Financhill
Buy
67

AP Quote, Financials, Valuation and Earnings

Last price:
$4.40
Seasonality move :
2.61%
Day range:
$4.16 - $4.44
52-week range:
$1.75 - $4.40
Dividend yield:
0%
P/E ratio:
14.59x
P/S ratio:
0.21x
P/B ratio:
1.49x
Volume:
101.8K
Avg. volume:
218K
1-year change:
118.32%
Market cap:
$89.4M
Revenue:
$418.3M
EPS (TTM):
-$0.26
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $81.2M $99.6M $102.2M $96.2M $108M
Revenue Growth (YoY) -8.75% 22.74% 2.58% -5.92% 12.32%
 
Cost of Revenues $72.6M $87.9M $88.7M $81M $94M
Gross Profit $8.6M $11.7M $13.5M $15.2M $14M
Gross Profit Margin 10.61% 11.75% 13.19% 15.78% 12.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.9M $11.1M $11.8M $13.3M $12.7M
Other Inc / (Exp) $1.7M $3.6M $2.3M $299K --
Operating Expenses $10.9M $11.1M $11.8M $13.3M $12.7M
Operating Income -$2.3M $618K $1.7M $1.8M $1.3M
 
Net Interest Expenses $834K $1.5M $2.5M $3M $3M
EBT. Incl. Unusual Items -$1.2M $2.4M $1.3M -$818K -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $291K $987K $76K $636K $525K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $123K $288K $426K $505K $556K
Net Income to Common Excl Extra Items -$1.5M $1.4M $1.2M -$1.5M -$1.7M
 
Basic EPS (Cont. Ops) -$0.08 $0.06 $0.04 -$0.10 -$0.11
Diluted EPS (Cont. Ops) -$0.08 $0.06 $0.04 -$0.10 -$0.11
Weighted Average Basic Share $19.1M $19.4M $19.7M $20M $20.2M
Weighted Average Diluted Share $19.1M $19.5M $19.7M $20M $20.2M
 
EBITDA $2M $4.8M $6M $6.4M $8.4M
EBIT -$2.3M $618K $1.7M $1.8M $1.3M
 
Revenue (Reported) $81.2M $99.6M $102.2M $96.2M $108M
Operating Income (Reported) -$2.3M $618K $1.7M $1.8M $1.3M
Operating Income (Adjusted) -$2.3M $618K $1.7M $1.8M $1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $357.1M $381.2M $407.8M $425.5M $426.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $300.4M $336.9M $351.8M $366.7M $362.8M
Gross Profit $56.7M $44.3M $56M $58.8M $63.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.6M $43.4M $49.7M $52.6M $54.4M
Other Inc / (Exp) $7.6M $2.4M $6.1M -$37.2M --
Operating Expenses $46.6M $43.4M $49.7M $52.6M $54.4M
Operating Income $10.1M $894K $6.3M $6.1M $9.1M
 
Net Interest Expenses $3.6M $4.6M $8.5M $11.3M $11.4M
EBT. Incl. Unusual Items $5.8M -$1.4M $3.6M -$42.2M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $1.7M $685K $254K $1.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $708K $501K $1.5M $2.1M $2.3M
Net Income to Common Excl Extra Items $2.5M -$3.1M $2.9M -$42.4M -$3M
 
Basic EPS (Cont. Ops) $0.10 -$0.19 $0.07 -$2.25 -$0.26
Diluted EPS (Cont. Ops) $0.09 -$0.19 $0.07 -$2.26 -$0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $28.4M $18.4M $23.7M $24.7M $30.9M
EBIT $10.1M $894K $6.3M $6.1M $9.1M
 
Revenue (Reported) $357.1M $381.2M $407.8M $425.5M $426.3M
Operating Income (Reported) $10.1M $894K $6.3M $6.1M $9.1M
Operating Income (Adjusted) $10.1M $894K $6.3M $6.1M $9.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $260.4M $296.7M $314.2M $317.4M $325.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $227.6M $262.7M $269.5M $270.8M $278.4M
Gross Profit $32.9M $33.9M $44.7M $46.6M $47M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.5M $31.9M $38.1M $39.9M $39.4M
Other Inc / (Exp) $5.4M $7.5M $3.9M $2.6M $810K
Operating Expenses $34.5M $31.9M $38.1M $39.9M $39.4M
Operating Income -$1.7M $2M $6.6M $6.7M $7.6M
 
Net Interest Expenses $2.7M $3.7M $6.8M $8.8M $8.6M
EBT. Incl. Unusual Items $2.1M $5.7M $3.8M $845K -$5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $1.4M $541K $2M $1.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $431K $371K $1.3M $1.6M $1.9M
Net Income to Common Excl Extra Items $72K $4.3M $3.2M -$1.1M -$6.5M
 
Basic EPS (Cont. Ops) -$0.02 $0.20 $0.10 -$0.13 -$0.42
Diluted EPS (Cont. Ops) -$0.03 $0.20 $0.10 -$0.13 -$0.42
Weighted Average Basic Share $56.7M $57.9M $58.7M $59.6M $60.3M
Weighted Average Diluted Share $61M $58.1M $58.7M $59.6M $60.5M
 
EBITDA $11.9M $15.1M $19.8M $20.7M $24.7M
EBIT -$1.7M $2M $6.6M $6.7M $7.6M
 
Revenue (Reported) $260.4M $296.7M $314.2M $317.4M $325.4M
Operating Income (Reported) -$1.7M $2M $6.6M $6.7M $7.6M
Operating Income (Adjusted) -$1.7M $2M $6.6M $6.7M $7.6M
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 $40.9M $64.3M $108.4M $132.5M $132.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $12.3M $12.2M $6.1M $11.8M $15M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $67.7M $78.2M $83.3M $84.1M $92.1M
Inventory $82.4M $92.5M $130.7M $120.9M $119.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.8M $5.8M $7.4M $6.9M --
Total Current Assets $182.8M $204.7M $242.5M $238.7M $249.5M
 
Property Plant And Equipment $163.8M $156.6M $161M $157.4M $145.9M
Long-Term Investments $95.9M $99.7M $83.6M $136.8M $115M
Goodwill -- -- -- -- --
Other Intangibles $6.4M $5M $4.7M $4.7M --
Other Long-Term Assets $12.7M $5.3M $4.7M $4.5M --
Total Assets $463.9M $484.4M $506.1M $547.4M $524.4M
 
Accounts Payable $38.9M $38.5M $43.5M $31.8M $46.9M
Accrued Expenses $20.5M $15.1M $17.7M $19.5M --
Current Portion Of Long-Term Debt $18.8M $15.4M $13.6M $14.3M --
Current Portion Of Capital Lease Obligations $634K $630K $946K $979K --
Other Current Liabilities $40.8M $31.4M $27.3M $53.2M --
Total Current Liabilities $119.7M $119.3M $118.8M $119.7M $135.8M
 
Long-Term Debt $32.4M $85.8M $118.1M $119.9M $122.7M
Capital Leases -- -- -- -- --
Total Liabilities $375.2M $406.3M $391.8M $473.7M $449.9M
 
Common Stock $19.1M $19.4M $19.7M $20M $20.2M
Other Common Equity Adj -$69.7M -$72.3M -$60.8M -$60.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9M $8.6M $9.8M $12.3M $14.5M
Total Equity $88.7M $78M $114.3M $73.7M $74.6M
 
Total Liabilities and Equity $463.9M $484.4M $506.1M $547.4M $524.4M
Cash and Short Terms $12.3M $12.2M $6.1M $11.8M $15M
Total Debt $51.3M $101.2M $131.7M $134.1M $139M
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 $6.3M
 
Capital Expenditures $5.3M $6.1M $4.1M $2.9M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M -$5.8M -$4M -$2.3M -$1.5M
 
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 $226K
 
Beginning Cash (CF) $12.3M $12.2M $6.1M $11.8M $15M
Foreign Exchange Rate Adjustment -$200K -$427K -$147K $248K $29K
Additions / Reductions -$1.1M $4.8M -$3.4M $4M $5M
Ending Cash (CF) $11M $16.6M $2.5M $16M $20M
 
Levered Free Cash Flow -$6.9M -$3.6M -$7.4M $8.4M $3.3M
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 -$32M -$17M $17.2M $6.1M
 
Capital Expenditures $14.4M $16.3M $17.8M $14.8M $10.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.7M -$15.7M -$17.3M -$12.8M -$6.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $25M $77.5M $37.3M $23.5M --
Long-Term Debt Repaid -$16M -$32.7M -$18.5M -$26.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $11.5M $48.8M $27.9M $922K $2.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6M -$61K -$6.1M $5.8M $3.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.8M -$48.2M -$34.8M $2.5M -$4.3M
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 -$1.4M
 
Capital Expenditures $12M $13M $14.1M $8.4M $6.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.5M -$12.5M -$13.5M -$6.7M -$4.5M
 
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 $4.6M
 
Beginning Cash (CF) $43.8M $26.3M $21.6M $30.6M $32M
Foreign Exchange Rate Adjustment -$281K -$1.1M -$146K $82K $801K
Additions / Reductions -$4.6M $1.9M -$2.7M $4.6M -$469K
Ending Cash (CF) $38.9M $27.1M $18.8M $35.2M $32.4M
 
Levered Free Cash Flow -$16.4M -$33.5M -$24.5M $2.1M -$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
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