Financhill
Buy
71

AS Quote, Financials, Valuation and Earnings

Last price:
$37.87
Seasonality move :
4.61%
Day range:
$37.75 - $38.09
52-week range:
$20.21 - $42.36
Dividend yield:
0%
P/E ratio:
68.12x
P/S ratio:
3.47x
P/B ratio:
3.72x
Volume:
825.6K
Avg. volume:
4.5M
1-year change:
31.48%
Market cap:
$21B
Revenue:
$5.2B
EPS (TTM):
$0.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $3.1B $3.5B $4.4B $5.2B
Revenue Growth (YoY) -- 25.35% 15.73% 24% 17.79%
 
Cost of Revenues $1.3B $1.6B $1.8B $2.3B $2.5B
Gross Profit $1.1B $1.5B $1.8B $2.1B $2.6B
Gross Profit Margin 46.97% 49.1% 49.7% 48.3% 50.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.3B $1.5B $2B $2.4B
Other Inc / (Exp) -$20.7M $700K -$188.2M -$9.7M -$88.3M
Operating Expenses $1B $1.3B $1.5B $1.8B $2.1B
Operating Income $139M $179M $241.5M $330.3M $486.2M
 
Net Interest Expenses $272.4M $278.6M $248.9M $404.8M $230.8M
EBT. Incl. Unusual Items -$147.4M -$89.8M -$182.6M -$104.6M $161.2M
Earnings of Discontinued Ops. -$63.6M -$1.8M -$21.8M -- --
Income Tax Expense $26.2M $34.7M $48.3M $104.2M $82.8M
Net Income to Company -$237.2M -$126.3M -$252.7M -$208.8M $78.4M
 
Minority Interest in Earnings -- -- -- -$200K $5.8M
Net Income to Common Excl Extra Items -$173.6M -$124.5M -$230.9M -$208.8M $78.4M
 
Basic EPS (Cont. Ops) -$0.47 -$0.48 -$0.49 -$0.41 $0.13
Diluted EPS (Cont. Ops) -$0.47 -$0.48 -$0.49 -$0.41 $0.13
Weighted Average Basic Share $505.2M $505.2M $505.2M $505.2M $553.6M
Weighted Average Diluted Share $505.2M $505.2M $505.2M $505.2M $553.6M
 
EBITDA $318.9M $374.7M $435.8M $551.2M $760M
EBIT $139M $179M $241.5M $330.3M $486.2M
 
Revenue (Reported) $2.4B $3.1B $3.5B $4.4B $5.2B
Operating Income (Reported) $139M $179M $241.5M $330.3M $486.2M
Operating Income (Adjusted) $139M $179M $241.5M $330.3M $486.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $847.4M $1.2B $1.4B $1.8B
Revenue Growth (YoY) -- -- 36.08% 17.41% 29.73%
 
Cost of Revenues -- $415.2M $564.9M $606.5M $758.1M
Gross Profit -- $432.2M $588.2M $747.3M $998.2M
Gross Profit Margin -- 51% 51.01% 55.2% 56.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $364.1M $488.1M $586.5M $776.6M
Other Inc / (Exp) -- $3.1M $2.9M -- --
Operating Expenses -- $361.4M $467.2M $581.7M $767.3M
Operating Income -- $70.8M $121M $165.6M $230.9M
 
Net Interest Expenses -- $56M $109.4M $48.9M $25.6M
EBT. Incl. Unusual Items -- $15.3M -$3.3M $128.9M $197.7M
Earnings of Discontinued Ops. -- -$500K -- -- --
Income Tax Expense -- $17M $32.6M $72.7M $51.3M
Net Income to Company -- -- -$35.8M $56.2M $146.4M
 
Minority Interest in Earnings -- -- $1.8M $400K $3.3M
Net Income to Common Excl Extra Items -- -$1.7M -$35.9M $56.2M $146.4M
 
Basic EPS (Cont. Ops) -- -$0.00 -$0.10 $0.11 $0.26
Diluted EPS (Cont. Ops) -- -$0.00 -$0.10 $0.11 $0.25
Weighted Average Basic Share -- $505.2M $384.5M $505.4M $556.2M
Weighted Average Diluted Share -- $505.2M $384.5M $507.7M $563.5M
 
EBITDA -- $117.9M $175M $236.8M $349.7M
EBIT -- $70.8M $121M $165.6M $230.9M
 
Revenue (Reported) -- $847.4M $1.2B $1.4B $1.8B
Operating Income (Reported) -- $70.8M $121M $165.6M $230.9M
Operating Income (Adjusted) -- $70.8M $121M $165.6M $230.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $4.3B $4.9B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $2.1B $2.2B $2.6B
Gross Profit -- $432.2M $2.2B $2.7B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $364.1M $1.8B $2.3B $2.8B
Other Inc / (Exp) -- $2.3M -$196.6M -$35.9M --
Operating Expenses -- -- $2B $2.3B $2.8B
Operating Income -- -- $192.8M $352.3M $673.3M
 
Net Interest Expenses -- $56M $364.6M $269.3M $141.7M
EBT. Incl. Unusual Items -- $15.3M -$174.4M $35.2M $488M
Earnings of Discontinued Ops. -- -$500K -- -- --
Income Tax Expense -- -- $87.8M $68.8M $164M
Net Income to Company -- -- -$262.2M -$33.6M --
 
Minority Interest in Earnings -- -- $1.7M $2.2M $12.7M
Net Income to Common Excl Extra Items -- -- -$262.2M -$33.6M $324M
 
Basic EPS (Cont. Ops) -- -- -$0.55 -$0.07 $0.56
Diluted EPS (Cont. Ops) -- -$0.00 -$0.55 -$0.07 $0.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $397.8M $611.2M $1B
EBIT -- -- $192.8M $352.3M $673.3M
 
Revenue (Reported) -- -- $4.3B $4.9B $6.1B
Operating Income (Reported) -- -- $192.8M $352.3M $673.3M
Operating Income (Adjusted) -- -- $192.8M $352.3M $673.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.5B $3.1B $3.5B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $779.9M $1.5B $1.6B $1.9B
Gross Profit -- $761M $1.6B $2B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $704.9M $1.4B $1.7B $2.1B
Other Inc / (Exp) -- $2.3M -$4.6M -$30.8M $3.6M
Operating Expenses -- $700M $1.3B $1.7B $2.1B
Operating Income -- $61M $260.2M $287.4M $476.1M
 
Net Interest Expenses -- $110.8M $295.3M $159.8M $77.6M
EBT. Incl. Unusual Items -- -$50.1M -$49.5M $90.3M $417.1M
Earnings of Discontinued Ops. -- -$12M -- -- --
Income Tax Expense -- $13.2M $64.4M $29M $110.2M
Net Income to Company -- -- -$113.9M $61.3M $306.9M
 
Minority Interest in Earnings -- -- $1.7M $4.1M $11M
Net Income to Common Excl Extra Items -- -$74.8M -$113.9M $61.3M $306.9M
 
Basic EPS (Cont. Ops) -- -$0.15 -$0.25 $0.11 $0.53
Diluted EPS (Cont. Ops) -- -$0.15 -$0.25 $0.11 $0.53
Weighted Average Basic Share -- $994.7M $1.4B $1.5B $1.7B
Weighted Average Diluted Share -- $994.7M $1.4B $1.5B $1.7B
 
EBITDA -- $106.7M $418.6M $483.9M $754M
EBIT -- $59.6M $260.2M $287.4M $476.1M
 
Revenue (Reported) -- $1.5B $3.1B $3.5B $4.5B
Operating Income (Reported) -- $61M $260.2M $287.4M $476.1M
Operating Income (Adjusted) -- $59.6M $260.2M $287.4M $476.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $389.5M $566.7M $402M $483.4M $345.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $589.1M $530.5M $658.7M $599.8M $607.1M
Inventory $569.5M $582.8M $912.5M $1.1B $1.2B
Prepaid Expenses $35.2M $38.6M $65.7M $39.7M $40.2M
Other Current Assets -- -- -- -$100K --
Total Current Assets $2.2B $1.9B $2.2B $2.4B $2.4B
 
Property Plant And Equipment $653.6M $580.5M $545.5M $759M $1.1B
Long-Term Investments $400K $300K $8.9M $9.2M $16.8M
Goodwill $2.6B $2.5B $2.2B $2.3B $2.1B
Other Intangibles $3.1B $2.9B $2.8B $2.7B $2.6B
Other Long-Term Assets $13.5M $24.8M $60.8M $73.4M $49.3M
Total Assets $8.6B $8B $7.9B $8.4B $8.3B
 
Accounts Payable $293M $320.2M $435.6M $426.5M $549M
Accrued Expenses $228.2M $294.9M $360.2M $406M $441.5M
Current Portion Of Long-Term Debt $198.2M $34.8M $208.3M $90M $136.5M
Current Portion Of Capital Lease Obligations $66M $66.5M $63.5M $89.4M $116.9M
Other Current Liabilities $208.3M $35.9M $25.7M $49.6M $22.3M
Total Current Liabilities $1.2B $947.2M $1.3B $1.6B $1.6B
 
Long-Term Debt $6.5B $6.2B $6B $6.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $7.9B $8B $8.5B $3.3B
 
Common Stock $640.4M $640.4M $642.2M $642.2M $18.4M
Other Common Equity Adj -$37.4M $6.2M -$14M $213.9M $2.9B
Common Equity -$152.9M $38M -$73.9M -$160.2M $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $3.4M $9.1M
Total Equity -$152.9M $38M -$73.9M -$156.8M $5B
 
Total Liabilities and Equity $8.6B $8B $7.9B $8.4B $8.3B
Cash and Short Terms $389.5M $566.7M $402M $483.4M $345.4M
Total Debt -- $6.3B $6B $6.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $284.2M $312M $353.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $654.5M $659.5M $880.6M
Inventory -- -- $1.2B $1.3B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $2.4B $2.5B $3.2B
 
Property Plant And Equipment -- -- $651M $1B $1.3B
Long-Term Investments -- -- $8.8M $9M $67.2M
Goodwill -- -- $2.2B $2.3B --
Other Intangibles -- -- $2.7B $2.7B --
Other Long-Term Assets -- -- $69.3M $59.8M --
Total Assets -- -- $8.1B $8.8B $9.7B
 
Accounts Payable -- -- $389.4M $482.3M $564.5M
Accrued Expenses -- -- $526.7M $429.2M --
Current Portion Of Long-Term Debt -- -- $381.9M $286.1M --
Current Portion Of Capital Lease Obligations -- -- $74.4M $108.8M --
Other Current Liabilities -- -- -- $44.8M --
Total Current Liabilities -- -- $1.4B $1.6B $2.1B
 
Long-Term Debt -- -- $6B $2.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $8.1B $4.7B $4B
 
Common Stock -- -- $642.2M $16.9M $18.5M
Other Common Equity Adj -- -- $13.1M $2.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $5.3M $7.5M $20.1M
Total Equity -- -- $8.8M $4.1B $5.7B
 
Total Liabilities and Equity -- -- $8.1B $8.8B $9.7B
Cash and Short Terms -- -- $284.2M $312M $353.3M
Total Debt -- -- $6.1B $2.5B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$237.2M -$126.3M -$252.7M -$208.8M $78.4M
Depreciation & Amoritzation $230.1M $206.1M $197M $220.9M $273.8M
Stock-Based Compensation -- -- -- $10.7M $19.5M
Change in Accounts Receivable $141M $18.3M -$174M $41.8M -$53.7M
Change in Inventories $43.8M -$50.9M -$355.2M -$175.1M -$172.4M
Cash From Operations $297.9M $268M -$91.7M $199M $424.7M
 
Capital Expenditures $106.8M $98.9M $119.7M $151.8M $288M
Cash Acquisitions -- -- -- $3.5M --
Cash From Investing -$106.7M $295.4M -$118.6M -$154.8M -$268.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $816M $135M $219M $205M $2.4B
Long-Term Debt Repaid -$971.4M -$502.8M -$108.5M -$176.3M -$5.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.9M -$1.9M -$29.4M $6.3M -$18.8M
Cash From Financing -$165.3M -$369.7M $81.1M $35M -$266M
 
Beginning Cash (CF) $343.4M $566.7M $402M $483.4M $345.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53M $171.3M -$165.6M $81.3M -$138M
Ending Cash (CF) $389.5M $715.6M $200M $566.8M $179M
 
Levered Free Cash Flow $191.1M $169.1M -$211.4M $47.2M $136.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$35.8M $56.2M $146.4M
Depreciation & Amoritzation -- -- $54.1M $71.2M $118.8M
Stock-Based Compensation -- -- -- $6.6M $10.1M
Change in Accounts Receivable -- -- -$239M -$228.7M -$366.5M
Change in Inventories -- -- $11.4M -$71.2M -$101.4M
Cash From Operations -- -- -$39.2M -$48.9M -$2.5M
 
Capital Expenditures -- -- $37.4M $65.4M $67.5M
Cash Acquisitions -- -- -- -- $40.6M
Cash From Investing -- -- -$39.4M -$64.5M -$108.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$440.6M -- --
Long-Term Debt Repaid -- -- $517.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$9.8M -- --
Cash From Financing -- -- $92.7M $151.5M $152M
 
Beginning Cash (CF) -- -- $284.2M $312M $353.3M
Foreign Exchange Rate Adjustment -- -- -$8.4M $18M $8.5M
Additions / Reductions -- -- $5.7M $56.1M $49.9M
Ending Cash (CF) -- -- $281.5M $386.1M $411.7M
 
Levered Free Cash Flow -- -- -$76.6M -$114.3M -$70M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$262.2M -$33.6M --
Depreciation & Amoritzation -- -- $207.8M $258.9M --
Stock-Based Compensation -- -- -- $11.7M --
Change in Accounts Receivable -- -- -$150.1M -$20.7M --
Change in Inventories -- -- -$326.8M -$104.2M --
Cash From Operations -- -- -$18.1M $323M --
 
Capital Expenditures -- -- $132.5M $251M $202.7M
Cash Acquisitions -- -- -- $3.5M --
Cash From Investing -- -- -$131.9M -$238M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $130.7M -$76.7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $4.6M $27.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$150.6M $72M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$113.9M $61.3M $306.9M
Depreciation & Amoritzation -- -- $158.5M $196.5M $277.9M
Stock-Based Compensation -- -- -- $16.7M $27M
Change in Accounts Receivable -- -- -$8.9M -$71.4M -$195.7M
Change in Inventories -- -- -$309.9M -$239M -$410.5M
Cash From Operations -- -- -$106.1M $17.9M $104.4M
 
Capital Expenditures -- -- $96.1M $195.3M $202.7M
Cash Acquisitions -- -- -- -- $40.6M
Cash From Investing -- -- -$95.7M -$178.9M -$243.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $215M $2B --
Long-Term Debt Repaid -- -- -$117.2M -$3.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$25.6M -$38.3M --
Cash From Financing -- -- $97.4M -$14.3M $114.3M
 
Beginning Cash (CF) -- -- $284.2M $905.2M $1.1B
Foreign Exchange Rate Adjustment -- -- -$13.4M $3.9M $32.5M
Additions / Reductions -- -- -$117.8M -$171.4M $7.9M
Ending Cash (CF) -- -- $281.5M $737.7M $1.1B
 
Levered Free Cash Flow -- -- -$202.2M -$177.4M -$98.3M

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