Financhill
Sell
32

ASUR Quote, Financials, Valuation and Earnings

Last price:
$10.12
Seasonality move :
5.09%
Day range:
$9.58 - $10.40
52-week range:
$6.89 - $12.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.19x
P/B ratio:
1.38x
Volume:
184.8K
Avg. volume:
97K
1-year change:
20.17%
Market cap:
$271.7M
Revenue:
$119.8M
EPS (TTM):
-$0.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $65.5M $76.1M $95.8M $119.1M $119.8M
Revenue Growth (YoY) -10.45% 16.12% 25.98% 24.27% 0.6%
 
Cost of Revenues $27.4M $29.5M $33.3M $33.5M $37.7M
Gross Profit $38.1M $46.6M $62.5M $85.5M $82.1M
Gross Profit Margin 58.15% 61.22% 65.23% 71.83% 68.54%
 
R&D Expenses $6M $5.4M $6.1M $6.8M $7.8M
Selling, General & Admin $37.5M $43.2M $54.2M $68.1M $68.8M
Other Inc / (Exp) $138K $19M $1.4M -$1.8M $8K
Operating Expenses $53M $59.5M $73.8M $88.5M $92.8M
Operating Income -$14.9M -$13M -$11.3M -$3M -$10.7M
 
Net Interest Expenses $1.2M $2M $4.4M $4.3M $111K
EBT. Incl. Unusual Items -$16M $4M -$14.4M -$9.1M -$10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $337K $802K $112K $109K $933K
Net Income to Company -$16.3M $3.2M -$14.5M -$9.2M -$11.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.3M $3.2M -$14.5M -$9.2M -$11.8M
 
Basic EPS (Cont. Ops) -$1.03 $0.17 -$0.72 -$0.42 -$0.45
Diluted EPS (Cont. Ops) -$1.03 $0.16 -$0.72 -$0.42 -$0.45
Weighted Average Basic Share $15.9M $19.3M $20.1M $22.1M $26.1M
Weighted Average Diluted Share $15.9M $19.5M $20.1M $22.1M $26.1M
 
EBITDA $1.4M $23.9M $10.5M $17.2M $13.7M
EBIT -$14.8M $6M -$9.9M -$3.5M -$9.8M
 
Revenue (Reported) $65.5M $76.1M $95.8M $119.1M $119.8M
Operating Income (Reported) -$14.9M -$13M -$11.3M -$3M -$10.7M
Operating Income (Adjusted) -$14.8M $6M -$9.9M -$3.5M -$9.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.4M $21.1M $29.3M $26.3M $30.8M
Revenue Growth (YoY) -6.71% 28.5% 38.74% -10.34% 17.24%
 
Cost of Revenues $6.6M $7.9M $8.2M $8.4M $9.9M
Gross Profit $9.8M $13.3M $21.1M $17.8M $20.9M
Gross Profit Margin 59.68% 62.8% 72.16% 67.92% 67.97%
 
R&D Expenses $1.6M $1.4M $1.6M $1.7M $2.1M
Selling, General & Admin $11.1M $11.7M $15.7M $16.2M $16.9M
Other Inc / (Exp) $15K $150K -$138K -$1K -$2K
Operating Expenses $15.1M $16.5M $20.7M $21.6M $23.4M
Operating Income -$5.3M -$3.3M $420K -$3.8M -$2.5M
 
Net Interest Expenses $294K $1.1M $1.4M -- $211K
EBT. Incl. Unusual Items -$5.6M -$4.2M -$1.2M -$3.7M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $266K $139K -$94K -$158K $499K
Net Income to Company -$5.8M -$4.3M -$1.1M -$3.6M -$3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$4.3M -$1.1M -$3.6M -$3.2M
 
Basic EPS (Cont. Ops) -$0.37 -$0.22 -$0.05 -$0.15 -$0.12
Diluted EPS (Cont. Ops) -$0.37 -$0.23 -$0.05 -$0.15 -$0.12
Weighted Average Basic Share $16.3M $20M $20.2M $24.9M $26.6M
Weighted Average Diluted Share $16.3M $20.3M $20.2M $24.9M $26.6M
 
EBITDA -$1M $1.9M $5.4M $1.8M $4M
EBIT -$5.2M -$3.1M $282K -$3.4M -$2.3M
 
Revenue (Reported) $16.4M $21.1M $29.3M $26.3M $30.8M
Operating Income (Reported) -$5.3M -$3.3M $420K -$3.8M -$2.5M
Operating Income (Adjusted) -$5.2M -$3.1M $282K -$3.4M -$2.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $65.5M $76.1M $95.8M $119.1M $119.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.4M $29.5M $33.3M $33.5M $37.7M
Gross Profit $38.1M $46.6M $62.5M $85.5M $82.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6M $5.4M $6.1M $6.8M $7.8M
Selling, General & Admin $37.7M $43.2M $54.2M $68.1M $68.8M
Other Inc / (Exp) $4K $19M $1.4M -$1.8M $8K
Operating Expenses $53.2M $59.5M $73.8M $88.5M $92.8M
Operating Income -$15.1M -$13M -$11.3M -$3M -$10.7M
 
Net Interest Expenses $912K $2M $4.5M $4.3M $111K
EBT. Incl. Unusual Items -$16M $4M -$14.4M -$9.1M -$10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $337K $802K $112K $109K $933K
Net Income to Company -$16.3M $3.2M -$14.5M -$9.2M -$11.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.3M $3.2M -$14.5M -$9.2M -$11.8M
 
Basic EPS (Cont. Ops) -$1.03 $0.18 -$0.71 -$0.41 -$0.45
Diluted EPS (Cont. Ops) -$1.03 $0.17 -$0.71 -$0.41 -$0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2M $23.9M $10.5M $17.1M $13.7M
EBIT -$14.9M $6M -$9.9M -$3.5M -$9.8M
 
Revenue (Reported) $65.5M $76.1M $95.8M $119.1M $119.8M
Operating Income (Reported) -$15.1M -$13M -$11.3M -$3M -$10.7M
Operating Income (Adjusted) -$14.9M $6M -$9.9M -$3.5M -$9.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $76.1M $95.8M $119.1M $119.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.5M $33.3M $33.5M $37.7M --
Gross Profit $46.6M $62.5M $85.5M $82.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.4M $6.1M $6.8M $7.8M --
Selling, General & Admin $43.2M $54.2M $68.1M $68.8M --
Other Inc / (Exp) $19M $1.4M -$1.8M $8K --
Operating Expenses $59.5M $73.8M $88.5M $92.8M --
Operating Income -$13M -$11.3M -$3M -$10.7M --
 
Net Interest Expenses $2M $4.5M $4.3M $320K --
EBT. Incl. Unusual Items $4M -$14.4M -$9.1M -$10.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $802K $112K $109K $933K --
Net Income to Company $3.2M -$14.5M -$9.2M -$11.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.2M -$14.5M -$9.2M -$11.8M --
 
Basic EPS (Cont. Ops) $0.18 -$0.71 -$0.41 -$0.45 --
Diluted EPS (Cont. Ops) $0.17 -$0.71 -$0.41 -$0.45 --
Weighted Average Basic Share $77.2M $80.6M $88.5M $104.2M --
Weighted Average Diluted Share $77.8M $80.6M $89.2M $104.2M --
 
EBITDA $23.9M $10.5M $17.1M $13.7M --
EBIT $6M -$9.9M -$3.5M -$9.8M --
 
Revenue (Reported) $76.1M $95.8M $119.1M $119.8M --
Operating Income (Reported) -$13M -$11.3M -$3M -$10.7M --
Operating Income (Adjusted) $6M -$9.9M -$3.5M -$9.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.6M $13.4M $17M $30.3M $21.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8M $5.3M $12.1M $14.2M $18.2M
Inventory $449K $246K $251K $155K $195K
Prepaid Expenses $2.9M -- -- -- --
Other Current Assets -- $13.5M $10.3M $3.5M $4.9M
Total Current Assets $356.8M $249.8M $243.3M $267.2M $237.3M
 
Property Plant And Equipment $14.7M $14.7M $18.5M $19.5M $23.7M
Long-Term Investments -- -- -- -- --
Goodwill $74M $86M $86M $86M $94.7M
Other Intangibles $64.6M $78.6M $66.6M $62.1M $69.1M
Other Long-Term Assets $4M $4.1M $5.5M $9M $11.8M
Total Assets $514M $433.2M $419.9M $443.9M $436.6M
 
Accounts Payable $1.3M $565K $2.2M $2.6M $1.4M
Accrued Expenses $1.4M $2.4M $3.7M $3.9M $6.6M
Current Portion Of Long-Term Debt $12.3M $1.9M $4.1M $27K $7M
Current Portion Of Capital Lease Obligations $1.8M $1.6M $1.9M $1.5M $1.4M
Other Current Liabilities $324.5M $219M $209M $220M $194.4M
Total Current Liabilities $348.6M $232.8M $235.2M $241.3M $223.6M
 
Long-Term Debt $12.2M $33.1M $30.8M $4.3M $5.7M
Capital Leases -- -- -- -- --
Total Liabilities $368.3M $275M $274.8M $252.2M $239.3M
 
Common Stock $193K $204K $206K $254K $267K
Other Common Equity Adj $604K -$99K -$2.5M -$1.1M -$575K
Common Equity $145.7M $158.2M $145.1M $191.7M $197.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $145.7M $158.2M $145.1M $191.7M $197.3M
 
Total Liabilities and Equity $514M $433.2M $419.9M $443.9M $436.6M
Cash and Short Terms $28.6M $13.4M $17M $30.3M $21.4M
Total Debt $24.5M $35M $34.9M $4.3M $12.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.6M $13.4M $17M $30.3M $21.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8M $5.3M $12.1M $14.2M $18.2M
Inventory $449K $246K $251K $155K $195K
Prepaid Expenses $2.9M -- -- -- --
Other Current Assets -- $13.5M $10.3M $3.5M $4.9M
Total Current Assets $356.8M $249.8M $243.3M $267.2M $237.3M
 
Property Plant And Equipment $14.7M $14.7M $18.5M $19.5M $23.7M
Long-Term Investments -- -- -- -- --
Goodwill $74M $86M $86M $86M $94.7M
Other Intangibles $64.6M $78.6M $66.6M $62.1M $69.1M
Other Long-Term Assets $4M $4.1M $5.5M $9M $11.8M
Total Assets $514M $433.2M $419.9M $443.9M $436.6M
 
Accounts Payable $1.3M $565K $2.2M $2.6M $1.4M
Accrued Expenses $1.4M $2.4M $3.7M $3.9M $6.6M
Current Portion Of Long-Term Debt $12.3M $1.9M $4.1M $27K $7M
Current Portion Of Capital Lease Obligations $1.8M $1.6M $1.9M $1.5M $1.4M
Other Current Liabilities $324.5M $219M $209M $220M $194.4M
Total Current Liabilities $348.6M $232.8M $235.2M $241.3M $223.6M
 
Long-Term Debt $12.2M $33.1M $30.8M $4.3M $5.7M
Capital Leases -- -- -- -- --
Total Liabilities $368.3M $275M $274.8M $252.2M $239.3M
 
Common Stock $193K $204K $206K $254K $267K
Other Common Equity Adj $604K -$99K -$2.5M -$1.1M -$575K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $145.7M $158.2M $145.1M $191.7M $197.3M
 
Total Liabilities and Equity $514M $433.2M $419.9M $443.9M $436.6M
Cash and Short Terms $28.6M $13.4M $17M $30.3M $21.4M
Total Debt $24.5M $35M $34.9M $4.3M $12.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.3M $3.2M -$14.5M -$9.2M -$11.8M
Depreciation & Amoritzation $16.2M $17.8M $20.4M $20.6M $23.5M
Stock-Based Compensation $2.4M $3M $3.2M $5.4M $6.4M
Change in Accounts Receivable $528K -$1.3M -$7.6M -$4.1M -$4M
Change in Inventories $150K $142K -$14K $97K -$41K
Cash From Operations $2.2M $1.4M $13.7M $18.9M $9.4M
 
Capital Expenditures $16.8M $29.8M $8.8M $16.3M $24.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.4M -$37M -$36M -$29.5M -$19.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.9M $29.4M -- -- $5M
Long-Term Debt Repaid -$12.2M -$14.7M -$1.7M -$35.6M -$420K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $190.1M -$106.1M -$11.2M $13M -$28M
Cash From Financing $208.1M -$90.7M -$12.4M $24.2M -$22M
 
Beginning Cash (CF) $134.1M $325M $198.7M $164M $177.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $190.9M -$126.2M -$34.7M $13.6M -$31.9M
Ending Cash (CF) $325M $198.7M $164M $177.6M $145.7M
 
Levered Free Cash Flow -$14.5M -$28.4M $4.8M $2.6M -$14.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$4.3M -$1.1M -$3.6M -$3.2M
Depreciation & Amoritzation $4.1M $5M $5.1M $5.2M $6.3M
Stock-Based Compensation $632K $866K $838K $1.3M $1.5M
Change in Accounts Receivable $63K -$757K -$5.8M $888K -$856K
Change in Inventories -$40K $57K $71K -$62K $37K
Cash From Operations -$61K $2.5M $6.7M $7.1M $9.8M
 
Capital Expenditures $5.2M $1M $1.1M $9.2M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.1M -$15.9M -$2M -$11.3M -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$60K $416K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $121.9M $42.8M $21.4M $44.8M -$1.2M
Cash From Financing $142.6M $43.3M $21.7M $45.6M $4.2M
 
Beginning Cash (CF) $186.5M $168.8M $137.6M $136.3M $132.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $138.4M $29.9M $26.4M $41.3M $13M
Ending Cash (CF) $325M $198.7M $164M $177.6M $145.7M
 
Levered Free Cash Flow -$5.3M $1.5M $5.6M -$2.1M $6.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.3M $3.2M -$14.5M -$9.2M -$11.8M
Depreciation & Amoritzation $16.2M $17.8M $20.4M $20.6M $23.5M
Stock-Based Compensation $2.4M $3M $3.2M $5.4M $6.4M
Change in Accounts Receivable $528K -$1.3M -$7.6M -$4.1M -$4M
Change in Inventories $150K $142K -$14K $97K -$41K
Cash From Operations $2.2M $1.4M $13.7M $18.9M $9.4M
 
Capital Expenditures $16.8M $29.8M $8.8M $16.3M $24.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.4M -$37M -$36M -$29.5M -$19.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12.2M -$14.7M -$1.7M -$35.6M -$420K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $190.1M -$106.1M -$11.2M $13M -$28M
Cash From Financing $208.1M -$90.7M -$12.4M $24.2M -$22M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $190.9M -$126.2M -$34.7M $13.6M -$31.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.5M -$28.4M $4.8M $2.6M -$14.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.2M -$14.5M -$9.2M -$11.8M --
Depreciation & Amoritzation $17.8M $20.4M $20.6M $23.5M --
Stock-Based Compensation $3M $3.2M $5.4M $6.4M --
Change in Accounts Receivable -$1.3M -$7.6M -$4.1M -$4M --
Change in Inventories $142K -$14K $97K -$41K --
Cash From Operations $1.4M $13.7M $18.9M $9.4M --
 
Capital Expenditures $29.8M $8.8M $16.3M $24.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37M -$36M -$29.5M -$19.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.4M -- -- -- --
Long-Term Debt Repaid -$14.7M -$1.7M -$35.6M -$420K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$106.1M -$11.2M $13M -$28M --
Cash From Financing -$90.7M -$12.4M $24.2M -$22M --
 
Beginning Cash (CF) $960.3M $704.3M $620.7M $641.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$126.2M -$34.7M $13.6M -$31.9M --
Ending Cash (CF) $834M $669.6M $634.3M $609.3M --
 
Levered Free Cash Flow -$28.4M $4.8M $2.6M -$14.7M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock