Financhill
Buy
55

AIAGY Quote, Financials, Valuation and Earnings

Last price:
$71.20
Seasonality move :
11.56%
Day range:
$71.20 - $71.20
52-week range:
$36.85 - $69.79
Dividend yield:
1.15%
P/E ratio:
10.68x
P/S ratio:
0.31x
P/B ratio:
1.06x
Volume:
--
Avg. volume:
37
1-year change:
64.55%
Market cap:
$6.2B
Revenue:
$20.1B
EPS (TTM):
$6.67
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.5B $20B $18.2B $18.6B $20.1B
Revenue Growth (YoY) 40.01% 2.8% -9.1% 2.07% 7.99%
 
Cost of Revenues $18.2B $18.9B $17.9B $17.7B $19B
Gross Profit $1.3B $1.1B $348.1M $909.8M $1.1B
Gross Profit Margin 6.72% 5.63% 1.91% 4.9% 5.48%
 
R&D Expenses $13.8M $12.7M $12.6M $14.7M $15.5M
Selling, General & Admin $266.7M $278.5M $295.6M $391.3M $387.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $281.6M $278.5M $297M $413.6M $408.5M
Operating Income $1B $848.7M $51M $496.2M $691.1M
 
Net Interest Expenses $29.2M $17.1M $23.3M $34.6M $25.4M
EBT. Incl. Unusual Items $963.9M $991.2M $158.1M $544.2M $800.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $253.7M $238.1M $25.3M $115.5M $207.6M
Net Income to Company $986.2M $1B $175.9M $566.8M $802.6M
 
Minority Interest in Earnings $221.1K $349.2K $221.9K $303.5K --
Net Income to Common Excl Extra Items $732.5M $773M $150.5M $451.3M $595.1M
 
Basic EPS (Cont. Ops) $8.38 $8.85 $1.72 $5.17 $6.81
Diluted EPS (Cont. Ops) $8.38 $8.85 $1.72 $5.17 $6.81
Weighted Average Basic Share $87.3M $87.3M $87.3M $87.3M $87.3M
Weighted Average Diluted Share $87.3M $87.3M $87.3M $87.3M $87.3M
 
EBITDA $1.3B $1.1B $266.5M $714.4M $948.3M
EBIT $1B $848.7M $51M $496.2M $691.1M
 
Revenue (Reported) $19.5B $20B $18.2B $18.6B $20.1B
Operating Income (Reported) $1B $848.7M $51M $496.2M $691.1M
Operating Income (Adjusted) $1B $848.7M $51M $496.2M $691.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $4.3B $4.5B $4.6B $5.1B
Revenue Growth (YoY) -2.11% -12.03% 4.73% 3.1% 11.21%
 
Cost of Revenues $4.6B $4.1B $4.5B $4.4B $5B
Gross Profit $300.5M $142.3M $3.7M $249.2M $157.8M
Gross Profit Margin 6.19% 3.33% 0.08% 5.4% 3.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $114.2M $88.7M $108.3M $122.7M $129.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $67.2M $1.7M $46.6M $75.8M $79.5M
Operating Income $233.3M $140.6M -$43M $173.4M $78.3M
 
Net Interest Expenses $15.2M $4.2M $9.5M $12.3M $5.8M
EBT. Incl. Unusual Items $218.8M $136.7M -$48.7M $164.8M $76M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78.2M $16.4M -$17.7M $39.1M $30.4M
Net Income to Company $230.1M $132.3M $95.1M $168.2M $100.3M
 
Minority Interest in Earnings -$960.7K -$681.6K $226.3K $307.6K --
Net Income to Common Excl Extra Items $150.9M $126.8M -$28.1M $131.1M $49.1M
 
Basic EPS (Cont. Ops) $1.74 $1.46 -$0.32 $1.50 $0.56
Diluted EPS (Cont. Ops) $1.74 $1.46 -$0.32 $1.50 $0.56
Weighted Average Basic Share $87.3M $87.3M $87.3M $87.3M $87.3M
Weighted Average Diluted Share $87.3M $87.3M $87.3M $87.3M $87.3M
 
EBITDA $325.2M $221.4M $34.2M $243.6M $150.7M
EBIT $233.3M $140.6M -$43M $173.4M $78.3M
 
Revenue (Reported) $4.9B $4.3B $4.5B $4.6B $5.1B
Operating Income (Reported) $233.3M $140.6M -$43M $173.4M $78.3M
Operating Income (Adjusted) $233.3M $140.6M -$43M $173.4M $78.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.5B $20.1B $18.2B $18.6B $20.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.2B $19B $18B $17.7B $19B
Gross Profit $1.3B $1.1B $187.1M $898.7M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $371.2M $347.7M $378.9M $467.1M $459.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $284.6M $95.2M $160.7M $335.9M $292.8M
Operating Income $992M $1B $26.5M $562.8M $792.2M
 
Net Interest Expenses $32.1M $18.7M $25.5M $39.3M $25M
EBT. Incl. Unusual Items $964.2M $1B $13.2M $544.5M $784.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $253.4M $245.8M -$4.9M $115.7M $204.4M
Net Income to Company $988.3M $1B $177.2M $566.3M $807.7M
 
Minority Interest in Earnings $244.8K $393.2K $413K $417.2K $210.5K
Net Income to Common Excl Extra Items $733.1M $789.4M $36M $451.5M $582.2M
 
Basic EPS (Cont. Ops) $8.38 $9.04 $0.41 $5.17 $6.67
Diluted EPS (Cont. Ops) $8.38 $9.04 $0.41 $5.17 $6.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.3B $260.6M $792.7M $1.1B
EBIT $992M $1B $26.5M $562.8M $792.2M
 
Revenue (Reported) $19.5B $20.1B $18.2B $18.6B $20.1B
Operating Income (Reported) $992M $1B $26.5M $562.8M $792.2M
Operating Income (Adjusted) $992M $1B $26.5M $562.8M $792.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $20.1B $18.2B $18.6B $20.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19B $18B $17.7B $19B --
Gross Profit $1.1B $187.1M $898.7M $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $347.7M $378.9M $467.1M $459.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $95.2M $160.7M $335.9M $292.8M --
Operating Income $1B $26.5M $562.8M $792.2M --
 
Net Interest Expenses $18.7M $25.5M $39.3M $25M --
EBT. Incl. Unusual Items $1B $13.2M $544.5M $784.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $245.8M -$4.9M $115.7M $204.4M --
Net Income to Company $1B $177.2M $566.3M $807.7M --
 
Minority Interest in Earnings $393.2K $413K $417.2K $210.5K --
Net Income to Common Excl Extra Items $789.4M $36M $451.5M $582.2M --
 
Basic EPS (Cont. Ops) $9.04 $0.41 $5.17 $6.67 --
Diluted EPS (Cont. Ops) $9.04 $0.41 $5.17 $6.67 --
Weighted Average Basic Share $349.3M $349.3M $349.3M $349.3M --
Weighted Average Diluted Share $349.3M $349.3M $349.3M $349.3M --
 
EBITDA $1.3B $260.6M $792.7M $1.1B --
EBIT $1B $26.5M $562.8M $792.2M --
 
Revenue (Reported) $20.1B $18.2B $18.6B $20.1B --
Operating Income (Reported) $1B $26.5M $562.8M $792.2M --
Operating Income (Adjusted) $1B $26.5M $562.8M $792.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $691.7M $522.7M $359.8M $374.8M
Short Term Investments $37.4M $59.3M $122.8M $46.7M --
Accounts Receivable, Net $594.5M $610M $595.9M $700.9M $726.2M
Inventory $3.2B $3.5B $3.6B $4B $4.7B
Prepaid Expenses -- -- -- $16.7M --
Other Current Assets $47.8M $59.4M $15.9M $34.7M --
Total Current Assets $5.3B $5.1B $5B $5.3B $6.2B
 
Property Plant And Equipment $1.9B $1.8B $2.3B $3.1B $3.9B
Long-Term Investments $203.9M $274.4M $167.1M $178.6M $173.9M
Goodwill $11.4M $1.2M $1.3M $1.4M --
Other Intangibles $172.7M $139.8M $150.3M $153.4M --
Other Long-Term Assets $1.9M $1.9M $852.1K $2.2K --
Total Assets $7.9B $7.4B $7.8B $8.9B $10.5B
 
Accounts Payable $1.6B $1.6B $1.7B $1.8B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.7M $12.3M $12.6M $13.9M --
Other Current Liabilities $22.4M $19.8M $48M $78.8M --
Total Current Liabilities $2.2B $2.2B $2.1B $2.5B $2.8B
 
Long-Term Debt $514.9M $204.9M $216.4M $262.7M $567.5M
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $3.3B $3.3B $3.8B $4.7B
 
Common Stock $133.4M $112.7M $121.9M $128.4M $135.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $4B $4.2B $4.5B $5.1B $5.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $622.4K $639.7K $833.2K $1.1M $1.2M
Total Equity $4B $4.2B $4.5B $5.1B $5.9B
 
Total Liabilities and Equity $7.9B $7.4B $7.8B $8.9B $10.5B
Cash and Short Terms $1.1B $691.7M $522.7M $359.8M $374.8M
Total Debt $526.6M $217.1M $229M $276.6M $584M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $691.7M $522.7M $359.8M $374.8M
Short Term Investments $37.4M $59.3M $122.8M $46.7M --
Accounts Receivable, Net $594.5M $610M $595.9M $700.9M $726.2M
Inventory $3.2B $3.5B $3.6B $4B $4.7B
Prepaid Expenses -- -- -- $16.7M --
Other Current Assets $47.8M $59.4M $15.9M $34.7M --
Total Current Assets $5.3B $5.1B $5B $5.3B $6.2B
 
Property Plant And Equipment $1.9B $1.8B $2.3B $3.1B $3.9B
Long-Term Investments $203.9M $274.4M $167.1M $178.6M $173.9M
Goodwill $11.4M $1.2M $1.3M $1.4M --
Other Intangibles $172.7M $139.8M $150.3M $153.4M --
Other Long-Term Assets $1.9M $1.9M $852.1K $2.2K --
Total Assets $7.9B $7.4B $7.8B $8.9B $10.5B
 
Accounts Payable $1.6B $1.6B $1.7B $1.8B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.7M $12.3M $12.6M $13.9M --
Other Current Liabilities $22.4M $19.8M $48M $78.8M --
Total Current Liabilities $2.2B $2.2B $2.1B $2.5B $2.8B
 
Long-Term Debt $514.9M $204.9M $216.4M $262.7M $567.5M
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $3.3B $3.3B $3.8B $4.7B
 
Common Stock $133.4M $112.7M $121.9M $128.4M $135.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $622.4K $639.7K $833.2K $1.1M $1.2M
Total Equity $4B $4.2B $4.5B $5.1B $5.9B
 
Total Liabilities and Equity $7.9B $7.4B $7.8B $8.9B $10.5B
Cash and Short Terms $1.1B $691.7M $522.7M $359.8M $374.8M
Total Debt $526.6M $217.1M $229M $276.6M $584M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $986.2M $1B $175.9M $566.8M $802.6M
Depreciation & Amoritzation $229.7M $207.6M $215.5M $229.7M $257.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$159.7M -$9.3M -$49.3M -$18.8M
Change in Inventories -$474.9M -$789.2M $153.2M -$258M -$515.6M
Cash From Operations $962.1M $312.8M $593.7M $570.4M $745.2M
 
Capital Expenditures $301.7M $375.2M $666.6M $917.8M $836.8M
Cash Acquisitions -- -- -- -- $12.1M
Cash From Investing -$287.9M -$235.2M -$656.5M -$807.4M -$849M
 
Dividends Paid (Ex Special Dividend) $67.8M $75.5M $83.8M $66.3M $72.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$36.5M -$328.2M -$131.7M -$92.2M --
Repurchase of Common Stock $22.6M -- -- -- --
Other Financing Activities $31.4M $43.6M $52.6M $210.1M --
Cash From Financing -$95.8M -$359.4M -$162.8M $51.5M $100.5M
 
Beginning Cash (CF) $1.1B $691.7M $522.7M $359.8M $374.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $578.6M -$280.3M -$226.5M -$185.8M -$2.2M
Ending Cash (CF) $1.7B $412.9M $295.4M $173.8M $373.7M
 
Levered Free Cash Flow $660.5M -$62.5M -$72.9M -$347.4M -$91.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $230.1M $132.3M $95.1M $168.2M $100.3M
Depreciation & Amoritzation $60.8M $52.5M $59.3M $69.3M $75.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$12.5M $65.4M $208.7M
Change in Inventories $563.5M -$814.9K $406.9M $328.6M -$199M
Cash From Operations $570.1M $303.8M $528.8M $517.9M $366.7M
 
Capital Expenditures $141.3M $136.2M $279.3M $324.1M $245.3M
Cash Acquisitions -- -- -- -- $12.2M
Cash From Investing -$132.3M -$69.1M -$278.7M -$219.2M -$244.6M
 
Dividends Paid (Ex Special Dividend) -$521.8K -$2.1M $244.4K $200.7K $3.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.1M -$8.7M -$5.2M -$40.5M --
Repurchase of Common Stock $1.1M -- -- -- --
Other Financing Activities $26.6M $26.6M $23.1M $17.4M --
Cash From Financing $21.8M $33.3M $15M -$24.3M $94.7M
 
Beginning Cash (CF) $1.1B $691.7M $522.7M $359.8M $374.8M
Foreign Exchange Rate Adjustment -- -- $207.2K -$243.7K --
Additions / Reductions $459.7M $269.5M $265.3M $274.2M $217.8M
Ending Cash (CF) $1.6B $961.2M $788.3M $633.7M $592.7M
 
Levered Free Cash Flow $428.8M $167.7M $249.5M $193.9M $121.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $988.3M $1B $177.2M $566.3M $807.7M
Depreciation & Amoritzation $230.2M $208.3M $217M $229.4M $258.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$9.3M -$49.3M -$18.9M
Change in Inventories -$475.9M -$792M $154.4M -$257.7M -$518.8M
Cash From Operations $964.2M $313.9M $598M $569.8M $749.9M
 
Capital Expenditures $302.3M $376.5M $671.5M $916.9M $842.2M
Cash Acquisitions -- -- -- -- $12.2M
Cash From Investing -$288.5M -$236M -$661.3M -$806.7M -$854.4M
 
Dividends Paid (Ex Special Dividend) $68M $75.8M $84.4M $66.2M $73.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$36.5M -$328.2M -$131.7M -$92.2M --
Repurchase of Common Stock $22.7M -- -- -- --
Other Financing Activities $31.4M $43.6M $52.6M $210.1M --
Cash From Financing -$96M -$360.6M -$164M $51.5M $101.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $579.9M -$281.3M -$228.1M -$185.6M -$2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $661.9M -$62.7M -$73.4M -$347.1M -$92.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $1B $177.2M $566.3M $807.7M --
Depreciation & Amoritzation $208.3M $217M $229.4M $258.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$9.3M -$49.3M -$18.9M --
Change in Inventories -$792M $154.4M -$257.7M -$518.8M --
Cash From Operations $313.9M $598M $569.8M $749.9M --
 
Capital Expenditures $376.5M $671.5M $916.9M $842.2M --
Cash Acquisitions -- -- -- $12.2M --
Cash From Investing -$236M -$661.3M -$806.7M -$854.4M --
 
Dividends Paid (Ex Special Dividend) $75.8M $84.4M $66.2M $73.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$328.2M -$131.7M -$92.2M -$171.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $43.6M $52.6M $210.1M $251.7M --
Cash From Financing -$360.6M -$164M $51.5M $101.1M --
 
Beginning Cash (CF) $2.5B $1.9B $738.3M $1.4B --
Foreign Exchange Rate Adjustment -- -$858.5K -$243.7K -- --
Additions / Reductions -$281.3M -$228.1M -$185.6M -$2.2M --
Ending Cash (CF) $2.2B $1.6B $552.5M $1.4B --
 
Levered Free Cash Flow -$62.7M -$73.4M -$347.1M -$92.2M --

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock