Financhill
Buy
72

AMR Quote, Financials, Valuation and Earnings

Last price:
$122.65
Seasonality move :
33.85%
Day range:
$114.94 - $123.69
52-week range:
$97.41 - $326.69
Dividend yield:
0%
P/E ratio:
60.69x
P/S ratio:
0.61x
P/B ratio:
0.99x
Volume:
434.2K
Avg. volume:
366.9K
1-year change:
-60.3%
Market cap:
$1.6B
Revenue:
$3B
EPS (TTM):
$2.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $2.3B $4.1B $3.5B $3B
Revenue Growth (YoY) -29.24% 59.49% 81.59% -15.36% -14.81%
 
Cost of Revenues $1.4B $1.8B $2.4B $2.5B $2.6B
Gross Profit -$13.9M $457.6M $1.7B $969.9M $331.7M
Gross Profit Margin -0.98% 20.26% 41.17% 27.94% 11.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.4M $63.9M $71.6M $82.4M $74M
Other Inc / (Exp) -$80.6M -$16.6M -$7.5M -$22.6M -$31.5M
Operating Expenses $81.6M $79.4M $107.6M $106.8M $103.8M
Operating Income -$95.6M $378.2M $1.6B $863.1M $227.9M
 
Net Interest Expenses $67.5M $69.3M $18.6M -- --
EBT. Incl. Unusual Items -$243.6M $292.2M $1.6B $845.5M $210.8M
Earnings of Discontinued Ops. -$205.4M -- -- -- --
Income Tax Expense -$2.2M $3.4M $106.2M $123.5M $23.2M
Net Income to Company -$446.9M $288.8M $1.4B $722M $187.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$446.9M $288.8M $1.4B $722M $187.6M
 
Basic EPS (Cont. Ops) -$24.42 $15.66 $82.82 $51.18 $14.41
Diluted EPS (Cont. Ops) -$24.42 $15.30 $79.49 $49.30 $14.28
Weighted Average Basic Share $18.3M $18.4M $17.5M $14.1M $13M
Weighted Average Diluted Share $18.3M $18.9M $18.2M $14.6M $13.1M
 
EBITDA -$7.6M $485.1M $1.7B $997.8M $388.6M
EBIT -$169.1M $361.9M $1.6B $852.4M $214.6M
 
Revenue (Reported) $1.4B $2.3B $4.1B $3.5B $3B
Operating Income (Reported) -$95.6M $378.2M $1.6B $863.1M $227.9M
Operating Income (Adjusted) -$169.1M $361.9M $1.6B $852.4M $214.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $386.3M $1.1B $911.2M $864.1M $532M
Revenue Growth (YoY) -4.11% 177.53% -14.99% -5.18% -38.44%
 
Cost of Revenues $379.7M $589.1M $570.8M $690.7M $549.9M
Gross Profit $6.5M $482.8M $340.5M $173.4M -$17.9M
Gross Profit Margin 1.69% 45.04% 37.37% 20.07% -3.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $15.1M $20.7M $22.4M $15.4M
Other Inc / (Exp) -$983K -$9M -$1.1M -$3.6M -$8.5M
Operating Expenses $20.4M $20.4M $26M $31.5M $22.3M
Operating Income -$13.9M $462.4M $314.5M $141.9M -$40.2M
 
Net Interest Expenses $17.8M $12.9M $202K -- --
EBT. Incl. Unusual Items -$32.7M $440.5M $313.2M $141.2M -$45.4M
Earnings of Discontinued Ops. -$237K -- -- -- --
Income Tax Expense -$5K $39.6M $42.4M $14.2M -$11.4M
Net Income to Company -$32.9M $400.9M $270.8M $127M -$33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.9M $400.9M $270.8M $127M -$33.9M
 
Basic EPS (Cont. Ops) -$1.79 $21.58 $17.74 $9.77 -$2.60
Diluted EPS (Cont. Ops) -$1.79 $20.52 $17.01 $9.59 -$2.60
Weighted Average Basic Share $18.4M $18.6M $15.3M $13M $13M
Weighted Average Diluted Share $18.4M $19.5M $15.9M $13.2M $13M
 
EBITDA $17.6M $487.3M $346.5M $184.6M $646K
EBIT -$14.7M $453.6M $314.9M $142.2M -$44.6M
 
Revenue (Reported) $386.3M $1.1B $911.2M $864.1M $532M
Operating Income (Reported) -$13.9M $462.4M $314.5M $141.9M -$40.2M
Operating Income (Adjusted) -$14.7M $453.6M $314.9M $142.2M -$44.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $2.9B $3.9B $3.4B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $2B $2.4B $2.6B $2.5B
Gross Profit -$27.9M $933.9M $1.5B $802.8M $140.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.9M $64M $77.2M $84.1M $67M
Other Inc / (Exp) -$61.4M -$24.7M $415K -$25.1M -$36.4M
Operating Expenses $80.6M $79.5M $113.2M $112.3M $94.6M
Operating Income -$108.5M $854.5M $1.4B $690.5M $45.8M
 
Net Interest Expenses $68.1M $64.4M $5.9M -- --
EBT. Incl. Unusual Items -$238M $765.4M $1.4B $673.4M $24.2M
Earnings of Discontinued Ops. -$202M -$830K -- -- --
Income Tax Expense $19K $43M $109M $95.3M -$2.4M
Net Income to Company -$440M $722.6M $1.3B $578.2M $26.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$440M $722.6M $1.3B $578.2M $26.6M
 
Basic EPS (Cont. Ops) -$24.03 $38.99 $77.61 $42.59 $2.06
Diluted EPS (Cont. Ops) -$24.03 $37.34 $74.62 $41.24 $2.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$25.1M $954.9M $1.6B $835.9M $204.6M
EBIT -$163.6M $830.1M $1.4B $679.7M $27.7M
 
Revenue (Reported) $1.4B $2.9B $3.9B $3.4B $2.6B
Operating Income (Reported) -$108.5M $854.5M $1.4B $690.5M $45.8M
Operating Income (Adjusted) -$163.6M $830.1M $1.4B $679.7M $27.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $386.3M $1.1B $911.2M $864.1M $532M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $379.7M $589.1M $570.8M $690.7M $549.9M
Gross Profit $6.5M $482.8M $340.5M $173.4M -$17.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $15.1M $20.7M $22.4M $15.4M
Other Inc / (Exp) -$983K -$9M -$1.1M -$3.6M -$8.5M
Operating Expenses $20.4M $20.4M $26M $31.5M $22.3M
Operating Income -$13.9M $462.4M $314.5M $141.9M -$40.2M
 
Net Interest Expenses $17.8M $12.9M $202K -- --
EBT. Incl. Unusual Items -$32.7M $440.5M $313.2M $141.2M -$45.4M
Earnings of Discontinued Ops. -$237K -- -- -- --
Income Tax Expense -$5K $39.6M $42.4M $14.2M -$11.4M
Net Income to Company -$32.9M $400.9M $270.8M $127M -$33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.9M $400.9M $270.8M $127M -$33.9M
 
Basic EPS (Cont. Ops) -$1.79 $21.58 $17.74 $9.77 -$2.60
Diluted EPS (Cont. Ops) -$1.79 $20.52 $17.01 $9.59 -$2.60
Weighted Average Basic Share $18.4M $18.6M $15.3M $13M $13M
Weighted Average Diluted Share $18.4M $19.5M $15.9M $13.2M $13M
 
EBITDA $17.6M $487.3M $346.5M $184.6M $646K
EBIT -$14.7M $453.6M $314.9M $142.2M -$44.6M
 
Revenue (Reported) $386.3M $1.1B $911.2M $864.1M $532M
Operating Income (Reported) -$13.9M $462.4M $314.5M $141.9M -$40.2M
Operating Income (Adjusted) -$14.7M $453.6M $314.9M $142.2M -$44.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $139.2M $81.2M $301.9M $268.2M $481.6M
Short Term Investments -- -- $46.1M -- --
Accounts Receivable, Net $145.7M $489.2M $407.2M $509.7M $362.1M
Inventory $108.1M $129.4M $200.6M $231.3M $169.3M
Prepaid Expenses $19.1M $425K $84.7M $32K --
Other Current Assets -- $35.8M $49.4M $39.1M $23.7M
Total Current Assets $510.1M $748M $1.1B $1B $1B
 
Property Plant And Equipment $826.9M $806.5M $893.7M $1B $1.1B
Long-Term Investments $18.4M $20.5M $23.1M $31.7M $41.1M
Goodwill -- -- $10.7M $11.1M $11.1M
Other Intangibles $88.2M $74.2M $55.1M $46.6M $39.9M
Other Long-Term Assets $146.9M $145M $150.5M $169.4M $176.6M
Total Assets $1.7B $1.9B $2.3B $2.4B $2.4B
 
Accounts Payable $58.4M $90.1M $106M $128.8M $96.6M
Accrued Expenses $58.8M $83.1M $76.6M $71.3M $64.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $36.1M $35.7M $47.5M $12.6M $7.9M
Total Current Liabilities $259.1M $295.9M $402.6M $309.9M $251.1M
 
Long-Term Debt $553.7M $445.6M $7.9M $6.8M $2.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.3B $882.7M $832.1M $789.2M
 
Common Stock $206K $208K $217K $221K $224K
Other Common Equity Adj -$112M -$58.5M -$12.2M -$40.6M -$50.1M
Common Equity $200.1M $546.9M $1.4B $1.6B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $200.1M $546.9M $1.4B $1.6B $1.6B
 
Total Liabilities and Equity $1.7B $1.9B $2.3B $2.4B $2.4B
Cash and Short Terms $139.2M $81.2M $348M $268.2M $481.6M
Total Debt $582.5M $448.6M $11M $10.4M $5.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $92.2M $159.5M $222.5M $269.4M $448M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $214.3M $636.2M $546.3M $526.2M $342M
Inventory $108.9M $161.8M $266.7M $246M $190.1M
Prepaid Expenses $106.9M $57.1M $6.6M -- --
Other Current Assets -- -- $50.4M $34.9M $27.5M
Total Current Assets $525.6M $1B $1.1B $1.1B $1B
 
Property Plant And Equipment $818.5M $806.3M $944.9M $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $84.2M $68.5M $52.9M $44.9M $38.5M
Other Long-Term Assets $243.3M $223.7M $248.3M $273.6M $282.7M
Total Assets $1.7B $2.1B $2.3B $2.5B $2.4B
 
Accounts Payable $97.9M $109.4M $122.7M $151.5M $110.2M
Accrued Expenses $134.9M $223.2M $68.2M $81.7M $65.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $27.4M $25.9M $11.7M $7.4M $12.8M
Total Current Liabilities $289.6M $360.9M $316.6M $341.3M $260.2M
 
Long-Term Debt $550.3M $248.9M $8.4M $6M $2.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.2B $800.5M $869.7M $785.7M
 
Common Stock $207K $210K $218K $224K $224K
Other Common Equity Adj -$110.5M -$57.7M -$12.7M -$39.8M -$49M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $170.2M $929.8M $1.5B $1.6B $1.6B
 
Total Liabilities and Equity $1.7B $2.1B $2.3B $2.5B $2.4B
Cash and Short Terms $92.2M $159.5M $222.5M $269.4M $448M
Total Debt $579.8M $251.4M $11.9M $9.4M $5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$446.9M $288.8M $1.4B $722M $187.6M
Depreciation & Amoritzation $161.5M $123.3M $127.1M $145.4M $174M
Stock-Based Compensation $4.9M $5.3M $7.5M $19M $12.3M
Change in Accounts Receivable $91.2M -$336.2M $82.8M -$102.5M $145.4M
Change in Inventories $48.7M -$21.3M -$63.2M -$27.9M $64.2M
Cash From Operations $129.2M $174.9M $1.5B $851.2M $579.9M
 
Capital Expenditures $154M $83.3M $164.3M $245.4M $198.8M
Cash Acquisitions -$55.6M -$6.7M -$44.4M -$42.7M -$32.5M
Cash From Investing -$210M -$89.9M -$329.4M -$166M -$231M
 
Dividends Paid (Ex Special Dividend) -- -- -$13.4M -$113M -$3.1M
Special Dividend Paid
Long-Term Debt Issued $57.5M -- -- -- --
Long-Term Debt Repaid -$79.7M -$137.5M -$450.6M -$2.3M -$2.2M
Repurchase of Common Stock -$209K -$786K -$521.8M -$540.1M -$122.3M
Other Financing Activities -- -$8.7M $3.9M -$1M -$1.3M
Cash From Financing -$22.4M -$147M -$981.9M -$656.4M -$128.9M
 
Beginning Cash (CF) $347.7M $244.6M $182.6M $355.4M $384.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$103.1M -$62M $172.8M $28.7M $220M
Ending Cash (CF) $244.6M $182.6M $355.4M $384.1M $604.2M
 
Levered Free Cash Flow -$24.8M $91.6M $1.3B $605.8M $381.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$19M $574.2M $181.4M $58.9M --
Depreciation & Amoritzation $29.9M $33.5M $34.4M $45.1M --
Stock-Based Compensation $979K $1.4M $3.6M $3.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6.3M $465.9M $317.2M $138.1M --
 
Capital Expenditures $17.6M $41.9M $54.9M $61.1M --
Cash Acquisitions -$1.5M -$5.1M -$6.8M -$7.2M --
Cash From Investing -$11.1M -$143.6M -$43.4M -$71.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -$6.7M -$77K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.8M -$249.9M -$612K -$559K --
Repurchase of Common Stock -- -$173.1M -$156.3M -$1.6M --
Other Financing Activities -$226K -$543K $16K -$316K --
Cash From Financing -$3M -$421.3M -$163.5M -$2.5M --
 
Beginning Cash (CF) $189.3M $295.5M $273.4M $391.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.4M -$99M $110.3M $63.9M --
Ending Cash (CF) $168.9M $196.5M $383.7M $455.3M --
 
Levered Free Cash Flow -$24M $424.1M $262.4M $77M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$440M $722.6M $1.3B $578.2M $26.6M
Depreciation & Amoritzation $138.5M $124.8M $125M $156.1M $176.9M
Stock-Based Compensation $5M $4.3M $9.3M $18.8M $13M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $110.2M $530.2M $1.3B $869.8M $406M
 
Capital Expenditures $124.8M $91.1M $210.4M $234.7M $173.7M
Cash Acquisitions -$55.2M -$9.7M -$61M -$31.2M -$33.9M
Cash From Investing -$180.9M -$63.7M -$353.7M -$207M -$209.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$99.3M -$30M -$492K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$83.1M -$332.2M -$250.6M -$2.5M -$2.1M
Repurchase of Common Stock -$781K -$22M -$644.9M -$511.2M -$11.4M
Other Financing Activities -- -$8.4M $3.5M -$1.2M -$1.3M
Cash From Financing -$83.9M -$360.3M -$993.6M -$545M -$15.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$154.7M $106.2M -$22M $117.9M $180.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.6M $439.1M $1.1B $635.1M $232.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$51.9M $975M $452.1M $185.9M -$33.9M
Depreciation & Amoritzation $62.2M $67.3M $66M $87.4M $45.3M
Stock-Based Compensation $3.2M $2.6M $6.7M $6.3M $3.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$25.5M $802.1M $494.6M $334.2M $22.2M
 
Capital Expenditures $38M $70M $129.1M $124.7M $38.5M
Cash Acquisitions -$1.9M -$8.5M -$26.9M -$15.7M -$9.8M
Cash From Investing -$40.8M -$147.1M -$71.3M -$140.5M -$47.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$92.6M -$3.1M -$415K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8.5M -$450.4M -$1.1M -$1.2M -$480K
Repurchase of Common Stock -$680K -$195M -$301.2M -$117.6M -$5.2M
Other Financing Activities -$226K -$195K -$100K -$622K -$342K
Cash From Financing -$9.4M -$641M -$395M -$122.5M -$6.4M
 
Beginning Cash (CF) $433.9M $478.1M $628.8M $775.4M $604.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$75.7M $13.9M $28.3M $71.1M -$32M
Ending Cash (CF) $358.2M $492M $657.1M $846.6M $572.2M
 
Levered Free Cash Flow -$63.5M $732M $365.5M $209.5M -$16.3M

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

GET BETTER TRADE IDEAS

Popular

Will Microsoft Be a $5 Trillion Stock?
Will Microsoft Be a $5 Trillion Stock?

Microsoft’s market capitalization sits near $3.73 trillion today. To clear the…

Where Will C3.ai Stock Be in 1 Year?
Where Will C3.ai Stock Be in 1 Year?

C3 .ai (NYSE: AI) has been the poster child for “hype versus execution.”…

What Is the Ceiling for IONQ Stock?
What Is the Ceiling for IONQ Stock?

IonQ (NYSE:IONQ) is a quantum computing startup that, like many…

Stock Ideas

Buy
69
Is NVDA Stock a Buy?

Market Cap: $4T
P/E Ratio: 56x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 43x

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Buy
58
INKT alert for Jul 12

MiNK Therapeutics [INKT] is up 727.94% over the past day.

Buy
51
NEGG alert for Jul 12

Newegg Commerce [NEGG] is up 74.03% over the past day.

Buy
68
ATRO alert for Jul 12

Astronics [ATRO] is up 16.28% over the past day.

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

Show me the best stock