Financhill
Sell
17

AGL Quote, Financials, Valuation and Earnings

Last price:
$1.98
Seasonality move :
-1.01%
Day range:
$1.83 - $1.99
52-week range:
$1.50 - $13.28
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.14x
P/B ratio:
1.41x
Volume:
5.2M
Avg. volume:
4.6M
1-year change:
-84.02%
Market cap:
$811.7M
Revenue:
$4.3B
EPS (TTM):
-$0.93
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $794.4M $1.2B $1.5B $2.4B $4.3B
Revenue Growth (YoY) -- 53.36% 24.88% 56.97% 80.74%
 
Cost of Revenues $765.9M $1.1B $1.5B $2.3B $4.2B
Gross Profit $28.5M $94.2M $65.7M $111.4M $69.7M
Gross Profit Margin 3.59% 7.73% 4.32% 4.66% 1.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122.8M $137.3M $427.5M $207.8M $285.8M
Other Inc / (Exp) $955K $2.5M -$4.6M $19.2M $44.3M
Operating Expenses $135.1M $150.8M $438M $216.7M $301.8M
Operating Income -$106.6M -$56.7M -$372.2M -$105.4M -$232.1M
 
Net Interest Expenses $9.1M $8.1M $6.1M $4.5M $6.7M
EBT. Incl. Unusual Items -$114.7M -$62.3M -$383M -$90.7M -$194.5M
Earnings of Discontinued Ops. -$168.3M $3.2M -$22.9M -$14.6M -$67.6M
Income Tax Expense -$232K $865K $886K $1.6M $791K
Net Income to Company -$282.7M -$60.1M -$406.8M -$106.9M -$262.8M
 
Minority Interest in Earnings $152K -- $300K $311K $207K
Net Income to Common Excl Extra Items -$282.6M -$60.1M -$406.5M -$106.6M -$262.6M
 
Basic EPS (Cont. Ops) -$0.74 -$0.16 -$1.09 -$0.26 -$0.64
Diluted EPS (Cont. Ops) -$0.74 -$0.16 -$1.09 -$0.26 -$0.64
Weighted Average Basic Share $384M $384.8M $372.9M $408.2M $408.9M
Weighted Average Diluted Share $384M $384.8M $372.9M $408.2M $408.9M
 
EBITDA -$64.2M -$40.1M -$362.2M -$72.4M -$167.6M
EBIT -$105.6M -$54.2M -$376.8M -$86.2M -$187.8M
 
Revenue (Reported) $794.4M $1.2B $1.5B $2.4B $4.3B
Operating Income (Reported) -$106.6M -$56.7M -$372.2M -$105.4M -$232.1M
Operating Income (Adjusted) -$105.6M -$54.2M -$376.8M -$86.2M -$187.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $312.7M $458.6M $694.9M $1.1B $1.5B
Revenue Growth (YoY) -- 46.67% 51.51% 63.61% 27.63%
 
Cost of Revenues $287.3M $443.7M $668.9M $1.1B $1.5B
Gross Profit $25.4M $15M $25.9M $36.8M -$64.2M
Gross Profit Margin 8.13% 3.26% 3.73% 3.24% -4.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.9M $46.6M $52M $72.1M $63.1M
Other Inc / (Exp) -$469K -$269K $574K $20.1M $18.1M
Operating Expenses $35.3M $50.6M $55.4M $76.1M $69.3M
Operating Income -$9.8M -$35.6M -$29.5M -$39.3M -$133.5M
 
Net Interest Expenses $2M $867K $1M $1.6M $1.6M
EBT. Incl. Unusual Items -$12.3M -$36.7M -$29.9M -$20.8M -$117M
Earnings of Discontinued Ops. $474K $1M -$236K -$9.4M -$1.2M
Income Tax Expense $35K $256K $559K $1.2M -$590K
Net Income to Company -$11.8M -$36M -$30.7M -$31.5M -$117.6M
 
Minority Interest in Earnings -- $115K $71K $47K --
Net Income to Common Excl Extra Items -$11.8M -$35.8M -$30.7M -$31.4M -$117.6M
 
Basic EPS (Cont. Ops) -$0.03 -$0.09 -$0.07 -$0.08 -$0.29
Diluted EPS (Cont. Ops) -$0.03 -$0.09 -$0.07 -$0.08 -$0.29
Weighted Average Basic Share $384M $391.2M $411.1M $405.8M $411.6M
Weighted Average Diluted Share $384M $391.2M $411.1M $405.8M $411.6M
 
EBITDA -$6.8M -$31.9M -$25.5M -$13.9M -$109.2M
EBIT -$10.3M -$35.9M -$28.9M -$19.2M -$115.4M
 
Revenue (Reported) $312.7M $458.6M $694.9M $1.1B $1.5B
Operating Income (Reported) -$9.8M -$35.6M -$29.5M -$39.3M -$133.5M
Operating Income (Adjusted) -$10.3M -$35.9M -$28.9M -$19.2M -$115.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1.7B $2.2B $3.6B $5.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.6B $2.1B $3.5B $5.6B
Gross Profit -- $72.1M $101.2M $173.6M -$51.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $443.3M $169.3M $285.1M $273.9M
Other Inc / (Exp) -$421K $6.9M -$4.2M $59.7M $43.9M
Operating Expenses -- $457.9M $178.7M $295.5M $296.6M
Operating Income -- -$385.8M -$77.5M -$121.9M -$348.3M
 
Net Interest Expenses $6.2M $7.3M $3.7M $6.3M $6.6M
EBT. Incl. Unusual Items -- -$386.2M -$85.4M -$68.5M -$311M
Earnings of Discontinued Ops. -$12.2M $13.4M -$20.4M -$19.3M -$73.8M
Income Tax Expense -- $1.5M $1.2M $1.1M -$39K
Net Income to Company -- -$374.3M -$107.1M -$88.9M -$384.8M
 
Minority Interest in Earnings -- $284K $244K $239K $1K
Net Income to Common Excl Extra Items -- -$374M -$106.8M -$88.6M -$384.8M
 
Basic EPS (Cont. Ops) -- -$0.98 -$0.26 -$0.22 -$0.93
Diluted EPS (Cont. Ops) -- -$0.98 -$0.26 -$0.22 -$0.93
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$364.1M -$68.2M -$43.3M -$281.3M
EBIT -- -$378.9M -$81.7M -$62.2M -$304.4M
 
Revenue (Reported) -- $1.7B $2.2B $3.6B $5.6B
Operating Income (Reported) -- -$385.8M -$77.5M -$121.9M -$348.3M
Operating Income (Adjusted) -- -$378.9M -$81.7M -$62.2M -$304.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $897.3M $1.4B $2B $3.3B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $808.5M $1.3B $1.9B $3.1B $4.5B
Gross Profit $88.9M $66.8M $102.3M $164.5M $43.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95.9M $402M $143.7M $221.1M $209.2M
Other Inc / (Exp) -$421K $4M $4.4M $44.9M $44.5M
Operating Expenses $105.8M $412.9M $153.6M $232.4M $227.1M
Operating Income -$16.9M -$346.1M -$51.3M -$67.8M -$184M
 
Net Interest Expenses $6.2M $5.3M $2.8M $4.7M $4.6M
EBT. Incl. Unusual Items -$23.5M -$347.4M -$49.7M -$27.6M -$144.2M
Earnings of Discontinued Ops. -$12.2M -$2M $500K -$4.2M -$10.5M
Income Tax Expense $74K $707K $1.1M $524K -$306K
Net Income to Company -$35.8M -$350.1M -$50.3M -$32.3M -$154.3M
 
Minority Interest in Earnings -- $284K $228K $156K -$50K
Net Income to Common Excl Extra Items -$35.8M -$349.8M -$50.1M -$32.2M -$154.4M
 
Basic EPS (Cont. Ops) -$0.09 -$0.92 -$0.12 -$0.08 -$0.37
Diluted EPS (Cont. Ops) -$0.09 -$0.92 -$0.12 -$0.08 -$0.37
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA -$7M -$331M -$37.1M -$7.9M -$121.6M
EBIT -$17.4M -$342M -$46.9M -$22.9M -$139.6M
 
Revenue (Reported) $897.3M $1.4B $2B $3.3B $4.5B
Operating Income (Reported) -$16.9M -$346.1M -$51.3M -$67.8M -$184M
Operating Income (Adjusted) -$17.4M -$342M -$46.9M -$22.9M -$139.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $123.6M $106.8M $1B $465.3M $107.6M
Short Term Investments -- -- -- $411.9M $380.8M
Accounts Receivable, Net $93.3M $144.6M $293.4M $492.4M $942.5M
Inventory -- -- -- -- --
Prepaid Expenses $4.3M $9.6M -- -- --
Other Current Assets -- -- $19M $31.6M $42.5M
Total Current Assets $245.5M $294.2M $1.4B $1.5B $1.5B
 
Property Plant And Equipment $18.8M $16M $20.9M $32M $41M
Long-Term Investments -- $8.5M $6.7M $17.4M $44.8M
Goodwill $41.5M $41.5M $41.5M $2.5M $24.1M
Other Intangibles $71.1M $60.5M $55.4M $18.4M $63.8M
Other Long-Term Assets $25.7M $14.1M $6.2M $104.8M $13.2M
Total Assets $402.8M $446.4M $1.6B $1.7B $1.7B
 
Accounts Payable $188.3M $260.1M $352M $478.2M $970.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $5M $6.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $8.3M $3.7M -- $51.9M --
Total Current Liabilities $199.6M $266.8M $357M $535.1M $977.2M
 
Long-Term Debt $67.1M $64.7M $43.4M $38.5M $32.3M
Capital Leases -- -- -- -- --
Total Liabilities $634.8M $731.1M $494.7M $656.9M $1.1B
 
Common Stock $2.5M $2.5M $4M $4.1M $4.1M
Other Common Equity Adj -- -- -- -$5.6M -$2.3M
Common Equity -$232M -$284.7M $1.1B $1B $661.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$300K -$611K -$818K
Total Equity -$232M -$284.7M $1.1B $1B $661M
 
Total Liabilities and Equity $402.8M $446.4M $1.6B $1.7B $1.7B
Cash and Short Terms $123.6M $106.8M $1B $877.2M $488.3M
Total Debt $70.2M $67.7M $48.4M $43.5M $38.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $1.1B $551.3M $168.3M $148.2M
Short Term Investments -- -- $408M $395.9M $244.8M
Accounts Receivable, Net -- $342.5M $637.7M $1.3B $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- $14.5M $24.1M -- --
Other Current Assets -- -- -- $36.5M $44.9M
Total Current Assets -- $1.5B $1.6B $2B $1.8B
 
Property Plant And Equipment -- $18M $31M $40.8M $39.7M
Long-Term Investments -- $13M $11.8M $39.2M $53.9M
Goodwill -- $41.5M $41.5M $62.4M $24.1M
Other Intangibles -- $58.1M $60.6M $92.7M $73.4M
Other Long-Term Assets -- $14M $5.7M $3.9M $15.6M
Total Assets -- $1.7B $1.9B $2.3B $2.1B
 
Accounts Payable -- $417.8M $653.2M $1.3B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $422.8M $658.2M $1.3B $1.4B
 
Long-Term Debt -- $44.6M $39.7M $34.8M $34.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $557.7M $785.1M $1.4B $1.5B
 
Common Stock -- $3.9M $4.1M $4.1M $4.1M
Other Common Equity Adj -- -- -$5.1M -$6.2M $301K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$284K -$528K -$767K --
Total Equity -- $1.1B $1.1B $871.6M $574.9M
 
Total Liabilities and Equity -- $1.7B $1.9B $2.3B $2.1B
Cash and Short Terms -- $1.1B $959.3M $564.2M $392.9M
Total Debt -- $49.6M $44.7M $39.8M $34.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$282.7M -$60.1M -$406.8M -$106.9M -$262.8M
Depreciation & Amoritzation $41.4M $14.1M $14.7M $13.8M $20.2M
Stock-Based Compensation $5.2M $6.7M $292.4M $28.4M $69.5M
Change in Accounts Receivable -$23.3M -$59.4M -$149M -$204.2M -$460.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$103.9M -$53.2M -$148.2M -$130.8M -$156.2M
 
Capital Expenditures $3.9M $2.4M $13.4M $32.7M $30.8M
Cash Acquisitions -- $26.2M -$1.3M $500K -$43.1M
Cash From Investing -$5.1M $22.1M -$90.5M -$444.4M -$44M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $100M -- --
Long-Term Debt Repaid -$3.6M -$3M -$119.9M -$5M -$5M
Repurchase of Common Stock -- -$6.7M -- -- -$200M
Other Financing Activities -$303K -- -$14.7M -- --
Cash From Financing $176.3M $24.6M $1.2B $28.1M -$193.1M
 
Beginning Cash (CF) $78.2M $145.6M $139.1M $1.1B $507.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $67.4M -$6.5M $915.7M -$547.1M -$393.4M
Ending Cash (CF) $145.6M $139.1M $1.1B $507.7M $114.3M
 
Levered Free Cash Flow -$107.8M -$55.6M -$161.6M -$163.5M -$187M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.8M -$36M -$30.7M -$31.5M -$117.6M
Depreciation & Amoritzation $3.5M $3.9M $3.5M $5.3M $6.2M
Stock-Based Compensation $1.6M $12M $7.9M $20.7M $13.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.4M -$19.1M $2.6M -$13M -$7.7M
 
Capital Expenditures $543K $5.3M $3.7M $5.8M $4.5M
Cash Acquisitions $1.8M -- -- -$112K --
Cash From Investing $1.1M -$11.6M -$130.9M -$11M $46.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$761K $1K -$1.3M -$1.3M -$1.3M
Repurchase of Common Stock -$6.7M -- -- -- --
Other Financing Activities -- -$160K -- -- --
Cash From Financing -$6.1M $896K $9.1M $1.4M -$1.4M
 
Beginning Cash (CF) $139.3M $1.1B $683.7M $201.2M $116.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.4M -$29.8M -$119.2M -$22.6M $37.5M
Ending Cash (CF) $129.9M $1.1B $564.5M $178.5M $153.8M
 
Levered Free Cash Flow -$4.9M -$24.4M -$1M -$18.8M -$12.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$374.3M -$107.1M -$88.9M -$384.8M
Depreciation & Amoritzation -- $14.8M $13.5M $18.9M $23.1M
Stock-Based Compensation $4.9M $289.8M $22.8M $63.9M $63.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$112.6M -$129.7M -$145M -$135.4M
 
Capital Expenditures $1.8M $10.5M $27.8M $23.7M $44.2M
Cash Acquisitions $1.8M $21.7M $1.8M -$44.5M $1.4M
Cash From Investing -- -$64.6M -$439M -$49.8M $114M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $100M -- -- --
Long-Term Debt Repaid -- -$119.4M -$5M -$5M -$5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $1.1B $37.3M -$191.2M -$3.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $966M -$531.4M -$385.9M -$24.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$123.1M -$157.6M -$168.7M -$179.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$35.8M -$350.1M -$50.3M -$32.3M -$154.3M
Depreciation & Amoritzation $10.3M $11M $9.9M $15M $18M
Stock-Based Compensation $4.9M $288M $18.4M $54M $48.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$39.9M -$99.3M -$80.8M -$95M -$74.2M
 
Capital Expenditures $1.8M $10M $24.4M $15.4M $28.9M
Cash Acquisitions $1.8M -$2.6M $500K -$44.5M --
Cash From Investing -$1.2M -$87.9M -$436.4M -$41.8M $116.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $100M -- -- --
Long-Term Debt Repaid -$2.3M -$118.6M -$3.8M -$3.8M -$3.8M
Repurchase of Common Stock -$6.7M -- -- -$200M --
Other Financing Activities -- -$9.9M -- -- --
Cash From Financing $25.4M $1.1B $26.9M -$192.3M -$2.6M
 
Beginning Cash (CF) $432.1M $1.4B $2.8B $1.1B $349.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.7M $956.8M -$490.3M -$329.1M $39.5M
Ending Cash (CF) $416.4M $2.3B $2.3B $784.1M $388.7M
 
Levered Free Cash Flow -$41.7M -$109.2M -$105.2M -$110.5M -$103.1M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock