Financhill
Buy
55

ARAY Quote, Financials, Valuation and Earnings

Last price:
$1.84
Seasonality move :
7.9%
Day range:
$1.90 - $1.99
52-week range:
$1.40 - $3.03
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.44x
P/B ratio:
4.40x
Volume:
239.1K
Avg. volume:
623.4K
1-year change:
-33.33%
Market cap:
$199.1M
Revenue:
$446.6M
EPS (TTM):
-$0.17
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $382.9M $396.3M $429.9M $447.6M $446.6M
Revenue Growth (YoY) -8.56% 3.49% 8.48% 4.12% -0.24%
 
Cost of Revenues $233.2M $236.8M $270M $293.6M $303.6M
Gross Profit $149.7M $159.5M $160M $154M $142.9M
Gross Profit Margin 39.1% 40.25% 37.21% 34.4% 32.01%
 
R&D Expenses $49.8M $52.7M $57.8M $57.1M $49.7M
Selling, General & Admin $87.4M $84.5M $94.1M $94.4M $92.7M
Other Inc / (Exp) $11.2M -$9.9M -$2M $1.5M -$700K
Operating Expenses $137.2M $137.3M $151.8M $151.6M $142.4M
Operating Income $12.5M $22.2M $8.1M $2.4M $504K
 
Net Interest Expenses $18.1M $16.9M $8.1M $10.6M $11.6M
EBT. Incl. Unusual Items $5.7M -$4.6M -$2M -$6.8M -$11.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $1.8M $3.3M $2.5M $3.7M
Net Income to Company $3.8M -$6.3M -$5.3M -$9.3M -$15.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.8M -$6.3M -$5.3M -$9.3M -$15.5M
 
Basic EPS (Cont. Ops) $0.04 -$0.07 -$0.06 -$0.10 -$0.16
Diluted EPS (Cont. Ops) $0.04 -$0.07 -$0.06 -$0.10 -$0.16
Weighted Average Basic Share $89.9M $92M $92.1M $94.9M $98.3M
Weighted Average Diluted Share $90.6M $92M $92.1M $94.9M $98.3M
 
EBITDA $31.3M $18.7M $11.6M $8.4M $5.7M
EBIT $23.8M $12.3M $6.1M $3.8M -$196K
 
Revenue (Reported) $382.9M $396.3M $429.9M $447.6M $446.6M
Operating Income (Reported) $12.5M $22.2M $8.1M $2.4M $504K
Operating Income (Adjusted) $23.8M $12.3M $6.1M $3.8M -$196K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $85.3M $107.4M $96.5M $103.9M $101.5M
Revenue Growth (YoY) -4.74% 25.91% -10.19% 7.67% -2.26%
 
Cost of Revenues $49.9M $67.9M $61.9M $64.4M $67.1M
Gross Profit $35.4M $39.5M $34.6M $39.5M $34.5M
Gross Profit Margin 41.49% 36.79% 35.85% 38.01% 33.95%
 
R&D Expenses $12.1M $14.4M $14.1M $14M $12.1M
Selling, General & Admin $17.8M $22.7M $22.7M $23.3M $24.5M
Other Inc / (Exp) -$4.7M -$969K -$664K -$328K $1.8M
Operating Expenses $29.9M $37.1M $36.8M $37.3M $36.6M
Operating Income $5.5M $2.4M -$2.2M $2.2M -$2.1M
 
Net Interest Expenses -- $2M $2.3M $2.9M $3M
EBT. Incl. Unusual Items $746K -$597K -$5.1M -$1M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $344K $431K $341K $1.9M $625K
Net Income to Company $402K -$1M -$5.4M -$3M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $402K -$1M -$5.4M -$3M -$4M
 
Basic EPS (Cont. Ops) $0.00 -$0.01 -$0.06 -$0.03 -$0.04
Diluted EPS (Cont. Ops) $0.00 -$0.01 -$0.06 -$0.03 -$0.04
Weighted Average Basic Share $91.2M $90.8M $93.5M $96.6M $100.2M
Weighted Average Diluted Share $91.7M $90.8M $93.5M $96.6M $100.2M
 
EBITDA $7.1M $2.9M -$1.7M $3.1M $1.1M
EBIT $5.5M $1.4M -$2.8M $1.9M -$374K
 
Revenue (Reported) $85.3M $107.4M $96.5M $103.9M $101.5M
Operating Income (Reported) $5.5M $2.4M -$2.2M $2.2M -$2.1M
Operating Income (Adjusted) $5.5M $1.4M -$2.8M $1.9M -$374K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $378.7M $418.4M $419M $455M $444.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $226.5M $254.8M $263.9M $296.1M $306.3M
Gross Profit $152.2M $163.6M $155M $158.9M $137.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $48.6M $55M $57.5M $57.1M $47.8M
Selling, General & Admin $81.3M $89.5M $94M $95M $93.9M
Other Inc / (Exp) $10.9M -$6.1M -$1.7M $1.8M $1.4M
Operating Expenses $129.9M $144.5M $151.5M $152.1M $141.8M
Operating Income $22.3M $19.2M $3.6M $6.8M -$3.9M
 
Net Interest Expenses -- $2M $8.4M $11.3M $11.7M
EBT. Incl. Unusual Items $15.2M -$5.9M -$6.5M -$2.7M -$14.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $1.8M $3.3M $4.1M $2.4M
Net Income to Company $13.6M -$7.7M -$9.8M -$6.8M -$16.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.6M -$7.7M -$9.8M -$6.8M -$16.5M
 
Basic EPS (Cont. Ops) $0.14 -$0.08 -$0.11 -$0.07 -$0.17
Diluted EPS (Cont. Ops) $0.14 -$0.08 -$0.11 -$0.07 -$0.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $40.9M $14.5M $7.1M $13.2M $3.7M
EBIT $33.5M $8.3M $1.8M $8.6M -$2.5M
 
Revenue (Reported) $378.7M $418.4M $419M $455M $444.2M
Operating Income (Reported) $22.3M $19.2M $3.6M $6.8M -$3.9M
Operating Income (Adjusted) $33.5M $8.3M $1.8M $8.6M -$2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $85.3M $107.4M $96.5M $103.9M $101.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.9M $67.9M $61.9M $64.4M $67.1M
Gross Profit $35.4M $39.5M $34.6M $39.5M $34.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.1M $14.4M $14.1M $14M $12.1M
Selling, General & Admin $17.8M $22.7M $22.7M $23.3M $24.5M
Other Inc / (Exp) -$4.7M -$969K -$664K -$328K $1.8M
Operating Expenses $29.9M $37.1M $36.8M $37.3M $36.6M
Operating Income $5.5M $2.4M -$2.2M $2.2M -$2.1M
 
Net Interest Expenses -- $2M $2.3M $2.9M $3M
EBT. Incl. Unusual Items $746K -$597K -$5.1M -$1M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $344K $431K $341K $1.9M $625K
Net Income to Company $402K -$1M -$5.4M -$3M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $402K -$1M -$5.4M -$3M -$4M
 
Basic EPS (Cont. Ops) $0.00 -$0.01 -$0.06 -$0.03 -$0.04
Diluted EPS (Cont. Ops) $0.00 -$0.01 -$0.06 -$0.03 -$0.04
Weighted Average Basic Share $91.2M $90.8M $93.5M $96.6M $100.2M
Weighted Average Diluted Share $91.7M $90.8M $93.5M $96.6M $100.2M
 
EBITDA $7.1M $2.9M -$1.7M $3.1M $1.1M
EBIT $5.5M $1.4M -$2.8M $1.9M -$374K
 
Revenue (Reported) $85.3M $107.4M $96.5M $103.9M $101.5M
Operating Income (Reported) $5.5M $2.4M -$2.2M $2.2M -$2.1M
Operating Income (Adjusted) $5.5M $1.4M -$2.8M $1.9M -$374K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $107.6M $116.4M $88.7M $89.4M $68.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $78.9M $73M $94.4M $74.8M $92M
Inventory $134.4M $125.9M $142.3M $145.2M $138.3M
Prepaid Expenses $21.2M $21.5M $11.6M $11.6M $10.3M
Other Current Assets -- -- $3.6M $1.7M $4M
Total Current Assets $357.5M $352.8M $350.9M $338M $323.2M
 
Property Plant And Equipment $44M $34.9M $29.5M $46.8M $58.5M
Long-Term Investments $13.9M $15.9M $13.9M $15.1M $9.8M
Goodwill $57.7M $58M $57.8M $57.7M $57.7M
Other Intangibles $663K $435K $250K $210K $59K
Other Long-Term Assets $17.1M $18.1M $5.5M $6.5M $8M
Total Assets $490.9M $480.1M $472.8M $479.2M $468.6M
 
Accounts Payable $23.1M $19.5M $31.3M $33.7M $50M
Accrued Expenses $27.2M $27.5M $17.3M $21.3M $16M
Current Portion Of Long-Term Debt -- $3.8M $8.6M $5.7M $7.8M
Current Portion Of Capital Lease Obligations $8.2M $8.2M $8.6M $4.2M $6.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $182.3M $192.4M $208.9M $198.6M $195.3M
 
Long-Term Debt $189.3M $170M $171.9M $171.6M $164.4M
Capital Leases -- -- -- -- --
Total Liabilities $427.3M $411.3M $419.7M $425.6M $423.5M
 
Common Stock $91K $91K $94K $97K $100K
Other Common Equity Adj -$484K $2.1M $2.4M $422K -$4.2M
Common Equity $63.6M $68.8M $53.2M $53.7M $45.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $63.6M $68.8M $53.2M $53.7M $45.1M
 
Total Liabilities and Equity $490.9M $480.1M $472.8M $479.2M $468.6M
Cash and Short Terms $107.6M $116.4M $88.7M $89.4M $68.6M
Total Debt $189.3M $173.8M $180.5M $177.3M $172.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $90M $104.7M $81M $76.9M $59.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $75M $94M $77M $77.4M $91.8M
Inventory $141M $126.5M $152.6M $150M $154.9M
Prepaid Expenses $18.1M $22.3M $24.2M -- $14.4M
Other Current Assets -- -- -- $28.8M $4.2M
Total Current Assets $332.5M $350.5M $335.3M $334.1M $329.5M
 
Property Plant And Equipment $41.9M $33.5M $37.7M $49.3M $58.5M
Long-Term Investments $15.6M $14.7M $12.8M $13.1M $6M
Goodwill $57.8M $58M $57.7M $57.7M $57.8M
Other Intangibles $606K $378K $214K $163K $48K
Other Long-Term Assets $16.3M $18.6M $22.7M $22.4M $9.1M
Total Assets $464.7M $475.8M $466.3M $476.8M $473.1M
 
Accounts Payable $17.8M $22.6M $32.9M $34.9M $49.8M
Accrued Expenses $19M $31.3M $30.2M $36.6M $18.6M
Current Portion Of Long-Term Debt $6.2M $3.7M $5.7M $6.2M $7.8M
Current Portion Of Capital Lease Obligations $8.4M $8.3M $4.9M $6.1M $6.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $169.1M $188.3M $192.5M $201.4M $201.8M
 
Long-Term Debt $173.5M $194.1M $170.6M $169.8M $162.5M
Capital Leases -- -- -- -- --
Total Liabilities $397.3M $430M $419.4M $425.9M $427.9M
 
Common Stock $91K $91K $94K $97K $100K
Other Common Equity Adj $1M $2.3M -$1.2M -$1.7M -$2.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $67.4M $45.8M $47M $50.9M $45.2M
 
Total Liabilities and Equity $464.7M $475.8M $466.3M $476.8M $473.1M
Cash and Short Terms $90M $104.7M $81M $76.9M $59.2M
Total Debt $179.7M $197.8M $176.3M $176M $170.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $3.8M -$6.3M -$5.3M -$9.3M -$15.5M
Depreciation & Amoritzation $7.5M $6.4M $5.5M $4.5M $5.9M
Stock-Based Compensation $8.2M $9.3M $10.6M $10.1M $9.5M
Change in Accounts Receivable $19M $5.2M -$12.5M $18.5M -$15.8M
Change in Inventories -$23.2M $1.7M -$22.9M -$6.9M -$4M
Cash From Operations -$1.5M $38.5M -$2.4M $15.5M -$11.9M
 
Capital Expenditures $3.7M $2.3M $4.7M $12.7M $3.6M
Cash Acquisitions -- -$79K -- -- --
Cash From Investing -$3.7M -$2.4M -$4.7M -$12.7M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $24.7M $105M -- $5M $5M
Long-Term Debt Repaid -$263K -$121.1M -$19M -$8.9M -$11M
Repurchase of Common Stock -- -$14.1M -- -- --
Other Financing Activities -$207K -$1.7M -$258K -$447K -$198K
Cash From Financing $26.7M -$28.8M -$15.4M -$2.1M -$4M
 
Beginning Cash (CF) $88.2M $109.9M $118.2M $90.2M $91.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.5M $7.3M -$22.5M $746K -$19.5M
Ending Cash (CF) $109.9M $118.2M $90.2M $91.2M $70.4M
 
Levered Free Cash Flow -$5.2M $36.2M -$7.1M $2.9M -$15.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $402K -$1M -$5.4M -$3M -$4M
Depreciation & Amoritzation $1.7M $1.4M $1.2M $1.3M $1.5M
Stock-Based Compensation $2.2M $2.5M $2.9M $2.4M $2.4M
Change in Accounts Receivable $18M -$9.2M $15.5M -$5.2M $2M
Change in Inventories -$7.7M -$2.1M -$12.4M -$8.9M -$17M
Cash From Operations -$2.9M -$8.6M $46K -$8.6M -$7.3M
 
Capital Expenditures $569K $1.5M $1.3M $1.1M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$569K -$1.5M -$1.3M -$1.1M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $10M
Long-Term Debt Repaid -$10.5M -$1M -$4.4M -$1.5M -$12M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$173K
Cash From Financing -$11.2M -$1M -$4.4M -$1.5M -$2.2M
 
Beginning Cash (CF) $109.9M $118.2M $90.2M $91.2M $70.4M
Foreign Exchange Rate Adjustment $1.5M -$654K -$2.2M -$1.3M $1.3M
Additions / Reductions -$14.6M -$11.1M -$5.6M -$11.2M -$10.6M
Ending Cash (CF) $96.8M $106.5M $82.4M $78.7M $61.1M
 
Levered Free Cash Flow -$3.4M -$10.1M -$1.2M -$9.7M -$8.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.6M -$7.7M -$9.8M -$6.8M -$16.5M
Depreciation & Amoritzation $7.3M $6.1M $5.3M $4.6M $6.1M
Stock-Based Compensation $8.7M $9.6M $11M $9.5M $9.4M
Change in Accounts Receivable $30.2M -$21.9M $12.1M -$2.2M -$8.6M
Change in Inventories -$20.4M $7.3M -$33.1M -$3.4M -$12.1M
Cash From Operations $20.3M $32.8M $6.2M $6.9M -$10.6M
 
Capital Expenditures $3M $3.2M $4.5M $12.5M $3.6M
Cash Acquisitions -- -$79K -- -- --
Cash From Investing -$3M -$3.3M -$4.5M -$12.5M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.8M -$111.6M -$22.4M -$6M -$21.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$371K
Cash From Financing -$11.9M -$18.6M -$18.7M $753K -$4.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3M $10.9M -$17M -$4.8M -$18.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.3M $29.6M $1.7M -$5.6M -$14.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $402K -$1M -$5.4M -$3M -$4M
Depreciation & Amoritzation $1.7M $1.4M $1.2M $1.3M $1.5M
Stock-Based Compensation $2.2M $2.5M $2.9M $2.4M $2.4M
Change in Accounts Receivable $18M -$9.2M $15.5M -$5.2M $2M
Change in Inventories -$7.7M -$2.1M -$12.4M -$8.9M -$17M
Cash From Operations -$2.9M -$8.6M $46K -$8.6M -$7.3M
 
Capital Expenditures $569K $1.5M $1.3M $1.1M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$569K -$1.5M -$1.3M -$1.1M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $10M
Long-Term Debt Repaid -$10.5M -$1M -$4.4M -$1.5M -$12M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$173K
Cash From Financing -$11.2M -$1M -$4.4M -$1.5M -$2.2M
 
Beginning Cash (CF) $109.9M $118.2M $90.2M $91.2M $70.4M
Foreign Exchange Rate Adjustment $1.5M -$654K -$2.2M -$1.3M $1.3M
Additions / Reductions -$14.6M -$11.1M -$5.6M -$11.2M -$10.6M
Ending Cash (CF) $96.8M $106.5M $82.4M $78.7M $61.1M
 
Levered Free Cash Flow -$3.4M -$10.1M -$1.2M -$9.7M -$8.4M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock