Financhill
Buy
83

AGYS Quote, Financials, Valuation and Earnings

Last price:
$105.95
Seasonality move :
4.79%
Day range:
$105.41 - $106.59
52-week range:
$63.71 - $142.64
Dividend yield:
0%
P/E ratio:
128.16x
P/S ratio:
10.90x
P/B ratio:
11.21x
Volume:
654.2K
Avg. volume:
290.8K
1-year change:
10.03%
Market cap:
$3B
Revenue:
$275.6M
EPS (TTM):
$0.83
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $137.2M $162.6M $198.1M $237.5M $275.6M
Revenue Growth (YoY) -14.67% 18.56% 21.78% 19.89% 16.07%
 
Cost of Revenues $47.8M $61.1M $77.2M $93.2M $103.6M
Gross Profit $89.4M $101.5M $120.8M $144.3M $172M
Gross Profit Margin 65.15% 62.43% 61% 60.75% 62.4%
 
R&D Expenses $55.3M $46.3M $50.3M $56.7M $62.4M
Selling, General & Admin $47.5M $42.5M $53.4M $64.7M $74M
Other Inc / (Exp) -$538K -$824K $345K -$180K -$53K
Operating Expenses $110.1M $94.2M $107.6M $128.5M $148.6M
Operating Income -$20.8M $7.3M $13.2M $15.8M $23.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$21.2M $6.5M $15.8M $20.7M $25.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$208K $33K $1.2M -$65.5M $2.4M
Net Income to Company -$21M $6.5M $14.6M $86.2M $23.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21M $6.5M $14.6M $86.2M $23.2M
 
Basic EPS (Cont. Ops) -$1.01 $0.19 $0.52 $3.31 $0.84
Diluted EPS (Cont. Ops) -$1.01 $0.18 $0.49 $3.17 $0.82
Weighted Average Basic Share $23.5M $24.4M $24.7M $25.7M $27.5M
Weighted Average Diluted Share $23.5M $25.5M $25.9M $26.8M $28.3M
 
EBITDA -$16.4M $10.4M $19.4M $26.1M $35.2M
EBIT -$21.2M $6.5M $15.8M $20.7M $27.2M
 
Revenue (Reported) $137.2M $162.6M $198.1M $237.5M $275.6M
Operating Income (Reported) -$20.8M $7.3M $13.2M $15.8M $23.4M
Operating Income (Adjusted) -$21.2M $6.5M $15.8M $20.7M $27.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $36.3M $46.6M $52.9M $62.2M $74.3M
Revenue Growth (YoY) -8.38% 28.13% 13.62% 17.63% 19.37%
 
Cost of Revenues $12.9M $18.9M $20.7M $23.9M $29.2M
Gross Profit $23.5M $27.7M $32.2M $38.3M $45.1M
Gross Profit Margin 64.61% 59.48% 60.84% 61.52% 60.66%
 
R&D Expenses $26.4M $12.3M $13.7M $14.3M $16.5M
Selling, General & Admin $20.7M $11.7M $13.9M $17.7M $19M
Other Inc / (Exp) $2.6M $787K -$350K -$165K -$158K
Operating Expenses $50.9M $26.7M $28.5M $34.8M $39.6M
Operating Income -$27.4M $956K $3.7M $3.5M $5.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$24.8M $1.8M $4.3M $4.8M $5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$519K -$232K $262K $1.9M $1.4M
Net Income to Company -$24.3M $2M $4.1M $3M $3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.3M $2M $4.1M $3M $3.9M
 
Basic EPS (Cont. Ops) -$1.05 $0.06 $0.15 $0.11 $0.14
Diluted EPS (Cont. Ops) -$1.05 $0.06 $0.14 $0.11 $0.14
Weighted Average Basic Share $23.6M $24.5M $24.8M $26.9M $27.7M
Weighted Average Diluted Share $23.6M $26M $26.4M $28M $28.3M
 
EBITDA -$23.7M $2.9M $7.2M $6.1M $8.3M
EBIT -$24.8M $1.8M $6.2M $4.8M $5.8M
 
Revenue (Reported) $36.3M $46.6M $52.9M $62.2M $74.3M
Operating Income (Reported) -$27.4M $956K $3.7M $3.5M $5.5M
Operating Income (Adjusted) -$24.8M $1.8M $6.2M $4.8M $5.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $137.2M $162.6M $198.1M $237.5M $275.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.8M $61.1M $77.2M $93.2M $103.6M
Gross Profit $89.4M $101.5M $120.8M $144.3M $172M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $55.3M $46.3M $50.3M $56.7M $62.4M
Selling, General & Admin $47.5M $42.5M $53.4M $64.7M $74M
Other Inc / (Exp) -$543K -$17K $346K -$178K -$57K
Operating Expenses $110.1M $95M $107.6M $128.5M $148.6M
Operating Income -$20.8M $6.5M $13.2M $15.8M $23.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$21.2M $6.5M $15.8M $20.7M $25.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$208K $33K $1.2M -$65.5M $2.4M
Net Income to Company -$21M $6.5M $14.6M $86.2M $23.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21M $6.5M $14.6M $86.2M $23.2M
 
Basic EPS (Cont. Ops) -$1.00 $0.18 $0.52 $3.29 $0.85
Diluted EPS (Cont. Ops) -$1.01 $0.18 $0.49 $3.16 $0.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16.4M $10.4M $20.3M $25.2M $33.8M
EBIT -$21.2M $6.5M $16.7M $19.7M $25.8M
 
Revenue (Reported) $137.2M $162.6M $198.1M $237.5M $275.6M
Operating Income (Reported) -$20.8M $6.5M $13.2M $15.8M $23.4M
Operating Income (Adjusted) -$21.2M $6.5M $16.7M $19.7M $25.8M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue $162.6M $198.1M $237.5M $275.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.1M $77.2M $93.2M $103.6M --
Gross Profit $101.5M $120.8M $144.3M $172M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.3M $50.3M $56.7M $62.4M --
Selling, General & Admin $42.5M $53.4M $64.7M $74M --
Other Inc / (Exp) -$17K $346K -$178K -$57K --
Operating Expenses $95M $107.6M $128.5M $148.6M --
Operating Income $6.5M $13.2M $15.8M $23.4M --
 
Net Interest Expenses -- -- -- $241K --
EBT. Incl. Unusual Items $6.5M $15.8M $20.7M $25.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33K $1.2M -$65.5M $2.4M --
Net Income to Company $6.5M $14.6M $86.2M $23.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.5M $14.6M $86.2M $23.2M --
 
Basic EPS (Cont. Ops) $0.18 $0.52 $3.29 $0.85 --
Diluted EPS (Cont. Ops) $0.18 $0.49 $3.16 $0.83 --
Weighted Average Basic Share $97.4M $98.8M $102.7M $110.1M --
Weighted Average Diluted Share $101.9M $103.6M $107.3M $113M --
 
EBITDA $10.4M $20.3M $25.2M $33.8M --
EBIT $6.5M $16.7M $19.7M $25.8M --
 
Revenue (Reported) $162.6M $198.1M $237.5M $275.6M --
Operating Income (Reported) $6.5M $13.2M $15.8M $23.4M --
Operating Income (Adjusted) $6.5M $16.7M $19.7M $25.8M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $99.2M $97M $112.8M $144.9M $73M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $25.7M $25.2M $22.4M $29.4M $31.5M
Inventory $1.2M $6.9M $9.8M $4.6M $5.2M
Prepaid Expenses -- -- -- $7.3M $8.1M
Other Current Assets $4.8M $5.4M $7.4M $401K $1.2M
Total Current Assets $133.3M $136.2M $154.7M $188.9M $123.5M
 
Property Plant And Equipment $21M $16.2M $27.3M $36.3M $33.8M
Long-Term Investments -- -- -- -- --
Goodwill $19.6M $32.8M $32.6M $32.8M $130.6M
Other Intangibles $8.4M $20.2M $18.1M $17M $70.8M
Other Long-Term Assets $5.8M $6.2M $7.5M $8.1M $9M
Total Assets $189.9M $214.2M $243M $350.4M $434.4M
 
Accounts Payable $6.3M $9.8M $9.4M $9.4M $12.4M
Accrued Expenses $9.5M $8.6M $11.6M $17.8M $20.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5M $5.1M $3.3M $4.3M $5.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61.2M $71.5M $78.5M $89.4M $111M
 
Long-Term Debt -- -- -- -- $24M
Capital Leases -- -- -- -- --
Total Liabilities $74.5M $81.4M $98.3M $114M $168.5M
 
Common Stock $44.9M $44.9M $44.9M $10M $10M
Other Common Equity Adj $39K -$56K -$4M -$4.2M -$13.3M
Common Equity $79.9M $97.3M $109.3M $236.5M $265.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $115.3M $132.8M $144.8M $236.5M $265.9M
 
Total Liabilities and Equity $189.9M $214.2M $243M $350.4M $434.4M
Cash and Short Terms $99.2M $97M $112.8M $144.9M $73M
Total Debt -- -- -- -- $24M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $99.2M $97M $112.8M $144.9M $73M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $25.7M $25.2M $22.4M $29.4M $31.5M
Inventory $1.2M $6.9M $9.8M $4.6M $5.2M
Prepaid Expenses -- -- -- $7.3M $8.1M
Other Current Assets $4.8M $5.4M $7.4M $401K $1.2M
Total Current Assets $133.3M $136.2M $154.7M $188.9M $123.5M
 
Property Plant And Equipment $21M $16.2M $27.3M $36.3M $33.8M
Long-Term Investments -- -- -- -- --
Goodwill $19.6M $32.8M $32.6M $32.8M $130.6M
Other Intangibles $8.4M $20.2M $18.1M $17M $70.8M
Other Long-Term Assets $5.8M $6.2M $7.5M $8.1M $9M
Total Assets $189.9M $214.2M $243M $350.4M $434.4M
 
Accounts Payable $6.3M $9.8M $9.4M $9.4M $12.4M
Accrued Expenses $9.5M $8.6M $11.6M $17.8M $20.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5M $5.1M $3.3M $4.3M $5.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61.2M $71.5M $78.5M $89.4M $111M
 
Long-Term Debt -- -- -- -- $24M
Capital Leases -- -- -- -- --
Total Liabilities $74.5M $81.4M $98.3M $114M $168.5M
 
Common Stock $44.9M $44.9M $44.9M $10M $10M
Other Common Equity Adj $39K -$56K -$4M -$4.2M -$13.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $115.3M $132.8M $144.8M $236.5M $265.9M
 
Total Liabilities and Equity $189.9M $214.2M $243M $350.4M $434.4M
Cash and Short Terms $99.2M $97M $112.8M $144.9M $73M
Total Debt -- -- -- -- $24M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21M $6.5M $14.6M $86.2M $23.2M
Depreciation & Amoritzation $4.8M $3.9M $3.7M $5.4M $8M
Stock-Based Compensation $40.1M $14.5M $13M $14.1M $17.8M
Change in Accounts Receivable $10.1M $3.2M $1.9M -$7M -$2.8M
Change in Inventories $2.7M -$5.8M -$2.9M $5.2M -$556K
Cash From Operations $28.4M $28.5M $34.5M $48.2M $55.1M
 
Capital Expenditures $1.4M $1.2M $7.2M $8.1M $2.8M
Cash Acquisitions -- -$24.5M $395K -- -$145.8M
Cash From Investing -$1.4M -$25.7M -$6.9M -$7.6M -$148.6M
 
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 -- -- -- -- -$26M
Repurchase of Common Stock -$7.5M -$3M -$9.3M -$6.9M -$2.7M
Other Financing Activities -$24K -$19K -$4K -$2K --
Cash From Financing $25.3M -$4.9M -$11.1M -$8.6M $21.9M
 
Beginning Cash (CF) $46.7M $99.2M $97M $112.8M $144.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.3M -$2.1M $16.5M $32M -$71.5M
Ending Cash (CF) $99.2M $97M $112.8M $144.9M $73M
 
Levered Free Cash Flow $27M $27.3M $27.2M $40.1M $52.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$24.3M $2M $4.1M $3M $3.9M
Depreciation & Amoritzation $1.1M $1.2M $974K $1.3M $2.5M
Stock-Based Compensation $30.8M $3.7M $3.5M $4.6M $5.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13.3M $6.7M $16.8M $29.8M $27.2M
 
Capital Expenditures $313K $119K $3.6M $469K $701K
Cash Acquisitions -- -- -- -- -$811K
Cash From Investing -$313K -$24.6M -$3.2M $58K -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$1K
Long-Term Debt Repaid -- -- -- -- -$14M
Repurchase of Common Stock -$6.4M -$144K -$6.3M -$1.2M $105K
Other Financing Activities -$6K -$3K -$1K -- --
Cash From Financing -$6.4M -$147K -$6.3M -$1.2M -$13.3M
 
Beginning Cash (CF) $92.6M $115.1M $105.8M $116.2M $60.8M
Foreign Exchange Rate Adjustment $11K -$66K -$201K -$15K -$37K
Additions / Reductions $6.6M -$18.1M $7.2M $28.7M $12.3M
Ending Cash (CF) $99.2M $97M $112.8M $144.9M $73M
 
Levered Free Cash Flow $13M $6.5M $13.2M $29.3M $26.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21M $6.5M $14.6M $86.2M $23.2M
Depreciation & Amoritzation $4.8M $3.9M $3.7M $5.4M $8M
Stock-Based Compensation $40.1M $14.5M $13M $14.1M $17.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $28.4M $28.5M $34.5M $48.2M $55.1M
 
Capital Expenditures $1.4M $1.2M $7.2M $8.1M $2.8M
Cash Acquisitions -- -- -- -- -$145.8M
Cash From Investing -$1.4M -$25.7M -$6.9M -$7.6M -$148.6M
 
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 -$7.5M -$3M -$9.3M -$6.9M -$2.7M
Other Financing Activities -$24K -$19K -$4K -$2K --
Cash From Financing $25.3M -$4.9M -$11.1M -$8.6M $21.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.3M -$2.1M $16.5M $32M -$71.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $27M $27.3M $27.2M $40.1M $52.3M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders $6.5M $14.6M $86.2M $23.2M --
Depreciation & Amoritzation $3.9M $3.7M $5.4M $8M --
Stock-Based Compensation $14.5M $13M $14.1M $17.8M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $28.5M $34.5M $48.2M $55.1M --
 
Capital Expenditures $1.2M $7.2M $8.1M $2.8M --
Cash Acquisitions -- -- -- -$145.8M --
Cash From Investing -$25.7M -$6.9M -$7.6M -$148.6M --
 
Dividends Paid (Ex Special Dividend) -$1.8M -$1.8M -$1.7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $49.6M --
Long-Term Debt Repaid -- -- -- -$26M --
Repurchase of Common Stock -$3M -$9.3M -$6.9M -$2.7M --
Other Financing Activities -$19K -$4K -$2K -- --
Cash From Financing -$4.9M -$11.1M -$8.6M $21.9M --
 
Beginning Cash (CF) $424.6M $393.9M $443.5M $404.7M --
Foreign Exchange Rate Adjustment -$104K -$628K $23K -$340K --
Additions / Reductions -$2.1M $16.5M $32M -$71.5M --
Ending Cash (CF) $422.4M $409.8M $475.6M $332.8M --
 
Levered Free Cash Flow $27.3M $27.2M $40.1M $52.3M --

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

GET BETTER TRADE IDEAS

Popular

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 7.82% over the past day.

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

Show me the best stock