Financhill
Buy
53

AMADY Quote, Financials, Valuation and Earnings

Last price:
$71.21
Seasonality move :
5.5%
Day range:
$71.12 - $71.72
52-week range:
$68.33 - $85.89
Dividend yield:
2.19%
P/E ratio:
21.21x
P/S ratio:
4.45x
P/B ratio:
5.15x
Volume:
120.7K
Avg. volume:
66.2K
1-year change:
-3.76%
Market cap:
$30.7B
Revenue:
$6.6B
EPS (TTM):
$3.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $3.2B $4.7B $5.9B $6.6B
Revenue Growth (YoY) -60.19% 27.34% 49.39% 24.77% 12.93%
 
Cost of Revenues $2.1B $2.9B $3.7B $4B $4.8B
Gross Profit $342.4M $254.8M $1.1B $1.9B $1.8B
Gross Profit Margin 13.79% 8.08% 22.28% 32.55% 27.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $278.9M $243.6M $342.8M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $288.2M $7.7M $352.4M --
Operating Income -$880.3M -$33.3M $1B $1.6B $1.8B
 
Net Interest Expenses $92.5M $120.2M $102.3M $97.4M $117.6M
EBT. Incl. Unusual Items -$998.1M -$233.3M $916.1M $1.5B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$292.8M -$71.7M $215.2M $262.6M $319.7M
Net Income to Company -$880.3M -$98.1M $1B $1.5B $1.8B
 
Minority Interest in Earnings $1M -- -$420.4K -$216.2K -$324.5K
Net Income to Common Excl Extra Items -$714.2M -$168.3M $697.8M $1.2B $1.4B
 
Basic EPS (Cont. Ops) -$1.60 -$0.37 $1.55 $2.70 $3.11
Diluted EPS (Cont. Ops) -$1.60 -$0.37 $1.50 $2.61 $3.02
Weighted Average Basic Share $445.2M $450M $449.9M $447.4M $436.1M
Weighted Average Diluted Share $456.7M $450M $465.3M $462.9M $452.1M
 
EBITDA $33.2M $729.3M $1.7B $2.3B $2.5B
EBIT -$914M -$33.3M $1B $1.6B $1.8B
 
Revenue (Reported) $2.5B $3.2B $4.7B $5.9B $6.6B
Operating Income (Reported) -$880.3M -$33.3M $1B $1.6B $1.8B
Operating Income (Adjusted) -$914M -$33.3M $1B $1.6B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $871.2M $1.2B $1.5B $1.7B $1.9B
Revenue Growth (YoY) 78.06% 40.7% 23.75% 12.11% 12.37%
 
Cost of Revenues $757.4M $860.6M $999.8M $1.2B $1.3B
Gross Profit $113.7M $365.1M $517M $485.6M $562.7M
Gross Profit Margin 13.06% 29.79% 34.09% 28.55% 29.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.2M $71.2M $92.4M $620.9M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $59.2M $71.2M $92.4M -- --
Operating Income $54.6M $294M $424.7M $485.6M $562.7M
 
Net Interest Expenses $34.2M $27.2M $21.5M $29.3M $24.5M
EBT. Incl. Unusual Items $15.3M $270.2M $408.9M $472.6M $546.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $64.8M $81.8M $99.3M $125.6M
Net Income to Company $624M $747.2M $934.2M $1B $579.6M
 
Minority Interest in Earnings -- -- -- $109.9K --
Net Income to Common Excl Extra Items $10.6M $204.1M $327.7M $374.3M $421.6M
 
Basic EPS (Cont. Ops) $0.02 $0.45 $0.73 $0.86 $0.96
Diluted EPS (Cont. Ops) $0.02 $0.44 $0.71 $0.83 $0.95
Weighted Average Basic Share $449.9M $450M $446.8M $435.7M $439.5M
Weighted Average Diluted Share $465.9M $465.4M $462.4M $452.1M $441.9M
 
EBITDA $243.5M $453.5M $595.8M $660.9M $762.7M
EBIT $54.6M $294M $424.7M $485.6M $562.7M
 
Revenue (Reported) $871.2M $1.2B $1.5B $1.7B $1.9B
Operating Income (Reported) $54.6M $294M $424.7M $485.6M $562.7M
Operating Income (Adjusted) $54.6M $294M $424.7M $485.6M $562.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $4.4B $5.6B $6.5B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.3B $3.9B $4.1B $5.1B
Gross Profit -$24.4M $1.1B $1.7B $2.4B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $218.3M $256.9M $332.7M $1.4B $99.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $218.4M $254.3M $247M $690.8M $99.6M
Operating Income -$242.7M $880.2M $1.5B $1.7B $2B
 
Net Interest Expenses $137M $115.8M $97.1M $107.6M $90.2M
EBT. Incl. Unusual Items -$458.4M $715.6M $1.4B $1.6B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$137.9M $166.1M $306.6M $326.1M $379.8M
Net Income to Company -$569.5M $701.5M $1.5B $1.8B --
 
Minority Interest in Earnings -- -- -- $1.3K --
Net Income to Common Excl Extra Items -$327.4M $546.1M $1.1B $1.3B $1.5B
 
Basic EPS (Cont. Ops) -$0.73 $1.21 $2.36 $2.98 $3.41
Diluted EPS (Cont. Ops) -$0.72 $1.17 $2.28 $2.88 $3.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $521.4M $1.6B $2.1B $2.4B $2.7B
EBIT -$242.7M $880.2M $1.5B $1.7B $2B
 
Revenue (Reported) $2.8B $4.4B $5.6B $6.5B $7.1B
Operating Income (Reported) -$242.7M $880.2M $1.5B $1.7B $2B
Operating Income (Adjusted) -$242.7M $880.2M $1.5B $1.7B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $3.5B $4.4B $5B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.6B $3B $3B $3.8B
Gross Profit $469.1M $962.8M $1.5B $2B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.2M $157.1M $247M $1.3B $99.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $563M $157.1M $247M $595M $99.6M
Operating Income -$93.9M $805.7M $1.2B $1.4B $1.6B
 
Net Interest Expenses $94M $86.4M $72.3M $84.3M $65.6M
EBT. Incl. Unusual Items -$195.6M $723.5M $1.2B $1.4B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$54.6M $173.6M $266.3M $285M $343.1M
Net Income to Company $451.6M $1.3B $1.7B $2B $579.6M
 
Minority Interest in Earnings -- -- -- $1.4K --
Net Income to Common Excl Extra Items -$146.4M $547.6M $912M $1.1B $1.2B
 
Basic EPS (Cont. Ops) -$0.33 $1.22 $2.03 $2.47 $2.75
Diluted EPS (Cont. Ops) -$0.33 $1.18 $1.96 $2.39 $2.73
Weighted Average Basic Share $1.4B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.3B
 
EBITDA $481.1M $1.3B $1.7B $1.9B $2.2B
EBIT -$96.4M $805.7M $1.2B $1.4B $1.6B
 
Revenue (Reported) $2.2B $3.5B $4.4B $5B $5.5B
Operating Income (Reported) -$93.9M $805.7M $1.2B $1.4B $1.6B
Operating Income (Adjusted) -$96.4M $805.7M $1.2B $1.4B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2.1B $2.1B $1.1B $1.1B
Short Term Investments $1.1B $786.2M $600.5M $29.8M $86.5M
Accounts Receivable, Net $528.4M $502.5M $637.1M $777.9M $873.7M
Inventory -- -- -- -- --
Prepaid Expenses $220.2M $222M $262.9M $261.2M $274.3M
Other Current Assets $14M $10.6M $14.8M $27.6M $42.9M
Total Current Assets $4.1B $3B $3.3B $2.7B $2.7B
 
Property Plant And Equipment $725.8M $584.3M $462M $443.3M $426.2M
Long-Term Investments -- $114.6M $117M $138.4M $92.5M
Goodwill $4.4B $4.1B $4B $4.1B $4.3B
Other Intangibles $4.9B $4.4B $4.2B $4.3B $4.5B
Other Long-Term Assets $69.2M $49.4M $22.3M $34.5M $53M
Total Assets $14.5B $12.9B $12.7B $12.1B $12.4B
 
Accounts Payable $716.5M $835.3M $935.6M $1.1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62.7M $46.6M $43.1M $44.1M $84.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $2.3B $3.2B $2.8B $3.1B
 
Long-Term Debt $5.1B $4.9B $3.3B $3B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $9.9B $8.6B $7.8B $7.2B $7.1B
 
Common Stock $5.5M $5.1M $4.8M $5M $4.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.6B $4.3B $4.9B $5B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.9M -$341.2K -$747.1K -$994.2K -$1.2M
Total Equity $4.6B $4.3B $4.9B $5B $5.2B
 
Total Liabilities and Equity $14.5B $12.9B $12.7B $12.1B $12.4B
Cash and Short Terms $3B $2.1B $2.1B $1.1B $1.1B
Total Debt $6.7B $5.6B $4.6B $3.6B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2B $1.9B $1.1B $1.2B $1.1B
Short Term Investments $1.1B $760.4M -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $732.9M $1.1B $1.4B $1.8B --
Total Current Assets $2.7B $2.9B $2.3B $2.9B $3B
 
Property Plant And Equipment $316.9M $229.3M $199.8M $181.4M $270.7M
Long-Term Investments -- -- -- -- --
Goodwill $4.2B $3.9B $4B $4.6B --
Other Intangibles $4.6B $4B $4.2B $4.5B --
Other Long-Term Assets $903.4M $721.4M $683.6M $673.4M --
Total Assets $12.7B $11.7B $11.4B $12.9B $13.6B
 
Accounts Payable $1.2B $1.7B $1.8B $2.2B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $1.7B $1.8B $2.2B --
Total Current Liabilities $2B $2.3B $2.4B $3.4B $3.4B
 
Long-Term Debt $5B $3.8B $2.9B $2.9B $3B
Capital Leases -- -- -- -- --
Total Liabilities $8.5B $7.2B $6.4B $7.5B $7.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3B $4.5B $5B $5.3B $6B
 
Total Liabilities and Equity $12.7B $11.7B $11.4B $12.9B $13.6B
Cash and Short Terms $2B $1.9B $1.1B $1.2B $1.1B
Total Debt $5.8B $3.8B $2.9B $2.9B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$880.3M -$98.1M $1B $1.5B $1.8B
Depreciation & Amoritzation $947.2M $762.6M $673.5M $692.3M $705.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $245M $6.5M -$171.9M -$142.8M -$156.7M
Change in Inventories -- -- -- -- --
Cash From Operations $37.7M $665.5M $1.4B $1.9B $2.3B
 
Capital Expenditures $572.7M $543.9M $595.6M $649.2M $852.5M
Cash Acquisitions -$41.6M $6.3M $14.8M $6.6M $403.3M
Cash From Investing -$1.7B -$264.9M -$532.8M -$48M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$275.7M -- -- $359.5M $586.2M
Special Dividend Paid
Long-Term Debt Issued $4.4B $592.4M $790.1M $162.7M $1.1B
Long-Term Debt Repaid -$2B -$1.4B -$1.3B -$1.4B -$1B
Repurchase of Common Stock -$26.4M $44.3M $4M $662.5M $392M
Other Financing Activities -$3.4M -$6.3M -- -$6.7M -$108.2K
Cash From Financing $2.8B -$914.7M -$588.1M -$2.3B -$967.1M
 
Beginning Cash (CF) $640.7M $1.3B $1.5B $1.1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$504M $321.5M -$428.3M $12.7M
Ending Cash (CF) $1.8B $788.6M $1.9B $707.4M $1.1B
 
Levered Free Cash Flow -$535M $121.5M $848.5M $1.2B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $624M $747.2M $934.2M $1B $579.6M
Depreciation & Amoritzation -$389M -$339.2M -$339.6M -$357.4M $206.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.8M $193.1M $148.4M $154.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $173.3M -$8.4M $137.5M $132.4M $837.4M
 
Capital Expenditures -$258.1M -$273.5M -$337.6M -$365.9M $256.1M
Cash Acquisitions -$3.2M $1M -$6.6M -$61.6M $557.2K
Cash From Investing $173M $426.1M -$103.8M $286.3M -$272.2M
 
Dividends Paid (Ex Special Dividend) -$43.5M -$3.8M -$797.9M -$776.9M $452.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$602.5M -$798.2M -$327.1K -$570.8M --
Long-Term Debt Repaid -$283.1M $535.1M -$418.1M $579.7M --
Repurchase of Common Stock $17.1M $4M $35.4M $381M $661.9M
Other Financing Activities $33.6M -$46.6M $405.5M -$54.6M --
Cash From Financing -$785.8M -$236.8M -$697.6M -$358.2M -$885.8M
 
Beginning Cash (CF) $929.9M $1.1B $910.4M $1.1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- -$2M
Additions / Reductions -$439.5M $181M -$663.9M $60.5M -$322.6M
Ending Cash (CF) $945.1M $1.1B $935.8M $1.1B $813M
 
Levered Free Cash Flow $431.5M $265.2M $475.1M $498.3M $581.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$569.5M $701.5M $1.5B $1.8B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $387.2M $1.1B $1.9B $2B --
 
Capital Expenditures $121.5M $544.5M $597.6M $650.1M $256.1M
Cash Acquisitions $1.1M -$8.1M -$7.3M -$456.3M --
Cash From Investing -$1.2B -$270.7M -$506M -$436.7M --
 
Dividends Paid (Ex Special Dividend) -$319.2M $39.7M -$794M -$547.2M --
Special Dividend Paid
Long-Term Debt Issued $1.6B -- -- $562.1M --
Long-Term Debt Repaid -- -$1.1B -$2B -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$86.5M $445.4M -$460M --
Cash From Financing -$1.4B -$781.7M -$1.7B -$1.4B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.2B $6.8M -$304.2M $180.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $265.7M $514.6M $1.3B $1.3B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $451.6M $1.3B $1.7B $2B $579.6M
Depreciation & Amoritzation -- -- -- -- $206.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $326.2M $632.5M $1B $1.1B $837.4M
 
Capital Expenditures -$100 -- -- -- $256.1M
Cash Acquisitions -$3.4M -$14.2M -$6.6M -$463M $557.2K
Cash From Investing -$3.4M -$30.9M -$16.7M -$458.2M -$272.2M
 
Dividends Paid (Ex Special Dividend) -$43.5M -$3.8M -$797.9M -$985.1M $452.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$0 -- -- $399.3M --
Long-Term Debt Repaid -$830.9M -$547.6M -$1.2B -- --
Repurchase of Common Stock -- -- -- -- $661.9M
Other Financing Activities $33.6M -$46.6M $398.7M -$54.6M --
Cash From Financing -$840.8M -$598.1M -$1.6B -$640.3M -$885.8M
 
Beginning Cash (CF) $929.9M $2.9B $3.8B $3.8B $4.2B
Foreign Exchange Rate Adjustment $120.5K -- -- -- -$2M
Additions / Reductions -$518M $3.5M -$624.9M -$26M -$322.6M
Ending Cash (CF) $2.7B $3B $3.8B $3.8B $813M
 
Levered Free Cash Flow $326.2M $632.5M $1B $1.1B $581.3M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock