Financhill
Buy
55

AAOI Quote, Financials, Valuation and Earnings

Last price:
$36.09
Seasonality move :
4.75%
Day range:
$31.50 - $37.94
52-week range:
$6.70 - $44.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.08x
P/B ratio:
8.37x
Volume:
5.2M
Avg. volume:
4.8M
1-year change:
83.71%
Market cap:
$1.8B
Revenue:
$217.6M
EPS (TTM):
-$2.06
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $190.9M $234.6M $211.6M $222.8M $217.6M
Revenue Growth (YoY) -28.64% 22.92% -9.83% 5.32% -2.32%
 
Cost of Revenues $144.7M $184.1M $173.9M $189.2M $158.7M
Gross Profit $46.2M $50.5M $37.7M $33.6M $58.9M
Gross Profit Margin 24.21% 21.54% 17.83% 15.09% 27.07%
 
R&D Expenses $43.4M $43.4M $41.2M $36.2M $36M
Selling, General & Admin $51.5M $56M $53.3M $56.4M $64.3M
Other Inc / (Exp) $226K $290K $6.8M -$1.4M -$6.8M
Operating Expenses $93.3M $96.7M $93.1M $92.5M $99.3M
Operating Income -$47.1M -$46.1M -$55.4M -$58.8M -$40.4M
 
Net Interest Expenses $4.5M $5.4M $5.6M $6.2M $8.8M
EBT. Incl. Unusual Items -$51.4M -$51.2M -$54.2M -$66.4M -$56M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.7M $7.2M $2K $1K $9K
Net Income to Company -$66M -$58.5M -$54.2M -$66.4M -$56M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66M -$58.5M -$54.2M -$66.4M -$56M
 
Basic EPS (Cont. Ops) -$3.31 -$2.67 -$2.01 -$2.38 -$1.75
Diluted EPS (Cont. Ops) -$3.31 -$2.67 -$2.01 -$2.38 -$1.75
Weighted Average Basic Share $20M $21.9M $26.9M $27.8M $31.9M
Weighted Average Diluted Share $20M $21.9M $26.9M $27.8M $31.9M
 
EBITDA -$22M -$20.9M -$23.2M -$36.9M -$26.2M
EBIT -$46M -$45.6M -$48.5M -$60.1M -$46.6M
 
Revenue (Reported) $190.9M $234.6M $211.6M $222.8M $217.6M
Operating Income (Reported) -$47.1M -$46.1M -$55.4M -$58.8M -$40.4M
Operating Income (Adjusted) -$46M -$45.6M -$48.5M -$60.1M -$46.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $76.6M $53.3M $56.7M $62.5M $65.2M
Revenue Growth (YoY) 66.24% -30.47% 6.43% 10.33% 4.16%
 
Cost of Revenues $57.4M $45.1M $46.9M $42.4M $49.2M
Gross Profit $19.2M $8.1M $9.7M $20.2M $15.9M
Gross Profit Margin 25.05% 15.25% 17.2% 32.25% 24.43%
 
R&D Expenses $11.2M $10.1M $9.2M $9.5M $13.4M
Selling, General & Admin $14.8M $13.4M $13.8M $17.4M $19M
Other Inc / (Exp) $19K $172K -$590K -$420K $293K
Operating Expenses $25.1M $22.8M $23.2M $26.8M $32.4M
Operating Income -$5.9M -$14.6M -$13.4M -$6.6M -$16.5M
 
Net Interest Expenses $1.5M $1.3M $1.6M $1.9M $1.5M
EBT. Incl. Unusual Items -$7.4M -$15.8M -$15.6M -$9M -$17.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M -- -- -- --
Net Income to Company -$9.6M -$15.8M -$15.6M -$9M -$17.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.6M -$15.8M -$15.6M -$9M -$17.8M
 
Basic EPS (Cont. Ops) -$0.42 -$0.58 -$0.56 -$0.27 -$0.42
Diluted EPS (Cont. Ops) -$0.42 -$0.58 -$0.56 -$0.27 -$0.42
Weighted Average Basic Share $22.7M $27.1M $27.8M $32.8M $42.3M
Weighted Average Diluted Share $22.7M $27.1M $27.8M $32.8M $42.3M
 
EBITDA $309K -$8.1M -$8.3M -$2M -$10.8M
EBIT -$5.9M -$14.4M -$14M -$7M -$16.1M
 
Revenue (Reported) $76.6M $53.3M $56.7M $62.5M $65.2M
Operating Income (Reported) -$5.9M -$14.6M -$13.4M -$6.6M -$16.5M
Operating Income (Adjusted) -$5.9M -$14.4M -$14M -$7M -$16.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $231M $209.5M $215.6M $218.8M $209.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $180.4M $168.6M $180.1M $175.2M $154.9M
Gross Profit $50.6M $40.9M $35.5M $43.5M $54.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.2M $42.8M $36.3M $35.9M $47.6M
Selling, General & Admin $55.2M $54.4M $53.3M $63.4M $76.1M
Other Inc / (Exp) $112K $6.7M -$1.2M -$151K -$5.1M
Operating Expenses $96.3M $95.3M $89.2M $97.8M $123.2M
Operating Income -$45.7M -$54.4M -$53.7M -$54.3M -$68.6M
 
Net Interest Expenses $5.4M $5.3M $5.8M $8M $7.2M
EBT. Incl. Unusual Items -$51M -$53.1M -$60.7M -$62.4M -$80.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.5M -- -- $9K $1K
Net Income to Company -$80.4M -$53.1M -$60.7M -$62.4M -$80.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80.4M -$53.1M -$60.7M -$62.4M -$80.9M
 
Basic EPS (Cont. Ops) -$3.90 -$2.03 -$2.20 -$2.11 -$2.06
Diluted EPS (Cont. Ops) -$3.90 -$2.03 -$2.20 -$2.11 -$2.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$20.7M -$22.1M -$30.9M -$33.2M -$52.5M
EBIT -$45.1M -$47.7M -$54.8M -$54.2M -$72.7M
 
Revenue (Reported) $231M $209.5M $215.6M $218.8M $209.5M
Operating Income (Reported) -$45.7M -$54.4M -$53.7M -$54.3M -$68.6M
Operating Income (Adjusted) -$45.1M -$47.7M -$54.8M -$54.2M -$72.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $182.3M $157.2M $161.2M $157.2M $149.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $143M $127.5M $133.8M $119.9M $116M
Gross Profit $39.3M $29.6M $27.4M $37.3M $33.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.6M $32M $27M $26.6M $38.2M
Selling, General & Admin $42.4M $40.8M $40.8M $47.5M $59.3M
Other Inc / (Exp) $268K $6.6M -$1.3M -$107K $1.6M
Operating Expenses $73.1M $71.8M $67.9M $73.2M $97.1M
Operating Income -$33.9M -$42.2M -$40.5M -$35.9M -$64.1M
 
Net Interest Expenses $4.2M $4.1M $4.3M $6.2M $4.6M
EBT. Incl. Unusual Items -$37.8M -$39.6M -$46.1M -$42.2M -$67M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M -- -- $8K --
Net Income to Company -$45M -$39.6M -$46.1M -$42.2M -$67M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45M -$39.6M -$46.1M -$42.2M -$67M
 
Basic EPS (Cont. Ops) -$2.14 -$1.48 -$1.66 -$1.40 -$1.68
Diluted EPS (Cont. Ops) -$2.14 -$1.48 -$1.66 -$1.40 -$1.68
Weighted Average Basic Share $63.8M $80.4M $82.9M $91.1M $120M
Weighted Average Diluted Share $63.8M $80.4M $82.9M $91.1M $120M
 
EBITDA -$15M -$16.3M -$24M -$20.4M -$46.7M
EBIT -$33.4M -$35.5M -$41.7M -$35.9M -$62M
 
Revenue (Reported) $182.3M $157.2M $161.2M $157.2M $149.1M
Operating Income (Reported) -$33.9M -$42.2M -$40.5M -$35.9M -$64.1M
Operating Income (Adjusted) -$33.4M -$35.5M -$41.7M -$35.9M -$62M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $60M $43.4M $34.7M $24.7M $45.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.7M $43M $47.9M $61.2M $48.1M
Inventory $85M $110.4M $92.5M $79.7M $63.9M
Prepaid Expenses $224K $2K $1K -- $3K
Other Current Assets $5.9M $5.2M $4.3M $6.4M $5.3M
Total Current Assets $192.8M $209.2M $194.1M $183.2M $172.6M
 
Property Plant And Equipment $256.3M $260.8M $250.2M $215.8M $205.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $9.7M $9.9M $9.7M $8.9M $8.7M
Other Long-Term Assets $724K $982K $518K $386K $2.6M
Total Assets $466.8M $480.8M $454.5M $408.3M $389.2M
 
Accounts Payable $32.8M $29.5M $34.4M $47.8M $32.9M
Accrued Expenses $14M $14.9M $10M $13.2M $14.2M
Current Portion Of Long-Term Debt $33.4M $38.3M $49.7M $57.1M $23.5M
Current Portion Of Capital Lease Obligations $982K $1M $1.1M $1.1M $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $91.4M $103.1M $109M $138.6M $93.4M
 
Long-Term Debt $93.6M $91.8M $83.7M $79.5M $76.2M
Capital Leases -- -- -- -- --
Total Liabilities $193M $202.9M $199.9M $223.6M $174.3M
 
Common Stock $20K $25K $27K $29K $38K
Other Common Equity Adj $430K $11.7M $16.1M $2.2M $975K
Common Equity $273.8M $277.9M $254.6M $184.7M $214.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $273.8M $277.9M $254.6M $184.7M $214.9M
 
Total Liabilities and Equity $466.8M $480.8M $454.5M $408.3M $389.2M
Cash and Short Terms $60M $43.4M $34.7M $24.7M $45.4M
Total Debt $133.3M $145.9M $141.6M $148.9M $115.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $46.8M $43.5M $26.3M $21.9M $34.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $51.5M $43.9M $52.8M $60.8M $75.2M
Inventory $111.4M $94.5M $94.3M $67.5M $64.4M
Prepaid Expenses $177K $2K -- $2K $4K
Other Current Assets $8.8M $4.7M $6.1M $4.9M $7.4M
Total Current Assets $229.9M $200.6M $187.8M $164.4M $188.4M
 
Property Plant And Equipment $257.6M $249.8M $217.2M $198.8M $209.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $9.7M $9.7M $8.9M $8.6M $8.7M
Other Long-Term Assets $558K $2.5M $415K $2M $3.5M
Total Assets $497.8M $462.5M $414.3M $373.8M $410M
 
Accounts Payable $56.1M $28.3M $52.3M $34.9M $56M
Accrued Expenses $13.3M $11.1M $8M $11.6M $13.8M
Current Portion Of Long-Term Debt $44.3M $41.3M $51.4M $111.4M $29.5M
Current Portion Of Capital Lease Obligations $1M $1.1M $1M $1.1M $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $132.3M $93.3M $130.9M $188.2M $117.1M
 
Long-Term Debt $92.2M $97.7M $79.3M -- $77.1M
Capital Leases -- -- -- -- --
Total Liabilities $232.6M $198.6M $215.8M $195.4M $197.9M
 
Common Stock $23K $27K $28K $34K $45K
Other Common Equity Adj $5.2M $13.9M -$988K -$2.2M $709K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $265.2M $264M $198.5M $178.4M $212.1M
 
Total Liabilities and Equity $497.8M $462.5M $414.3M $373.8M $410M
Cash and Short Terms $46.8M $43.5M $26.3M $21.9M $34.1M
Total Debt $149.9M $145.5M $144.4M $125.8M $116.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$66M -$58.5M -$54.2M -$66.4M -$56M
Depreciation & Amoritzation $24M $24.7M $25.4M $23.2M $20.4M
Stock-Based Compensation $11.8M $13M $12.1M $9.6M $11.9M
Change in Accounts Receivable -$4.4M -$8.8M -$14.6M -$5M $13.2M
Change in Inventories $1.6M -$23.7M $15.8M $1.2M $6.8M
Cash From Operations -$1.8M -$44M -$11.6M -$14M -$7.9M
 
Capital Expenditures $29.4M $16.3M $8.4M $3.7M $9.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.1M -$19.3M -$10.5M -$3.8M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $110.7M $141.9M $147.6M $188.9M $114.7M
Long-Term Debt Repaid -$143.6M -$132.6M -$147.9M -$179M -$225.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $75.5M -$1.1M -$961K -$454K $82.7M
Cash From Financing $42.6M $47.4M $14.1M $10.8M $40.6M
 
Beginning Cash (CF) $58M $67M $50.1M $41.1M $35.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7M -$15.9M -$8.1M -$7.1M $17.9M
Ending Cash (CF) $67M $50.1M $41.1M $35.6M $55.1M
 
Levered Free Cash Flow -$31.2M -$60.3M -$20.1M -$17.7M -$17.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.6M -$15.8M -$15.6M -$9M -$17.8M
Depreciation & Amoritzation $6.2M $6.3M $5.7M $5M $5.2M
Stock-Based Compensation $3.3M $3.1M $2.6M $3.2M $2.9M
Change in Accounts Receivable -$7.1M -$250K -$3.5M -$17.4M -$17.1M
Change in Inventories -$11.9M $4.6M -$1.2M -$4.1M -$8.3M
Cash From Operations -$6.1M $3.5M -$9.2M -$15.3M -$14.4M
 
Capital Expenditures $5.5M $2.1M $926K $1.6M $6.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.9M -$4M -$1.2M -$3.2M -$9.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $33.3M $43.2M $40.5M $16M $24.2M
Long-Term Debt Repaid -$29.8M -$43.8M -$37.1M -$16.5M -$13M
Repurchase of Common Stock -- -- -- -- $2K
Other Financing Activities -$347K -$294K -$110K -$481K -$383K
Cash From Financing $11.9M -$870K $3.6M $21.1M $49.4M
 
Beginning Cash (CF) $58.9M $50.5M $40.7M $28.6M $16.1M
Foreign Exchange Rate Adjustment -$726K -$254K $729K $162K -$411K
Additions / Reductions -$115K -$1.3M -$6.8M $2.5M $25.7M
Ending Cash (CF) $58.1M $48.9M $34.6M $31.2M $41.4M
 
Levered Free Cash Flow -$11.7M $1.4M -$10.1M -$17M -$20.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$80.4M -$53.1M -$60.7M -$62.4M -$80.9M
Depreciation & Amoritzation $24.4M $25.6M $23.9M $21M $20.2M
Stock-Based Compensation $12.7M $12.2M $10.4M $10.9M $15.1M
Change in Accounts Receivable -$22M -$1M $4.7M -$14.6M -$16.3M
Change in Inventories -$28.9M $17.2M -$10.5M $16.8M $1.1M
Cash From Operations -$33.1M -$25.5M -$10.8M -$13M -$43.4M
 
Capital Expenditures $15.5M $9.7M $5.4M $4.2M $21.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.2M -$12.2M -$5.8M -$5.8M -$31M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $135.8M $156.3M $164.3M $140.7M $86M
Long-Term Debt Repaid -$117.5M -$157.8M -$163.3M -$158.8M -$174.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$963K -$602K -$757K $77.5M
Cash From Financing $40M $29.4M $699K $14.4M $83.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.3M -$8.2M -$15.9M -$4.3M $9.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$48.5M -$35.1M -$16.2M -$17.2M -$65.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$45M -$39.6M -$46.1M -$42.2M -$67M
Depreciation & Amoritzation $18.4M $19.2M $17.7M $15.5M $15.3M
Stock-Based Compensation $9.8M $8.9M $7.2M $8.6M $11.8M
Change in Accounts Receivable -$16.8M -$9M $10.3M $751K -$28.7M
Change in Inventories -$27.3M $13.6M -$12.7M $2.9M -$2.8M
Cash From Operations -$29.9M -$11.4M -$10.5M -$9.5M -$44.9M
 
Capital Expenditures $12.5M $5.9M $2.8M $3.3M $15.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.1M -$7.9M -$3.2M -$5.2M -$21.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $106.3M $120.6M $137.4M $89.2M $60.5M
Long-Term Debt Repaid -$91.1M -$116.4M -$131.7M -$111.5M -$60.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$813K -$696K -$337K -$640K -$5.8M
Cash From Financing $37M $19M $5.6M $9.3M $52.5M
 
Beginning Cash (CF) $188.5M $150M $121.9M $91.1M $88.6M
Foreign Exchange Rate Adjustment -$958K -$900K $1.6M $1M $139K
Additions / Reductions -$8M -$317K -$8.2M -$5.4M -$13.9M
Ending Cash (CF) $179.5M $148.7M $115.3M $86.8M $74.9M
 
Levered Free Cash Flow -$42.4M -$17.3M -$13.4M -$12.8M -$60.3M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.15% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.43% over the past day.

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

Show me the best stock