Financhill
Buy
64

AIPUY Quote, Financials, Valuation and Earnings

Last price:
$15.44
Seasonality move :
2.85%
Day range:
$15.44 - $15.44
52-week range:
$8.55 - $19.30
Dividend yield:
0%
P/E ratio:
40.65x
P/S ratio:
11.03x
P/B ratio:
10.92x
Volume:
48
Avg. volume:
532
1-year change:
-20.03%
Market cap:
$22B
Revenue:
$2B
EPS (TTM):
$0.38
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $226.3M $482.5M $1.4B $1.9B $2B
Revenue Growth (YoY) -77.35% 113.22% 185.19% 36.6% 6.43%
 
Cost of Revenues $725.6M $722.8M $883.6M $1B $1.2B
Gross Profit -$499.3M -$240.3M $492.5M $850.6M $847.3M
Gross Profit Margin -220.62% -49.8% 35.79% 45.25% 42.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.4M $62.9M -- -- --
Other Inc / (Exp) -$32.4M $3.9M -$12.2M -$8.3M --
Operating Expenses $49.4M $62.9M -- -- --
Operating Income -$548.7M -$303.2M $492.5M $850.6M $847.3M
 
Net Interest Expenses $95M $85.4M $82.6M $77.2M $75.5M
EBT. Incl. Unusual Items -$656.2M -$403.9M $323.2M $687.4M $700.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$133.3M -$84.1M $63.9M $137.3M $143.6M
Net Income to Company -$656.2M -$403.9M $323.2M $687.4M $700.3M
 
Minority Interest in Earnings -$1.6M $3.3M $8M $12.9M $12.9M
Net Income to Common Excl Extra Items -$522.9M -$319.8M $259.3M $550.1M $556.6M
 
Basic EPS (Cont. Ops) -$0.36 -$0.23 $0.18 $0.38 --
Diluted EPS (Cont. Ops) -$0.36 -$0.23 $0.18 $0.38 $0.38
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA -$260.4M -$43M $746M $1.2B $1.2B
EBIT -$548.7M -$303.2M $492.5M $850.6M $847.3M
 
Revenue (Reported) $226.3M $482.5M $1.4B $1.9B $2B
Operating Income (Reported) -$548.7M -$303.2M $492.5M $850.6M $847.3M
Operating Income (Adjusted) -$548.7M -$303.2M $492.5M $850.6M $847.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $44.5M $179.8M $437.1M $481.6M $488.1M
Revenue Growth (YoY) -24.74% 304.3% 143.04% 10.17% 1.36%
 
Cost of Revenues $188M $186.4M $264.3M $278.1M $293.6M
Gross Profit -$143.5M -$6.5M $172.8M $203.5M $194.5M
Gross Profit Margin -322.6% -3.62% 39.54% 42.26% 39.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7M -- -- -- --
Other Inc / (Exp) -$29.5M -$6.1M -$10.7M -$12.3M --
Operating Expenses $9.7M -- -- -- --
Operating Income -$153.2M -$6.5M $172.8M $203.5M $194.5M
 
Net Interest Expenses $22.5M $20M $20.5M $19.3M $19.4M
EBT. Incl. Unusual Items -$199.8M -$50.1M $122.3M $156.3M $151.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$43.1M -$13.7M $24.6M $30.9M $30.2M
Net Income to Company -$201.9M -$49.1M $121M $140M $159M
 
Minority Interest in Earnings -$61.8K $199.3K -$8.9K $2.8M $1.8M
Net Income to Common Excl Extra Items -$156.6M -$36.4M $97.6M $125.4M $121.4M
 
Basic EPS (Cont. Ops) -$0.11 -$0.03 $0.07 $0.09 $0.08
Diluted EPS (Cont. Ops) -$0.11 -$0.03 $0.07 $0.09 $0.08
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA -$71.9M $55.9M $238.6M $286.9M $289.4M
EBIT -$153.2M -$6.5M $172.8M $203.5M $194.5M
 
Revenue (Reported) $44.5M $179.8M $437.1M $481.6M $488.1M
Operating Income (Reported) -$153.2M -$6.5M $172.8M $203.5M $194.5M
Operating Income (Adjusted) -$153.2M -$6.5M $172.8M $203.5M $194.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $227.4M $476.5M $1.4B $1.9B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $725.5M $722.4M $884.3M $1B $1.2B
Gross Profit -$498.1M -$245.9M $495.3M $850.8M $845.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.7M $13.8M -- -- --
Other Inc / (Exp) -$30.7M $9.5M -$12M -$8.8M --
Operating Expenses $49.7M $13.8M -- -- --
Operating Income -$547.7M -$259.7M $495.3M $850.8M $845.2M
 
Net Interest Expenses $95.1M $85.5M $82.7M $77.2M $75.5M
EBT. Incl. Unusual Items -$653.7M -$409.5M $325.9M $687.4M $698.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$132.7M -$85M $64.4M $137.3M $143M
Net Income to Company -$657.1M -$408.7M $323.5M $673.7M $704.3M
 
Minority Interest in Earnings -$1.6M $3.4M $8.1M $12.9M $12.7M
Net Income to Common Excl Extra Items -$521M -$324.5M $261.5M $550.1M $555.1M
 
Basic EPS (Cont. Ops) -$0.36 -$0.23 $0.18 $0.38 $0.38
Diluted EPS (Cont. Ops) -$0.36 -$0.23 $0.18 $0.38 $0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$259.9M $884.1K $748.9M $1.2B $1.2B
EBIT -$547.7M -$259.7M $495.3M $850.8M $845.2M
 
Revenue (Reported) $227.4M $476.5M $1.4B $1.9B $2B
Operating Income (Reported) -$547.7M -$259.7M $495.3M $850.8M $845.2M
Operating Income (Adjusted) -$547.7M -$259.7M $495.3M $850.8M $845.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $476.5M $1.4B $1.9B $2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $722.4M $884.3M $1B $1.2B --
Gross Profit -$245.9M $495.3M $850.8M $845.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.8M -- -- -- --
Other Inc / (Exp) $9.5M -$12M -$8.8M $3.9M --
Operating Expenses $13.8M -- -- -- --
Operating Income -$259.7M $495.3M $850.8M $845.2M --
 
Net Interest Expenses $85.5M $82.7M $77.2M $75.5M --
EBT. Incl. Unusual Items -$409.5M $325.9M $687.4M $698.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$85M $64.4M $137.3M $143M --
Net Income to Company -$408.7M $323.5M $673.7M $704.3M --
 
Minority Interest in Earnings $3.4M $8.1M $12.9M $12.7M --
Net Income to Common Excl Extra Items -$324.5M $261.5M $550.1M $555.1M --
 
Basic EPS (Cont. Ops) -$0.23 $0.18 $0.38 $0.38 --
Diluted EPS (Cont. Ops) -$0.23 $0.18 $0.38 $0.38 --
Weighted Average Basic Share $5.7B $5.7B $5.7B $5.7B --
Weighted Average Diluted Share $5.7B $5.7B $5.7B $5.7B --
 
EBITDA $884.1K $748.9M $1.2B $1.2B --
EBIT -$259.7M $495.3M $850.8M $845.2M --
 
Revenue (Reported) $476.5M $1.4B $1.9B $2B --
Operating Income (Reported) -$259.7M $495.3M $850.8M $845.2M --
Operating Income (Adjusted) -$259.7M $495.3M $850.8M $845.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $505.5M $101.3M $167.4M $576.2M $600.7M
Short Term Investments $254M $653.5K $115.3K $1.7M --
Accounts Receivable, Net $107.5M $100.3M $334.6M $334.6M $512.1M
Inventory $9.1M $8.9M $7.8M $12.4M $22M
Prepaid Expenses $1.7M $5.5M $3.6M $7.4M $6.9M
Other Current Assets -$40 $220 -$50 -$20 --
Total Current Assets $635.4M $224.7M $522.2M $939.3M $1.2B
 
Property Plant And Equipment $4.4B $3.9B $4.1B $4.7B $4.5B
Long-Term Investments $323.2M $282.9M $291.3M $400.6M $448.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.5M $7.3M $7.6M $9.1M --
Total Assets $5.8B $4.9B $5.4B $6.4B $6.5B
 
Accounts Payable $27.5M $28M $57.3M $54.9M $66.5M
Accrued Expenses $112.9M $117.6M $81.6M $110.2M --
Current Portion Of Long-Term Debt $67.4M $52.8M $40.3M $19M --
Current Portion Of Capital Lease Obligations $25.6M $25.5M $154.3M $185.8M --
Other Current Liabilities $12.7M $12.2M $20.4M $45.3M --
Total Current Liabilities $402.3M $384.3M $639.7M $726.1M $758.7M
 
Long-Term Debt $1.8B $1.5B $1.4B $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.2B $2.3B $2.5B $2.4B
 
Common Stock $422.2M $378.7M $392.3M $444M $440.8M
Other Common Equity Adj $42.1M $37.7M $38M $44.1M --
Common Equity $1.7B $1.3B $1.5B $1.9B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.8M $31.7M $47.1M $67.3M $59.9M
Total Equity $3.4B $2.7B $3.1B $3.9B $4.1B
 
Total Liabilities and Equity $5.8B $4.9B $5.4B $6.4B $6.5B
Cash and Short Terms $505.5M $101.3M $167.4M $576.2M $600.7M
Total Debt $1.9B $1.6B $1.6B $1.7B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $505.5M $101.3M $167.4M $576.2M $600.7M
Short Term Investments $254M $653.5K $115.3K $1.7M --
Accounts Receivable, Net $107.5M $100.3M $334.6M $334.6M $512.1M
Inventory $9.1M $8.9M $7.8M $12.4M $22M
Prepaid Expenses $1.7M $5.5M $3.6M $7.4M $6.9M
Other Current Assets -$40 $220 -$50 -$20 --
Total Current Assets $635.4M $224.7M $522.2M $939.3M $1.2B
 
Property Plant And Equipment $4.4B $3.9B $4.1B $4.7B $4.5B
Long-Term Investments $323.2M $282.9M $291.3M $400.6M $448.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.5M $7.3M $7.6M $9.1M --
Total Assets $5.8B $4.9B $5.4B $6.4B $6.5B
 
Accounts Payable $27.5M $28M $57.3M $54.9M $66.5M
Accrued Expenses $112.9M $117.6M $81.6M $110.2M --
Current Portion Of Long-Term Debt $67.4M $52.8M $40.3M $19M --
Current Portion Of Capital Lease Obligations $25.6M $25.5M $154.3M $185.8M --
Other Current Liabilities $12.7M $12.2M $20.4M $45.3M --
Total Current Liabilities $402.3M $384.3M $639.7M $726.1M $758.7M
 
Long-Term Debt $1.8B $1.5B $1.4B $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.2B $2.3B $2.5B $2.4B
 
Common Stock $422.2M $378.7M $392.3M $444M $440.8M
Other Common Equity Adj $42.1M $37.7M $38M $44.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.8M $31.7M $47.1M $67.3M $59.9M
Total Equity $3.4B $2.7B $3.1B $3.9B $4.1B
 
Total Liabilities and Equity $5.8B $4.9B $5.4B $6.4B $6.5B
Cash and Short Terms $505.5M $101.3M $167.4M $576.2M $600.7M
Total Debt $1.9B $1.6B $1.6B $1.7B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$656.2M -$403.9M $323.2M $687.4M $700.3M
Depreciation & Amoritzation $288.3M $260.2M $253.5M $319.4M $361.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$20.3M -$7.8M -$254.1M $7.9M -$168M
Change in Inventories $1M -$1.2M $1.1M -$3.2M -$9.7M
Cash From Operations -$388.1M -$38.5M $421.6M $1.1B $801.6M
 
Capital Expenditures $268.7M $278.9M $331.7M $366.6M $285.7M
Cash Acquisitions -- -- -- -- $105K
Cash From Investing $656.4M -$28.8M -$331.3M -$368.6M -$286.9M
 
Dividends Paid (Ex Special Dividend) $86.7M $233.8K $519.8K $144.3M $358.8M
Special Dividend Paid
Long-Term Debt Issued $863K $18.6M $538.8M $591.9M --
Long-Term Debt Repaid -$98.4M -$80.9M -$565.4M -$797.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $529.3K -$6.5M $2.3M -$3.1M --
Cash From Financing -$183.6M -$69M -$24.8M -$353.3M -$487.3M
 
Beginning Cash (CF) $250.6M $100.7M $167.3M $574.5M $598.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.7M -$136.4M $65.6M $347.1M $27.4M
Ending Cash (CF) $335.2M -$35.7M $232.8M $921.7M $626.1M
 
Levered Free Cash Flow -$656.8M -$317.4M $90M $702.4M $515.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$201.9M -$49.1M $121M $140M $159M
Depreciation & Amoritzation $81.8M $64.4M $64.3M $75.5M $98M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.3M $3.6M -$64.8M $113M -$46.2M
Change in Inventories $985.5K $309.2K -$1.2M -$2.6M -$3M
Cash From Operations -$69.6M $70.2M $130.3M $332.6M $237.1M
 
Capital Expenditures $46.1M $85.9M $100.1M $84.3M $77.5M
Cash Acquisitions -- -- -- -- $2.1K
Cash From Investing $221.2M -$90.1M -$100.1M -$85.9M -$33.5M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$3.1K -$5K -$2.5M $20.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1M $18.5M $147.7M $17.4M --
Long-Term Debt Repaid -$30.4M -$18.4M -$115.6M -$39.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$344K -$2.1M -$1.6M -$1.1M --
Cash From Financing -$28.8M -$804.6K $30.1M -$11.5M -$34M
 
Beginning Cash (CF) $250.6M $100.7M $167.3M $574.5M $598.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.8M -$20.6M $60.4M $235.2M $169.6M
Ending Cash (CF) $373.3M $80M $227.6M $809.7M $768.3M
 
Levered Free Cash Flow -$115.7M -$15.7M $30.2M $248.2M $159.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$657.1M -$408.7M $323.5M $673.7M $704.3M
Depreciation & Amoritzation $288.7M $263.3M $253.8M $313M $363.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$20.3M -$7.9M -$254.4M $7.7M -$168.9M
Change in Inventories $1M -$1.2M $1.1M -$3.1M -$9.8M
Cash From Operations -$388.7M -$39M $422.1M $1B $806.2M
 
Capital Expenditures $269M $282.2M $332M $359.3M $287.4M
Cash Acquisitions -- -- -- -- $105.6K
Cash From Investing $657.3M -$29.2M -$331.6M -$361.3M -$288.6M
 
Dividends Paid (Ex Special Dividend) $86.8M $236.6K $520.4K $141.4M $360.9M
Special Dividend Paid
Long-Term Debt Issued -- $18.6M $538.8M $591.9M --
Long-Term Debt Repaid -$98.4M -$80.9M -$565.4M -$797.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $529.3K -$6.5M $2.3M -$3.1M --
Cash From Financing -$183.9M -$69.8M -$24.8M -$346.3M -$490.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.8M -$138M $65.6M $340.2M $27.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$657.7M -$321.2M $90.1M $688.4M $518.8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$408.7M $323.5M $673.7M $704.3M --
Depreciation & Amoritzation $263.3M $253.8M $313M $363.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.9M -$254.4M $7.7M -$168.9M --
Change in Inventories -$1.2M $1.1M -$3.1M -$9.8M --
Cash From Operations -$39M $422.1M $1B $806.2M --
 
Capital Expenditures $282.2M $332M $359.3M $287.4M --
Cash Acquisitions -- -- -- $105.6K --
Cash From Investing -$29.2M -$331.6M -$361.3M -$288.6M --
 
Dividends Paid (Ex Special Dividend) $236.6K $520.4K $141.4M $360.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.6M $538.8M $591.9M $151.9M --
Long-Term Debt Repaid -$80.9M -$565.4M -$797.8M -$260.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.5M $2.3M -$3.1M -$1.1M --
Cash From Financing -$69.8M -$24.8M -$346.3M -$490.1M --
 
Beginning Cash (CF) $628.3M $516.1M $1.1B $1.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$138M $65.6M $340.2M $27.6M --
Ending Cash (CF) $490.3M $581.7M $1.5B $1.8B --
 
Levered Free Cash Flow -$321.2M $90.1M $688.4M $518.8M --

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: $4.4T
P/E Ratio: 62x

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
54
SMX alert for Dec 12

SMX (Security Matters) Plc [SMX] is down 14.67% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is down 0.54% over the past day.

Sell
28
OXM alert for Dec 12

Oxford Industries, Inc. [OXM] is up 9.32% over the past day.

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

Show me the best stock