Financhill
Buy
65

AYASF Quote, Financials, Valuation and Earnings

Last price:
$15.56
Seasonality move :
5.49%
Day range:
$14.23 - $14.75
52-week range:
$6.00 - $15.98
Dividend yield:
0%
P/E ratio:
3,216.00x
P/S ratio:
14.60x
P/B ratio:
5.17x
Volume:
54.7K
Avg. volume:
213.3K
1-year change:
87.63%
Market cap:
$2.1B
Revenue:
$39.1M
EPS (TTM):
$0.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.8M $34.3M $38.2M $42.8M $39.1M
Revenue Growth (YoY) 127.3% 148.16% 11.5% 12.04% -8.71%
 
Cost of Revenues $9.8M $18.8M $28M $27.2M $33.9M
Gross Profit $4M $15.5M $10.3M $15.7M $5.3M
Gross Profit Margin 29.25% 45.1% 26.89% 36.61% 13.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $4.8M $5.2M $7.7M $16.5M
Other Inc / (Exp) $919.7K -$694K $2.2M $1.9M -$17.4M
Operating Expenses $5.7M $9.6M $8.4M $10.8M $16.4M
Operating Income -$1.7M $5.9M $1.8M $4.9M -$11.1M
 
Net Interest Expenses $299.1K $229.4K $249.9K $73K $152K
EBT. Incl. Unusual Items -$842K $5.1M $4.6M $9.2M -$24.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $937.5K $3.8M $3.2M $3.9M $1.2M
Net Income to Company -$1.8M $1.3M $1.4M $5.3M -$26M
 
Minority Interest in Earnings $504.8K $1.6M $932K -$172K -$4.4M
Net Income to Common Excl Extra Items -$1.8M $1.3M $1.4M $5.3M -$26M
 
Basic EPS (Cont. Ops) -$0.03 -$0.00 $0.00 $0.05 -$0.17
Diluted EPS (Cont. Ops) -$0.03 -$0.00 $0.00 $0.04 -$0.17
Weighted Average Basic Share $83.7M $98.3M $105.3M $118M $129.4M
Weighted Average Diluted Share $83.7M $98.3M $113M $123.2M $129.4M
 
EBITDA $514.1K $9.1M $8.2M $9.9M -$7.7M
EBIT -$1.7M $5.9M $1.8M $4.9M -$11.1M
 
Revenue (Reported) $13.8M $34.3M $38.2M $42.8M $39.1M
Operating Income (Reported) -$1.7M $5.9M $1.8M $4.9M -$11.1M
Operating Income (Adjusted) -$1.7M $5.9M $1.8M $4.9M -$11.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.9M $7.2M $11.7M $11M $54.3M
Revenue Growth (YoY) 349.74% -8.59% 63% -5.89% 392.9%
 
Cost of Revenues $4.8M $6.4M $5.5M $9.2M $33M
Gross Profit $3.1M $774.2K $6.2M $1.8M $21.3M
Gross Profit Margin 39.3% 10.77% 52.78% 16.74% 39.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $1.4M $1.7M $2.3M $6.2M
Other Inc / (Exp) $682.8K $1.7M -$2.1M $3.6M --
Operating Expenses $2.1M $2.1M $2.5M $4.9M $6.1M
Operating Income $1M -$1.3M $3.7M -$3.1M $15.2M
 
Net Interest Expenses $59.6K $59.3K $18K $33K $1.7M
EBT. Incl. Unusual Items $1.7M $550.2K $2.3M $1.6M $16.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $389.6K -$121.9K $1.1M $1.8M $3.8M
Net Income to Company $1.3M $649.6K $1.2M -$261.8K $12.6M
 
Minority Interest in Earnings $277K -$119.9K -$3K -$36K $18K
Net Income to Common Excl Extra Items $1.3M $672.2K $1.2M -$263K $12.4M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.01 -$0.00 $0.09
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.01 -$0.00 $0.09
Weighted Average Basic Share $95.7M $105.1M $118.3M $129.7M $138.5M
Weighted Average Diluted Share $99.1M $112.3M $123.4M $129.7M $143.9M
 
EBITDA $1.7M -$166.4K $4.1M -$2.5M $19.9M
EBIT $1M -$1.3M $3.7M -$3.1M $15.2M
 
Revenue (Reported) $7.9M $7.2M $11.7M $11M $54.3M
Operating Income (Reported) $1M -$1.3M $3.7M -$3.1M $15.2M
Operating Income (Adjusted) $1M -$1.3M $3.7M -$3.1M $15.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.8M $32.9M $45.1M $40.8M $136.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.6M $24.3M $29.4M $29M $97.5M
Gross Profit $17.1M $8.6M $15.7M $11.8M $38.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4M $5.7M $6.2M $9.1M $25.3M
Other Inc / (Exp) -$1.2M $1.1M $309K $10.5M --
Operating Expenses $8.1M $9.3M $9.3M $14.7M $25.1M
Operating Income $9.1M -$665.7K $6.4M -$2.9M $13.5M
 
Net Interest Expenses $545K $242.5K $113K $173K $6.3M
EBT. Incl. Unusual Items $7.5M $720.4K $8.9M $11.3M $5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $2.4M $5.2M $3.8M $7.5M
Net Income to Company $4.1M -$1.7M $3.6M $7.5M -$1M
 
Minority Interest in Earnings $2M $690.9K $395.8K -$281K -$4.5M
Net Income to Common Excl Extra Items $4M -$1.7M $3.7M $7.5M -$2M
 
Basic EPS (Cont. Ops) $0.02 -$0.02 $0.03 $0.06 $0.01
Diluted EPS (Cont. Ops) $0.02 -$0.02 $0.03 $0.06 $0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.3M $4.4M $13.5M -$1.3M $29.2M
EBIT $9.1M -$665.7K $6.4M -$2.9M $13.5M
 
Revenue (Reported) $35.8M $32.9M $45.1M $40.8M $136.1M
Operating Income (Reported) $9.1M -$665.7K $6.4M -$2.9M $13.5M
Operating Income (Adjusted) $9.1M -$665.7K $6.4M -$2.9M $13.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.3M $24.9M $31.8M $29.8M $126.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.7M $19.2M $20.8M $22.7M $86.4M
Gross Profit $12.6M $5.8M $11M $7.1M $40.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $4.5M $5.1M $6.5M $20.2M
Other Inc / (Exp) -$445K $1.4M -$461K $8.2M $9.6M
Operating Expenses $7.1M $6.8M $7.5M $11.3M $20.1M
Operating Income $5.5M -$1.1M $3.5M -$4.3M $20.4M
 
Net Interest Expenses $175.8K $184.9K $48K $148K $6.3M
EBT. Incl. Unusual Items $5M $576.3K $4.9M $7.1M $37.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $1.1M $3.2M $3.1M $9.3M
Net Income to Company $2.3M -$599.1K $1.7M $3.9M $28.4M
 
Minority Interest in Earnings $1.4M $531.1K -$5K -$114K -$165K
Net Income to Common Excl Extra Items $2.4M -$565.7K $1.7M $4M $28M
 
Basic EPS (Cont. Ops) $0.01 -$0.01 $0.01 $0.03 $0.21
Diluted EPS (Cont. Ops) $0.01 -$0.01 $0.01 $0.03 $0.20
Weighted Average Basic Share $285.1M $315.2M $347.9M $386.1M $401.7M
Weighted Average Diluted Share $293.2M $326M $361.1M $391.8M $418.5M
 
EBITDA $7.7M $3.1M $8.4M -$2.9M $34.1M
EBIT $5.5M -$1.1M $3.5M -$4.3M $20.4M
 
Revenue (Reported) $26.3M $24.9M $31.8M $29.8M $126.8M
Operating Income (Reported) $5.5M -$1.1M $3.5M -$4.3M $20.4M
Operating Income (Adjusted) $5.5M -$1.1M $3.5M -$4.3M $20.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $30.5M $81.7M $39.4M $49.8M $30.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5M $2.2M $2.3M $607K $1.8M
Inventory $1.7M $4.4M $7.7M $16.8M $27.4M
Prepaid Expenses $364K $754.7K $1.5M $2.3M $2.2M
Other Current Assets -- -- -- -- --
Total Current Assets $38.9M $93.9M $59.8M $80.4M $76.5M
 
Property Plant And Equipment $21.8M $37.9M $60.2M $161.5M $231.2M
Long-Term Investments $2.8M $2.5M $2.5M $20.5M $18.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8M $2.5M $2.5M $20.5M $18.2M
Total Assets $72.1M $161.3M $156.8M $333.1M $400.1M
 
Accounts Payable $5M $13.4M $22.2M $39.8M $46.9M
Accrued Expenses $195.1K -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $134.1K $244.6K $160K $233K $282K
Other Current Liabilities $128.7K -- -- $145K --
Total Current Liabilities $6.4M $17.5M $24.2M $46.7M $53.1M
 
Long-Term Debt $1.4M $1.6M $126.7K $58.6M $96.6M
Capital Leases -- -- -- -- --
Total Liabilities $10.1M $21.3M $26.5M $107.9M $153.6M
 
Common Stock $95.5M $169.6M $170.7M $260.9M $323.1M
Other Common Equity Adj -- $15.6M -$12.2M -$7.8M -$27.1M
Common Equity $61M $133M $125.7M $220.7M $246.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $891.8K $7M $4.6M $4.4M $5K
Total Equity $61.9M $140M $130.3M $225.1M $246.5M
 
Total Liabilities and Equity $72.1M $161.3M $156.8M $333.1M $400.1M
Cash and Short Terms $30.5M $81.7M $39.4M $49.8M $30.9M
Total Debt $1.6M $1.8M $287K $60.7M $101.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $85.3M $55.6M $50.6M $54.8M $129.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $612.6K $550K $6.5M $14.9M
Inventory $3.3M $6.1M $14.3M $26.2M $30.9M
Prepaid Expenses $491.1K $462.3K $615K $2.7M --
Other Current Assets -- -- -- -- --
Total Current Assets $95.5M $72M $77.7M $101.4M $196.5M
 
Property Plant And Equipment $27M $49M $121.8M $227.7M $253.9M
Long-Term Investments $4.3M $2.5M $20.6M $18.3M $25.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8M $2.5M $20.6M $18.3M --
Total Assets $157.9M $152.3M $290.1M $435.4M $585M
 
Accounts Payable $11.9M $18M $35.7M $45.2M $61.4M
Accrued Expenses $195.2K -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $183.4K $176.9K $124K $253K --
Other Current Liabilities -- -- -- $46K --
Total Current Liabilities $14.9M $19.5M $38.7M $49.2M $100.3M
 
Long-Term Debt $1.5M $60.7K $34.1M $97.4M $84.3M
Capital Leases -- -- -- -- --
Total Liabilities $18.7M $21.5M $75M $149.6M $188.3M
 
Common Stock $169M $170.5M $260.9M $322M $430.9M
Other Common Equity Adj $14.2M -$14.1M -$13.4M -$11.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.9M $7.6M $4.6M $4.3M -$160K
Total Equity $139.2M $130.8M $215.2M $285.7M $396.8M
 
Total Liabilities and Equity $157.9M $152.3M $290.1M $435.4M $585M
Cash and Short Terms $85.3M $55.6M $50.6M $54.8M $129.2M
Total Debt $1.7M $237.6K $34.2M $99.8M $113.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.8M $1.3M $1.4M $5.3M -$26M
Depreciation & Amoritzation $2.2M $3.2M $6.3M $5M $3.4M
Stock-Based Compensation $2.9M $4.3M $3.3M $3.2M $8.2M
Change in Accounts Receivable -$3.9M -$609.4K -$3.8M -$679K -$3.8M
Change in Inventories $533.2K -$2.7M -$3.3M -$9.1M -$10.6M
Cash From Operations $1.3M $17.5M $9.6M $21.2M -$8.6M
 
Capital Expenditures $3.9M $23.6M $43.3M $119.9M $93M
Cash Acquisitions -- -- $5.2M -- --
Cash From Investing -$6.5M -$23.6M -$48.5M -$145.4M -$94M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $60M $40M
Long-Term Debt Repaid -$93.2K -$235.1K -$245K -$290K -$333K
Repurchase of Common Stock $50.7K -- -- -- --
Other Financing Activities -$1.6M -$3.4M -- -$8.6M -$10.1M
Cash From Financing $18.3M $57.9M $440.6K $133.4M $88.5M
 
Beginning Cash (CF) $30.5M $81.7M $39.4M $49.8M $30.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.9M $51.1M -$42.3M $10.5M -$18.9M
Ending Cash (CF) $45.3M $132.1M -$6.9M $61.7M $7.3M
 
Levered Free Cash Flow -$2.7M -$6.1M -$33.7M -$98.7M -$101.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3M $649.6K $1.2M -$261.8K $12.6M
Depreciation & Amoritzation $672.8K $1.2M $473.1K $526K $4.8M
Stock-Based Compensation $677.3K $716.7K $823.4K $2.7M $3.6M
Change in Accounts Receivable -$841.8K $3.1M -$703K -$4.8M -$5M
Change in Inventories -$39.3K -$1.3M -$2.8M -$3.8M $2.7M
Cash From Operations $6M $5.6M $7.8M -$6M $22.7M
 
Capital Expenditures $6.8M $11.6M $32.7M $20.3M $25M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.2M -$11.7M -$47.8M -$21.6M -$17.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $35M -- --
Long-Term Debt Repaid -$62.5K -$57K -$49K -$70K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -- -$1.1M -$4.3M --
Cash From Financing $54.1M -$53.7K $42.4M -$3.6M $10.1M
 
Beginning Cash (CF) $85.3M $55.6M $50.6M $54.8M $129.2M
Foreign Exchange Rate Adjustment -$1.9M -$3.6M -$1.3M $1M $210.2K
Additions / Reductions $51M -$9.8M $1M -$30.2M $15.3M
Ending Cash (CF) $134.4M $42.1M $50.4M $25.7M $144.7M
 
Levered Free Cash Flow -$850.3K -$6M -$24.9M -$26.3M -$2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.1M -$1.7M $3.6M $7.5M -$1M
Depreciation & Amoritzation $3.3M $5.1M $7M $1.6M $15.9M
Stock-Based Compensation $4M $3.4M $3.1M $5.7M $15.8M
Change in Accounts Receivable -$4.3M -$1.8M -$5.9M -$3.3M -$12.2M
Change in Inventories -$1.1M -$2.7M -$8.2M -$11.8M -$1.4M
Cash From Operations $19.4M $7.6M $19.1M $1.1M $41.2M
 
Capital Expenditures $16.8M $37.1M $97.7M $116.6M $73.1M
Cash Acquisitions -- -- $5M -- --
Cash From Investing -$22.2M -$33.4M -$133.5M -$110.4M -$67.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $35M $65M --
Long-Term Debt Repaid -$193.4K -$275.8K -$281K -$318K --
Repurchase of Common Stock -$1.7K -- -- -- --
Other Financing Activities -- -- -- -$10.3M --
Cash From Financing $57M $492.1K $108.9M $113.9M $104.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.1M -$29.7M -$5M $4.7M $76.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7M -$29.5M -$78.6M -$115.5M -$31.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3M -$599.1K $1.7M $3.9M $28.4M
Depreciation & Amoritzation $2.3M $4.1M $4.8M $1.4M $13.9M
Stock-Based Compensation $3.5M $2.6M $2.4M $4.9M $12.6M
Change in Accounts Receivable -$379.4K -$1.5M -$3.6M -$6.2M -$14.8M
Change in Inventories -$1.7M -$1.7M -$6.7M -$9.3M -$348.2K
Cash From Operations $15.9M $5.9M $15.5M -$4.6M $38.7M
 
Capital Expenditures $13.9M $27.4M $82.1M $78.9M $54.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.7M -$27.6M -$113.2M -$78M -$47.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $35M $40M --
Long-Term Debt Repaid -$145.3K -$186K -$222K -$250K -$100K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -- -$8.1M -$9.8M -$4.6M
Cash From Financing $57.5M $264.2K $108.7M $89.4M $106.7M
 
Beginning Cash (CF) $148.5M $195.1M $188.7M $230.5M $261.3M
Foreign Exchange Rate Adjustment -$954.9K -$4.6M -$191.9K -$1.4M $1.5M
Additions / Reductions $54.7M -$26M $10.9M $5.5M $99.7M
Ending Cash (CF) $202.2M $164.4M $199.4M $234.6M $362.6M
 
Levered Free Cash Flow $2M -$21.5M -$66.6M -$83.4M -$15.5M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock