Financhill
Buy
98

AZRGF Quote, Financials, Valuation and Earnings

Last price:
$103.50
Seasonality move :
5.89%
Day range:
$103.50 - $103.50
52-week range:
$69.75 - $103.50
Dividend yield:
0%
P/E ratio:
27.31x
P/S ratio:
11.73x
P/B ratio:
1.67x
Volume:
--
Avg. volume:
--
1-year change:
32.83%
Market cap:
$12.6B
Revenue:
$902.6M
EPS (TTM):
$3.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $522.8M $684.2M $801.2M $798.3M $902.6M
Revenue Growth (YoY) -16.69% 30.86% 17.1% -0.37% 13.07%
 
Cost of Revenues $183.8M $209M $239M $249.2M $266.9M
Gross Profit $339M $475.2M $562.2M $549.1M $635.7M
Gross Profit Margin 64.85% 69.46% 70.17% 68.78% 70.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $49.4M $70.6M $87.5M $100.3M $105.9M
Operating Income $289.6M $404.6M $474.7M $448.8M $529.8M
 
Net Interest Expenses $34M $136.8M $306.3M $242.7M $273.7M
EBT. Incl. Unusual Items $40.1M $1B $660.4M $794.5M $521.1M
Earnings of Discontinued Ops. -$3.5M -$928.8K -- -- --
Income Tax Expense $11.6M $241.5M $105.4M $172.2M $119.4M
Net Income to Company $53.5M $894.4M $533.3M $601.4M $400.4M
 
Minority Interest in Earnings -$1.5M -- -$1.5M -$1.9M $1.4M
Net Income to Common Excl Extra Items $57M $895.3M $533.3M $601.4M $400.4M
 
Basic EPS (Cont. Ops) $0.47 $7.38 $4.41 $4.97 $3.29
Diluted EPS (Cont. Ops) $0.47 $7.38 $4.41 $4.97 $3.28
Weighted Average Basic Share $121.3M $121.3M $121.3M $121.3M $121.3M
Weighted Average Diluted Share $121.3M $121.3M $121.3M $121.3M $121.8M
 
EBITDA $296.3M $410.8M $479.5M $456.9M $535.2M
EBIT $289.6M $404.6M $474.7M $448.8M $529.8M
 
Revenue (Reported) $522.8M $684.2M $801.2M $798.3M $902.6M
Operating Income (Reported) $289.6M $404.6M $474.7M $448.8M $529.8M
Operating Income (Adjusted) $289.6M $404.6M $474.7M $448.8M $529.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $189.2M $271.4M $212.7M $230.8M $294.5M
Revenue Growth (YoY) 26.55% 43.41% -21.64% 8.54% 27.57%
 
Cost of Revenues $52.9M $62M $66.5M $68.1M $94M
Gross Profit $136.4M $209.4M $146.1M $162.7M $200.5M
Gross Profit Margin 72.06% 77.14% 68.72% 70.48% 68.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $25.4M $42.6M $20.6M $22.9M $29.4M
Operating Income $111M $166.7M $125.6M $139.8M $171M
 
Net Interest Expenses $47.9M $88.8M $62M $112.3M $150.2M
EBT. Incl. Unusual Items $62.5M $132.9M $117M $123.1M $141.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $26.5M $23M $19.9M $23.5M
Net Income to Company $57.8M $97M $94M $103.2M $131.7M
 
Minority Interest in Earnings -- -- -- -- $297.4K
Net Income to Common Excl Extra Items $57.8M $97M $94M $103.2M $117.8M
 
Basic EPS (Cont. Ops) $0.48 $0.80 $0.78 $0.85 $0.97
Diluted EPS (Cont. Ops) $0.48 $0.80 $0.78 $0.85 $0.97
Weighted Average Basic Share $121.3M $121.3M $121.3M $121.3M $121.3M
Weighted Average Diluted Share $121.3M $121.3M $121.3M $121.3M $121.4M
 
EBITDA $112.2M $167.6M $127.2M $140.9M $172.8M
EBIT $111M $166.7M $125.6M $139.8M $171M
 
Revenue (Reported) $189.2M $271.4M $212.7M $230.8M $294.5M
Operating Income (Reported) $111M $166.7M $125.6M $139.8M $171M
Operating Income (Adjusted) $111M $166.7M $125.6M $139.8M $171M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $605.4M $877.9M $825.3M $1.2B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $195.2M $234.1M $247.3M $250.8M $335.1M
Gross Profit $410.3M $643.8M $578M $909.4M $738.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $64.6M $107.2M $98.5M $118.2M $130.4M
Operating Income $345.7M $536.6M $479.5M $791.2M $608.3M
 
Net Interest Expenses $132.8M $294.8M $289.1M $293.4M $386.3M
EBT. Incl. Unusual Items $201.2M $1.3B $631.4M $679.3M $602.9M
Earnings of Discontinued Ops. -$900.3K -$951.1K -- -- --
Income Tax Expense $38.3M $294.1M $113.7M $127.7M $137.9M
Net Income to Company $200.1M $1.1B $408M $551.6M $479.1M
 
Minority Interest in Earnings $606.6K -$18.5K -$1.4M -$2.1M $1.6M
Net Income to Common Excl Extra Items $201M $1.1B $408M $551.6M $463.1M
 
Basic EPS (Cont. Ops) $1.65 $9.43 $3.38 $4.57 $3.81
Diluted EPS (Cont. Ops) $1.65 $9.43 $3.38 $4.57 $3.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $352.4M $541.2M $485.3M $808.8M $614.8M
EBIT $345.7M $536.6M $479.5M $791.2M $608.3M
 
Revenue (Reported) $605.4M $877.9M $825.3M $1.2B $1.1B
Operating Income (Reported) $345.7M $536.6M $479.5M $791.2M $608.3M
Operating Income (Adjusted) $345.7M $536.6M $479.5M $791.2M $608.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $494.1M $667.3M $620.1M $652.1M $827.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $147.4M $174.1M $184.3M $188.3M $258.9M
Gross Profit $346.7M $493.2M $435.9M $463.8M $568.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $50.8M $85.3M $72.2M $74.3M $100.4M
Operating Income $295.9M $407.9M $363.7M $389.5M $468.1M
 
Net Interest Expenses $118.4M $265M $224.9M $260.7M $354.1M
EBT. Incl. Unusual Items $257.3M $469.6M $442.3M $333.5M $414.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.4M $97.8M $105.4M $61.8M $80.1M
Net Income to Company $208.8M $441.8M $315.5M $271.7M $348.9M
 
Minority Interest in Earnings $306.6K $298.6K $273.8K -- $297.4K
Net Income to Common Excl Extra Items $208.8M $441.8M $315.5M $271.7M $333.7M
 
Basic EPS (Cont. Ops) $1.72 $3.64 $2.60 $2.24 $2.75
Diluted EPS (Cont. Ops) $1.72 $3.64 $2.60 $2.24 $2.75
Weighted Average Basic Share $363.8M $363.8M $363.8M $363.8M $363.8M
Weighted Average Diluted Share $363.8M $363.8M $363.8M $363.8M $364M
 
EBITDA $300.8M $411.2M $368.1M $393.1M $472.7M
EBIT $295.9M $407.9M $363.7M $389.5M $468.1M
 
Revenue (Reported) $494.1M $667.3M $620.1M $652.1M $827.4M
Operating Income (Reported) $295.9M $407.9M $363.7M $389.5M $468.1M
Operating Income (Adjusted) $295.9M $407.9M $363.7M $389.5M $468.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $845M $943.3M $979.2M $1.4B $1.3B
Short Term Investments $5.9M $322.1K $1.1M $277.9K $273.7K
Accounts Receivable, Net $24.3M $26.7M $22.1M $44.2M $36.1M
Inventory $3.1M $3.5M $2.8M $1.7M $823.4K
Prepaid Expenses $20.5M $22.2M $19.8M $74.8M $77.7M
Other Current Assets -- -- -- -- --
Total Current Assets $1B $1.1B $1B $1.6B $1.4B
 
Property Plant And Equipment $160.1M $176.1M $171.5M $221.1M $248.9M
Long-Term Investments $520.4M $765.3M $788.2M $303.8M $430.3M
Goodwill $32.1M $526.7M $466.2M $448M $403.2M
Other Intangibles $5M $5.2M $7.1M $1.1M $547.5K
Other Long-Term Assets -- -- -- -- --
Total Assets $10.9B $13.6B $13.7B $15B $15.9B
 
Accounts Payable $126.4M $123.4M $189.7M $208.7M $168.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $9.6M $11.3M $13.6M $16.4M $16.7M
Total Current Liabilities $903.2M $1.1B $1.3B $1.5B $1.4B
 
Long-Term Debt $3.3B $4.4B $4.8B $5.6B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $6.9B $7.5B $8.5B $9.4B
 
Common Stock $5.6M $5.8M $5.1M $5M $4.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.6B $6.7B $6.3B $6.5B $6.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10M $9.6M $8.2M $6.9M $8.2M
Total Equity $5.6B $6.7B $6.3B $6.5B $6.5B
 
Total Liabilities and Equity $10.9B $13.6B $13.7B $15B $15.9B
Cash and Short Terms $845M $943.3M $979.2M $1.4B $1.3B
Total Debt $3.7B $4.7B $5.2B $6.2B $6.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $848.4M $1B $341.2M $664.6M $986.2M
Short Term Investments $5M $1.1M $262.9K $270.5K --
Accounts Receivable, Net $27.7M $21M $24.2M $33.8M --
Inventory $4.3M $2.5M $2.6M $3M $278.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $976.7M $1.1B $990M $830.4M $1.6B
 
Property Plant And Equipment $165.5M $160.8M $207.8M $233.1M $420.5M
Long-Term Investments $602.9M $882.5M $302.3M $360M $818.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.2B $13.4B $13.5B $14.9B $19.1B
 
Accounts Payable $103.2M $99.1M $175.6M $131.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $890.6M $1.4B $1.3B $1.6B
 
Long-Term Debt $4.3B $5B $4.6B $5.7B $8.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $7.3B $7.5B $8.5B $11.6B
 
Common Stock $5.6M $5.1M $4.7M $4.8M $5.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.5M $9.8M $8.9M $7M $7.6M
Total Equity $5.7B $6.1B $6B $6.4B $7.5B
 
Total Liabilities and Equity $12.2B $13.4B $13.5B $14.9B $19.1B
Cash and Short Terms $848.4M $1B $341.2M $664.6M $986.2M
Total Debt $4.3B $5B $4.6B $5.7B $8.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $53.5M $894.4M $533.3M $601.4M $400.4M
Depreciation & Amoritzation $8.1M $6.2M $4.8M $19M $5.4M
Stock-Based Compensation -- -- -- -- $2.2M
Change in Accounts Receivable -$10.5M -$7.1M $12.5M -$29M $9.5M
Change in Inventories -- $619.2K $297.6K $1.1M $810.4K
Cash From Operations $212.9M $369M $413.4M $266M $410.1M
 
Capital Expenditures $84.9M $9.9M $18.2M $55.3M $63.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$346M -$943M -$836.6M -$416.8M -$898.5M
 
Dividends Paid (Ex Special Dividend) $87.2M $185.8M $193.5M $189.8M $270.1M
Special Dividend Paid
Long-Term Debt Issued $486.7M $1.2B $1.2B $891.3M $1.3B
Long-Term Debt Repaid -$215.4M -$366.3M -$279.2M -$307.9M -$559.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M $1.2M $895.7K -- $270.4K
Cash From Financing $80M $653.8M $572M $580M $421.4M
 
Beginning Cash (CF) $839M $943M $978M $1.4B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56.4M $74.3M $154.2M $409.7M -$76.2M
Ending Cash (CF) $779.4M $1B $1.1B $1.8B $1.3B
 
Levered Free Cash Flow $127.9M $359.1M $395.2M $210.7M $346.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $57.8M $97M $94M $103.2M $131.7M
Depreciation & Amoritzation $1.2M $882.1K $1.6M $1.1M $2M
Stock-Based Compensation -- -- -- $808K $1.4M
Change in Accounts Receivable -$10.8M $294K -$20.8M -$31M -$85.6M
Change in Inventories $309.2K -- $267.2K -$1.1M $28.2K
Cash From Operations $90.3M $111.1M $103.7M $86.5M $88.3M
 
Capital Expenditures $2.8M $6.2M $5.6M $13.5M -$20.9M
Cash Acquisitions -- -$35M -- -- $159.4M
Cash From Investing -$813.3M -$431.4M -$257.8M -$229.7M -$290.3M
 
Dividends Paid (Ex Special Dividend) $46.4M -- -- -- $14.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $883.8M $246.6M $343.5M --
Long-Term Debt Repaid -$82.8M -$66.8M -$88.2M -$96.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9K $294.8K -$274.3K -$275.1K --
Cash From Financing $990.7M $816.8M $153.6M $417.2M $346.9M
 
Beginning Cash (CF) $843.4M $1B $341M $664.3M $982.3M
Foreign Exchange Rate Adjustment -$927.7K -$882.1K $13.1M $18.3M -$1.6M
Additions / Reductions $266.9M $495.8M $12.6M $292.2M $143.3M
Ending Cash (CF) $1.1B $1.5B $366.6M $974.8M $1.1B
 
Levered Free Cash Flow $87.5M $105M $98M $73M $109.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $200.1M $1.1B $408M $551.6M $479.1M
Depreciation & Amoritzation $6.7M $4.6M $5.8M $17.6M $6.7M
Stock-Based Compensation -- -- -- $1.6M $4.4M
Change in Accounts Receivable -$10.2M $9.7M -$17.6M $21.7M -$132.3M
Change in Inventories -$295.3K $1.3M -$302.3K -$294.6K -$2M
Cash From Operations $283.8M $441.4M $301.3M $367.5M $368M
 
Capital Expenditures $9.8M $15.4M $54.8M $45.4M $25.7M
Cash Acquisitions -- $537.3K $62.4M -$59.7M --
Cash From Investing -$936.1M -$717M -$943.7M -$404.3M -$1.1B
 
Dividends Paid (Ex Special Dividend) $184.3M $194.1M $191.7M $268.4M $238.7M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.2B $275.6M $1.2B --
Long-Term Debt Repaid -$368.9M -$270.3M -$309.4M -$565.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M $1.8M -- -- --
Cash From Financing $653.2M $566.1M -$46.7M $348.7M $912.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1M $285.1M -$666.6M $286.4M $169.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $274.1M $426M $246.5M $322.1M $342.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $208.8M $441.8M $315.5M $271.7M $348.9M
Depreciation & Amoritzation $4.9M $3.3M $4.4M $3.5M $4.8M
Stock-Based Compensation -- -- -- $808K $3.9M
Change in Accounts Receivable -$12.9M $3.7M -$25.9M $24.3M -$117.5M
Change in Inventories $4.8K $625.3K -$15.7K -$1.3M -$4.2M
Cash From Operations $240M $311.1M $199.3M $302.3M $259.1M
 
Capital Expenditures $7.4M $12.9M $53.1M $42.8M $5.1M
Cash Acquisitions -- $537.3K $62.4M -- $159.4M
Cash From Investing -$877.2M -$651.4M -$765.4M -$730.9M -$914.9M
 
Dividends Paid (Ex Special Dividend) $184.3M $194.1M $191.7M $268.4M $237.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1.2B $259.2M $612.2M $367.8M
Long-Term Debt Repaid -$361.4M -$265.4M -$295.6M -$553.3M -$81.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$309.4K $294.8K -- -$1.1M $277K
Cash From Financing $663.1M $573.1M -$38.4M -$241.6M $250.7M
 
Beginning Cash (CF) $2.1B $2.6B $1.3B $2.1B $3.2B
Foreign Exchange Rate Adjustment -$330.2K $84.1K $17.3M $10.1M -$7.7M
Additions / Reductions $25.5M $232.8M -$587.3M -$660M -$412.8M
Ending Cash (CF) $2.2B $2.8B $741M $1.4B $2.8B
 
Levered Free Cash Flow $232.6M $298.2M $146.2M $259.6M $254M

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
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
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: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock