Financhill
Buy
62

AMR Quote, Financials, Valuation and Earnings

Last price:
$207.60
Seasonality move :
1.87%
Day range:
$204.25 - $215.30
52-week range:
$97.41 - $215.30
Dividend yield:
0%
P/E ratio:
74.21x
P/S ratio:
1.22x
P/B ratio:
1.68x
Volume:
182.5K
Avg. volume:
274.7K
1-year change:
3.38%
Market cap:
$2.7B
Revenue:
$3B
EPS (TTM):
-$3.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $2.3B $4.1B $3.5B $3B
Revenue Growth (YoY) -29.24% 59.49% 81.59% -15.36% -14.81%
 
Cost of Revenues $1.4B $1.8B $2.4B $2.5B $2.7B
Gross Profit -$13.9M $431.1M $1.7B $944.4M $306.6M
Gross Profit Margin -0.98% 19.09% 40.59% 27.21% 10.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.4M $63.9M $71.6M $82.4M $74M
Other Inc / (Exp) -$80.6M -$16.6M -$7.5M -$22.6M -$31.5M
Operating Expenses $81.6M $54.1M $75M $81.3M $78.7M
Operating Income -$95.6M $377M $1.6B $863.1M $227.9M
 
Net Interest Expenses $67.5M $69.7M $21.8M $6.9M $3.8M
EBT. Incl. Unusual Items -$243.6M $292.2M $1.6B $845.5M $210.8M
Earnings of Discontinued Ops. -$205.4M -- -- -- --
Income Tax Expense -$2.2M $3.4M $106.2M $123.5M $23.2M
Net Income to Company -$446.9M $288.8M $1.4B $722M $187.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$446.9M $288.8M $1.4B $722M $187.6M
 
Basic EPS (Cont. Ops) -$24.42 $15.66 $82.82 $51.18 $14.41
Diluted EPS (Cont. Ops) -$24.42 $15.30 $79.49 $49.30 $14.28
Weighted Average Basic Share $18.3M $18.4M $17.5M $14.1M $13M
Weighted Average Diluted Share $18.3M $18.9M $18.2M $14.6M $13.1M
 
EBITDA -$7.6M $526.9M $1.7B $1B $426.9M
EBIT -$169.1M $377M $1.6B $863.1M $227.9M
 
Revenue (Reported) $1.4B $2.3B $4.1B $3.5B $3B
Operating Income (Reported) -$95.6M $377M $1.6B $863.1M $227.9M
Operating Income (Adjusted) -$169.1M $377M $1.6B $863.1M $227.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $648.8M $869.8M $741.8M $671.9M $526.8M
Revenue Growth (YoY) 93.34% 34.05% -14.71% -9.43% -21.6%
 
Cost of Revenues $522.3M $592.4M $605.6M $649.1M $512.4M
Gross Profit $126.5M $277.3M $136.2M $22.8M $14.4M
Gross Profit Margin 19.5% 31.89% 18.36% 3.39% 2.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $15.1M $18.1M $16M $15.7M
Other Inc / (Exp) -$10.5M -$273K -$7.3M -$9.7M --
Operating Expenses $14.8M $17.8M $19M $17.4M $16.9M
Operating Income $111.7M $259.5M $117.2M $5.3M -$2.5M
 
Net Interest Expenses $17.3M $1.8M $1.7M $1M $765K
EBT. Incl. Unusual Items $83.9M $258.5M $112.8M -$283K -$8.8M
Earnings of Discontinued Ops. -$429K -- -- -- --
Income Tax Expense $208K $5.7M $19M -$4.1M -$3.3M
Net Income to Company $83.3M $252.8M $93.8M $3.8M -$5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $83.7M $252.8M $93.8M $3.8M -$5.5M
 
Basic EPS (Cont. Ops) $4.51 $14.77 $6.88 $0.29 -$0.42
Diluted EPS (Cont. Ops) $4.40 $14.27 $6.65 $0.29 -$0.42
Weighted Average Basic Share $18.4M $17.1M $13.6M $13M $13M
Weighted Average Diluted Share $18.9M $17.7M $14.1M $13.1M $13M
 
EBITDA $145.9M $297.9M $158.2M $55.7M $48.2M
EBIT $111.7M $259.5M $117.2M $5.3M -$2.5M
 
Revenue (Reported) $648.8M $869.8M $741.8M $671.9M $526.8M
Operating Income (Reported) $111.7M $259.5M $117.2M $5.3M -$2.5M
Operating Income (Adjusted) $111.7M $259.5M $117.2M $5.3M -$2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $4.1B $3.3B $3.3B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.4B $2.4B $2.8B $2.2B
Gross Profit $153.1M $1.7B $945.2M $518.9M $37.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.2M $67.3M $79.5M $83.3M $63.2M
Other Inc / (Exp) -$49.7M -$17.9M -$5.6M -$33M --
Operating Expenses $54.7M $63.4M $80.7M $87.7M $67.3M
Operating Income $98.4M $1.7B $864.5M $431.2M -$30.1M
 
Net Interest Expenses $71.6M $36.4M $7.1M $4.8M $2.9M
EBT. Incl. Unusual Items -$22.4M $1.6B $853.3M $409.6M -$54.7M
Earnings of Discontinued Ops. -$46.2M $2.9M $404K -- --
Income Tax Expense $247K $117.4M $87.1M $43.9M -$8.2M
Net Income to Company -$68.8M $1.5B $766.6M $365.7M -$46.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.6M $1.5B $766.2M $365.7M -$46.5M
 
Basic EPS (Cont. Ops) -$3.78 $81.52 $51.10 $27.93 -$3.57
Diluted EPS (Cont. Ops) -$3.89 $78.21 $49.19 $27.26 -$3.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $215.3M $1.8B $1B $632.5M $172.1M
EBIT $98.4M $1.7B $864.5M $431.2M -$30.1M
 
Revenue (Reported) $1.8B $4.1B $3.3B $3.3B $2.2B
Operating Income (Reported) $98.4M $1.7B $864.5M $431.2M -$30.1M
Operating Income (Adjusted) $98.4M $1.7B $864.5M $431.2M -$30.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $3.3B $2.5B $2.3B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.9B $1.8B $2.1B $1.6B
Gross Profit $151.7M $1.4B $704.3M $278.8M $9.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.9M $48.3M $56.3M $57.2M $46.3M
Other Inc / (Exp) -$13.2M -$14.4M -$12.4M -$22.8M -$20.8M
Operating Expenses $52.9M $48.9M $54.6M $61M $49.6M
Operating Income $98.8M $1.4B $649.8M $217.9M -$40M
 
Net Interest Expenses $53M $20.1M $5.3M $3.2M $2.3M
EBT. Incl. Unusual Items $32.6M $1.3B $640.9M $205.1M -$60.4M
Earnings of Discontinued Ops. -$1.1M -- -- -- --
Income Tax Expense $211K $114M $95M $15.4M -$16M
Net Income to Company $31.3M $1.2B $545.9M $189.7M -$44.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.8M $1.2B $545.9M $189.7M -$44.4M
 
Basic EPS (Cont. Ops) $1.69 $67.59 $37.24 $14.59 -$3.40
Diluted EPS (Cont. Ops) $1.58 $64.75 $35.82 $14.38 -$3.40
Weighted Average Basic Share $55.2M $54.1M $43.3M $39M $39.1M
Weighted Average Diluted Share $55.7M $56.4M $44.9M $39.4M $39.1M
 
EBITDA $192.7M $1.5B $769.6M $368.1M $113.3M
EBIT $96.4M $1.4B $649.8M $217.9M -$40M
 
Revenue (Reported) $1.4B $3.3B $2.5B $2.3B $1.6B
Operating Income (Reported) $98.8M $1.4B $649.8M $217.9M -$40M
Operating Income (Adjusted) $96.4M $1.4B $649.8M $217.9M -$40M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $139.2M $93.2M $372.5M $268.2M $481.6M
Short Term Investments -- -- $46.1M -- --
Accounts Receivable, Net $145.7M $489.2M $407.2M $509.7M $362.1M
Inventory $108.1M $129.4M $200.6M $231.3M $169.3M
Prepaid Expenses $19.1M $31.6M $84.7M $32K --
Other Current Assets -- $35.8M $49.4M $39.1M $23.7M
Total Current Assets $510.1M $748M $1.1B $1B $1B
 
Property Plant And Equipment $826.9M $811.5M $898.2M $1B $1.1B
Long-Term Investments $18.4M $140.8M $157.7M $188.2M $206.8M
Goodwill -- -- $10.7M $11.1M $11.1M
Other Intangibles $88.2M $74.2M $55.1M $46.6M $39.9M
Other Long-Term Assets $146.9M $145M $150.5M $169.4M $176.6M
Total Assets $1.7B $1.9B $2.3B $2.4B $2.4B
 
Accounts Payable $58.4M $90.1M $106M $128.8M $96.6M
Accrued Expenses $58.8M $83.1M $76.6M $71.3M $64.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $36.1M $35.7M $47.5M $12.6M $7.9M
Total Current Liabilities $259.1M $295.9M $402.6M $309.9M $251.1M
 
Long-Term Debt $553.7M $469M $11.8M $10.3M $5.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.3B $882.7M $832.1M $789.2M
 
Common Stock $206K $208K $217K $221K $224K
Other Common Equity Adj -$112M -$58.5M -$12.2M -$40.6M -$50.1M
Common Equity $200.1M $546.9M $1.4B $1.6B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $200.1M $546.9M $1.4B $1.6B $1.6B
 
Total Liabilities and Equity $1.7B $1.9B $2.3B $2.4B $2.4B
Cash and Short Terms $139.2M $93.2M $372.5M $268.2M $481.6M
Total Debt $582.5M $494.4M $43.1M $13.8M $8.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $85.9M $423.2M $296.1M $484.6M $457.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $335.3M $487.4M $432.4M $375.9M $289.2M
Inventory $124.5M $178.6M $271.8M $200.1M $210M
Prepaid Expenses $31.7M $58.2M $6.7M -- --
Other Current Assets -- -- $41.9M $32.4M --
Total Current Assets $571.2M $1.1B $1B $1.1B $989.9M
 
Property Plant And Equipment $806.2M $827.9M $986.3M $1.1B $1B
Long-Term Investments $112.7M $124.1M $154.3M $163.6M $209M
Goodwill -- -- -- -- --
Other Intangibles $78.5M $58.6M $48.6M $41.6M --
Other Long-Term Assets $220M $226M $260M $273.4M --
Total Assets $1.7B $2.3B $2.4B $2.5B $2.3B
 
Accounts Payable $90.3M $101.6M $121.5M $111.4M $83.4M
Accrued Expenses $83.1M $101.2M $78.4M $80.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $38M $50.9M $11.8M $15.2M --
Total Current Liabilities $292.4M $341.3M $315.2M $304.6M $250.5M
 
Long-Term Debt $516.2M $3M $7.1M $3.6M $2.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $888.2M $794.9M $828.8M $753.2M
 
Common Stock $208K $217K $220K $224K $224K
Other Common Equity Adj -$98.9M -$60.9M -$16.3M -$48.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $248.1M $1.4B $1.6B $1.7B $1.6B
 
Total Liabilities and Equity $1.7B $2.3B $2.4B $2.5B $2.3B
Cash and Short Terms $85.9M $423.2M $296.1M $484.6M $457.9M
Total Debt $550.4M $34.8M $10.7M $6.7M $5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$446.9M $288.8M $1.4B $722M $187.6M
Depreciation & Amoritzation $161.5M $149.8M $150.9M $170.9M $199.1M
Stock-Based Compensation $4.9M $5.3M $7.5M $19M $12.3M
Change in Accounts Receivable $91.2M -$336.2M $82.8M -$102.5M $145.4M
Change in Inventories $48.7M -$21.3M -$63.2M -$27.9M $64.2M
Cash From Operations $129.2M $193.1M $1.5B $879.4M $579.9M
 
Capital Expenditures $154M $83.3M $164.3M $245.4M $198.8M
Cash Acquisitions -$55.6M $6.7M $44.4M $42.7M $32.5M
Cash From Investing -$210M -$89.9M -$329.4M -$166M -$231M
 
Dividends Paid (Ex Special Dividend) -- -- $13.4M $113M $3.1M
Special Dividend Paid
Long-Term Debt Issued $57.5M -- -- -- --
Long-Term Debt Repaid -$79.7M -$137.5M -$450.6M -$2.3M -$2.2M
Repurchase of Common Stock -$209K $786K $521.8M $540.1M $122.3M
Other Financing Activities -- -$8.7M $3.9M -$1M -$1.3M
Cash From Financing -$22.4M -$165.2M -$1B -$684.7M -$128.9M
 
Beginning Cash (CF) $347.7M $93.2M $326.5M $268.2M $481.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$103.1M -$62M $172.8M $28.7M $220M
Ending Cash (CF) $244.6M $31.2M $499.2M $296.9M $701.6M
 
Levered Free Cash Flow -$24.8M $109.8M $1.3B $634M $381.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $83.3M $252.8M $93.8M $3.8M -$5.5M
Depreciation & Amoritzation $34.2M $38.4M $41M $50.4M $50.8M
Stock-Based Compensation $1.2M $1.5M $3M $3M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $95.9M $497M $157.2M $189.5M $50.5M
 
Capital Expenditures $22.3M $33.3M $54.7M $31.4M $25.1M
Cash Acquisitions $2.6M $5.3M $6.9M $7.2M $4.9M
Cash From Investing -$21.5M -$35.4M -$55.3M -$38.2M -$70.5M
 
Dividends Paid (Ex Special Dividend) -- $6.8M $7.1M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$71.8M -$122K -$636K -$557K --
Repurchase of Common Stock $106K $196.2M $102.2M -- $20M
Other Financing Activities -$1.6M -$252K $3.4M -$323K --
Cash From Financing -$73.4M -$203.1M -$106.5M -$880K -$20.8M
 
Beginning Cash (CF) $85.9M $423.2M $296.1M $484.6M $408.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1M $258.5M -$4.6M $150.4M -$40.8M
Ending Cash (CF) $87M $681.7M $291.4M $634.9M $367.7M
 
Levered Free Cash Flow $73.6M $463.6M $102.5M $158M $25.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$68.8M $1.5B $766.6M $365.7M -$46.5M
Depreciation & Amoritzation $118.4M $157.7M $153.2M $201.3M $202.2M
Stock-Based Compensation $5M $5.1M $13.1M $18.7M $13.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $159M $1.4B $859M $751.3M $182.2M
 
Capital Expenditures $95.5M $126.3M $244.8M $217.7M $140.9M
Cash Acquisitions $56.9M $16M $64.4M $31.8M $38M
Cash From Investing -$147.4M -$210.1M -$273.4M -$218.1M -$217.9M
 
Dividends Paid (Ex Special Dividend) -- $6.8M $106.3M $16.4M $415K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$99.3M -$507.7M -$1.8M -$2.4M --
Repurchase of Common Stock $824K $391.2M $534M $254.3M $29.8M
Other Financing Activities -- -$7.3M $7.7M -$5.3M --
Cash From Financing -$134.3M -$920M -$661.5M -$306.6M -$35.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$122.7M $285M -$75.9M $226.6M -$71.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $63.5M $1.3B $614.2M $533.6M $41.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $31.3M $1.2B $545.9M $189.7M -$44.4M
Depreciation & Amoritzation $96.3M $117.6M $119.8M $150.2M $153.3M
Stock-Based Compensation $4.4M $4.1M $9.7M $9.3M $10.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $70.5M $1.3B $651.8M $523.7M $126M
 
Capital Expenditures $60.4M $103.4M $183.8M $156.2M $98.2M
Cash Acquisitions $683K $13.8M $33.8M $22.9M $28.4M
Cash From Investing -$62.3M -$182.6M -$126.6M -$178.7M -$165.7M
 
Dividends Paid (Ex Special Dividend) -- $6.8M $99.7M $3.1M $415K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$80.3M -$450.5M -$1.7M -$1.7M -$865K
Repurchase of Common Stock -$574K $391.2M $403.4M $117.6M $25.2M
Other Financing Activities -$1.8M -$447K $3.3M -$945K -$2.8M
Cash From Financing -$82.8M -$844.1M -$501.5M -$123.4M -$30.1M
 
Beginning Cash (CF) $519.8M $771.8M $831M $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$74.6M $272.3M $23.7M $221.5M -$69.8M
Ending Cash (CF) $445.2M $1B $854.6M $1.3B $1.2B
 
Levered Free Cash Flow $10.1M $1.2B $468M $367.5M $27.8M

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
59
Is NVDA Stock a Buy?

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

Buy
53
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
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock