Financhill
Sell
35

VTOL Quote, Financials, Valuation and Earnings

Last price:
$31.75
Seasonality move :
-7.06%
Day range:
$31.07 - $31.85
52-week range:
$24.33 - $41.50
Dividend yield:
0%
P/E ratio:
9.84x
P/S ratio:
0.66x
P/B ratio:
1.01x
Volume:
97.6K
Avg. volume:
128.9K
1-year change:
22.1%
Market cap:
$904.6M
Revenue:
$1.4B
EPS (TTM):
$3.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $922.6M $1.3B $1.4B
Revenue Growth (YoY) -- -- -22.16% 40.63% 9.1%
 
Cost of Revenues -- -- $764.5M $547.9M $1.1B
Gross Profit -- -- $158.1M $749.5M $305.1M
Gross Profit Margin -- -- 17.14% 57.77% 21.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $123M $528.8M $175.6M
Other Inc / (Exp) -- -- $15.1M -$4.3M $1.2M
Operating Expenses -- -- $123M $694.4M $175.6M
Operating Income -- -- $35.1M $55.1M $129.5M
 
Net Interest Expenses -- -- $29.1M $32.8M $28.7M
EBT. Incl. Unusual Items -- -- $21.1M $18M $102.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $7.5M $24.9M $7.2M
Net Income to Company -- -- $13.6M -$6.9M --
 
Minority Interest in Earnings -- -- -$57K $140K -$73K
Net Income to Common Excl Extra Items -- -- $13.5M -$6.8M $94.8M
 
Basic EPS (Cont. Ops) -- -- $0.48 -$0.24 $3.32
Diluted EPS (Cont. Ops) -- -- $0.47 -$0.24 $3.21
Weighted Average Basic Share -- -- $28.1M $28.1M $28.5M
Weighted Average Diluted Share -- -- $28.6M $28.1M $29.6M
 
EBITDA -- -- $111.6M $145M $139.6M
EBIT -- -- $51.8M $59.4M $139.6M
 
Revenue (Reported) -- -- $922.6M $1.3B $1.4B
Operating Income (Reported) -- -- $35.1M $55.1M $129.5M
Operating Income (Adjusted) -- -- $51.8M $59.4M $139.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $309.9M $295.6M $313.6M $337.9M $353.5M
Revenue Growth (YoY) -6.99% -4.61% 6% 9.98% 4.61%
 
Cost of Revenues $254.5M $249.7M -- $143.6M $278.6M
Gross Profit $55.4M $46M -- $194.3M $74.9M
Gross Profit Margin 17.88% 15.55% -- 57.5% 21.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.6M $41M -- $133.9M $44.4M
Other Inc / (Exp) -$48.8M $3.8M -- $2.6M -$4.9M
Operating Expenses $37.6M $41M -- $175.6M $44.4M
Operating Income $17.8M $5M -- $18.7M $30.5M
 
Net Interest Expenses $12.8M $10.2M -- $7.8M $6.8M
EBT. Incl. Unusual Items -$43.8M -$1.4M -- $13.5M $18.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.4M -$1.6M -- $21.6M -$13M
Net Income to Company -$57.3M $163K -- -$8.1M --
 
Minority Interest in Earnings $139K -$220K -- $165K $25K
Net Income to Common Excl Extra Items -$57.1M -$56K -- -$7.9M $31.8M
 
Basic EPS (Cont. Ops) -$1.97 -$0.00 -- -$0.28 $1.11
Diluted EPS (Cont. Ops) -$1.97 -$0.00 -- -$0.28 $1.07
Weighted Average Basic Share $28.9M $28.2M -- $28.3M $28.6M
Weighted Average Diluted Share $28.9M $28.2M -- $28.3M $29.8M
 
EBITDA -$8M $29.1M -- $45.5M $27.9M
EBIT -$30.6M $8.8M -- $24.8M $27.9M
 
Revenue (Reported) $309.9M $295.6M $313.6M $337.9M $353.5M
Operating Income (Reported) $17.8M $5M -- $18.7M $30.5M
Operating Income (Adjusted) -$30.6M $8.8M -- $24.8M $27.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.2B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $993.6M $994.3M -- $929.8M $703.8M
Gross Profit $209.4M $196.8M -- $367.6M $711.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $150.4M $158.1M -- $271.5M $447.1M
Other Inc / (Exp) -$178.2M -$60.6M -- -$3.6M $650K
Operating Expenses $150.4M $158.1M -- $313.2M $581.6M
Operating Income $58.9M $38.7M -- $54.4M $130.1M
 
Net Interest Expenses $60.5M $43M -- $32.8M $28.7M
EBT. Incl. Unusual Items -$179.8M -$64.8M -- $18M $102.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M -$11.1M -- $24.9M $7.2M
Net Income to Company -$176.8M -$53.8M -- -$6.9M --
 
Minority Interest in Earnings $288K -$293K -- $140K -$73K
Net Income to Common Excl Extra Items -$176.5M -$54.1M -- -$6.8M $94.8M
 
Basic EPS (Cont. Ops) $10.21 -$1.87 -- -$0.24 $3.32
Diluted EPS (Cont. Ops) -$3.04 -$1.87 -- -$0.24 $3.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$18.3M $67.9M -- $145M $202.4M
EBIT -$117.9M -$21.4M -- $59.4M $139.6M
 
Revenue (Reported) $1.2B $1.2B $1.2B $1.3B $1.4B
Operating Income (Reported) $58.9M $38.7M -- $54.4M $130.1M
Operating Income (Adjusted) -$117.9M -$21.4M -- $59.4M $139.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.2B $1.3B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $994.3M $534.8M $929.8M $703.8M --
Gross Profit $196.8M $361.6M $367.6M $711.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $158.1M $273.3M $271.5M $447.1M --
Other Inc / (Exp) -$60.6M $32.6M -$3.6M $650K --
Operating Expenses $158.1M $336.7M $313.2M $581.6M --
Operating Income $38.7M $24.9M $54.4M $130.1M --
 
Net Interest Expenses $43M $29.8M $32.8M $28.7M --
EBT. Incl. Unusual Items -$64.8M $27.7M $18M $102.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.1M $11.6M $24.9M $7.2M --
Net Income to Company -$53.8M $16.1M -$6.9M $63.1M --
 
Minority Interest in Earnings -$293K $52K $140K -$73K --
Net Income to Common Excl Extra Items -$54.1M $16.2M -$6.8M $94.8M --
 
Basic EPS (Cont. Ops) -$1.87 $0.58 -$0.24 $3.32 --
Diluted EPS (Cont. Ops) -$1.87 $0.57 -$0.24 $3.21 --
Weighted Average Basic Share $114M $84.5M $112.6M $114.1M --
Weighted Average Diluted Share $115.1M $85.5M $113.3M $118.2M --
 
EBITDA $67.9M $117.3M $145M $202.4M --
EBIT -$21.4M $58.2M $59.4M $139.6M --
 
Revenue (Reported) $1.2B $1.2B $1.3B $1.4B --
Operating Income (Reported) $38.7M $24.9M $54.4M $130.1M --
Operating Income (Adjusted) -$21.4M $58.2M $59.4M $139.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $160M $180.3M $251.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $215.1M $234.6M $211.6M
Inventory -- -- $81.9M $99.9M $114.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $32.4M $45.4M $42.1M
Total Current Assets -- -- $493.1M $563.6M $619.5M
 
Property Plant And Equipment -- -- $1.2B $1.2B $1.3B
Long-Term Investments -- -- $17M $19.9M $22.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $145.6M $138.1M $142.9M
Total Assets -- -- $1.8B $1.9B $2.1B
 
Accounts Payable -- -- $89.6M $87.9M $83.5M
Accrued Expenses -- -- $87.1M $104.9M $223.8M
Current Portion Of Long-Term Debt -- -- $11.7M $13.2M --
Current Portion Of Capital Lease Obligations -- -- $76.3M $75.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $285.6M $309.8M $325.9M
 
Long-Term Debt -- -- $499.8M $534.8M $671.2M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1B $1.1B $1.2B
 
Common Stock -- -- $306K $311K $315K
Other Common Equity Adj -- -- -$84.1M -$54.6M -$93.7M
Common Equity -- -- $787.3M $823.7M $891.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$368K -$508K -$435K
Total Equity -- -- $786.9M $823.2M $891.3M
 
Total Liabilities and Equity -- -- $1.8B $1.9B $2.1B
Cash and Short Terms -- -- $160M $180.3M $251.3M
Total Debt -- -- $511.4M $548.1M $689.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $293.5M $274M -- $180.3M $251.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $231.6M $177.1M -- $234.6M $211.6M
Inventory $97.4M $88.5M -- $99.9M $114.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $31.5M $28M -- $45.4M $42.1M
Total Current Assets $675.9M $576.5M -- $563.6M $619.5M
 
Property Plant And Equipment $1.3B $1.2B -- $1.2B $1.3B
Long-Term Investments $38.4M $18.6M -- $19.9M $22.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $126.2M $103.3M -- $138.1M $142.9M
Total Assets $2.1B $1.9B -- $1.9B $2.1B
 
Accounts Payable $63.2M $60.3M -- $87.9M $83.5M
Accrued Expenses $105M $111.3M -- $104.9M $223.8M
Current Portion Of Long-Term Debt $48.1M $13.1M -- $13.2M --
Current Portion Of Capital Lease Obligations $81.4M $72.7M -- $75.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $325.9M $288.4M -- $309.8M $325.9M
 
Long-Term Debt $568.4M $517.7M -- $534.8M $671.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1B -- $1.1B $1.2B
 
Common Stock $303K $303K -- $311K $315K
Other Common Equity Adj -- -- -- -$54.6M -$93.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $880K -$391K -- -$508K -$435K
Total Equity $980.5M $844.3M -- $823.2M $891.3M
 
Total Liabilities and Equity $2.1B $1.9B -- $1.9B $2.1B
Cash and Short Terms $293.5M $274M -- $180.3M $251.3M
Total Debt $616.4M $530.8M -- $548.1M $689.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- $13.6M -$6.9M
Depreciation & Amoritzation -- -- -- $59.8M $85.6M
Stock-Based Compensation -- -- -- $9.9M $16.5M
Change in Accounts Receivable -- -- -- -$15.3M -$27M
Change in Inventories -- -- -- -$61.6M -$39.8M
Cash From Operations -- -- -- -$13.3M $32M
 
Capital Expenditures -- -- -- $49.6M $81.5M
Cash Acquisitions -- -- -- -$12.6M --
Cash From Investing -- -- -- -$44.1M -$47.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $169.5M
Long-Term Debt Repaid -- -- -- -$8.6M -$142M
Repurchase of Common Stock -- -- -- -$11.4M -$2.7M
Other Financing Activities -- -- -- -$822K -$2.7M
Cash From Financing -- -- -- -$20.7M $22M
 
Beginning Cash (CF) -- -- -- $266M $163.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$78.2M $6.8M
Ending Cash (CF) -- -- -- $163.7M $183.7M
 
Levered Free Cash Flow -- -- -- -$62.9M -$49.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$28M $2.7M $16.5M $4.3M $28.3M
Depreciation & Amoritzation $24.2M $20.7M $19.5M $21.6M $21.3M
Stock-Based Compensation $2M $2.7M $4.2M $4.2M $4.2M
Change in Accounts Receivable $11.1M $774K -$48K -$20.9M $13.7M
Change in Inventories $4.4M $2M -$40.4M -$23.2M -$9.1M
Cash From Operations $41.9M $36.8M -$17.6M $16.7M $66M
 
Capital Expenditures $4.5M $14.3M $9M $18.4M $57M
Cash Acquisitions -- -- -$12.6M -- --
Cash From Investing $19.4M -$11.2M -$12.5M -$11.1M -$56.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $25.3M
Long-Term Debt Repaid -$12M -$8.5M -$2.7M -$3.2M -$4.2M
Repurchase of Common Stock -$6.4M -$18.8M -$8.3M -$354K -$128K
Other Financing Activities -- -$813K -- -- -$1.3M
Cash From Financing -$18.4M -$28.1M -$11M -$3.5M $19.6M
 
Beginning Cash (CF) $263.4M $248.7M $258.4M $216.2M $181.8M
Foreign Exchange Rate Adjustment -$2.1M -$6.7M -$16.1M -$8.6M -$2M
Additions / Reductions $42.8M -$2.5M -$41M $2.1M $28.7M
Ending Cash (CF) $304.2M $239.5M $201.3M $209.7M $208.6M
 
Levered Free Cash Flow $37.3M $22.4M -$26.6M -$1.7M $9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$176.8M -$53.8M -- -$6.9M --
Depreciation & Amoritzation $99.6M $89.4M -- $85.6M --
Stock-Based Compensation $10.1M $10.5M -- $16.5M $11.8M
Change in Accounts Receivable $24M $52.1M -- -$27M --
Change in Inventories -$2.2M $20.1M -- -$39.8M --
Cash From Operations $39.7M $155.1M -- $32M --
 
Capital Expenditures $29.7M $26.8M -- $81.5M $171.9M
Cash Acquisitions $120.7M -$851K -- -- --
Cash From Investing $159.2M -$11.8M -- -$47.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $169.5M --
Long-Term Debt Repaid -$219.6M -$507.9M -- -$142M --
Repurchase of Common Stock -$14.8M -$41.1M -- -$2.7M --
Other Financing Activities -- -- -- -$2.7M --
Cash From Financing -$89.9M -$164.2M -- $22M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109M -$20.9M -- $6.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.9M $128.2M -- -$49.5M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$53.9M $16.1M $1.2M $63.1M --
Depreciation & Amoritzation $69.1M $59.1M $64.9M $62.8M --
Stock-Based Compensation $7.1M $10.6M $12.7M $11.8M --
Change in Accounts Receivable $32.7M -$44.1M -$14.4M -$2.2M --
Change in Inventories $18M -$29.3M -$34.1M -$32.1M --
Cash From Operations $110M $10.8M $41.5M $126.4M --
 
Capital Expenditures $20.9M $25.9M $62.1M $171.9M --
Cash Acquisitions -$851K -$12.6M -- -- --
Cash From Investing -$6.6M -$21.8M -$28M -$167.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $169.5M $82.3M --
Long-Term Debt Repaid -$504.4M -$8.8M -$138.7M -$11.5M --
Repurchase of Common Stock -$41.1M -$11.9M -$2.7M -$4.1M --
Other Financing Activities -$2.7M -$651K -$2.7M -$3.5M --
Cash From Financing -$160.3M -$21.4M $25.3M $63.3M --
 
Beginning Cash (CF) $777.6M $801.9M $580.4M $508.4M --
Foreign Exchange Rate Adjustment -$1.4M -$43.7M $7.2M $2.7M --
Additions / Reductions -$57M -$32.5M $38.8M $22.2M --
Ending Cash (CF) $719.2M $725.8M $626.5M $533.3M --
 
Levered Free Cash Flow $89.1M -$15.1M -$20.6M -$45.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.28% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 6.21% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.44% over the past day.

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

Show me the best stock