Financhill
Buy
58

AEP.V Quote, Financials, Valuation and Earnings

Last price:
$0.64
Seasonality move :
21.6%
Day range:
$0.63 - $0.65
52-week range:
$0.57 - $1.33
Dividend yield:
0%
P/E ratio:
16.29x
P/S ratio:
0.79x
P/B ratio:
0.97x
Volume:
33.4K
Avg. volume:
191.6K
1-year change:
-47.97%
Market cap:
$47.8M
Revenue:
$55.8M
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $35.7M $55M $61.9M $49.4M $55.8M
Revenue Growth (YoY) 2.79% 53.91% 12.55% -20.17% 12.98%
 
Cost of Revenues $32.9M $43.4M $47.1M $41.1M $49.7M
Gross Profit $2.9M $11.6M $14.8M $8.4M $6.1M
Gross Profit Margin 8.02% 21.12% 23.97% 16.9% 11.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $1.4M $1.8M $2.2M $2.7M
Other Inc / (Exp) -$129.9K -$203.8K $129.6K $702.9K -$976.8K
Operating Expenses $2.4M $1.7M $2.3M $3.1M $4.7M
Operating Income $481.2K $9.9M $12.5M $5.3M $1.4M
 
Net Interest Expenses $622.9K $424K $673.9K $1.5M $2.1M
EBT. Incl. Unusual Items $345.3K $9.3M $12M $4.5M -$96.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.3K $2.4M $3.2M $1.3M $116K
Net Income to Company $229K $7M $8.8M $3.1M -$212.1K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $229K $7M $8.8M $3.1M -$212.1K
 
Basic EPS (Cont. Ops) $0.00 $0.12 $0.15 $0.05 -$0.00
Diluted EPS (Cont. Ops) $0.00 $0.09 $0.14 $0.05 -$0.00
Weighted Average Basic Share $56.5M $57.7M $58.7M $58.1M $65.1M
Weighted Average Diluted Share $56.5M $77.1M $63.1M $61M $65.1M
 
EBITDA $3.3M $12.5M $15.5M $8.8M $6.6M
EBIT $481.2K $9.9M $12.5M $5.3M $1.4M
 
Revenue (Reported) $35.7M $55M $61.9M $49.4M $55.8M
Operating Income (Reported) $481.2K $9.9M $12.5M $5.3M $1.4M
Operating Income (Adjusted) $481.2K $9.9M $12.5M $5.3M $1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.6M $17.6M $14.4M $16.6M $20.3M
Revenue Growth (YoY) 81.48% 0.43% -18.53% 15.18% 22.84%
 
Cost of Revenues $13.3M $12.7M $11.5M $14.2M $17.8M
Gross Profit $4.3M $5M $2.9M $2.4M $2.5M
Gross Profit Margin 24.47% 28.22% 19.85% 14.31% 12.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $358.6K $449.2K $526.9K $656.1K $613.2K
Other Inc / (Exp) $9.9K $46.7K $185.1K $198.3K --
Operating Expenses $410.6K $586K $801.7K $772.1K $679.1K
Operating Income $3.9M $4.4M $2.1M $1.6M $1.8M
 
Net Interest Expenses $105.8K $186.5K $417.5K $479.2K $422.4K
EBT. Incl. Unusual Items $3.8M $4.3M $1.8M $1.3M $1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $999.1K $1.1M $508.8K $403.4K $5.6K
Net Income to Company $2.8M $3.1M $1.3M $914.5K $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8M $3.1M $1.3M $914.5K $1.9M
 
Basic EPS (Cont. Ops) $0.05 $0.05 $0.02 $0.01 $0.03
Diluted EPS (Cont. Ops) $0.05 $0.05 $0.02 $0.01 $0.03
Weighted Average Basic Share $57.7M $59.2M $58.1M $70.4M $70.3M
Weighted Average Diluted Share $57.7M $62.5M $61M $73.4M $73.9M
 
EBITDA $4.6M $5.1M $2.9M $2.8M $3.2M
EBIT $3.9M $4.4M $2.1M $1.6M $1.8M
 
Revenue (Reported) $17.6M $17.6M $14.4M $16.6M $20.3M
Operating Income (Reported) $3.9M $4.4M $2.1M $1.6M $1.8M
Operating Income (Adjusted) $3.9M $4.4M $2.1M $1.6M $1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $52.2M $60.8M $50.2M $55M $60.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.5M $45.4M $40.4M $48.4M $55.4M
Gross Profit $8.6M $15.4M $9.8M $6.6M $4.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $1.7M $2.2M $2.5M $2.6M
Other Inc / (Exp) -$138.5K -$112.2K $649K $509.6K --
Operating Expenses $1.7M $2.2M $2.8M $3.1M $5M
Operating Income $6.9M $13.1M $7M $3.5M -$300.3K
 
Net Interest Expenses $473.4K $565.3K $1.1M $2.4M $1.6M
EBT. Incl. Unusual Items $6.4M $12.5M $6.6M $1.7M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $3.3M $1.8M $521.7K -$607.3K
Net Income to Company $4.8M $9.2M $4.7M $1.1M -$528K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8M $9.2M $4.7M $1.1M -$528K
 
Basic EPS (Cont. Ops) $0.08 $0.16 $0.08 $0.02 -$0.01
Diluted EPS (Cont. Ops) $0.08 $0.15 $0.08 $0.02 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.6M $15.9M $10.2M $8.6M $4.6M
EBIT $6.9M $13.1M $7M $3.5M -$300.3K
 
Revenue (Reported) $52.2M $60.8M $50.2M $55M $60.1M
Operating Income (Reported) $6.9M $13.1M $7M $3.5M -$300.3K
Operating Income (Adjusted) $6.9M $13.1M $7M $3.5M -$300.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $41.1M $46.9M $35.2M $40.8M $45M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.6M $35.7M $29M $36.3M $42M
Gross Profit $7.5M $11.2M $6.2M $4.4M $3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1M $1.3M $1.7M $1.9M $1.9M
Other Inc / (Exp) -$11.3K $80.3K $599.7K $406.4K $78.2K
Operating Expenses $1.2M $1.7M $2.2M $2.2M $2.5M
Operating Income $6.3M $9.5M $4M $2.2M $495.1K
 
Net Interest Expenses $328.3K $469.4K $870.7K $1.7M $1.2M
EBT. Incl. Unusual Items $5.9M $9.2M $3.7M $931K -$108.1K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $2.4M $1.1M $304.3K -$418.9K
Net Income to Company $4.5M $6.7M $2.6M $626.7K $310.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M $6.7M $2.6M $626.7K $310.8K
 
Basic EPS (Cont. Ops) $0.08 $0.11 $0.05 $0.01 $0.00
Diluted EPS (Cont. Ops) $0.08 $0.11 $0.04 $0.01 $0.00
Weighted Average Basic Share $173.2M $177M $173.4M $189.6M $211.1M
Weighted Average Diluted Share $173.2M $191.9M $182.2M $195.2M $214.7M
 
EBITDA $8.2M $11.6M $6.3M $6.1M $4.2M
EBIT $6.3M $9.5M $4M $2.2M $495.1K
 
Revenue (Reported) $41.1M $46.9M $35.2M $40.8M $45M
Operating Income (Reported) $6.3M $9.5M $4M $2.2M $495.1K
Operating Income (Adjusted) $6.3M $9.5M $4M $2.2M $495.1K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8M $8.9M $16.1M $14.7M $13.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.1M $6.7M $5.8M $6.6M $7.5M
Inventory $2.3M $3.4M $4.6M $6.8M $8.1M
Prepaid Expenses $159.1K $178.9K $145.7K $205.7K $320.7K
Other Current Assets -- -- -- -- --
Total Current Assets $9.8M $19.3M $26.9M $30.8M $30.8M
 
Property Plant And Equipment $8.1M $8.5M $11.9M $20.9M $21.7M
Long-Term Investments -- -- -- -- --
Goodwill $3.8M $3.8M $6.7M $18.2M $19.8M
Other Intangibles $4.6M $3.9M $4.6M $9.1M $7.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $28M $36.6M $51M $80.6M $81.5M
 
Accounts Payable $1.9M $1.3M $573.3K $1.2M $1.7M
Accrued Expenses $793.6K $1.2M $1.8M $1.3M $1.1M
Current Portion Of Long-Term Debt $1M $952K $1.8M $3.5M $3.1M
Current Portion Of Capital Lease Obligations $877.2K $989.2K $918.6K $1.1M $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.3M $6.8M $6.9M $7.9M $7.8M
 
Long-Term Debt $7.3M $7.4M $12.5M $33.7M $20.3M
Capital Leases -- -- -- -- --
Total Liabilities $15.1M $16.7M $22.1M $46.2M $32.9M
 
Common Stock $19.2M $19.1M $19.4M $21.5M $35.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $12.9M $19.8M $28.9M $34.4M $48.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.9M $19.8M $28.9M $34.4M $48.6M
 
Total Liabilities and Equity $28M $36.6M $51M $80.6M $81.5M
Cash and Short Terms $1.8M $8.9M $16.1M $14.7M $13.1M
Total Debt $9.2M $9.4M $15.2M $38.3M $24.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.4M $12.9M $15M $16.5M $3.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.5M $8.5M $8.2M $8.6M $10.3M
Inventory $3.6M $5.8M $7.6M $7.9M $8.9M
Prepaid Expenses $52.3K $140.4K $197.2K $286.4K $300.1K
Other Current Assets -- -- -- -- --
Total Current Assets $16.9M $27.8M $32.9M $36.3M $27.5M
 
Property Plant And Equipment $9M $12.4M $18.5M $19.4M $30.4M
Long-Term Investments -- -- -- -- --
Goodwill $3.8M $7.8M $25.5M $19.8M --
Other Intangibles $4.1M $3.5M $3.9M $7.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.4M $51.8M $81.3M $83.7M $85.1M
 
Accounts Payable $2.5M $1.6M $2M $1.7M $4.2M
Accrued Expenses $1.2M $1.7M $2M $1.3M --
Current Portion Of Long-Term Debt $979.3K $1.8M $3.3M $3.1M --
Current Portion Of Capital Lease Obligations $997.1K $1M $933.8K $1.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.4M $9.5M $9.8M $8.7M $13.2M
 
Long-Term Debt $6.9M $13.1M $35.2M $21.8M $18.7M
Capital Leases -- -- -- -- --
Total Liabilities $16.9M $24.6M $47.5M $34.6M $36M
 
Common Stock $19.2M $19.6M $21.4M $35.6M $35.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.5M $27.3M $33.8M $49.2M $49.2M
 
Total Liabilities and Equity $34.4M $51.8M $81.3M $83.7M $85.1M
Cash and Short Terms $4.4M $12.9M $15M $16.5M $3.8M
Total Debt $8.9M $16M $39.4M $26M $23M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $229K $7M $8.8M $3.1M -$212.1K
Depreciation & Amoritzation $2.8M $2.6M $2.9M $3.5M $5.1M
Stock-Based Compensation $85.8K $91.1K $254.4K $511.3K $456K
Change in Accounts Receivable -$2M -$1.6M $1.5M -$118.8K $241.2K
Change in Inventories -$328.8K -$1.3M -$540.9K $1.4M -$1.3M
Cash From Operations $567.6K $9.6M $11.3M $4.5M $2.5M
 
Capital Expenditures $342.8K $1.3M $3.6M $626.3K $4.3M
Cash Acquisitions $428.8K -- $5.9M $24.3M --
Cash From Investing -$735.2K -$1.2M -$9.6M -$24.9M -$4.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5M $963.1K $8.2M $31.1M $111.2K
Long-Term Debt Repaid -$9.1M -$2M -$2.7M -$11.9M -$13.8M
Repurchase of Common Stock -- $178.1K $1.7M $270.8K $21.8K
Other Financing Activities -$262K -- -- -- -$832K
Cash From Financing $227.2K -$1.2M $5.5M $19.1M $217.7K
 
Beginning Cash (CF) $1.8M $8.9M $16.1M $14.7M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.6K $7.1M $7.2M -$1.4M -$1.6M
Ending Cash (CF) $1.9M $16.1M $23.3M $13.4M $11.5M
 
Levered Free Cash Flow $224.8K $8.3M $7.6M $3.9M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8M $3.1M $1.3M $914.5K $1.9M
Depreciation & Amoritzation $663.6K $709.6K $811.8K $1.2M $1.4M
Stock-Based Compensation $30.4K $54.7K $88.3K $115.2K $116.6K
Change in Accounts Receivable -$983.8K -$987.2K $96.4K -$10.3K $1.2M
Change in Inventories $526.5K $1.1M $591K $642.6K $1.8M
Cash From Operations $3.3M $3.8M $2.7M $820.1K $2.5M
 
Capital Expenditures $41.8K $116.8K $51.5K $493.5K $1.1M
Cash Acquisitions -- -- $23.9M -- $2M
Cash From Investing -$10.3K -$116.8K -$23.9M -$492K -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $31.1M $105K --
Long-Term Debt Repaid -$505.5K -$726.8K -$9.4M -$3.9M --
Repurchase of Common Stock -- $326.1K $1K -- --
Other Financing Activities -- -- -- -$77.2K --
Cash From Financing -$505.5K -$1.1M $21.7M -$3.8M -$881.4K
 
Beginning Cash (CF) $4.4M $12.9M $15M $16.5M $3.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $2.6M $452K -$3.5M -$1.5M
Ending Cash (CF) $7.2M $15.5M $15.5M $13M $2.2M
 
Levered Free Cash Flow $3.2M $3.6M $2.7M $326.6K $1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.8M $9.2M $4.7M $1.1M -$528K
Depreciation & Amoritzation $2.7M $2.7M $3.2M $5.1M $4.9M
Stock-Based Compensation $69.8K $217.8K $486.7K $264K $773K
Change in Accounts Receivable -$3.7M $266.3K $1.5M $201.4K $480.7K
Change in Inventories -$1.3M -$1.6M $1.9M -$305.4K $98.8K
Cash From Operations $5.7M $11M $7.7M $3.9M $3.2M
 
Capital Expenditures $1.3M $3.6M $633.9K $1.1M $9.3M
Cash Acquisitions $66.6K $5.9M $23.9M $2M $1.9M
Cash From Investing -$1.4M -$9.5M -$24.5M -$3.1M -$11.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.8M $9.2M $31.1M -- --
Long-Term Debt Repaid -$7.4M -$2.5M -$11.5M -$13.4M --
Repurchase of Common Stock -- $937.2K $1.2M $21.8K $257.3K
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.6M $7M $18.9M $607K -$4.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M $8.5M $2.1M $1.5M -$12.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.4M $7.3M $7.1M $2.8M -$6.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.5M $6.7M $2.6M $626.7K $310.8K
Depreciation & Amoritzation $2M $2M $2.3M $3.9M $3.7M
Stock-Based Compensation $69.8K $196.5K $428.9K $181.5K $498.4K
Change in Accounts Receivable -$3.1M -$1.2M -$1.2M -$877K -$637.6K
Change in Inventories -$1.5M -$1.8M $632.5K -$1.1M $339.5K
Cash From Operations $5.4M $6.8M $3.2M $2.6M $3.3M
 
Capital Expenditures $1.3M $3.6M $573.6K $1.1M $6M
Cash Acquisitions -- $5.9M $23.9M $1.5M $3.5M
Cash From Investing -$1.2M -$9.5M -$24.4M -$2.6M -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8.2M $31.1M $105K --
Long-Term Debt Repaid -$1.5M -$2M -$10.8M -$12.3M -$1.1M
Repurchase of Common Stock -- $759K $270.7K $21.8K $257.3K
Other Financing Activities -- -- -- -$836.7K --
Cash From Financing -$1.5M $6.7M $20.1M $1.7M -$3.3M
 
Beginning Cash (CF) $7.6M $35.6M $45.8M $43.7M $17.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6M $4M -$1.1M $1.7M -$9.4M
Ending Cash (CF) $10.2M $39.6M $44.7M $45.4M $8M
 
Levered Free Cash Flow $4.1M $3.2M $2.6M $1.6M -$2.7M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 4.16% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.99% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 3.04% over the past day.

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

Show me the best stock