Financhill
Sell
31

AEBZY Quote, Financials, Valuation and Earnings

Last price:
$0.96
Seasonality move :
-2.01%
Day range:
$0.96 - $0.96
52-week range:
$0.83 - $1.95
Dividend yield:
2.35%
P/E ratio:
8.67x
P/S ratio:
0.63x
P/B ratio:
1.12x
Volume:
6.5K
Avg. volume:
47.3K
1-year change:
3.8%
Market cap:
$2.8B
Revenue:
$6.9B
EPS (TTM):
$0.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.1B $3.8B $4.6B $9.5B $6.9B
Revenue Growth (YoY) 2.33% -5.44% 18.59% 108.6% -27.41%
 
Cost of Revenues $2.5B $2.4B $2.9B $6.2B $4.4B
Gross Profit $1.5B $1.4B $1.6B $3.3B $2.6B
Gross Profit Margin 37.95% 37.18% 36% 34.54% 36.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $747M $617.4M $711.9M $1.4B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1B $1.1B $2.2B $1.7B
Operating Income $394.6M $425.6M $528.4M $1.1B $893.4M
 
Net Interest Expenses $73.3M $64.3M $99.2M $299.7M $264.1M
EBT. Incl. Unusual Items $345.3M $297.4M $441.8M $1.8B $1.8B
Earnings of Discontinued Ops. $530.2K -$570.4K -- -- --
Income Tax Expense $115M $87.8M $166.8M $418.6M $341.9M
Net Income to Company $230.8M $209.1M $275M $1.4B $1.4B
 
Minority Interest in Earnings -$48.4M -$91.8M -$150.9M -$467.8M -$493.3M
Net Income to Common Excl Extra Items $182.4M $117.2M $124.1M $944.5M $956.5M
 
Basic EPS (Cont. Ops) $0.06 $0.04 $0.04 $0.32 $0.32
Diluted EPS (Cont. Ops) $0.06 $0.04 $0.04 $0.32 $0.32
Weighted Average Basic Share $3B $3B $3B $3B $3B
Weighted Average Diluted Share $3B $3B $3B $3B $3B
 
EBITDA $756.6M $690.5M $847.3M $2.7B $2.4B
EBIT $449.2M $392.2M $568.6M $2.2B $2.1B
 
Revenue (Reported) $4.1B $3.8B $4.6B $9.5B $6.9B
Operating Income (Reported) $394.6M $425.6M $528.4M $1.1B $893.4M
Operating Income (Adjusted) $449.2M $392.2M $568.6M $2.2B $2.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.4B $1.7B $2.3B $1.9B
Revenue Growth (YoY) -2.2% 13.93% 20.08% 36.67% -18.25%
 
Cost of Revenues $724.2M $869.8M $1B $1.4B $1.1B
Gross Profit $488.8M $512.1M $639.6M $910.4M $765.2M
Gross Profit Margin 40.3% 37.06% 38.55% 40.14% 41.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $271.5M $307.5M $326.9M $486.9M $457.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $273.5M $303.8M $327.4M $485.1M $454.1M
Operating Income $215.3M $208.3M $312.2M $425.3M $311M
 
Net Interest Expenses $16.5M $40.3M $43M $76.4M $89.4M
EBT. Incl. Unusual Items $169.5M $156.3M $256.1M $1B $345.2M
Earnings of Discontinued Ops. $27.9K -- -- -- --
Income Tax Expense $38.4M $28.6M $79.4M $278.8M $63M
Net Income to Company $128.8M $125.1M $158.7M $631.1M $302M
 
Minority Interest in Earnings -$68.8M -$62.5M -$60.6M -$227M -$115.2M
Net Income to Common Excl Extra Items $62.3M $65.2M $116.1M $519.4M $166.9M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.04 $0.18 $0.06
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.04 $0.18 $0.06
Weighted Average Basic Share $3B $3B $3B $3B $3B
Weighted Average Diluted Share $3B $3B $3B $3B $3B
 
EBITDA $264M $266.1M $363M $1.2B $538.8M
EBIT $192.7M $198.4M $304.2M $1.1B $451.6M
 
Revenue (Reported) $1.2B $1.4B $1.7B $2.3B $1.9B
Operating Income (Reported) $215.3M $208.3M $312.2M $425.3M $311M
Operating Income (Adjusted) $192.7M $198.4M $304.2M $1.1B $451.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.9B $4.3B $5.2B $12.2B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.7B $3.3B $7.9B $2.7B
Gross Profit $1.4B $1.6B $1.9B $4.4B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $659.8M $734.8M $836.7M $2.2B $758.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.1B $1.2B $2.9B $1.2B
Operating Income $385.2M $487.6M $747.7M $1.5B $486.5M
 
Net Interest Expenses $71.5M $97.6M $131.8M $414.7M $266.9M
EBT. Incl. Unusual Items $295.1M $421.5M $557.3M $3.2B $506.8M
Earnings of Discontinued Ops. -$802.2K $58.2K -- -- --
Income Tax Expense $103.1M $104.5M $243.8M $773.3M -$55M
Net Income to Company $200.9M $317.2M $293.3M $2.5B $777.3M
 
Minority Interest in Earnings -$64.8M -$146.3M -$134.4M -$807.4M -$235.5M
Net Income to Common Excl Extra Items $126.4M $170.7M $179M $1.6B $326.3M
 
Basic EPS (Cont. Ops) $0.04 $0.06 $0.06 $0.55 $0.11
Diluted EPS (Cont. Ops) $0.04 $0.06 $0.06 $0.55 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $751.5M $851.1M $995.1M $4.3B $1.1B
EBIT $396.4M $538.8M $714.9M $3.6B $806.6M
 
Revenue (Reported) $3.9B $4.3B $5.2B $12.2B $4.5B
Operating Income (Reported) $385.2M $487.6M $747.7M $1.5B $486.5M
Operating Income (Adjusted) $396.4M $538.8M $714.9M $3.6B $806.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $3.5B $4.2B $7.5B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $2.7B $4.7B $3.1B
Gross Profit $1.1B $1.2B $1.5B $2.8B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $778.1M $850.2M $910.7M $1.7B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $782.7M $840.4M $905.6M $1.7B $1.3B
Operating Income $314.5M $403.2M $640.5M $1.1B $700.3M
 
Net Interest Expenses $56.5M $88.9M $120.1M $255M $264.7M
EBT. Incl. Unusual Items $240.9M $385.8M $499.2M $2B $815.8M
Earnings of Discontinued Ops. -$691.6K -- -- -- --
Income Tax Expense $73M $92.1M $180.3M $567.1M $156M
Net Income to Company $176.2M $284.4M $302.7M $1.4B $685.5M
 
Minority Interest in Earnings -$74.7M -$139.1M -$121.4M -$508.1M -$269.2M
Net Income to Common Excl Extra Items $92.5M $154.7M $197.5M $968.2M $390.5M
 
Basic EPS (Cont. Ops) $0.03 $0.05 $0.07 $0.33 $0.13
Diluted EPS (Cont. Ops) $0.03 $0.05 $0.07 $0.33 $0.13
Weighted Average Basic Share $8.9B $8.9B $8.9B $8.9B $8.9B
Weighted Average Diluted Share $8.9B $8.9B $8.9B $8.9B $8.9B
 
EBITDA $544.9M $691.6M $816.1M $2.7B $1.4B
EBIT $317.4M $484.4M $629.9M $2.3B $1.1B
 
Revenue (Reported) $3B $3.5B $4.2B $7.5B $5.1B
Operating Income (Reported) $314.5M $403.2M $640.5M $1.1B $700.3M
Operating Income (Adjusted) $317.4M $484.4M $629.9M $2.3B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $977.7M $1.2B $772M $2.1B $1.4B
Short Term Investments $63.9M $3.1M $871K $55.4M $10.4M
Accounts Receivable, Net $458.6M $372.3M $385M $695.3M $521M
Inventory $379.6M $367.4M $444.2M $1.3B $842.8M
Prepaid Expenses $146.5M $129.4M $172.5M $268.4M $185.3M
Other Current Assets $4.2M $11.5M $6.8M $6.3M $12M
Total Current Assets $2.1B $2.1B $1.9B $4.6B $3.1B
 
Property Plant And Equipment $2.1B $1.8B $1.6B $3.1B $2B
Long-Term Investments -- -- -- -- --
Goodwill $541.7M $447.4M $489.6M $879.8M $426.2M
Other Intangibles $2.7B $2.3B $2.3B $5.4B $3.2B
Other Long-Term Assets $903.6K $20.6K $20.7K $32.9K $565.2K
Total Assets $7.7B $6.9B $6.4B $14.4B $9B
 
Accounts Payable $890.9M $840.3M $950.6M $1.8B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.9M $15.3M $7.1M $24.3M $21.7M
Other Current Liabilities $8.6M $4.1M $25.3M $1.2M $201.3M
Total Current Liabilities $1.6B $1.7B $1.8B $3.7B $2.7B
 
Long-Term Debt $1.3B $1.2B $1.1B $2.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $3.5B $3.5B $7.1B $4.6B
 
Common Stock $99.6M $80.3M $44.6M $31.7M $20.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $1.7B $1.4B $3.5B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.7B $1.6B $3.8B $2.2B
Total Equity $4.1B $3.4B $3B $7.2B $4.4B
 
Total Liabilities and Equity $7.7B $6.9B $6.4B $14.4B $9B
Cash and Short Terms $1B $1.2B $772.9M $2.2B $1.4B
Total Debt $1.7B $1.6B $1.6B $3.2B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.1B $1B $1.4B $1.5B $1.5B
Short Term Investments $28.4M $244.1K $41M $25.4M $30.9M
Accounts Receivable, Net $455.9M $554.3M $609.4M $755.2M $929.1M
Inventory $357.6M $419M $687.3M $760.9M $822.9M
Prepaid Expenses $78.8M $103.2M $133.3M $134M $233.7M
Other Current Assets $9.8M $15.2M $7.1M $9M $9.7M
Total Current Assets $2.2B $2.3B $3B $3.3B $3.7B
 
Property Plant And Equipment $1.7B $1.7B $1.6B $1.5B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $416.7M $650.1M $587.6M $350.1M $430.7M
Other Intangibles $2.2B $2.2B $2.3B $1.8B $3.4B
Other Long-Term Assets $534.7K $20.9K $22.1K $37.8K $18.1K
Total Assets $6.8B $7B $7.7B $7.1B $10.3B
 
Accounts Payable $903.4M $1.1B $1.2B $1.2B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.4M $9.1M $10.1M $19.5M $25.3M
Other Current Liabilities $8.3M $4.1M $2.5M $1.2M $135.9M
Total Current Liabilities $1.6B $1.9B $2.6B $2.6B $3.1B
 
Long-Term Debt $1.3B $1.3B $1.3B $1.1B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.7B $4.4B $4.2B $5.2B
 
Common Stock $75.8M $66.4M $32M $21.6M $17.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.7B $1.8B $1.6B $2.5B
Total Equity $3.3B $3.3B $3.3B $3B $5B
 
Total Liabilities and Equity $6.8B $7B $7.7B $7.1B $10.3B
Cash and Short Terms $1.1B $1B $1.5B $1.5B $1.5B
Total Debt $1.5B $1.6B $2B $1.8B $2.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $230.8M $209.1M $275M $1.4B $1.4B
Depreciation & Amoritzation $307.4M $298.3M $278.7M $528.7M $327.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$84.7M -$15.2M -$392.7M $165.1M -$102.4M
Change in Inventories -$70.9M -$67.9M -$354.8M -$437.8M $30.6M
Cash From Operations $733.2M $715.5M $937.8M $893.3M $965.3M
 
Capital Expenditures $321.5M $251.2M $362M $559.1M $458.2M
Cash Acquisitions -$20.1M -$18.2M -$356.1M -$24.7M $6M
Cash From Investing -$269.2M -$218M -$672.6M -$596.9M -$471.1M
 
Dividends Paid (Ex Special Dividend) -$79.4M -$87M -$256.8M -$182.6M -$97M
Special Dividend Paid
Long-Term Debt Issued $428.1M $790.5M $1.1B $2.8B $1.2B
Long-Term Debt Repaid -$469.5M -$837.3M -$1.1B -$1.9B -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24.1M $90.1M $79M $135.8M $139.1M
Cash From Financing -$262.6M -$162.5M -$246.8M $626.7M -$210.6M
 
Beginning Cash (CF) $838.8M $834.1M $988.4M $1.7B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $201.4M $335M $18.4M $923M $283.6M
Ending Cash (CF) $1B $1.2B $1.2B $2.4B $1.8B
 
Levered Free Cash Flow $411.6M $464.3M $575.8M $334.2M $507.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $128.8M $125.1M $158.7M $631.1M $302M
Depreciation & Amoritzation $64.1M $65.6M $43.8M $40.7M $81.8M
Stock-Based Compensation -- -$2M -- -- --
Change in Accounts Receivable $35.5M $133.7M $78.9M $582.6M $142.5M
Change in Inventories -$9M $23.2M -$68.6M $302.2M $98.1M
Cash From Operations $312.4M $353M $143M $429.2M $380.7M
 
Capital Expenditures $40.8M $63.7M $42.1M $76.4M $144.8M
Cash Acquisitions $902.8K -$252.8M $1.9M -$1.3M $883.4K
Cash From Investing -$36.5M -$295.1M -$50.3M -$59.8M -$135.4M
 
Dividends Paid (Ex Special Dividend) -$66.5M $1.7M $11.1M -$32.3M -$5.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $51.7M $81.1M $54.9M $206.9M $552.3M
Long-Term Debt Repaid -$78.4M -$469.2M -$73.3M -$253.8M -$628M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $29M -$1.2M $70.6M -$21.6M -$28M
Cash From Financing -$90.9M -$431.8M $30.3M -$147.3M -$227.2M
 
Beginning Cash (CF) $968M $1.5B $1.4B $2.9B $1.5B
Foreign Exchange Rate Adjustment $52M $18M $78.6M -$406.2M -$73.2M
Additions / Reductions $184.9M -$373.9M $122.9M $222.2M $18M
Ending Cash (CF) $1.2B $1.1B $1.5B $2.3B $1.5B
 
Levered Free Cash Flow $271.5M $289.3M $100.9M $352.9M $235.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $200.9M $317.2M $293.3M $2.5B $777.3M
Depreciation & Amoritzation $291.3M $283.5M $246.6M $659.7M $272M
Stock-Based Compensation -- -$2.4M $2.4M -- --
Change in Accounts Receivable $53.6M -$114.2M -$529.3M $69.6M -$19.3M
Change in Inventories -$70M -$82.8M -$652.6M $16.2M $170M
Cash From Operations $807M $860.5M $820.4M $1.2B $679.8M
 
Capital Expenditures $239.7M $298.4M $352.4M $784M $432.2M
Cash Acquisitions -$37.7M -$263.8M -$106.5M -$4M -$25.8M
Cash From Investing -$209.1M -$480.6M -$460.4M -$809.2M -$421.5M
 
Dividends Paid (Ex Special Dividend) -$83.9M -$262.3M -$76.9M -$227.1M -$56.7M
Special Dividend Paid
Long-Term Debt Issued $724.2M $1.2B $1.2B $2.9B $1.7B
Long-Term Debt Repaid -$778M -$1.1B -$703.5M -$2.5B -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $39M $52.3M $108.9M $398.8M -$257.9M
Cash From Financing -$211.1M -$277.2M $348.5M $127.3M -$328.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $386.7M $102.8M $708.6M $558.1M -$70.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $567.3M $562.2M $468M $456M $247.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $176.2M $284.4M $302.7M $1.4B $685.5M
Depreciation & Amoritzation $211.1M $196.3M $164.2M $295.1M $239.8M
Stock-Based Compensation -- -$2.4M -- -- --
Change in Accounts Receivable -$142.1M -$241.1M -$377.7M -$473.2M -$390.1M
Change in Inventories -$77.6M -$92.5M -$390.4M $63.6M $203M
Cash From Operations $611M $756M $638.7M $985.4M $699.9M
 
Capital Expenditures $158.1M $205.3M $195.7M $420.6M $394.5M
Cash Acquisitions -$17.5M -$263.2M -$13.6M $7.1M -$24.8M
Cash From Investing -$165.1M -$427.7M -$215.5M -$427.7M -$378.1M
 
Dividends Paid (Ex Special Dividend) -$83.9M -$259.2M -$79.2M -$123.8M -$83.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $605.4M $987.9M $1B $1B $1.5B
Long-Term Debt Repaid -$664.8M -$930.7M -$570.1M -$1.2B -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $57.4M $19.5M $49.5M $312.4M -$84.5M
Cash From Financing -$172.5M -$287.2M $308.2M -$191.2M -$309.2M
 
Beginning Cash (CF) $2.8B $3.7B $3.2B $7.3B $4.3B
Foreign Exchange Rate Adjustment $85.7M $43.6M $167.9M $6.3M -$91M
Additions / Reductions $273.4M $41.2M $731.4M $366.4M $12.5M
Ending Cash (CF) $3B $3.6B $3.9B $7.2B $4.3B
 
Levered Free Cash Flow $452.9M $550.7M $442.9M $564.8M $305.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock