Financhill
Buy
51

AIR Quote, Financials, Valuation and Earnings

Last price:
$70.20
Seasonality move :
-0.19%
Day range:
$70.05 - $71.50
52-week range:
$54.71 - $76.34
Dividend yield:
0%
P/E ratio:
250.75x
P/S ratio:
0.97x
P/B ratio:
2.13x
Volume:
165.3K
Avg. volume:
285.3K
1-year change:
22.87%
Market cap:
$2.5B
Revenue:
$2.3B
EPS (TTM):
$0.28
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $2.1B $1.7B $1.8B $2B $2.3B
Revenue Growth (YoY) 0.99% -20.26% 10.15% 9.37% 16.5%
 
Cost of Revenues $1.8B $1.4B $1.5B $1.6B $1.9B
Gross Profit $269.2M $275.9M $313.2M $370.1M $442.3M
Gross Profit Margin 12.99% 16.7% 17.21% 18.59% 19.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $220.6M $182.4M $202.2M $230.4M $312.2M
Other Inc / (Exp) -$4M -$15.7M -$2.4M -$4.7M -$30.1M
Operating Expenses $226M $190.9M $203.4M $233M $312.9M
Operating Income $43.2M $85M $109.8M $137.1M $129.4M
 
Net Interest Expenses $8.8M $4.8M $2.3M $11.2M $41M
EBT. Incl. Unusual Items $30.4M $64.5M $105.1M $121.2M $58.3M
Earnings of Discontinued Ops. -$20.4M -$10.5M $200K $400K --
Income Tax Expense $5.6M $18.2M $26.6M $31.4M $12M
Net Income to Company $24.8M $46.3M $78.5M $89.8M $46.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4M $35.8M $78.7M $90.2M $46.3M
 
Basic EPS (Cont. Ops) $0.12 $1.01 $2.20 $2.56 $1.30
Diluted EPS (Cont. Ops) $0.12 $1.00 $2.17 $2.53 $1.29
Weighted Average Basic Share $34.8M $35M $35.6M $34.7M $35.1M
Weighted Average Diluted Share $35M $35.3M $36M $35.1M $35.4M
 
EBITDA $83.4M $105.8M $140.6M $161.3M $142.7M
EBIT $39.7M $69.5M $107.5M $133.4M $101.5M
 
Revenue (Reported) $2.1B $1.7B $1.8B $2B $2.3B
Operating Income (Reported) $43.2M $85M $109.8M $137.1M $129.4M
Operating Income (Adjusted) $39.7M $69.5M $107.5M $133.4M $101.5M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $403.6M $436.6M $469.8M $545.4M $686.1M
Revenue Growth (YoY) -28.04% 8.18% 7.6% 16.09% 25.8%
 
Cost of Revenues $334.1M $358.2M $384M $442M $557.5M
Gross Profit $69.5M $78.4M $85.8M $103.4M $128.6M
Gross Profit Margin 17.22% 17.96% 18.26% 18.96% 18.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.4M $47.1M $52.8M $65.7M $133.1M
Other Inc / (Exp) -$800K -$1.4M -$300K -$400K $500K
Operating Expenses $47.8M $47.9M $52.7M $65.7M $132.8M
Operating Income $21.7M $30.5M $33.1M $37.7M -$4.2M
 
Net Interest Expenses $1.3M $400K $2M $5.6M $18.8M
EBT. Incl. Unusual Items $19.6M $28.7M $30.8M $31.7M -$22.5M
Earnings of Discontinued Ops. -$6.2M -- -- -- --
Income Tax Expense $5.2M $7.9M $8.3M $7.9M $8.1M
Net Income to Company $14.4M $20.8M $22.5M $23.8M -$30.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.2M $20.8M $22.5M $23.8M -$30.6M
 
Basic EPS (Cont. Ops) $0.23 $0.59 $0.65 $0.67 -$0.87
Diluted EPS (Cont. Ops) $0.23 $0.58 $0.64 $0.67 -$0.87
Weighted Average Basic Share $34.9M $35.1M $34.2M $34.9M $35.2M
Weighted Average Diluted Share $35M $35.6M $34.7M $35.3M $35.2M
 
EBITDA $30.1M $38.1M $39.4M $46.6M $11.4M
EBIT $20.9M $29.2M $32.9M $37.9M -$3.2M
 
Revenue (Reported) $403.6M $436.6M $469.8M $545.4M $686.1M
Operating Income (Reported) $21.7M $30.5M $33.1M $37.7M -$4.2M
Operating Income (Adjusted) $20.9M $29.2M $32.9M $37.9M -$3.2M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $1.8B $1.7B $1.8B $2.2B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.4B $1.5B $1.8B $2.1B
Gross Profit $219.8M $300.8M $337.9M $407.1M $483.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $194.1M $190.1M $208.7M $267.9M $380.8M
Other Inc / (Exp) -$23.6M $3.6M -$3.3M -$32.7M $1.2M
Operating Expenses $202.5M $195M $209M $271M $381M
Operating Income $17.3M $105.8M $128.9M $136.1M $102.4M
 
Net Interest Expenses $7.8M $3M $4.2M $19.2M $67.1M
EBT. Incl. Unusual Items -$14.3M $106.4M $122.5M $84.2M $36.5M
Earnings of Discontinued Ops. -$8.6M -$3.4M $300K -- --
Income Tax Expense -$2.4M $28.6M $31.2M $16M $26M
Net Income to Company -$11.9M $77.8M $91.3M $68.2M $10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.5M $74.4M $91.6M $68.2M $10.5M
 
Basic EPS (Cont. Ops) -$0.59 $2.11 $2.60 $1.95 $0.29
Diluted EPS (Cont. Ops) -$0.60 $2.08 $2.56 $1.93 $0.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $34M $145.5M $155.5M $136.9M $158.7M
EBIT -$6.1M $109.6M $126.9M $105.2M $105.8M
 
Revenue (Reported) $1.8B $1.7B $1.8B $2.2B $2.6B
Operating Income (Reported) $17.3M $105.8M $128.9M $136.1M $102.4M
Operating Income (Adjusted) -$6.1M $109.6M $126.9M $105.2M $105.8M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $804.4M $891.7M $916.1M $1.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $686.3M $748.7M $748.4M $890.4M $1.1B
Gross Profit $118.1M $143M $167.7M $204.7M $245.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.7M $96.4M $102.9M $140.4M $209M
Other Inc / (Exp) -$20M -$900K -$700K -$28.7M $2.6M
Operating Expenses $93.1M $97.2M $102.8M $140.8M $208.9M
Operating Income $25M $45.8M $64.9M $63.9M $36.9M
 
Net Interest Expenses $2.9M $1.1M $3M $11M $37.1M
EBT. Incl. Unusual Items $1.9M $43.8M $61.2M $24.2M $2.4M
Earnings of Discontinued Ops. -$6.8M $300K $400K -- --
Income Tax Expense $1.4M $11.8M $16.4M $1M $15M
Net Income to Company $500K $32M $44.8M $23.2M -$12.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.3M $32.3M $45.2M $23.2M -$12.6M
 
Basic EPS (Cont. Ops) -$0.19 $0.92 $1.29 $0.65 -$0.37
Diluted EPS (Cont. Ops) -$0.19 $0.90 $1.27 $0.65 -$0.37
Weighted Average Basic Share $69.8M $70.2M $69.1M $69.6M $70.4M
Weighted Average Diluted Share $70M $71.3M $70.1M $70.4M $70.8M
 
EBITDA $23.1M $62.8M $77.7M $53.3M $69.3M
EBIT $4.9M $45M $64.4M $36.2M $40.5M
 
Revenue (Reported) $804.4M $891.7M $916.1M $1.1B $1.3B
Operating Income (Reported) $25M $45.8M $64.9M $63.9M $36.9M
Operating Income (Adjusted) $4.9M $45M $64.4M $36.2M $40.5M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $404.7M $51.8M $53.5M $68.4M $85.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $115.6M $129M $168.4M $192.8M $250.5M
Inventory $623.1M $540.6M $550.5M $574.1M $733.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $146.8M $78.1M $94M $100.3M $140.1M
Total Current Assets $1.4B $937M $1B $1.1B $1.4B
 
Property Plant And Equipment $225.4M $195.8M $182.6M $189.8M $268.3M
Long-Term Investments $17.8M $18.3M $24.5M $28M $50.2M
Goodwill $115.7M $119.3M $116.4M $175.8M $554.8M
Other Intangibles $6M $4.5M $3.3M $63.7M $235.4M
Other Long-Term Assets $239.9M $220.2M $195.2M $226.5M $226.7M
Total Assets $2.1B $1.5B $1.6B $1.8B $2.8B
 
Accounts Payable $191.6M $127.2M $156.4M $158.5M $238M
Accrued Expenses $161.6M $174.2M $174.6M $179.6M $219.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $29.9M $35.4M $17.2M $13.4M $9.6M
Total Current Liabilities $383.1M $336.8M $348.2M $351.5M $466.9M
 
Long-Term Debt $600M $133.7M $98.9M $269.7M $985.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $565.3M $539.4M $734M $1.6B
 
Common Stock $45.3M $45.3M $45.3M $45.3M $45.3M
Other Common Equity Adj -$44.6M -$18.3M -$19.6M -$23.5M -$8.8M
Common Equity $902.6M $974.4M $1B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $902.6M $974.4M $1B $1.1B $1.2B
 
Total Liabilities and Equity $2.1B $1.5B $1.6B $1.8B $2.8B
Cash and Short Terms $404.7M $51.8M $53.5M $68.4M $85.8M
Total Debt $600M $133.7M $98.9M $269.7M $985.4M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $110M $42.7M $49M $65.1M $61.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $119.3M $154.4M $176.7M $201.6M $291M
Inventory $585M $531.7M $595M $645.9M $790M
Prepaid Expenses -- -- -- -- --
Other Current Assets $99.9M $90.1M $91M $115.6M $146.9M
Total Current Assets $1B $946.7M $1.1B $1.2B $1.5B
 
Property Plant And Equipment $208.3M $182.5M $181.1M $223M $257.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $176M $543.2M
Other Intangibles -- -- -- $61.5M $227.3M
Other Long-Term Assets $296.7M $279.5M $287.9M $310.7M $323.3M
Total Assets $1.7B $1.5B $1.6B $2B $2.8B
 
Accounts Payable $198.3M $124.3M $156.5M $209.7M $291.8M
Accrued Expenses $153.1M $143.1M $151.9M $159M $258.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $33.2M $19.2M $15.3M $11.4M $7.7M
Total Current Liabilities $408.2M $320.2M $323.7M $380.1M $558.3M
 
Long-Term Debt $220.3M $103.2M $197.2M $275M $986.7M
Capital Leases -- -- -- -- --
Total Liabilities $768.6M $522.6M $611.6M $810.1M $1.7B
 
Common Stock $45.3M $45.3M $45.3M $45.3M $45.3M
Other Common Equity Adj -$43M -$22.2M -$22.8M -$8.5M -$10.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $900.7M $1B $1B $1.2B $1.2B
 
Total Liabilities and Equity $1.7B $1.5B $1.6B $2B $2.8B
Cash and Short Terms $110M $42.7M $49M $65.1M $61.7M
Total Debt $220.3M $103.2M $197.2M $275M $986.7M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders $24.8M $46.3M $78.5M $89.8M $46.3M
Depreciation & Amoritzation $43.7M $36.3M $33.1M $27.9M $41.2M
Stock-Based Compensation $7.3M $9.2M $8.2M $13.5M $15.3M
Change in Accounts Receivable $24.7M -$30.9M -$50.9M -$31.8M -$22.4M
Change in Inventories -$94.5M $74.9M -$10.4M -$23.6M -$90.4M
Cash From Operations -$36.1M $105.2M $75.2M $23.3M $43.6M
 
Capital Expenditures $23.6M $11.3M $17.3M $29.5M $29.7M
Cash Acquisitions -- $800K -$6.5M -$108.5M -$728.8M
Cash From Investing -$24.8M -$500K -$16.5M -$138M -$758.5M
 
Dividends Paid (Ex Special Dividend) -$10.7M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $550M
Long-Term Debt Repaid -- -- -$24.7M -- --
Repurchase of Common Stock -$4.1M -- -$42.4M -$50.1M -$5.1M
Other Financing Activities -$1.3M -$100K -- -$1.9M -$10.3M
Cash From Financing $444.5M -$469.5M -$59.8M $137.7M $729.2M
 
Beginning Cash (CF) $41.1M $424.7M $60.2M $58.9M $81.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $383.6M -$364.8M -$1.1M $23M $14.3M
Ending Cash (CF) $424.7M $60.2M $58.9M $81.8M $96.1M
 
Levered Free Cash Flow -$59.7M $93.9M $57.9M -$6.2M $13.9M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $14.4M $20.8M $22.5M $23.8M -$30.6M
Depreciation & Amoritzation $9.2M $8.9M $6.5M $8.7M $14.6M
Stock-Based Compensation $1.8M $1.6M $2.8M $3.6M $5M
Change in Accounts Receivable -$14.9M -$5.7M $600K $34.1M -$12.3M
Change in Inventories $11.4M -$6.4M -$18.8M -$31.7M -$42.6M
Cash From Operations $26.6M $16.3M -$46.1M $17.4M $22M
 
Capital Expenditures $2.7M $3.8M $6.1M $7.3M $8.3M
Cash Acquisitions $1.6M -$4M -- -- --
Cash From Investing $7.3M $2.2M -$7.6M -$8.7M -$7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$35M -$24.7M -- -- --
Repurchase of Common Stock -- -- -$28.2M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$35M -$24.6M $56.5M -$23.4M $5.3M
 
Beginning Cash (CF) $114.1M $52.6M $48.4M $90.2M $63.1M
Foreign Exchange Rate Adjustment -- -$100K -- -- --
Additions / Reductions -$1.1M -$6.1M $2.8M -$14.7M $19.4M
Ending Cash (CF) $113M $46.4M $51.2M $75.5M $82.5M
 
Levered Free Cash Flow $23.9M $12.5M -$52.2M $10.1M $13.7M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$11.9M $77.8M $91.3M $68.2M $10.5M
Depreciation & Amoritzation $40.1M $35.9M $28.6M $31.7M $52.9M
Stock-Based Compensation $4.7M $9.4M $10.4M $14.5M $17.4M
Change in Accounts Receivable $26.2M -$41.6M -$49.2M -$29.2M -$64.2M
Change in Inventories -$7.5M $52.7M -$63.2M -$50.3M -$76.3M
Cash From Operations $47.3M $58.9M $16.7M $61.3M $48.3M
 
Capital Expenditures $19.4M $11.3M $24.1M $33.1M $29.5M
Cash Acquisitions $1.6M -$4.8M -$2.5M -- -$725.9M
Cash From Investing -$7.5M -$8.8M -$32.1M -$140M -$751.4M
 
Dividends Paid (Ex Special Dividend) -$5.3M $100K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$92.5M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $20.5M -$116.7M $20.3M $103M $710.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.3M -$66.6M $4.9M $24.3M $7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $27.9M $47.6M -$7.4M $28.2M $18.8M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $500K $32M $44.8M $23.2M -$12.6M
Depreciation & Amoritzation $18.2M $17.8M $13.3M $17.1M $28.8M
Stock-Based Compensation $4.5M $4.7M $6.9M $7.9M $10M
Change in Accounts Receivable -$12.3M -$23M -$21.3M -$18.7M -$60.5M
Change in Inventories $30.2M $8M -$44.8M -$71.5M -$57.4M
Cash From Operations $65.5M $19.2M -$39.3M -$1.3M $3.4M
 
Capital Expenditures $6M $6M $12.8M $16.4M $16.2M
Cash Acquisitions $1.6M -$4M -- -- $2.9M
Cash From Investing $5.6M -$2.7M -$18.3M -$20.3M -$13.2M
 
Dividends Paid (Ex Special Dividend) -$100K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.7M -- -- -- --
Long-Term Debt Repaid -$390M -$24.7M -- -- --
Repurchase of Common Stock -- -- -$50.1M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$382.9M -$30.1M $50M $15.3M -$3.8M
 
Beginning Cash (CF) $538.8M $112.8M $107.3M $172M $159.2M
Foreign Exchange Rate Adjustment $100K -$200K -$100K -- --
Additions / Reductions -$311.8M -$13.6M -$7.6M -$6.3M -$13.6M
Ending Cash (CF) $227.1M $99M $99.6M $165.7M $145.6M
 
Levered Free Cash Flow $59.5M $13.2M -$52.1M -$17.7M -$12.8M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock