Financhill
Buy
58

AORT Quote, Financials, Valuation and Earnings

Last price:
$44.56
Seasonality move :
4.7%
Day range:
$44.35 - $45.46
52-week range:
$21.97 - $48.04
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.70x
P/B ratio:
4.82x
Volume:
258K
Avg. volume:
420K
1-year change:
51.26%
Market cap:
$2.1B
Revenue:
$388.5M
EPS (TTM):
-$0.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $253.2M $298.8M $313.8M $354M $388.5M
Revenue Growth (YoY) -8.33% 18.01% 5% 12.82% 9.76%
 
Cost of Revenues $99.2M $118.1M $126.6M $140M $155.6M
Gross Profit $154M $180.7M $187.2M $214M $232.9M
Gross Profit Margin 60.82% 60.47% 59.66% 60.45% 59.95%
 
R&D Expenses $24.2M $35.5M $38.9M $28.7M $28.5M
Selling, General & Admin $141.9M $170.1M $157.7M $209.2M $181.8M
Other Inc / (Exp) -$3.1M $9.8M -$3.1M $11.1M -$13.6M
Operating Expenses $151.5M $174.3M $172.2M $199.2M $205.4M
Operating Income $2.5M $6.3M $15M $14.8M $27.5M
 
Net Interest Expenses $16.8M $16.5M $17.8M $25.4M $34.4M
EBT. Incl. Unusual Items -$17.2M -$14.8M -$15M -$21.6M -$7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$492K $7K $4.2M $9.1M $5.8M
Net Income to Company -$16.7M -$14.8M -$19.2M -$30.7M -$13.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.6M -$14.7M -$19.1M -$30.6M -$13.3M
 
Basic EPS (Cont. Ops) -$0.44 -$0.38 -$0.48 -$0.75 -$0.32
Diluted EPS (Cont. Ops) -$0.44 -$0.38 -$0.48 -$0.75 -$0.32
Weighted Average Basic Share $37.9M $39M $40M $40.7M $41.7M
Weighted Average Diluted Share $37.9M $39M $40M $40.7M $41.7M
 
EBITDA $30.4M $30.3M $37.4M $37.9M $51.7M
EBIT $2.5M $6.3M $15M $14.8M $27.5M
 
Revenue (Reported) $253.2M $298.8M $313.8M $354M $388.5M
Operating Income (Reported) $2.5M $6.3M $15M $14.8M $27.5M
Operating Income (Adjusted) $2.5M $6.3M $15M $14.8M $27.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $72.2M $76.8M $87.9M $95.8M $113.4M
Revenue Growth (YoY) 10.86% 6.41% 14.34% 9.02% 18.39%
 
Cost of Revenues $28.8M $31.9M $35.5M $38.9M $42.5M
Gross Profit $43.4M $44.9M $52.4M $56.9M $70.9M
Gross Profit Margin 60.1% 58.48% 59.61% 59.37% 62.55%
 
R&D Expenses $10M $11.8M $6.4M $6.6M $8.1M
Selling, General & Admin $39.1M $41.1M $51.2M $50.1M $57.3M
Other Inc / (Exp) $13.3M -$3.7M -$1.9M $2.4M --
Operating Expenses $44.7M $48.7M $47.5M $49.1M $59.3M
Operating Income -$1.3M -$3.8M $4.9M $7.8M $11.6M
 
Net Interest Expenses $4.1M $4.8M $6.6M $8.4M $6.1M
EBT. Incl. Unusual Items $7.9M -$12.5M -$9.4M -$1.3M $7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M $1.2M $382K $1M $554K
Net Income to Company $10.6M -$13.7M -$9.8M -$2.3M $6.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.5M -$13.6M -$9.8M -$2.3M $6.5M
 
Basic EPS (Cont. Ops) $0.27 -$0.34 -$0.24 -$0.05 $0.14
Diluted EPS (Cont. Ops) $0.24 -$0.34 -$0.24 -$0.05 $0.13
Weighted Average Basic Share $39.1M $40.1M $40.9M $41.8M $47.2M
Weighted Average Diluted Share $44.5M $40.1M $40.9M $41.8M $48.8M
 
EBITDA $4.7M $1.7M $10.6M $13.9M $17.4M
EBIT -$1.3M -$3.8M $4.9M $7.8M $11.6M
 
Revenue (Reported) $72.2M $76.8M $87.9M $95.8M $113.4M
Operating Income (Reported) -$1.3M -$3.8M $4.9M $7.8M $11.6M
Operating Income (Adjusted) -$1.3M -$3.8M $4.9M $7.8M $11.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $287.3M $313.8M $339.7M $384.9M $422.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $114.1M $127M $136.3M $152.4M $164.6M
Gross Profit $173.2M $186.8M $203.5M $232.5M $258.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.7M $40M $29.4M $28.7M $29.3M
Selling, General & Admin $154.8M $170.4M $197.2M $180.6M $221.1M
Other Inc / (Exp) $15.3M -$10.4M $13.5M -$1.6M --
Operating Expenses $169.8M $187.6M $185.2M $169M $226.7M
Operating Income $3.4M -$775K $18.3M $63.5M $31.4M
 
Net Interest Expenses $17.8M $16.8M $24.5M $30.8M $30.8M
EBT. Incl. Unusual Items $1.2M -$34.3M -$17.7M $8.5M -$8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$640K $7.1M $6.8M $9.3M $782K
Net Income to Company $1.8M -$41.5M -$24.5M -$851K -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M -$41.2M -$24.4M -$851K -$9.1M
 
Basic EPS (Cont. Ops) $0.04 -$1.04 -$0.60 -$0.02 -$0.24
Diluted EPS (Cont. Ops) $0.01 -$1.04 -$0.60 -$0.03 -$0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $27.3M $22.2M $41M $87.2M $54.4M
EBIT $3.4M -$775K $18.3M $63.5M $31.4M
 
Revenue (Reported) $287.3M $313.8M $339.7M $384.9M $422.6M
Operating Income (Reported) $3.4M -$775K $18.3M $63.5M $31.4M
Operating Income (Adjusted) $3.4M -$775K $18.3M $63.5M $31.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $219.4M $234.4M $260.3M $291.2M $325.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.5M $94.8M $104.1M $116.1M $124.5M
Gross Profit $132.9M $139.6M $156.2M $175.2M $200.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.1M $30.6M $21.1M $21M $21.9M
Selling, General & Admin $118.7M $119.2M $158.7M $130.3M $169.7M
Other Inc / (Exp) $12.7M -$7.6M $9.1M -$3.7M $5.4M
Operating Expenses $131.6M $140.5M $155.6M $116.5M $173.2M
Operating Income $1.3M -$935K $595K $58.7M $27.6M
 
Net Interest Expenses $13.1M $12.9M $19.1M $24.6M $21.1M
EBT. Incl. Unusual Items $1.3M -$18.3M -$21M $9.1M $8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4M $3.1M $5.7M $6M $901K
Net Income to Company $5.3M -$21.4M -$26.7M $3.1M $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.2M -$21.3M -$26.6M $3.1M $7.3M
 
Basic EPS (Cont. Ops) $0.13 -$0.53 -$0.65 $0.08 $0.16
Diluted EPS (Cont. Ops) $0.10 -$0.53 -$0.65 $0.07 $0.15
Weighted Average Basic Share $116.8M $120M $122.1M $124.8M $133.8M
Weighted Average Diluted Share $122.1M $120M $122.1M $131.4M $136.4M
 
EBITDA $19.3M $16.1M $17.9M $76.6M $44.3M
EBIT $1.3M -$935K $595K $58.7M $27.6M
 
Revenue (Reported) $219.4M $234.4M $260.3M $291.2M $325.3M
Operating Income (Reported) $1.3M -$935K $595K $58.7M $27.6M
Operating Income (Adjusted) $1.3M -$935K $595K $58.7M $27.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $62M $55M $39.4M $58.9M $53.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $46M $53M $61.8M $71.8M $79.5M
Inventory $73M $77M $74.5M $82M $79.8M
Prepaid Expenses $14.3M -- -- -- --
Other Current Assets -- $14.7M $17.6M $15.8M $19.3M
Total Current Assets $198M $204.8M $201M $230.9M $238.4M
 
Property Plant And Equipment $51.6M $83.2M $80.5M $82.2M $76.1M
Long-Term Investments -- -- -- -- --
Goodwill $260.1M $250M $243.6M $247.3M $241M
Other Intangibles $227.1M $201.5M $182.6M $172.2M $156.4M
Other Long-Term Assets $14.6M $8.3M $7.3M $8.9M $24.5M
Total Assets $789.4M $793.1M $762.8M $792.4M $789.1M
 
Accounts Payable $9.6M $10.4M $12M $13.3M $18M
Accrued Expenses $11.1M $11.4M $14.5M $14.2M $21.7M
Current Portion Of Long-Term Debt $1.2M $1.6M $1.6M $1.5M $195K
Current Portion Of Capital Lease Obligations $6.4M $3.7M $3.8M $4M $5.1M
Other Current Liabilities $19.2M $1.1M $1.3M $2.4M $583K
Total Current Liabilities $60.5M $45M $49.7M $57.9M $66.8M
 
Long-Term Debt $309.8M $356.7M $351.4M $352.9M $357M
Capital Leases -- -- -- -- --
Total Liabilities $460.7M $492.3M $478.5M $510.6M $512.9M
 
Common Stock $404K $414K $418K $426K $434K
Other Common Equity Adj -- -- -$21.6M -$12M -$24.9M
Common Equity $328.7M $300.7M $284.3M $281.8M $276.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $328.7M $300.7M $284.3M $281.8M $276.2M
 
Total Liabilities and Equity $789.4M $793.1M $762.8M $792.4M $789.1M
Cash and Short Terms $62M $55M $39.4M $58.9M $53.5M
Total Debt $311.6M $358.9M $353.5M $354.9M $357.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $65.1M $37.6M $53.5M $56.2M $73.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $49.7M $57.2M $64.3M $75.7M $88.1M
Inventory $78.3M $73M $78.8M $84.1M $90.5M
Prepaid Expenses $16.1M $16.9M -- -- --
Other Current Assets -- -- $17.2M $19.3M --
Total Current Assets $214.7M $192.5M $217.7M $237.5M $283.8M
 
Property Plant And Equipment $83.9M $77.6M $80.8M $79.5M $79.6M
Long-Term Investments -- -- -- -- --
Goodwill $252.4M $234.8M $242.9M $248.7M --
Other Intangibles $207.8M $179.2M $172.1M $164.6M --
Other Long-Term Assets $13.2M $7.1M $8.2M $20.9M --
Total Assets $818.7M $742.7M $774.8M $803.1M $857.7M
 
Accounts Payable $9.5M $10.7M $10.8M $11.1M $16.5M
Accrued Expenses $12.4M $12.4M $11.8M $17.3M --
Current Portion Of Long-Term Debt $1.6M $1.6M $1.6M $99.7M --
Current Portion Of Capital Lease Obligations $3.1M $3.1M $3.9M $4.5M --
Other Current Liabilities $19.4M $1.9M $3.6M $1.4M --
Total Current Liabilities $61.1M $46M $55M $152.8M $85.8M
 
Long-Term Debt $358.1M $351M $352M $258.9M $256.2M
Capital Leases -- -- -- -- --
Total Liabilities $507.1M $487.6M $502.8M $498.4M $419M
 
Common Stock $408K $418K $425K $434K $488K
Other Common Equity Adj -- -- -$21.2M -$9.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $311.5M $255.1M $272M $304.7M $438.7M
 
Total Liabilities and Equity $818.7M $742.7M $774.8M $803.1M $857.7M
Cash and Short Terms $65.1M $37.6M $53.5M $56.2M $73.4M
Total Debt $360.3M $353.1M $354.1M $359.3M $256.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.7M -$14.8M -$19.2M -$30.7M -$13.4M
Depreciation & Amoritzation $27.9M $24M $22.4M $23.1M $24.2M
Stock-Based Compensation $6.9M $10.7M $12.3M $14.4M $14.2M
Change in Accounts Receivable $9.9M -$11.6M -$13.3M -$4.1M -$15.4M
Change in Inventories -$24.8M -$18.4M -$8.4M -$14.4M -$6.1M
Cash From Operations $12.4M -$4.8M -$5.2M $18.6M $22.2M
 
Capital Expenditures $7.3M $13.1M $10.7M $7.4M $11.2M
Cash Acquisitions $59.1M -- -- -- --
Cash From Investing -$73.1M $5.7M -$10.7M -$502K -$28.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $130M -- -- -- $212.5M
Long-Term Debt Repaid -$35.3M -$3.1M -$2.8M -$5.3M -$212.9M
Repurchase of Common Stock $2M $1.9M $1.8M $559K --
Other Financing Activities -$1.5M -$11M -$459K $2.8M -$3.2M
Cash From Financing $93.6M -$10M -$1.6M $1.1M $2.2M
 
Beginning Cash (CF) $61.4M $55M $39.4M $58.9M $53.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.7M -$6.9M -$15.7M $19.6M -$5.5M
Ending Cash (CF) $83.9M $50.3M $25.5M $78.9M $46.3M
 
Levered Free Cash Flow $5M -$17.9M -$15.9M $11.1M $11M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.6M -$13.7M -$9.8M -$2.3M $6.5M
Depreciation & Amoritzation $6M $5.5M $5.8M $6.1M $5.7M
Stock-Based Compensation $2.9M $3.1M $3.2M $3.8M $6.1M
Change in Accounts Receivable -$2.6M -$1.3M $110K $3.1M $8.7M
Change in Inventories -$5.3M -$2.1M -$3.7M -$2.6M -$6M
Cash From Operations -$2.9M $4M $7.2M $11.5M $20.5M
 
Capital Expenditures $3.3M $4M $1.5M $3.6M $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.5M -$3.1M -$2.1M -$10.6M -$4.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$992K -$663K -$1.7M -$77K --
Repurchase of Common Stock $67K $52K -- -- --
Other Financing Activities $164K -$59K -$120K -$148K --
Cash From Financing $315K $252K -$909K $1.5M $4.1M
 
Beginning Cash (CF) $64.6M $37.6M $53.5M $56.2M $73.4M
Foreign Exchange Rate Adjustment $1.2M -$4M $451K -$1.1M -$20K
Additions / Reductions $14.1M -$2.8M $4.7M $1.2M $20M
Ending Cash (CF) $79.9M $30.8M $58.6M $56.2M $93.4M
 
Levered Free Cash Flow -$6.2M -$16K $5.8M $7.8M $15.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8M -$41.5M -$24.5M -$851K -$9.1M
Depreciation & Amoritzation $31M $23M $22.7M $23.7M $23M
Stock-Based Compensation $7M $12.4M $13.6M $15.5M $23M
Change in Accounts Receivable -$5.8M -$14.4M -$1.7M -$8.2M -$13M
Change in Inventories -$22M -$7.2M -$13.2M -$8.6M -$12.9M
Cash From Operations -$70K -$4.2M $7.8M $22.7M $28.7M
 
Capital Expenditures $12.7M $10.6M $8.2M $11.7M $13M
Cash Acquisitions -$524K -- -- -- --
Cash From Investing $6.1M -$10.9M -$501K -$19.4M -$23M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $220M --
Long-Term Debt Repaid -$4M -$2.7M -$4.3M -$214.5M --
Repurchase of Common Stock $2.1M $1.8M $567K -$4K --
Other Financing Activities -$2.8M -$8.6M $2.5M -$10.3M --
Cash From Financing -$2.9M -$9.6M $1.6M $648K $10.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $490K -$27.6M $15.9M $2.7M $17.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.8M -$14.8M -$401K $11M $15.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.3M -$21.4M -$26.7M $3.1M $7.3M
Depreciation & Amoritzation $18M $17M $17.3M $17.9M $16.7M
Stock-Based Compensation $7.5M $9.2M $10.5M $11.5M $20.3M
Change in Accounts Receivable -$8M -$10.9M $765K -$3.4M -$924K
Change in Inventories -$17M -$5.8M -$10.6M -$4.8M -$11.6M
Cash From Operations -$5.5M -$4.9M $8M $12.1M $18.6M
 
Capital Expenditures $10.5M $8M $5.5M $9.8M $11.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.5M -$8M $2.2M -$16.8M -$11.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $220M --
Long-Term Debt Repaid -$2.4M -$2M -$3.6M -$212.8M -$688K
Repurchase of Common Stock $1.9M $1.8M $563K -- --
Other Financing Activities -$2.7M -$300K $2.6M -$10.5M $2.8M
Cash From Financing -$1.2M -$780K $2.5M $2M $10.6M
 
Beginning Cash (CF) $171.6M $129.4M $133M $162.3M $164.6M
Foreign Exchange Rate Adjustment $1.4M -$3.7M $1.5M -$130K $2.3M
Additions / Reductions $3.2M -$17.4M $14.1M -$2.8M $20M
Ending Cash (CF) $176.2M $108.2M $148.6M $159.4M $186.9M
 
Levered Free Cash Flow -$16M -$13M $2.5M $2.3M $7M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock