Financhill
Sell
41

AGYS Quote, Financials, Valuation and Earnings

Last price:
$74.24
Seasonality move :
5.8%
Day range:
$72.20 - $74.45
52-week range:
$71.37 - $142.64
Dividend yield:
0%
P/E ratio:
92.94x
P/S ratio:
7.95x
P/B ratio:
8.10x
Volume:
208.1K
Avg. volume:
395K
1-year change:
-1.61%
Market cap:
$2.1B
Revenue:
$237.5M
EPS (TTM):
$0.80
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $160.8M $137.2M $162.6M $198.1M $237.5M
Revenue Growth (YoY) 14.14% -14.67% 18.56% 21.78% 19.89%
 
Cost of Revenues $79.8M $47.8M $61.1M $77.2M $93.2M
Gross Profit $81M $89.4M $101.5M $120.8M $144.3M
Gross Profit Margin 50.36% 65.15% 62.43% 61% 60.75%
 
R&D Expenses $41.5M $55.3M $46.3M $50.3M $56.7M
Selling, General & Admin $44.2M $47.5M $42.5M $53.4M $64.7M
Other Inc / (Exp) -$24.4M -$538K -$824K $345K -$180K
Operating Expenses $90.8M $110.1M $94.2M $107.6M $128.5M
Operating Income -$9.9M -$20.8M $7.3M $13.2M $15.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$33.9M -$21.2M $6.5M $15.8M $20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $201K -$208K $33K $1.2M -$65.5M
Net Income to Company -$34.1M -$21M $6.5M $14.6M $86.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.1M -$21M $6.5M $14.6M $86.2M
 
Basic EPS (Cont. Ops) -$1.47 -$1.01 $0.19 $0.52 $3.31
Diluted EPS (Cont. Ops) -$1.47 -$1.01 $0.18 $0.49 $3.17
Weighted Average Basic Share $23.2M $23.5M $24.4M $24.7M $25.7M
Weighted Average Diluted Share $23.2M $23.5M $25.5M $25.9M $26.8M
 
EBITDA -$16.2M -$16.4M $10.4M $19.3M $25.9M
EBIT -$33.9M -$21.2M $6.5M $15.8M $20.7M
 
Revenue (Reported) $160.8M $137.2M $162.6M $198.1M $237.5M
Operating Income (Reported) -$9.9M -$20.8M $7.3M $13.2M $15.8M
Operating Income (Adjusted) -$33.9M -$21.2M $6.5M $15.8M $20.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36.7M $39.5M $49.9M $60.6M $69.6M
Revenue Growth (YoY) -12.65% 7.59% 26.51% 21.33% 14.85%
 
Cost of Revenues $12.5M $14.7M $19.1M $22.7M $25.7M
Gross Profit $24.2M $24.7M $30.8M $37.8M $43.9M
Gross Profit Margin 65.97% 62.64% 61.65% 62.45% 63.05%
 
R&D Expenses $12.4M $11.2M $12.4M $14.6M $15M
Selling, General & Admin $10.8M $10.7M $13.8M $15.2M $18.5M
Other Inc / (Exp) -$1.6M -$437K $280K $95K $244K
Operating Expenses $24.5M $22.7M $27.2M $30.1M $36.1M
Operating Income -$259K $2M $3.6M $7.8M $7.7M
 
Net Interest Expenses -- -- -- -- $241K
EBT. Incl. Unusual Items -$1.9M $1.6M $4.6M $9.1M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $182K $24K $678K -$68M $3.9M
Net Income to Company -$2.1M $1.5M $3.9M $77.1M $3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M $1.5M $3.9M $77.1M $3.8M
 
Basic EPS (Cont. Ops) -$0.11 $0.04 $0.14 $2.98 $0.14
Diluted EPS (Cont. Ops) -$0.11 $0.04 $0.13 $2.85 $0.14
Weighted Average Basic Share $23.4M $24.5M $24.7M $25.8M $27.7M
Weighted Average Diluted Share $23.4M $25.4M $26.1M $27M $28.3M
 
EBITDA -$635K $2.3M $4.5M $10.4M $11M
EBIT -$1.9M $1.6M $3.6M $9.1M $8.4M
 
Revenue (Reported) $36.7M $39.5M $49.9M $60.6M $69.6M
Operating Income (Reported) -$259K $2M $3.6M $7.8M $7.7M
Operating Income (Adjusted) -$1.9M $1.6M $3.6M $9.1M $8.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $140.5M $152.4M $191.7M $228.1M $263.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.9M $55.1M $75.4M $90M $98.4M
Gross Profit $85.6M $97.3M $116.3M $138.2M $165.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.2M $60.5M $48.8M $56.2M $60.1M
Selling, General & Admin $38.7M $51.5M $51.2M $61M $72.7M
Other Inc / (Exp) -$27.1M $1.8M $1.5M -$363K -$64K
Operating Expenses $82M $119.2M $105.8M $122.2M $143.7M
Operating Income $3.6M -$21.9M $10.5M $16M $21.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$23.4M -$20M $13.2M $20.2M $25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $351K -$254K $686K -$67.1M $2.8M
Net Income to Company -$23.7M -$19.8M $12.5M $87.3M $22.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.7M -$19.8M $12.5M $87.3M $22.3M
 
Basic EPS (Cont. Ops) -$1.11 -$0.93 $0.43 $3.33 $0.82
Diluted EPS (Cont. Ops) -$1.12 -$0.93 $0.41 $3.19 $0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.1M -$16.2M $16.1M $26.1M $31.5M
EBIT -$23.4M -$20M $12.2M $21.1M $24.9M
 
Revenue (Reported) $140.5M $152.4M $191.7M $228.1M $263.6M
Operating Income (Reported) $3.6M -$21.9M $10.5M $16M $21.5M
Operating Income (Adjusted) -$23.4M -$20M $12.2M $21.1M $24.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $100.8M $116.1M $145.2M $175.2M $201.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.9M $42.2M $56.5M $69.3M $74.4M
Gross Profit $65.9M $73.8M $88.6M $106M $126.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.9M $34.1M $36.5M $42.5M $45.9M
Selling, General & Admin $26.7M $30.7M $39.5M $47M $55M
Other Inc / (Exp) -$3.1M -$804K $696K -$13K $101K
Operating Expenses $59.3M $68.3M $79.1M $93.7M $109M
Operating Income $6.6M $5.5M $9.5M $12.3M $18M
 
Net Interest Expenses -- -- -- -- $241K
EBT. Incl. Unusual Items $3.6M $4.8M $11.4M $15.8M $20.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $311K $265K $918K -$67.4M $961K
Net Income to Company $3.3M $4.5M $10.5M $83.2M $19.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M $4.5M $10.5M $83.2M $19.3M
 
Basic EPS (Cont. Ops) $0.05 $0.12 $0.37 $3.18 $0.71
Diluted EPS (Cont. Ops) $0.04 $0.12 $0.35 $3.05 $0.69
Weighted Average Basic Share $70.3M $72.9M $74M $75.8M $82.3M
Weighted Average Diluted Share $70.7M $76M $77.2M $79.3M $84.7M
 
EBITDA $7.3M $7.5M $13.1M $19.1M $25.5M
EBIT $3.6M $4.8M $10.4M $14.9M $20M
 
Revenue (Reported) $100.8M $116.1M $145.2M $175.2M $201.4M
Operating Income (Reported) $6.6M $5.5M $9.5M $12.3M $18M
Operating Income (Adjusted) $3.6M $4.8M $10.4M $14.9M $20M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $46.7M $99.2M $97M $112.8M $144.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.9M $25.7M $25.2M $22.4M $29.4M
Inventory $3.9M $1.2M $6.9M $9.8M $4.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.9M $4.8M $5.4M $7.4M $7.7M
Total Current Assets $93.4M $133.3M $136.2M $154.7M $188.9M
 
Property Plant And Equipment $26.1M $21M $16.2M $27.3M $36.3M
Long-Term Investments -- -- -- -- --
Goodwill $19.6M $19.6M $32.8M $32.6M $32.8M
Other Intangibles $8.4M $8.4M $20.2M $18.1M $17M
Other Long-Term Assets $6.3M $5.8M $6.2M $7.5M $8.1M
Total Assets $154.6M $189.9M $214.2M $243M $350.4M
 
Accounts Payable $13.4M $6.3M $9.8M $9.4M $9.4M
Accrued Expenses $7.4M $9.5M $8.6M $11.6M $17.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.7M $5M $5.1M $3.3M $4.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $69.4M $61.2M $71.5M $78.5M $89.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $82.8M $74.5M $81.4M $98.3M $114M
 
Common Stock $9.5M $44.9M $44.9M $44.9M $10M
Other Common Equity Adj $201K $39K -$56K -$4M -$4.2M
Common Equity $71.8M $79.9M $97.3M $109.3M $236.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $71.8M $115.3M $132.8M $144.8M $236.5M
 
Total Liabilities and Equity $154.6M $189.9M $214.2M $243M $350.4M
Cash and Short Terms $46.7M $99.2M $97M $112.8M $144.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $92.6M $115.1M $105.8M $116.2M $60.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.9M $25M $32M $49.4M $49.3M
Inventory $1.3M $3.3M $10.3M $6.8M $6.4M
Prepaid Expenses -- -- -- -- $8.8M
Other Current Assets $4.3M $4.7M $8.4M $9.4M $2M
Total Current Assets $132M $149.6M $159.1M $183.7M $131.2M
 
Property Plant And Equipment $22.1M $16.5M $24.5M $36.8M $33.9M
Long-Term Investments -- -- -- -- --
Goodwill $19.6M $19.6M $33.6M $33.1M $128.5M
Other Intangibles $8.4M $8.4M $19.2M $17.2M $73.5M
Other Long-Term Assets $5.9M $6M $7.4M $7.9M $8.6M
Total Assets $189.2M $202.3M $246.2M $346.7M $443.9M
 
Accounts Payable $5.4M $8M $9.8M $9M $11.7M
Accrued Expenses $5.5M $6.4M $8.8M $13.4M $14.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.8M $4.5M $3.7M $3.9M $5.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.4M $64.2M $81.1M $91.2M $115M
 
Long-Term Debt -- -- -- -- $38M
Capital Leases -- -- -- -- --
Total Liabilities $72.4M $74.9M $99.2M $116.4M $187.1M
 
Common Stock $44.5M $44.5M $44.5M $10M $10M
Other Common Equity Adj -$12K $68K -$958K -$3.9M -$13.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $116.8M $127.4M $146.9M $230.3M $256.8M
 
Total Liabilities and Equity $189.2M $202.3M $246.2M $346.7M $443.9M
Cash and Short Terms $92.6M $115.1M $105.8M $116.2M $60.8M
Total Debt -- -- -- -- $38M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$34.1M -$21M $6.5M $14.6M $86.2M
Depreciation & Amoritzation $17.7M $4.8M $3.9M $3.5M $5.3M
Stock-Based Compensation $5.2M $40.1M $14.5M $13M $14.1M
Change in Accounts Receivable -$8.2M $10.1M $3.2M $1.9M -$7M
Change in Inventories -$1.8M $2.7M -$5.8M -$2.9M $5.2M
Cash From Operations $10.6M $28.4M $28.5M $34.5M $48.2M
 
Capital Expenditures $3.4M $1.4M $1.2M $7.2M $8.1M
Cash Acquisitions -- -- -$24.5M $395K --
Cash From Investing -$3.4M -$1.4M -$25.7M -$6.9M -$7.6M
 
Dividends Paid (Ex Special Dividend) -- -$1.1M -$1.8M -$1.8M -$1.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.1M -$7.5M -$3M -$9.3M -$6.9M
Other Financing Activities -$24K -$24K -$19K -$4K -$2K
Cash From Financing -$1.1M $25.3M -$4.9M -$11.1M -$8.6M
 
Beginning Cash (CF) $40.8M $46.7M $99.2M $97M $112.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M $52.3M -$2.1M $16.5M $32M
Ending Cash (CF) $46.7M $99.2M $97M $112.8M $144.9M
 
Levered Free Cash Flow $7.2M $27M $27.3M $27.2M $40.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.1M $1.5M $3.9M $77.1M $3.8M
Depreciation & Amoritzation $1.2M $762K $867K $1.3M $2.6M
Stock-Based Compensation $6.6M $3.8M $3.5M $3.6M $4.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.4M $10.1M $14.6M $12.9M $20.3M
 
Capital Expenditures $605K $292K $2.8M $1.7M $562K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$605K -$293K -$2.8M -$1.7M -$589K
 
Dividends Paid (Ex Special Dividend) -$918K -$918K -$918K -$745K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$9K
Long-Term Debt Repaid -- -- -- -- -$12M
Repurchase of Common Stock -$110K -$193K -$1.5M -$1.9M -$1.4M
Other Financing Activities -$6K -$5K -$1K -- --
Cash From Financing -$1M -$1.1M -$2.4M -$2.6M -$13.4M
 
Beginning Cash (CF) $85.7M $106.4M $96.2M $107.4M $54.9M
Foreign Exchange Rate Adjustment $99K -- $291K $145K -$397K
Additions / Reductions $6.8M $8.7M $9.3M $8.6M $6.3M
Ending Cash (CF) $92.6M $115.1M $105.8M $116.2M $60.8M
 
Levered Free Cash Flow $7.8M $9.9M $11.7M $11.3M $19.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.7M -$19.8M $12.5M $87.3M $22.3M
Depreciation & Amoritzation $8.2M $3.8M $3.9M $5M $6.6M
Stock-Based Compensation $11.4M $41.6M $13.2M $13M $17.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $20.4M $35.1M $24.3M $35.2M $57.8M
 
Capital Expenditures $1.5M $1.4M $3.7M $11.3M $2.6M
Cash Acquisitions -- -- -- -- -$144.9M
Cash From Investing -$1.5M -$1.4M -$28.2M -$10.9M -$147M
 
Dividends Paid (Ex Special Dividend) -$1.1M -$1.8M -$1.8M -$1.7M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.1M -$9.3M -$3.1M -$12.1M -$4M
Other Financing Activities -$24K -$22K -$6K -$3K --
Cash From Financing $31.7M -$11.2M -$4.9M -$13.7M $34.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.6M $22.5M -$8.8M $10.5M -$55.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.9M $33.7M $20.6M $23.9M $55.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.3M $4.5M $10.5M $83.2M $19.3M
Depreciation & Amoritzation $3.7M $2.7M $2.7M $4.2M $5.5M
Stock-Based Compensation $9.3M $10.8M $9.4M $9.5M $12.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $15.1M $21.8M $17.7M $18.4M $28M
 
Capital Expenditures $1.1M $1.1M $3.6M $7.7M $2.1M
Cash Acquisitions -- -- -- -- -$144.9M
Cash From Investing -$1.1M -$1.1M -$3.6M -$7.7M -$147.1M
 
Dividends Paid (Ex Special Dividend) -$1.1M -$1.8M -$1.8M -$1.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $49.6M
Long-Term Debt Repaid -- -- -- -- -$12M
Repurchase of Common Stock -$1.1M -$2.9M -$2.9M -$5.7M -$2.8M
Other Financing Activities -$18K -$16K -$3K -$2K --
Cash From Financing $31.8M -$4.8M -$4.8M -$7.4M $35.3M
 
Beginning Cash (CF) $207M $309.5M $288.1M $327.3M $343.9M
Foreign Exchange Rate Adjustment $184K -$38K -$427K $38K -$303K
Additions / Reductions $45.8M $16M $9.3M $3.3M -$83.8M
Ending Cash (CF) $252.9M $325.4M $296.9M $330.7M $259.8M
 
Levered Free Cash Flow $14M $20.7M $14.1M $10.7M $25.9M

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock