Financhill
Sell
35

AP Quote, Financials, Valuation and Earnings

Last price:
$2.01
Seasonality move :
8.24%
Day range:
$1.90 - $2.10
52-week range:
$1.61 - $3.99
Dividend yield:
0%
P/E ratio:
14.59x
P/S ratio:
0.10x
P/B ratio:
0.66x
Volume:
52.5K
Avg. volume:
48.5K
1-year change:
7.37%
Market cap:
$41.4M
Revenue:
$418.3M
EPS (TTM):
-$0.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $397.4M $344.9M $390.2M $422.3M $418.3M
Revenue Growth (YoY) -0.12% -13.22% 13.13% 8.24% -0.96%
 
Cost of Revenues $276.2M $297.8M $345M $365.4M $355.2M
Gross Profit $121.3M $47.2M $45.2M $56.9M $63.1M
Gross Profit Margin 30.51% 13.67% 11.58% 13.48% 15.09%
 
R&D Expenses $2M $1.2M $1M $662K $441K
Selling, General & Admin $45.5M $46M $43.5M $50.9M $54.9M
Other Inc / (Exp) $5.9M $364K $9.7M -$35.9M $8.7M
Operating Expenses $45.5M $46M $43.5M $50.9M $54.9M
Operating Income $75.7M $1.2M $1.6M $6M $8.3M
 
Net Interest Expenses $4.1M $3.6M $5.4M $9.3M $11.6M
EBT. Incl. Unusual Items $8.7M -$995K $5.6M -$39.3M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$470K $2.3M $1.6M -$1.2M $2.7M
Net Income to Company $9.2M -$3.3M $4M -$38.1M $2.4M
 
Minority Interest in Earnings $1.2M $561K $564K $1.8M $1.9M
Net Income to Common Excl Extra Items $9.2M -$3.3M $4M -$38.1M $2.4M
 
Basic EPS (Cont. Ops) $0.56 -$0.20 $0.18 -$2.04 $0.02
Diluted EPS (Cont. Ops) $0.54 -$0.20 $0.18 -$2.04 $0.02
Weighted Average Basic Share $14.3M $19M $19.3M $19.6M $19.9M
Weighted Average Diluted Share $14.6M $19M $19.4M $19.6M $19.9M
 
EBITDA $94.3M $19.1M $19.1M $23.7M $26.8M
EBIT $75.7M $1.2M $1.6M $6M $8.3M
 
Revenue (Reported) $397.4M $344.9M $390.2M $422.3M $418.3M
Operating Income (Reported) $75.7M $1.2M $1.6M $6M $8.3M
Operating Income (Adjusted) $75.7M $1.2M $1.6M $6M $8.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $92.4M $102.6M $107.2M $111M $113.1M
Revenue Growth (YoY) -16.11% 10.99% 4.51% 3.52% 1.91%
 
Cost of Revenues $80.3M $89.7M $89.9M $92.7M $97.6M
Gross Profit $12.1M $12.9M $17.3M $18.3M $15.5M
Gross Profit Margin 13.11% 12.57% 16.15% 16.51% 13.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.1M $11M $14.1M $13.6M $13M
Other Inc / (Exp) $3.1M $2.4M $100K $1.4M --
Operating Expenses $12.1M $11M $14.1M $13.6M $13M
Operating Income $43K $1.9M $3.2M $4.8M $2.5M
 
Net Interest Expenses $943K $1.2M $2.2M $3M $2.8M
EBT. Incl. Unusual Items $2.6M $3.3M $1.1M $3.4M -$6.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $389K $152K $863K $592K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $161K $119K $573K $540K $615K
Net Income to Common Excl Extra Items $1.2M $2.9M $996K $2.6M -$6.7M
 
Basic EPS (Cont. Ops) $0.06 $0.15 $0.02 $0.10 -$0.36
Diluted EPS (Cont. Ops) $0.05 $0.14 $0.02 $0.10 -$0.36
Weighted Average Basic Share $19M $19.3M $19.5M $19.9M $20.1M
Weighted Average Diluted Share $21.2M $19.4M $19.6M $19.9M $20.1M
 
EBITDA $4.5M $6.4M $7.6M $9.5M $7.9M
EBIT $43K $1.9M $3.2M $4.8M $2.5M
 
Revenue (Reported) $92.4M $102.6M $107.2M $111M $113.1M
Operating Income (Reported) $43K $1.9M $3.2M $4.8M $2.5M
Operating Income (Adjusted) $43K $1.9M $3.2M $4.8M $2.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $364.9M $362.7M $405.2M $431.5M $414.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $291.8M $321.5M $351M $374.5M $349.8M
Gross Profit $73.1M $41.2M $54.2M $57.1M $64.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.1M $43.2M $49M $51.1M $55M
Other Inc / (Exp) $8.6M $430K $7.5M -$35.2M --
Operating Expenses $47.1M $43.2M $49M $51.1M $55M
Operating Income $26M -$2M $5.3M $5.9M $9.7M
 
Net Interest Expenses $3.7M $4M $7.6M $10.8M $11.4M
EBT. Incl. Unusual Items $8.8M -$4.9M $4.7M -$40.1M -$795K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $997K $1.6M -$306K $2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $855K $336K $1.4M $2M $2.2M
Net Income to Common Excl Extra Items $5.2M -$5.9M $3.1M -$39.8M -$2.8M
 
Basic EPS (Cont. Ops) $0.26 -$0.33 $0.09 -$2.12 -$0.25
Diluted EPS (Cont. Ops) $0.25 -$0.33 $0.09 -$2.12 -$0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $44.5M $15.6M $22.5M $24.3M $28.9M
EBIT $26M -$2M $5.3M $5.9M $9.7M
 
Revenue (Reported) $364.9M $362.7M $405.2M $431.5M $414.5M
Operating Income (Reported) $26M -$2M $5.3M $5.9M $9.7M
Operating Income (Adjusted) $26M -$2M $5.3M $5.9M $9.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $179.2M $197M $212M $221.2M $217.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $155M $174.8M $180.8M $189.8M $184.4M
Gross Profit $24.3M $22.2M $31.3M $31.4M $32.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.6M $20.9M $26.3M $26.5M $26.6M
Other Inc / (Exp) $3.8M $3.9M $1.6M $2.3M $810K
Operating Expenses $23.6M $20.9M $26.3M $26.5M $26.6M
Operating Income $623K $1.4M $5M $4.9M $6.3M
 
Net Interest Expenses $1.8M $2.2M $4.3M $5.8M $5.6M
EBT. Incl. Unusual Items $3.3M $3.3M $2.4M $1.7M -$4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $445K $465K $1.3M $651K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $308K $83K $882K $1.1M $1.4M
Net Income to Common Excl Extra Items $1.5M $2.8M $2M $346K -$4.8M
 
Basic EPS (Cont. Ops) $0.07 $0.14 $0.06 -$0.04 -$0.31
Diluted EPS (Cont. Ops) $0.06 $0.14 $0.06 -$0.04 -$0.31
Weighted Average Basic Share $37.6M $38.5M $38.9M $39.6M $40.1M
Weighted Average Diluted Share $41.9M $38.6M $39M $39.6M $40.3M
 
EBITDA $9.9M $10.3M $13.7M $14.3M $16.3M
EBIT $623K $1.4M $5M $4.9M $6.3M
 
Revenue (Reported) $179.2M $197M $212M $221.2M $217.4M
Operating Income (Reported) $623K $1.4M $5M $4.9M $6.3M
Operating Income (Adjusted) $623K $1.4M $5M $4.9M $6.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.8M $10.3M $8.7M $7.3M $15.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $61.3M $68.8M $78.5M $84.3M $80.9M
Inventory $73.2M $108.7M $121.7M $124.7M $116.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $4.9M $7.4M $5.4M $8.7M
Total Current Assets $171.8M $208.8M $231.4M $236.7M $236.8M
 
Property Plant And Equipment $166.4M $162.6M $158.5M $163.5M $152.6M
Long-Term Investments $104.4M $107.5M $93.1M $147.4M $129.5M
Goodwill -- -- -- -- --
Other Intangibles $7.2M $6.2M $5.2M $4.9M $4.3M
Other Long-Term Assets $5.8M $6.9M $5.2M $5M $4.2M
Total Assets $463.2M $506M $502.8M $565.7M $530.9M
 
Accounts Payable $26.7M $44.2M $43.6M $37.2M $36.7M
Accrued Expenses $22.9M $22.7M $16M $14.7M $17.1M
Current Portion Of Long-Term Debt $12.4M $20M $12.4M $12.3M $12.2M
Current Portion Of Capital Lease Obligations $674K $641K $635K $946K $878K
Other Current Liabilities $42.7M $37.5M $43.6M $51.7M $58.3M
Total Current Liabilities $105.3M $125M $116.2M $116.9M $125.2M
 
Long-Term Debt $28.5M $44.3M $95.9M $120.2M $120.1M
Capital Leases -- -- -- -- --
Total Liabilities $378.2M $393.8M $389.4M $494.1M $459.8M
 
Common Stock $18.3M $19.2M $19.4M $19.7M $20M
Other Common Equity Adj -$68.7M -$55.1M -$58.4M -$63M -$66.8M
Common Equity $76.6M $102.9M $104.3M $60.9M $58.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4M $9.2M $9.1M $10.6M $12.2M
Total Equity $85M $112.1M $113.4M $71.6M $71.1M
 
Total Liabilities and Equity $463.2M $506M $502.8M $565.7M $530.9M
Cash and Short Terms $16.8M $10.3M $8.7M $7.3M $15.4M
Total Debt $41.6M $64.3M $108.4M $132.5M $132.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $13.3M $7.4M $9.5M $7.9M $9.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $70.5M $86.1M $83.7M $98M $92.7M
Inventory $78.9M $100.4M $132.1M $119.8M $123.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.6M $5.5M $7.8M $6.7M --
Total Current Assets $186M $215.3M $248.1M $247.4M $251.2M
 
Property Plant And Equipment $162.8M $158.8M $160.3M $157.8M $151.8M
Long-Term Investments $98.5M $102.9M $86.4M $141.4M $120.2M
Goodwill -- -- -- -- --
Other Intangibles $6.7M $5.4M $4.9M $4.6M --
Other Long-Term Assets $12.6M $5.9M $5.1M $4.6M --
Total Assets $469M $501.8M $514.6M $560.8M $537.2M
 
Accounts Payable $35.9M $45.6M $47.4M $41.4M $45.9M
Accrued Expenses $21.8M $17.7M $17.1M $17.4M --
Current Portion Of Long-Term Debt $14.3M $14M $15.1M $15.9M --
Current Portion Of Capital Lease Obligations $654K $624K $842K $962K --
Other Current Liabilities $44.2M $31.2M $26.7M $49.2M --
Total Current Liabilities $116.8M $128.8M $125.4M $124.8M $139.8M
 
Long-Term Debt $30.1M $78.9M $111M $123.1M $119.9M
Capital Leases -- -- -- -- --
Total Liabilities $377.3M $418.1M $399M $491.3M $460.7M
 
Common Stock $19.1M $19.4M $19.7M $20M $20.2M
Other Common Equity Adj -$67.6M -$65.4M -$57.8M -$65.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.8M $8.9M $9.5M $11.4M $13.8M
Total Equity $91.6M $83.7M $115.6M $69.5M $76.5M
 
Total Liabilities and Equity $469M $501.8M $514.6M $560.8M $537.2M
Cash and Short Terms $13.3M $7.4M $9.5M $7.9M $9.9M
Total Debt $45M $92.9M $126.2M $138.9M $138.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.2M -$3.3M $4M -$38.1M $2.4M
Depreciation & Amoritzation $18.6M $17.9M $17.4M $17.7M $18.6M
Stock-Based Compensation $1.3M $2.4M $1.7M $2.1M $1.5M
Change in Accounts Receivable $20.9M -$8.3M -$11.6M -$5.5M $24.2M
Change in Inventories $10.2M -$27.6M -$17.9M -$1.4M $4.8M
Cash From Operations $33.6M -$15.9M -$27.2M -$3.7M $18M
 
Capital Expenditures $8.5M $15.2M $16.7M $20.4M $12.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.9M -$14.7M -$16.3M -$19.7M -$8.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6M $32.2M $69.8M $36.9M $24M
Long-Term Debt Repaid -$41M -$10.7M -$33.4M -$25.5M -$25.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$329K -$485K $6.1M $10.3M $63K
Cash From Financing -$17.2M $24.4M $42.6M $21.7M -$1.4M
 
Beginning Cash (CF) $16.8M $10.3M $8.7M $7.3M $15.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M -$6.5M -$1.6M -$1.4M $8.1M
Ending Cash (CF) $28.1M $3.5M $6.5M $6.1M $23.3M
 
Levered Free Cash Flow $25.2M -$31.1M -$43.9M -$24.1M $5.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6M $2.5M -$3.2M $11.4M --
 
Capital Expenditures $5.3M $6.1M $4.1M $2.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M -$5.8M -$4M -$2.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.9M $27.3M $8.5M $2.2M --
Long-Term Debt Repaid -$1.2M -$22.8M -$7.2M -$6.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $3.9M $2.6M -$1.1M --
Cash From Financing $5.8M $8.5M $3.9M -$5.4M --
 
Beginning Cash (CF) $12.3M $12.2M $6.1M $11.8M --
Foreign Exchange Rate Adjustment -$200K -$427K -$147K $248K --
Additions / Reductions -$1.1M $4.8M -$3.4M $4M --
Ending Cash (CF) $11M $16.6M $2.5M $16M --
 
Levered Free Cash Flow -$6.9M -$3.6M -$7.4M $8.4M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$554K -$36.1M -$11.3M $2.6M $11.2M
 
Capital Expenditures $11.8M $15.4M $19.8M $16M $10.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.3M -$14.9M -$19.1M -$14.5M -$6.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $18.1M $57.1M $56.1M $29.7M --
Long-Term Debt Repaid -$30.7M -$11.1M -$34.1M -$27.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8M $46.1M $32.5M $10.2M -$2.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M -$5.9M $2.1M -$1.6M $2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.4M -$51.5M -$31.1M -$13.3M $849K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.4M -$20.5M -$10.3M $10.6M -$7.6M
 
Capital Expenditures $12M $13M $14.1M $8.4M $3.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.5M -$12.5M -$13.5M -$6.7M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19M $64.3M $31.8M $18.4M $4.7M
Long-Term Debt Repaid -$10.2M -$32.3M -$17.3M -$18.4M -$6.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$485K $3.9M $6.8M $572K --
Cash From Financing $11.6M $36M $21.3M $557K $4.4M
 
Beginning Cash (CF) $43.8M $26.3M $21.6M $30.6M $17.1M
Foreign Exchange Rate Adjustment -$281K -$1.1M -$146K $82K $772K
Additions / Reductions -$4.6M $1.9M -$2.7M $4.6M -$5.5M
Ending Cash (CF) $38.9M $27.1M $18.8M $35.2M $12.4M
 
Levered Free Cash Flow -$16.4M -$33.5M -$24.5M $2.1M -$11.3M

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

GET BETTER TRADE IDEAS

Popular

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Are Lower Oil Prices Bad for Exxon?
Are Lower Oil Prices Bad for Exxon?

With crude oil prices down from about $70 at the…

Is UPS Dividend Worth It?
Is UPS Dividend Worth It?

At over five times the S&P 500 average, UPS stock…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.7T
P/E Ratio: 66x

Buy
65
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 37x

Alerts

Buy
56
SRDX alert for Nov 12

Surmodics, Inc. [SRDX] is up 49.94% over the past day.

Sell
42
QURE alert for Nov 12

uniQure NV [QURE] is up 17.44% over the past day.

Buy
71
HROW alert for Nov 12

Harrow, Inc. [HROW] is up 13.42% over the past day.

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

Show me the best stock