Financhill
Sell
37

AGL Quote, Financials, Valuation and Earnings

Last price:
$0.70
Seasonality move :
36.22%
Day range:
$0.68 - $0.71
52-week range:
$0.51 - $6.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.05x
P/B ratio:
0.95x
Volume:
3.5M
Avg. volume:
9.2M
1-year change:
-63.3%
Market cap:
$291M
Revenue:
$6.1B
EPS (TTM):
-$0.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.8B $2.4B $4.3B $6.1B
Revenue Growth (YoY) 53.36% 50.5% 30.25% 80.74% 40.41%
 
Cost of Revenues $1.1B $1.8B $2.3B $4.3B $6.1B
Gross Profit $94.2M $61.9M $102.4M $53.6M -$19.6M
Gross Profit Margin 7.73% 3.37% 4.29% 1.24% -0.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $137.3M $455.8M $207.8M $285.8M $268.9M
Other Inc / (Exp) $2.5M -$4.6M $19.2M $44.3M $45.9M
Operating Expenses $150.8M $443M $205.3M $285.6M $264.3M
Operating Income -$56.7M -$381.1M -$102.9M -$231.9M -$284M
 
Net Interest Expenses $8.1M $6.1M $4.5M $6.7M $6.2M
EBT. Incl. Unusual Items -$62.3M -$404.6M -$90.7M -$194.5M -$248.8M
Earnings of Discontinued Ops. $3.2M -$1.3M -$14.6M -$67.6M -$9.8M
Income Tax Expense $865K $886K $1.6M $791K $1.5M
Net Income to Company -$60.1M -$406.8M -$106.9M -$262.8M -$260.1M
 
Minority Interest in Earnings -- -$300K -$311K -$207K $50K
Net Income to Common Excl Extra Items -$60.1M -$405.5M -$92.3M -$195.3M -$250.3M
 
Basic EPS (Cont. Ops) -$0.16 -$1.02 -$0.26 -$0.53 -$0.61
Diluted EPS (Cont. Ops) -$0.16 -$1.02 -$0.26 -$0.53 -$0.61
Weighted Average Basic Share $384.8M $400.1M $408.2M $408.9M $411M
Weighted Average Diluted Share $384.8M $400.1M $408.2M $408.9M $411M
 
EBITDA -$40.1M -$366.4M -$89.1M -$211.8M -$259.5M
EBIT -$54.2M -$381.1M -$102.9M -$231.9M -$284M
 
Revenue (Reported) $1.2B $1.8B $2.4B $4.3B $6.1B
Operating Income (Reported) -$56.7M -$381.1M -$102.9M -$231.9M -$284M
Operating Income (Adjusted) -$54.2M -$381.1M -$102.9M -$231.9M -$284M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $458.6M $694.9M $1.1B $1.5B $1.4B
Revenue Growth (YoY) 46.67% 51.51% 63.61% 27.63% -1.08%
 
Cost of Revenues $447.6M $672.4M $1.1B $1.5B $1.5B
Gross Profit $11M $22.5M $32.8M -$70.4M -$75.1M
Gross Profit Margin 2.41% 3.23% 2.88% -4.85% -5.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.7M $52M $72.1M $63.1M $56.2M
Other Inc / (Exp) -$269K $574K $20.1M $18.1M --
Operating Expenses $46.6M $51.5M $72.1M $61.7M $52.1M
Operating Income -$35.6M -$29M -$39.3M -$132.1M -$127.2M
 
Net Interest Expenses $867K $1M $1.6M $1.6M $1.8M
EBT. Incl. Unusual Items -$36.7M -$29.9M -$20.8M -$117M -$110.5M
Earnings of Discontinued Ops. $1M -$236K -$9.4M -$1.2M --
Income Tax Expense $256K $559K $1.2M -$590K -$331K
Net Income to Company -$36M -$30.7M -$31.5M -$117.6M -$110.2M
 
Minority Interest in Earnings -$115K -$71K -$47K -- --
Net Income to Common Excl Extra Items -$37M -$30.5M -$22M -$116.4M -$110.2M
 
Basic EPS (Cont. Ops) -$0.09 -$0.07 -$0.08 -$0.28 -$0.27
Diluted EPS (Cont. Ops) -$0.09 -$0.07 -$0.08 -$0.28 -$0.27
Weighted Average Basic Share $391.5M $411.1M $405.8M $411.6M $414.5M
Weighted Average Diluted Share $391.5M $411.1M $405.8M $411.6M $414.5M
 
EBITDA -$31.7M -$25.6M -$35.2M -$125.8M -$119.8M
EBIT -$35.6M -$29M -$39.3M -$132.1M -$127.2M
 
Revenue (Reported) $458.6M $694.9M $1.1B $1.5B $1.4B
Operating Income (Reported) -$35.6M -$29M -$39.3M -$132.1M -$127.2M
Operating Income (Adjusted) -$35.6M -$29M -$39.3M -$132.1M -$127.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $2.5B $3.9B $5.6B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.4B $3.7B $5.7B $6B
Gross Profit $57.5M $98.4M $166.4M -$74.5M -$135.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $161.6M $197.6M $291.3M $273.9M $238.2M
Other Inc / (Exp) $6.9M -$4.2M $59.7M $43.9M --
Operating Expenses $443.3M $187.6M $291.1M $269.1M $233.6M
Operating Income -$385.8M -$89.2M -$124.7M -$343.6M -$369.3M
 
Net Interest Expenses $7.3M $3.7M $6.3M $6.6M $6.5M
EBT. Incl. Unusual Items -$386.2M -$107M -$71.4M -$311M -$321.2M
Earnings of Discontinued Ops. $13.4M $1.2M -$16.4M -$73.8M $14.6M
Income Tax Expense $1.5M $1.2M $1.1M -$39K $1.7M
Net Income to Company -$374.3M -$107.1M -$88.9M -$384.8M -$308.3M
 
Minority Interest in Earnings -$284K -$244K -$239K -$1K --
Net Income to Common Excl Extra Items -$387.7M -$108.2M -$72.5M -$311M -$322.9M
 
Basic EPS (Cont. Ops) -$1.01 -$0.26 -$0.22 -$0.82 -$0.78
Diluted EPS (Cont. Ops) -$0.88 -$0.26 -$0.22 -$0.82 -$0.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$371M -$75.7M -$109.4M -$320.9M -$341.2M
EBIT -$385.8M -$89.2M -$124.7M -$343.6M -$369.3M
 
Revenue (Reported) $1.7B $2.5B $3.9B $5.6B $5.9B
Operating Income (Reported) -$385.8M -$89.2M -$124.7M -$343.6M -$369.3M
Operating Income (Adjusted) -$385.8M -$89.2M -$124.7M -$343.6M -$369.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $2B $3.3B $4.5B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.9B $3.1B $4.5B $4.5B
Gross Profit $62.9M $92.4M $153.2M $25.1M -$91M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $390M $143.7M $221.1M $209.2M $178.4M
Other Inc / (Exp) $4M $4.4M $44.9M $44.5M $35.2M
Operating Expenses $409M $141.5M $220.9M $204.4M $173.7M
Operating Income -$346.1M -$49.1M -$67.6M -$179.3M -$264.7M
 
Net Interest Expenses $5.3M $2.8M $4.7M $4.6M $4.9M
EBT. Incl. Unusual Items -$347.4M -$49.7M -$27.6M -$144.2M -$216.5M
Earnings of Discontinued Ops. -$2M $500K -$4.2M -$10.5M $14M
Income Tax Expense $707K $1.1M $524K -$306K -$73K
Net Income to Company -$350.1M -$50.3M -$32.3M -$154.3M -$202.5M
 
Minority Interest in Earnings $54K -$228K -$156K $50K --
Net Income to Common Excl Extra Items -$350.9M -$50.8M -$28.1M -$143.8M -$216.5M
 
Basic EPS (Cont. Ops) -$0.92 -$0.12 -$0.08 -$0.37 -$0.52
Diluted EPS (Cont. Ops) -$0.92 -$0.12 -$0.08 -$0.37 -$0.52
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA -$330.7M -$39.2M -$55.1M -$161.3M -$243.1M
EBIT -$341.8M -$49.1M -$67.6M -$179.3M -$264.7M
 
Revenue (Reported) $1.4B $2B $3.3B $4.5B $4.4B
Operating Income (Reported) -$346.1M -$49.1M -$67.6M -$179.3M -$264.7M
Operating Income (Adjusted) -$341.8M -$49.1M -$67.6M -$179.3M -$264.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $106.8M $1.1B $887.8M $495.1M $405.6M
Short Term Investments -- -- $411.9M $380.8M $211.7M
Accounts Receivable, Net $144.6M $293.4M $492.4M $942.5M $1B
Inventory -- -- -- -- --
Prepaid Expenses $9.6M -- -- -- --
Other Current Assets -- $19M $31.6M $42.5M $35.1M
Total Current Assets $294.2M $1.4B $1.5B $1.5B $1.5B
 
Property Plant And Equipment $16M $20.9M $32M $41M $37M
Long-Term Investments $8.5M $6.7M $17.4M $44.8M $61.8M
Goodwill $41.5M $41.5M $2.5M $24.1M $24.1M
Other Intangibles $60.5M $55.4M $18.4M $63.8M $72.8M
Other Long-Term Assets $14.1M $6.2M $104.8M $13.2M $15.4M
Total Assets $446.4M $1.6B $1.7B $1.7B $1.7B
 
Accounts Payable $260.1M $348.7M $474.8M $968.1M $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $5M $6.3M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.7M -- $51.9M -- --
Total Current Liabilities $266.8M $357M $535.1M $977.2M $1.2B
 
Long-Term Debt $64.7M $51.3M $47.6M $43.2M $41.5M
Capital Leases -- -- -- -- --
Total Liabilities $731.1M $494.7M $656.9M $1.1B $1.3B
 
Common Stock $2.5M $4M $4.1M $4.1M $4.1M
Other Common Equity Adj -- -- -$5.6M -$2.3M -$88K
Common Equity -$284.7M $1.1B $1B $661.8M $471M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$300K -$611K -$818K --
Total Equity -$284.7M $1.1B $1B $661M $471M
 
Total Liabilities and Equity $446.4M $1.6B $1.7B $1.7B $1.7B
Cash and Short Terms $106.8M $1.1B $887.8M $495.1M $405.6M
Total Debt $67.7M $56.3M $52.6M $49.5M $41.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $972.5M $574.4M $398.6M $310.9M
Short Term Investments -- $408M $395.9M $244.8M --
Accounts Receivable, Net $342.5M $637.7M $1.3B $1.4B --
Inventory -- -- -- -- --
Prepaid Expenses $14.5M $24.1M -- -- --
Other Current Assets -- -- $36.5M $44.9M --
Total Current Assets $1.5B $1.6B $2B $1.8B $1.3B
 
Property Plant And Equipment $18M $31M $40.8M $39.7M $30.1M
Long-Term Investments $13M $85.6M $109.6M $53.9M $90.5M
Goodwill $41.5M $41.5M $62.4M $24.1M --
Other Intangibles $58.1M $60.6M $92.7M $73.4M --
Other Long-Term Assets $14M $5.7M $3.9M $15.6M --
Total Assets $1.7B $1.9B $2.3B $2.1B $1.6B
 
Accounts Payable $417.8M $653.2M $1.3B $1.4B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $422.8M $658.2M $1.3B $1.4B $1.2B
 
Long-Term Debt $51.9M $50M $46.8M $43.9M $2.2M
Capital Leases -- -- -- -- --
Total Liabilities $557.7M $785.1M $1.4B $1.5B $1.3B
 
Common Stock $3.9M $4.1M $4.1M $4.1M $4.1M
Other Common Equity Adj -- -$5.1M -$6.2M $301K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$284K -$528K -$767K -- --
Total Equity $1.1B $1.1B $871.6M $574.9M $306.1M
 
Total Liabilities and Equity $1.7B $1.9B $2.3B $2.1B $1.6B
Cash and Short Terms $1.1B $972.5M $574.4M $398.6M $310.9M
Total Debt $56.9M $55M $51.8M $43.9M $2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$60.1M -$406.8M -$106.9M -$262.8M -$260.1M
Depreciation & Amoritzation $14.1M $14.7M $13.8M $20.2M $24.5M
Stock-Based Compensation $6.7M $292.4M $28.4M $69.5M $50.7M
Change in Accounts Receivable -$59.4M -$149M -$204.2M -$460.4M -$74.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$53.2M -$148.2M -$130.8M -$156.2M -$57.8M
 
Capital Expenditures $2.4M $13.4M $32.7M $30.8M $41.3M
Cash Acquisitions $26.2M $1.3M -- $45.3M --
Cash From Investing $22.1M -$90.5M -$444.4M -$44M $139.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $100M -- -- --
Long-Term Debt Repaid -$3M -$119.9M -$5M -$5M -$3.8M
Repurchase of Common Stock -$6.7M -- -- $200M --
Other Financing Activities -- -$14.7M -- -- --
Cash From Financing $24.6M $1.2B $28.1M -$193.1M -$2.6M
 
Beginning Cash (CF) $145.6M $1.1B $475.9M $114.3M $193.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M $915.7M -$547.1M -$393.4M $79.5M
Ending Cash (CF) $139.1M $2B -$71.2M -$279M $273.4M
 
Levered Free Cash Flow -$55.6M -$161.6M -$163.5M -$187M -$99.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$36M -$30.7M -$31.5M -$117.6M -$110.2M
Depreciation & Amoritzation $3.9M $3.5M $5.3M $6.2M $7.4M
Stock-Based Compensation $12M $7.9M $20.7M $13.3M $7.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$19.1M $2.6M -$13M -$7.7M -$18.2M
 
Capital Expenditures $5.3M $3.7M $5.8M $4.5M $16.5M
Cash Acquisitions -- -- $112K -- --
Cash From Investing -$11.6M -$130.9M -$11M $46.6M $18.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $1K -$1.3M -$1.3M -$1.3M --
Repurchase of Common Stock -- -- -- -- $236K
Other Financing Activities -$160K -- -- -- --
Cash From Financing $896K $9.1M $1.4M -$1.4M -$236K
 
Beginning Cash (CF) $1.1B $564.5M $178.5M $153.8M $171.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.8M -$119.2M -$22.6M $37.5M $268K
Ending Cash (CF) $1.1B $445.3M $155.9M $191.2M $172M
 
Levered Free Cash Flow -$24.4M -$1M -$18.8M -$12.2M -$34.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$374.3M -$107.1M -$88.9M -$384.8M -$308.3M
Depreciation & Amoritzation $14.8M $13.5M $18.9M $23.1M $28.1M
Stock-Based Compensation $289.8M $22.8M $63.9M $63.9M $41.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$112.6M -$129.7M -$145M -$135.4M -$68.8M
 
Capital Expenditures $10.5M $27.8M $23.7M $44.2M $45.8M
Cash Acquisitions $2.6M -$1.3M $44.5M $773K --
Cash From Investing -$64.6M -$439M -$49.8M $114M $89.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -$119.4M -$5M -$5M -$5M --
Repurchase of Common Stock -$6.7M -- $200M -- $3M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1B $37.3M -$191.2M -$3.4M -$3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $966M -$531.4M -$385.9M -$24.8M $17.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$123.1M -$157.6M -$168.7M -$179.6M -$114.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$350.1M -$50.3M -$32.3M -$154.3M -$202.5M
Depreciation & Amoritzation $11M $9.9M $15M $18M $21.6M
Stock-Based Compensation $288M $18.4M $54M $48.4M $39.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$99.3M -$80.8M -$95M -$74.2M -$85.2M
 
Capital Expenditures $10M $24.4M $15.4M $28.9M $33.4M
Cash Acquisitions -$2.6M -- $44.5M -- --
Cash From Investing -$87.9M -$436.4M -$41.8M $116.2M $66M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -$118.6M -$3.8M -$3.8M -$3.8M --
Repurchase of Common Stock -- -- $200M -- $3M
Other Financing Activities -$9.9M -- -- -- --
Cash From Financing $1.1B $26.9M -$192.3M -$2.6M -$3M
 
Beginning Cash (CF) $1.4B $2.3B $784.1M $388.7M $481.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $956.8M -$490.3M -$329.1M $39.5M -$22.2M
Ending Cash (CF) $2.3B $1.8B $455M $428.1M $459.5M
 
Levered Free Cash Flow -$109.2M -$105.2M -$110.5M -$103.1M -$118.6M

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