Financhill
Buy
51

ATEAY Quote, Financials, Valuation and Earnings

Last price:
$6.25
Seasonality move :
10.78%
Day range:
$6.25 - $6.25
52-week range:
$5.88 - $7.73
Dividend yield:
5.17%
P/E ratio:
19.49x
P/S ratio:
0.45x
P/B ratio:
3.53x
Volume:
175
Avg. volume:
355
1-year change:
4.17%
Market cap:
$1.4B
Revenue:
$3.3B
EPS (TTM):
$0.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.2B $4.2B $3.3B $3.4B $3.3B
Revenue Growth (YoY) -2.36% 0.68% -21.17% 1.85% -2.62%
 
Cost of Revenues $3.3B $3.3B $2.3B $2.4B $2.3B
Gross Profit $881.7M $874.5M $980.1M $935.6M $968.3M
Gross Profit Margin 21.17% 20.85% 29.64% 27.79% 29.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48M $50.6M $55.9M $46.5M $52.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $796.5M $778.8M $858.3M $810.8M $849.7M
Operating Income $85.2M $95.8M $121.7M $124.8M $118.7M
 
Net Interest Expenses $9.3M $9.7M $10.3M $14.8M $19.2M
EBT. Incl. Unusual Items $74.7M $79.5M $109.3M $112.7M $96.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M $16.9M $21.1M $24.4M $20.9M
Net Income to Company $74.7M $79.5M $109.3M $112.7M $96.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.2M $62.6M $88.2M $88.1M $75.6M
 
Basic EPS (Cont. Ops) $0.28 $0.29 $0.40 $0.40 $0.34
Diluted EPS (Cont. Ops) $0.27 $0.28 $0.39 $0.39 $0.34
Weighted Average Basic Share $220M $220M $222M $222M $222M
Weighted Average Diluted Share $222M $222M $228M $224M $224M
 
EBITDA $151.8M $157.9M $191.7M $191M $182.3M
EBIT $84.9M $89.6M $120.4M $127.1M $117.3M
 
Revenue (Reported) $4.2B $4.2B $3.3B $3.4B $3.3B
Operating Income (Reported) $85.2M $95.8M $121.7M $124.8M $118.7M
Operating Income (Adjusted) $84.9M $89.6M $120.4M $127.1M $117.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $895.6M $741M $805.8M $737.5M $743.1M
Revenue Growth (YoY) 1.42% -17.26% 8.74% -8.47% 0.76%
 
Cost of Revenues $693.5M $522.9M $598.2M $520.2M $523.7M
Gross Profit $202.1M $218.1M $207.6M $217.4M $219.4M
Gross Profit Margin 22.57% 29.43% 25.76% 29.47% 29.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $178.7M $188.5M $179.3M $189M $190.8M
Operating Income $23.4M $29.6M $28.3M $28.4M $28.6M
 
Net Interest Expenses $3M $2.5M $3.5M $5M $4.9M
EBT. Incl. Unusual Items $20.7M $26.8M $24.6M $22.6M $23.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $5.7M $5.1M $5.2M $5.4M
Net Income to Company $22.6M $25M $22M $23.5M $23.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.3M $21.2M $19.5M $17.3M $17.9M
 
Basic EPS (Cont. Ops) $0.07 $0.09 $0.09 $0.08 $0.08
Diluted EPS (Cont. Ops) $0.07 $0.09 $0.09 $0.08 $0.08
Weighted Average Basic Share $219.1M $224.1M $222.7M $222M $223.3M
Weighted Average Diluted Share $220.7M $228.2M $224M $224.7M $224.6M
 
EBITDA $41.6M $46.5M $43.7M $43.9M $45.3M
EBIT $24M $29.5M $28.1M $27.7M $28.1M
 
Revenue (Reported) $895.6M $741M $805.8M $737.5M $743.1M
Operating Income (Reported) $23.4M $29.6M $28.3M $28.4M $28.6M
Operating Income (Adjusted) $24M $29.5M $28.1M $27.7M $28.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4B $3.7B $3.3B $3.4B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $2.7B $2.7B $2.6B $2.3B
Gross Profit $854.8M $968.5M $590M $783.6M $783.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $768.6M $849.6M $464.9M $659.3M $669.7M
Operating Income $86.2M $118.9M $125M $124.4M $113.7M
 
Net Interest Expenses $10.5M $9.6M $12.7M $19.3M $18.6M
EBT. Incl. Unusual Items $69.1M $107.4M $114.5M $105.9M $91.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.2M $22.9M $22.1M $24.1M $19.8M
Net Income to Company $72.3M $103M $112.8M $111.2M $91.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.9M $84.5M $92.5M $81.8M $72M
 
Basic EPS (Cont. Ops) $0.25 $0.38 $0.42 $0.37 $0.32
Diluted EPS (Cont. Ops) $0.25 $0.37 $0.41 $0.37 $0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $147.5M $188.6M $193.1M $190.6M $179.2M
EBIT $80.3M $117.1M $127M $125.9M $112.2M
 
Revenue (Reported) $4B $3.7B $3.3B $3.4B $3.1B
Operating Income (Reported) $86.2M $118.9M $125M $124.4M $113.7M
Operating Income (Adjusted) $80.3M $117.1M $127M $125.9M $112.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $2.4B $2.4B $2.4B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $1.7B $2.1B $1.9B $1.7B
Gross Profit $617.6M $711M $321M $527.1M $524.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $565.1M $636.2M $242.3M $447.2M $449.3M
Operating Income $52.5M $74.7M $78.7M $79.9M $75.4M
 
Net Interest Expenses $7.6M $7.2M $9.4M $14.2M $13.4M
EBT. Incl. Unusual Items $40.2M $67.1M $72.8M $67.6M $63M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $14.1M $15.1M $15.1M $14.1M
Net Income to Company $42.1M $65.6M $69.1M $67.6M $62.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32M $53.1M $57.8M $52.5M $49M
 
Basic EPS (Cont. Ops) $0.15 $0.24 $0.26 $0.24 $0.22
Diluted EPS (Cont. Ops) $0.14 $0.23 $0.26 $0.23 $0.22
Weighted Average Basic Share $679.6M $668.4M $669.8M $665.2M $670.1M
Weighted Average Diluted Share $682.8M $683.8M $674.1M $671.9M $675.1M
 
EBITDA $98.6M $128.3M $130.1M $131.4M $128.5M
EBIT $48.4M $75M $81.9M $82.5M $77.7M
 
Revenue (Reported) $2.9B $2.4B $2.4B $2.4B $2.2B
Operating Income (Reported) $52.5M $74.7M $78.7M $79.9M $75.4M
Operating Income (Adjusted) $48.4M $75M $81.9M $82.5M $77.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $200.6M $188M $153.4M $94.1M $156M
Short Term Investments $113.4K $585.7K $793.5K -- --
Accounts Receivable, Net $496.6M $681.5M $588.1M $683.7M $683M
Inventory $90.5M $93.4M $135M $122.2M $77.2M
Prepaid Expenses $109.9M $115.4M $132.1M $111M $95.9M
Other Current Assets -$113.4K -- $113.4K -- $98.3K
Total Current Assets $1B $1.2B $1.1B $1.1B $1.1B
 
Property Plant And Equipment $169.5M $213.5M $191.7M $182.9M $179.6M
Long-Term Investments -- -- -- -- --
Goodwill $440M $478.9M $446.9M $421.6M $426.3M
Other Intangibles $26.9M $33.9M $37.3M $46.1M $56.2M
Other Long-Term Assets -$113.4K $351.4K $113.4K -- $98.3K
Total Assets $1.7B $1.9B $1.8B $1.8B $1.8B
 
Accounts Payable $693.1M $812.2M $745.2M $803.8M $791M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $47.8M $51.1M $40.2M $37M $41.1M
Other Current Liabilities $40.1M $45.2M $55.9M $52.2M $44.7M
Total Current Liabilities $1.2B $1.3B $1.2B $1.3B $1.2B
 
Long-Term Debt $53.5M $55.6M $53.8M -- $57.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.5B $1.4B $1.4B $1.4B
 
Common Stock $12.5M $12.9M $12.7M $11.4M $11M
Other Common Equity Adj -- -- -- -- --
Common Equity $348.7M $396.3M $397.6M $380.4M $412.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $348.7M $396.3M $397.6M $380.4M $412.9M
 
Total Liabilities and Equity $1.7B $1.9B $1.8B $1.8B $1.8B
Cash and Short Terms $200.7M $188.6M $154.2M $94.1M $156M
Total Debt $118.7M $56.5M $54.8M $59.8M $58.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $120.7M $59.6M $76.5M $91M $98.6M
Short Term Investments $212.5K $114K $3.9M -- --
Accounts Receivable, Net $330.1M $300.7M $369.2M $357M $410.7M
Inventory $91.7M $138.9M $130.9M $74.5M $90.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $747M $746.5M $837M $747.9M $832.4M
 
Property Plant And Equipment $202M $189.8M $164.2M $162.9M $183M
Long-Term Investments -- -- -- -- --
Goodwill $448.2M $455.1M $389.9M $384.8M $426M
Other Intangibles $30.4M $35M $38.1M $48.3M $63M
Other Long-Term Assets $106.2K $114K -$93.6K $89.3K -$95.3K
Total Assets $1.5B $1.5B $1.5B $1.4B $1.5B
 
Accounts Payable $444.1M $454.2M $457.6M $447.3M $467.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $51.3M $41.8M $32.4M $37.8M $42.6M
Other Current Liabilities $226.3M $201M $310.4M $267M $364.2M
Total Current Liabilities $874.7M $863.6M $970.2M $820.8M $942.9M
 
Long-Term Debt $50.4M $54.1M -- $52.5M $56M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.1B $1B $1.1B
 
Common Stock $11.7M $12.8M $10.5M $10M $10.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $409.7M $407.4M $362.7M $376.4M $396M
 
Total Liabilities and Equity $1.5B $1.5B $1.5B $1.4B $1.5B
Cash and Short Terms $120.9M $59.7M $80.4M $91M $98.6M
Total Debt $82.1M $84.3M $138.8M $103.4M $105.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $74.7M $79.5M $109.3M $112.7M $96.5M
Depreciation & Amoritzation $66.8M $68.3M $71.2M $63.9M $65M
Stock-Based Compensation $6.5M $4.9M $5.7M $5.5M $6M
Change in Accounts Receivable $221.4M -$109.7M $35.5M -$159.7M $18.2M
Change in Inventories $1.8M $7.4M -$51.8M -$1M $46M
Cash From Operations $215.6M $147.4M $127.2M $107.1M $177.4M
 
Capital Expenditures $36.9M $35M $38.1M $41.3M $30.4M
Cash Acquisitions -$2.4M -$637K -$116K -$12.4M --
Cash From Investing -$31.1M -$35M -$31.7M -$45.8M -$30.2M
 
Dividends Paid (Ex Special Dividend) -$80.7M -$58.4M -$64.4M -$63.6M -$65.5M
Special Dividend Paid
Long-Term Debt Issued $1B $443.4M $691M $511.7M $304.6M
Long-Term Debt Repaid -$1B -$507.1M -$695.2M -$502.8M -$309.7M
Repurchase of Common Stock -- -$8.9M -$12.3M -$17.7M --
Other Financing Activities -- -- -$116K -- --
Cash From Financing -$69.9M -$162.9M -$101M -$102.8M -$102.2M
 
Beginning Cash (CF) $86.8M $187.8M $186.2M $140.6M $87.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $114.6M -$50.5M -$5.5M -$41.6M $45M
Ending Cash (CF) $201.1M $170.4M $157M $95.8M $149.9M
 
Levered Free Cash Flow $178.7M $112.3M $89.1M $65.8M $147M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $22.6M $25M $22M $23.5M $23.5M
Depreciation & Amoritzation $20.7M $15.4M $13.6M $16.9M $17.5M
Stock-Based Compensation $1.8M $1.6M $1.4M $1.8M $2M
Change in Accounts Receivable $122.9M $117M $109.2M $196.9M $169.6M
Change in Inventories $23.6M -$7.1M $48.2M $36M $8.2M
Cash From Operations -$2.6M -$56.9M $73.1M -$27.5M $10.3M
 
Capital Expenditures $8.8M $7.6M $7.8M $4.3M $8.4M
Cash Acquisitions -- $5.4K -$2.6M -- --
Cash From Investing -$8.8M -$7.5M -$10.8M -$4.2M -$8.2M
 
Dividends Paid (Ex Special Dividend) -- $1.5M $32.7M -$712.1K -$166.4K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $716.5K $450.5K -- --
Other Financing Activities $99.6K -- -$30.8M $93.2K -$92.7K
Cash From Financing $10.9M $21M -$69.5M $21.8M -$22.6M
 
Beginning Cash (CF) $102M $111.8M $95.7M $108.2M $110.3M
Foreign Exchange Rate Adjustment $5.6M -$57.2K $1.3M -$3.1M $5.8M
Additions / Reductions -$503.7K -$43.4M -$7.3M -$9.9M -$20.5M
Ending Cash (CF) $124.3M $59.5M $81.5M $97.1M $96.3M
 
Levered Free Cash Flow -$11.5M -$64.5M $65.3M -$31.8M $2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $72.3M $103M $112.8M $111.2M $91.5M
Depreciation & Amoritzation $70.3M $67.8M $64.5M $67.5M $66.9M
Stock-Based Compensation $5M $5.8M $4.1M $6.7M $6.9M
Change in Accounts Receivable $9.6M $45.2M -$176M -$2.3M -$10.1M
Change in Inventories $5.2M -$46.5M -$18.8M $57.3M -$5.3M
Cash From Operations $199.1M $104.9M $129.2M $192.1M $142.5M
 
Capital Expenditures $35.8M $34.7M $39.7M $35.8M $35.6M
Cash Acquisitions $207.8K -$750.8K -$8.4M -$4M --
Cash From Investing -$26.9M -$35.4M -$34.4M -$39.2M -$35.2M
 
Dividends Paid (Ex Special Dividend) -$40.6M -$31.6M -$32.8M -$96.6M -$68.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$12.2M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$162.1M -$123.5M -$41.6M -$146.8M -$114.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M -$54M $53.2M $6.1M -$6.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $163.3M $70.2M $89.5M $156.3M $106.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $42.1M $65.6M $69.1M $67.6M $62.6M
Depreciation & Amoritzation $52.4M $52M $45.3M $48.9M $50.7M
Stock-Based Compensation $3.8M $4.8M $3.2M $4.4M $5.2M
Change in Accounts Receivable $185.3M $340.2M $128.7M $286.1M $257.8M
Change in Inventories $2.4M -$51.5M -$18.5M $39.8M -$11.5M
Cash From Operations -$21.3M -$63.8M -$61.8M $23.2M -$11.7M
 
Capital Expenditures $25.4M $25M $26.6M $21.1M $26.3M
Cash Acquisitions -- -$113.8K -$8.4M -- --
Cash From Investing -$24.5M -$24.9M -$27.6M -$21M -$25.9M
 
Dividends Paid (Ex Special Dividend) -- -$31.6M -- -$33M -$36.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$7.5M -$7.4M -- --
Other Financing Activities -$10 -- -$30.8M -- --
Cash From Financing -$59.8M -$20.5M $38.9M -$5.1M -$17.1M
 
Beginning Cash (CF) $374.3M $392.8M $319M $300.8M $339.5M
Foreign Exchange Rate Adjustment $36.5M -$13.8M -$2.8M $12.2M $3.4M
Additions / Reductions -$105.7M -$109.2M -$50.5M -$2.9M -$54.7M
Ending Cash (CF) $312.7M $264.5M $248.1M $308M $285.2M
 
Levered Free Cash Flow -$46.7M -$88.8M -$88.4M $2.1M -$38.1M

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