M $36.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $34.5M -$4M -$16.8M $10.2M -$13.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.2M $2.9M $2.8M $2.4M $2.4M
Change in Accounts Receivable -$17.1M $8M -$7M -$14.7M $9M
Change in Inventories -$2.8M $6.7M -$1.3M -$3M $5.6M
Cash From Operations $43.2M $89.8M -$14.8M $19.9M $81.7M
 
Capital Expenditures $33.6M $57.5M $55.4M $25.5M $24.6M
Cash Acquisitions -- -$23K -- -- --
Cash From Investing -$41.3M -$59.7M -$52.9M -$31.5M -$24.4M
 
Dividends Paid (Ex Special Dividend) -- -$1.3M -$1.6M -$1.3M -$1.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $222.8M $20M -- --
Long-Term Debt Repaid -$12.5M -$214.9M -$33.4M -$4.2M -$4.7M
Repurchase of Common Stock -- -- -$10K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1M $14.7M $67.1M -$6.8M -$8.1M
 
Beginning Cash (CF) $232.4M $192.8M $148.8M $138.3M $154.7M
Foreign Exchange Rate Adjustment $3.2M $379K $3.2M $432K -$1.8M
Additions / Reductions $3M $44.7M -$632K -$18.4M $49.2M
Ending Cash (CF) $238.6M $237.9M $151.4M $125.6M $202.2M
 
Levered Free Cash Flow $9.6M $32.3M -$70.2M -$5.6M $57M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.1M -$4.9M -$114.3M -$135.1M -$101.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.3M $12.3M $14M $12.9M $12.2M
Change in Accounts Receivable -$27.5M $6.5M $862K -$9.3M $6.6M
Change in Inventories -$4.3M -$9M -$3.4M -$505K $2.3M
Cash From Operations $79.7M $68.7M $19M $55.6M $152M
 
Capital Expenditures $114.5M $189M $217.7M $146M $115.1M
Cash Acquisitions -- -$948K -- -- --
Cash From Investing -$127.1M -$180.8M -$213.8M -$154M -$114.2M
 
Dividends Paid (Ex Special Dividend) -- -$3.9M -$6.9M -$5.9M -$5.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$27.7M -$221.1M -$43.5M -$15.2M -$37.3M
Repurchase of Common Stock -$1.7M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $116.6M $111.8M $113.9M $64.6M $42.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.2M -$213K -$80.9M -$33.7M $80.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$34.8M -$120.2M -$198.7M -$90.4M $36.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$4.9M -$114.3M -$135.1M -$101.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $12.3M $14M $12.9M $12.2M --
Change in Accounts Receivable $6.5M $862K -$9.3M $6.6M --
Change in Inventories -$9M -$3.4M -$505K $2.3M --
Cash From Operations $68.7M $19M $55.6M $152M --
 
Capital Expenditures $189M $217.7M $146M $115.1M --
Cash Acquisitions -$948K -- -- -- --
Cash From Investing -$180.8M -$213.8M -$154M -$114.2M --
 
Dividends Paid (Ex Special Dividend) -$3.9M -$6.9M -$5.9M -$5.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $252.8M $50M -- -- --
Long-Term Debt Repaid -$221.1M -$43.5M -$15.2M -$37.3M --
Repurchase of Common Stock -$42K -$665K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $111.8M $113.9M $64.6M $42.4M --
 
Beginning Cash (CF) $860.2M $697.3M $554.8M $534.6M --
Foreign Exchange Rate Adjustment -$439K -$346K $2.7M -$3.6M --
Additions / Reductions -$213K -$80.9M -$33.7M $80.2M --
Ending Cash (CF) $859.5M $610.8M $528.9M $611.2M --
 
Levered Free Cash Flow -$120.2M -$198.7M -$90.4M $36.8M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock