Financhill
Sell
23

AUNA Quote, Financials, Valuation and Earnings

Last price:
$4.71
Seasonality move :
22.15%
Day range:
$4.62 - $4.74
52-week range:
$4.58 - $9.24
Dividend yield:
0%
P/E ratio:
6.81x
P/S ratio:
0.30x
P/B ratio:
0.73x
Volume:
65.4K
Avg. volume:
129.5K
1-year change:
-32.03%
Market cap:
$348.6M
Revenue:
$1.2B
EPS (TTM):
$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $413M $495M $639.1M $1B $1.2B
Revenue Growth (YoY) -0.31% 19.86% 29.11% 62.02% 12.83%
 
Cost of Revenues $266.4M $323.5M $420M $677.1M $733.9M
Gross Profit $146.6M $171.5M $219.1M $358.4M $434.4M
Gross Profit Margin 35.49% 34.65% 34.28% 34.61% 37.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $116.3M $144M $168.7M $240M $262.7M
Other Inc / (Exp) -$22M -$8.5M -$21.4M -$17.1M -$14.4M
Operating Expenses $116M $145.6M $155.3M $214.1M $246.5M
Operating Income $30.6M $25.9M $63.8M $144.3M $187.9M
 
Net Interest Expenses $17.7M $25.8M $56.2M $166.6M $141.3M
EBT. Incl. Unusual Items -$4.2M -$1.7M -$13.3M -$34.9M $46.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M $5.1M $7.7M $24.1M $15.9M
Net Income to Company -$1.5M -$5.9M -$20M -$57.3M $33M
 
Minority Interest in Earnings $493.7K $887.7K $2.3M $10.6M $3.6M
Net Income to Common Excl Extra Items -$1.5M -$5.9M -$20M -$57.3M $33M
 
Basic EPS (Cont. Ops) -$0.05 -$0.16 -$0.51 -$1.54 $0.44
Diluted EPS (Cont. Ops) -$0.05 -$0.16 -$0.51 -$1.54 $0.44
Weighted Average Basic Share $43.9M $43.9M $43.9M $43.9M $67.3M
Weighted Average Diluted Share $43.9M $43.9M $43.9M $43.9M $67.5M
 
EBITDA $49.1M $45.9M $99.8M $207.3M $246.3M
EBIT $30.6M $25.9M $63.8M $144.3M $187.9M
 
Revenue (Reported) $413M $495M $639.1M $1B $1.2B
Operating Income (Reported) $30.6M $25.9M $63.8M $144.3M $187.9M
Operating Income (Adjusted) $30.6M $25.9M $63.8M $144.3M $187.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $120.7M $153.4M $276.2M $299.7M $316.1M
Revenue Growth (YoY) -- 27.07% 80.04% 8.53% 5.45%
 
Cost of Revenues $79.3M $97.5M $181.9M $180.2M $197.5M
Gross Profit $41.4M $55.9M $94.3M $119.6M $118.6M
Gross Profit Margin 34.28% 36.43% 34.15% 39.88% 37.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.4M $40.6M $63M $66.4M $73.3M
Other Inc / (Exp) -- -$8.7M $3M $8.4M --
Operating Expenses $35.3M $40.3M $56.3M $73.1M $74.8M
Operating Income $6M $15.6M $38M $46.4M $43.8M
 
Net Interest Expenses $7.7M $21.5M $38.7M $36.7M $32.7M
EBT. Incl. Unusual Items -$1.1M -$4.3M -$6.1M $33.4M $26.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$119.4K -$4.3M -$810.5K $7.2M $12.4M
Net Income to Company -$1.2M $336.2K -$4.7M $26.7M $16.1M
 
Minority Interest in Earnings $196.8K $1.4M $6.3M $696.8K $1.4M
Net Income to Common Excl Extra Items -$730.3K $287.3K -$4.8M $26.7M $15M
 
Basic EPS (Cont. Ops) -$0.02 -$0.03 -$0.25 $0.35 $0.18
Diluted EPS (Cont. Ops) -$0.02 -$0.03 -$0.25 $0.35 $0.18
Weighted Average Basic Share $43.9M $43.9M $43.9M $74.2M $74M
Weighted Average Diluted Share $43.9M $43.9M $43.9M $74.2M $74M
 
EBITDA $11M $22.6M $54M $61M $60M
EBIT $6M $15.6M $38M $46.4M $43.8M
 
Revenue (Reported) $120.7M $153.4M $276.2M $299.7M $316.1M
Operating Income (Reported) $6M $15.6M $38M $46.4M $43.8M
Operating Income (Adjusted) $6M $15.6M $38M $46.4M $43.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $548.5M $972.6M $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $350.7M $623.6M $718.6M $723.8M
Gross Profit $137.1M $197.8M $349M $436.6M $456.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.4M $159M $228.9M $260M $273.6M
Other Inc / (Exp) -- -$8.7M $5.4M -$12.6M --
Operating Expenses -- $161.9M $223.4M $261.3M $284.9M
Operating Income -- $35.9M $125.6M $175.2M $171.3M
 
Net Interest Expenses $22.6M $58.3M $141.8M $214.1M $133.7M
EBT. Incl. Unusual Items $10.4M -$15M $97.9K -$8M $87.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$643.1K $20.3M $25.5M $35.5M
Net Income to Company -- -$13.2M -$18.7M -$31.4M $55.9M
 
Minority Interest in Earnings $945.9K $3.1M $12M $986.1K $3.1M
Net Income to Common Excl Extra Items -- -$13.3M -$18.8M -$31.4M $54.6M
 
Basic EPS (Cont. Ops) -- -$0.37 -$0.70 -$0.98 $0.70
Diluted EPS (Cont. Ops) $0.14 -$0.37 -$0.70 -$0.98 $0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $60.6M $190.2M $234.6M $230.9M
EBIT $29.7M $35.9M $125.6M $175.2M $171.3M
 
Revenue (Reported) -- $548.5M $972.6M $1.2B $1.2B
Operating Income (Reported) -- $35.9M $125.6M $175.2M $171.3M
Operating Income (Adjusted) $29.7M $35.9M $125.6M $175.2M $171.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $379.4M $431.7M $766.2M $885.4M $897M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $242.3M $274.2M $488.7M $541.4M $556.4M
Gross Profit $137.1M $157.5M $277.5M $344M $340.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.4M $119.4M $178.3M $198M $208.9M
Other Inc / (Exp) -- -$8.7M $10.6M $14.7M $9.1M
Operating Expenses $107.4M $118.4M $172.3M $205.4M $216.8M
Operating Income $29.7M $39M $105.2M $138.5M $123.8M
 
Net Interest Expenses $22.6M $49.5M $110.1M $134.1M $99M
EBT. Incl. Unusual Items $10.4M -$3.9M $10.8M $37.2M $78M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M -$2M $10.7M $12.3M $32M
Net Income to Company $6.5M -$996.7K $1.4M $26.6M $49.5M
 
Minority Interest in Earnings $945.9K $3.1M $12.9M $3.1M $2.6M
Net Income to Common Excl Extra Items $7.1M -$1.1M $1.4M $26.6M $48.2M
 
Basic EPS (Cont. Ops) $0.14 -$0.10 -$0.26 $0.29 $0.62
Diluted EPS (Cont. Ops) $0.14 -$0.10 -$0.26 $0.29 $0.62
Weighted Average Basic Share $131.8M $131.8M $131.8M $195.4M $222M
Weighted Average Diluted Share $131.8M $131.8M $131.8M $195.4M $222M
 
EBITDA $44.2M $58.3M $153.3M $183.1M $169.6M
EBIT $29.7M $39M $105.2M $138.5M $123.8M
 
Revenue (Reported) $379.4M $431.7M $766.2M $885.4M $897M
Operating Income (Reported) $29.7M $39M $105.2M $138.5M $123.8M
Operating Income (Adjusted) $29.7M $39M $105.2M $138.5M $123.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.9M $34.8M $54.7M $90.3M $89.4M
Short Term Investments -- -- -- $25.7M $27.3M
Accounts Receivable, Net $102.5M $88.4M $150.6M $232.5M $256M
Inventory $14.5M $15.3M $23M $35.3M $38.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.2M $29.8M $67.5M $61.4M $69M
Total Current Assets $231.2M $168.2M $313.4M $418.4M $453.5M
 
Property Plant And Equipment $332.7M $338.6M $646.2M $732.6M $641.8M
Long-Term Investments $7.1M $40.2M $8.7M $29.6M $24.2M
Goodwill $54.6M $46.4M $477.1M $570.4M $478.1M
Other Intangibles $81M $81.5M $251.8M $292.2M $246M
Other Long-Term Assets $4.4M $4.3M $5.2M $5.9M $6.7M
Total Assets $732.9M $707.5M $1.7B $2.1B $1.9B
 
Accounts Payable $93.3M $111.2M $134.4M $202.4M $247.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5.1M $7.5M $539.2M $106.2M $178.3M
Current Portion Of Capital Lease Obligations $5.2M $4.2M $7.4M $8.8M $8.8M
Other Current Liabilities $3.2M $6.2M $11.8M $18M $12.5M
Total Current Liabilities $156.7M $175M $746.1M $456.2M $517.8M
 
Long-Term Debt $364.3M $362.4M $378.3M $945.9M $820.1M
Capital Leases -- -- -- -- --
Total Liabilities $552.6M $570.8M $1.3B $1.6B $1.5B
 
Common Stock $65.4M $59.3M $62M $2.4M $4.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $166.1M $124.2M $279.3M $395.7M $393.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.1M $12.6M $129.3M $84.1M $38.8M
Total Equity $180.3M $136.8M $408.6M $479.8M $432M
 
Total Liabilities and Equity $732.9M $707.5M $1.7B $2.1B $1.9B
Cash and Short Terms $94.9M $34.8M $54.7M $90.3M $89.4M
Total Debt $369.4M $366.7M $385.6M $954.6M $991.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $57.7M $34.1M $88.9M $80.3M $93.9M
Short Term Investments -- -- $22.8M $26.3M --
Accounts Receivable, Net $101.6M $139M $216.6M $264.5M $310.5M
Inventory $13.6M $20.1M $27.5M $35.8M $42.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $45M $57.4M --
Total Current Assets $192.9M $253.2M $412.9M $438.9M $521.1M
 
Property Plant And Equipment $327.3M $372.3M $701.5M $659.6M $698.3M
Long-Term Investments $56M $35.3M $28.5M $24M $21.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $5.5M $7.1M --
Total Assets $737.5M $899.1M $2B $1.9B $2.1B
 
Accounts Payable $96.6M $115.3M $162.9M $232.8M $272.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $127M $156.1M --
Current Portion Of Capital Lease Obligations -- -- $8.2M $8.2M --
Other Current Liabilities -- -- $3.3M $4.3M --
Total Current Liabilities $164.7M $373.2M $431M $499.1M $581.1M
 
Long-Term Debt $363.1M $381.5M $878.2M $841.2M $855.7M
Capital Leases -- -- -- -- --
Total Liabilities $575.3M $812.9M $1.5B $1.5B $1.6B
 
Common Stock $57.2M $59.5M $2.3M $4.7M $5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.5M $29.9M $81.8M $40.3M $45.4M
Total Equity $162.2M $86.2M $507.5M $448.8M $523.8M
 
Total Liabilities and Equity $737.5M $899.1M $2B $1.9B $2.1B
Cash and Short Terms $57.7M $34.1M $88.9M $80.3M $93.9M
Total Debt $367.3M $387.8M $886.4M $849.4M $864.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5M -$5.9M -$20M -$57.3M $33M
Depreciation & Amoritzation $18.5M $19.9M $36M $63M $58.4M
Stock-Based Compensation -- -- -- $990.8K $2.4M
Change in Accounts Receivable -$1.9M -$10.2M -$21M -$84.4M -$91.4M
Change in Inventories -$4.1M -$2.8M -$6M -$8M -$6.9M
Cash From Operations $34.1M $25.7M $14.6M $4.6M $58.8M
 
Capital Expenditures $36.9M $74.5M $39.6M $44.1M $37.8M
Cash Acquisitions -- $1M $769.7M $16M $324.4M
Cash From Investing -$33.5M -$75M -$484.5M -$46.6M -$388.3M
 
Dividends Paid (Ex Special Dividend) $2.9M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $425.4M $10M $600.3M $1.3B $333.1M
Long-Term Debt Repaid -$333.6M -$9.2M -$98.4M -$1.2B -$314.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $138.7K -$5.5M $348M -$28.2M -$350M
Cash From Financing $86.1M -$5M $491.7M $52.6M $333.1M
 
Beginning Cash (CF) $94.9M $34.8M $54.7M $65.1M $62.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87.9M -$52.7M $18.2M $8.7M -$1.4M
Ending Cash (CF) $184.1M -$16.3M $69.2M $72M $56.3M
 
Levered Free Cash Flow -$2.7M -$48.7M -$25M -$39.6M $21M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.2M $336.2K -$4.7M $26.7M $16.1M
Depreciation & Amoritzation $4.4M $6.5M $16.2M $14.5M $17.2M
Stock-Based Compensation -- -- -- $1.5M $865.9K
Change in Accounts Receivable $8.4M -$3.8M -$21.9M -$19.4M -$14.5M
Change in Inventories -$1.5M -$2.2M -$2.1M -$3.9M -$2.2M
Cash From Operations $16.8M $14.4M $38.9M $30.9M $35.3M
 
Capital Expenditures $12.7M $8.2M $15.3M $9.5M $9.5M
Cash Acquisitions -- -$3.7M $97.8K -$1.4M --
Cash From Investing -$12.7M -$6.5M -$16.4M -$13.8M -$4.2M
 
Dividends Paid (Ex Special Dividend) -- -$1.3K -- $312.3K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $110.1M $72.4M --
Long-Term Debt Repaid -- -- -$112.9M -$73.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$49.6K $390.7K --
Cash From Financing -$781.1K -$8.1M -$3M -$3.5M -$17.3M
 
Beginning Cash (CF) $57.7M $34.1M $88.9M $53.9M $65.1M
Foreign Exchange Rate Adjustment $1.7M -$517.8K $2M -$2.2M $77.4K
Additions / Reductions $5M -$683.8K $21.4M $11.5M $13.9M
Ending Cash (CF) $64.3M $32.9M $112.3M $63.2M $79.1M
 
Levered Free Cash Flow $4M $6.3M $23.7M $21.4M $25.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$13.2M -$18.7M -$31.4M $55.9M
Depreciation & Amoritzation -- $24.4M $65.4M $57.9M $60.8M
Stock-Based Compensation -- -- -- $2.7M $3.1M
Change in Accounts Receivable -- -$10.9M -$66.5M -$102.3M -$52.8M
Change in Inventories -- -$6.5M -$3.1M -$8.1M -$5.2M
Cash From Operations -- $6.7M $54.9M $3.8M $65M
 
Capital Expenditures $49.8M $52.6M $38.5M $38.3M $45M
Cash Acquisitions -- $98.8M $676.3M $323.5M $266.5K
Cash From Investing -- -$178.3M -$352.9M -$384.9M -$52.3M
 
Dividends Paid (Ex Special Dividend) -- $33.7K -- $312.3K -$312.3K
Special Dividend Paid
Long-Term Debt Issued -- -- -- $789.1M --
Long-Term Debt Repaid -- -- -- -$735.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$369.8M --
Cash From Financing -- $149.6M $356.2M $347.1M -$6.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$25.6M $53.7M -$37.2M $6.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$46M $16.4M -$34.5M $20M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.5M -$996.7K $1.4M $26.6M $49.5M
Depreciation & Amoritzation $13.7M $18.9M $48.9M $44.5M $47M
Stock-Based Compensation -- -- -- $1.7M $2.4M
Change in Accounts Receivable -$11.9M -$13M -$57.2M -$75.9M -$37.4M
Change in Inventories -$847.4K -$4.7M -$1.9M -$2.1M -$408.4K
Cash From Operations $20.7M $2.5M $43.1M $42.4M $48.6M
 
Capital Expenditures $49.8M $30.6M $30.1M $24.7M $32M
Cash Acquisitions -- $97.9M $16.3M $323.9M --
Cash From Investing -$49.8M -$155.7M -$31.6M -$370.3M -$34.5M
 
Dividends Paid (Ex Special Dividend) -- $33.6K -- $312.3K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $724.6M $200.2M $92.6M
Long-Term Debt Repaid -- -- -$692.3M -$197.8M -$93M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$4.1M -$345.8M -$279.6K
Cash From Financing -$459.6K $153.9M $26M $321.1M -$18.4M
 
Beginning Cash (CF) $203.2M $101.3M $230.9M $179.3M $169.2M
Foreign Exchange Rate Adjustment $3.6M -$1.6M -$2.5M -$4M $1.5M
Additions / Reductions -$26M -$793.2K $35M -$10.8M -$2.8M
Ending Cash (CF) $180.8M $99M $263.3M $164.5M $167.9M
 
Levered Free Cash Flow -$29.1M -$28M $13M $17.7M $16.7M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
58
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
61
PLAB alert for Dec 12

Photronics, Inc. [PLAB] is up 6.18% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is up 44.46% over the past day.

Buy
100
WRBY alert for Dec 12

Warby Parker, Inc. [WRBY] is up 2.23% over the past day.

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

Show me the best stock