Financhill
Buy
83

ATGE Quote, Financials, Valuation and Earnings

Last price:
$116.04
Seasonality move :
5.5%
Day range:
$114.10 - $117.89
52-week range:
$62.28 - $117.89
Dividend yield:
0%
P/E ratio:
21.70x
P/S ratio:
2.67x
P/B ratio:
3.00x
Volume:
855.1K
Avg. volume:
555.5K
1-year change:
79.66%
Market cap:
$4.3B
Revenue:
$1.6B
EPS (TTM):
$5.34
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $866.4M $899.2M $1.4B $1.5B $1.6B
Revenue Growth (YoY) -14.54% 3.79% 53.67% 4.99% 9.22%
 
Cost of Revenues $457.2M $457.9M $659.8M $648.5M $698.5M
Gross Profit $409.3M $441.3M $722.1M $802.3M $886.1M
Gross Profit Margin 47.24% 49.08% 52.25% 55.3% 55.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $280.3M $292.5M $566.5M $586M $633M
Other Inc / (Exp) $91.8M -$31.7M -$86.9M -$41.1M -$25.5M
Operating Expenses $280.3M $292.5M $566.5M $586M $633M
Operating Income $129M $148.9M $155.6M $216.3M $253.1M
 
Net Interest Expenses $15.8M $41.4M $120.1M $63.2M $63.7M
EBT. Incl. Unusual Items $205M $75.8M -$51.5M $112M $163.9M
Earnings of Discontinued Ops. -$305.7M $6.1M $346.9M -$8.4M -$936K
Income Tax Expense -$14.9M $12.3M -$15.5M $10.3M $26.2M
Net Income to Company $219.9M $63.4M -$36M $101.8M $137.7M
 
Minority Interest in Earnings $444K $434K -- -- --
Net Income to Common Excl Extra Items -$85.3M $70M $311M $93.4M $136.8M
 
Basic EPS (Cont. Ops) -$1.59 $1.36 $6.43 $2.08 $3.47
Diluted EPS (Cont. Ops) -$1.59 $1.36 $6.43 $2.05 $3.39
Weighted Average Basic Share $53.7M $51.3M $48.4M $44.8M $39.4M
Weighted Average Diluted Share $54.1M $51.6M $48.4M $45.6M $40.3M
 
EBITDA $309.6M $201.7M $234M $321.4M $326.2M
EBIT $224.5M $117.1M $47.4M $170.3M $218.2M
 
Revenue (Reported) $866.4M $899.2M $1.4B $1.5B $1.6B
Operating Income (Reported) $129M $148.9M $155.6M $216.3M $253.1M
Operating Income (Adjusted) $224.5M $117.1M $47.4M $170.3M $218.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $234.4M $371.2M $362.8M $393.2M $447.7M
Revenue Growth (YoY) -11.94% 58.36% -2.25% 8.38% 13.86%
 
Cost of Revenues $120.8M $180.4M $159.3M $172.1M $186.6M
Gross Profit $113.6M $190.8M $203.5M $221.2M $261.1M
Gross Profit Margin 48.45% 51.4% 56.1% 56.24% 58.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.3M $153.6M $141.8M $155.6M $156.9M
Other Inc / (Exp) -$11.2M -$11.6M -$20.2M -$6M -$493K
Operating Expenses $72.3M $153.6M $141.8M $155.6M $156.9M
Operating Income $41.3M $37.2M $61.7M $65.6M $104.2M
 
Net Interest Expenses $2.5M $25.9M $13M $14.2M $11.5M
EBT. Incl. Unusual Items $27.6M -$334K $28.5M $45.5M $92.2M
Earnings of Discontinued Ops. -$792K -$21.2M $527K $2.2M $4.7M
Income Tax Expense $3.6M -$39.4M $4.4M $7.8M $21M
Net Income to Company $16.1M $39M $24.1M $37.7M $71.2M
 
Minority Interest in Earnings $166K -- -- -- --
Net Income to Common Excl Extra Items $23.3M $17.9M $24.7M $39.9M $75.9M
 
Basic EPS (Cont. Ops) $0.45 $0.36 $0.54 $1.00 $2.03
Diluted EPS (Cont. Ops) $0.44 $0.36 $0.53 $0.98 $1.98
Weighted Average Basic Share $52.3M $49.8M $45.4M $39.9M $37.4M
Weighted Average Diluted Share $52.4M $50.2M $46.1M $40.8M $38.4M
 
EBITDA $47.2M $80M $79.2M $87.6M $124M
EBIT $29.9M $25.6M $43.4M $59.7M $103.9M
 
Revenue (Reported) $234.4M $371.2M $362.8M $393.2M $447.7M
Operating Income (Reported) $41.3M $37.2M $61.7M $65.6M $104.2M
Operating Income (Adjusted) $29.9M $25.6M $43.4M $59.7M $103.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $848.3M $1.1B $1.4B $1.5B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $436.4M $563.9M $646.3M $670.2M $730.5M
Gross Profit $411.9M $542.4M $795.8M $825.6M $957.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $257M $432.4M $570.2M $619.5M $627.3M
Other Inc / (Exp) $94.7M -$50.4M -$88.8M -$7.8M -$15.2M
Operating Expenses $257M $432.4M $570.2M $619.5M $627.3M
Operating Income $154.9M $110M $225.6M $206.1M $329.9M
 
Net Interest Expenses $12.5M $104.1M $80.5M $61.2M $60.5M
EBT. Incl. Unusual Items $237.1M -$44.5M $56.4M $137.1M $254.3M
Earnings of Discontinued Ops. -$315.1M $4.7M $344.6M -$3.1M $2.8M
Income Tax Expense -$15.5M -$26.3M $21.2M $15.3M $48.8M
Net Income to Company $244.7M -$18.2M $31.8M $121.8M $205.5M
 
Minority Interest in Earnings $487K $177K -- -- --
Net Income to Common Excl Extra Items -$62M -$13.4M $379.7M $118.7M $208.3M
 
Basic EPS (Cont. Ops) -$1.22 -$0.14 $7.84 $2.79 $5.49
Diluted EPS (Cont. Ops) -$1.25 -$0.15 $7.76 $2.74 $5.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $335.8M $176.8M $312.5M $315.4M $395.5M
EBIT $250.9M $41.9M $134.8M $192.4M $304.6M
 
Revenue (Reported) $848.3M $1.1B $1.4B $1.5B $1.7B
Operating Income (Reported) $154.9M $110M $225.6M $206.1M $329.9M
Operating Income (Adjusted) $250.9M $41.9M $134.8M $192.4M $304.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $502.6M $660.3M $717.1M $762.1M $865.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $234.5M $332.5M $318.9M $340.7M $372.6M
Gross Profit $268.1M $327.8M $398.2M $421.4M $492.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $172.4M $283M $288.2M $321.7M $316M
Other Inc / (Exp) -$28.4M -$45.8M -$45.7M -$12.3M -$2M
Operating Expenses $172.4M $283M $288.2M $321.7M $316M
Operating Income $95.7M $44.8M $110M $99.7M $176.5M
 
Net Interest Expenses $5.2M $67.9M $29.1M $27.1M $24M
EBT. Incl. Unusual Items $62.1M -$68.9M $35.2M $60.2M $150.6M
Earnings of Discontinued Ops. -$8.4M -$2M -$4.4M $865K $4.6M
Income Tax Expense $10.7M -$30.8M $5.5M $10.6M $33.2M
Net Income to Company $43.5M -$38.1M $29.6M $49.7M $117.4M
 
Minority Interest in Earnings $257K -- -- -- --
Net Income to Common Excl Extra Items $43.2M -$40.2M $25.2M $50.5M $122M
 
Basic EPS (Cont. Ops) $0.83 -$0.81 $0.55 $1.26 $3.25
Diluted EPS (Cont. Ops) $0.82 -$0.81 $0.54 $1.23 $3.16
Weighted Average Basic Share $104.7M $99.4M $90.7M $81.3M $75.2M
Weighted Average Diluted Share $105.2M $99.9M $92.5M $83M $77.5M
 
EBITDA $110.2M $77.3M $151.9M $145.4M $214.3M
EBIT $66.8M -$16.4M $67.1M $88.7M $174.6M
 
Revenue (Reported) $502.6M $660.3M $717.1M $762.1M $865.1M
Operating Income (Reported) $95.7M $44.8M $110M $99.7M $176.5M
Operating Income (Adjusted) $66.8M -$16.4M $67.1M $88.7M $174.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $500.5M $476.4M $347M $272.2M $219.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $87M $43M $81.6M $102.7M $126.8M
Inventory -- -- -- -- --
Prepaid Expenses $104.6M $128.2M -- -- --
Other Current Assets -- -- $127.5M $102.5M $70.1M
Total Current Assets $692.8M $1.5B $557.1M $480.3M $418.1M
 
Property Plant And Equipment $461M $451.1M $467.9M $419.3M $425.3M
Long-Term Investments -- -- -- -- --
Goodwill $686.2M $310.2M $961.3M $961.3M $961.3M
Other Intangibles $287.5M $137.5M $873.6M $812.3M $776.7M
Other Long-Term Assets $78.9M $617.6M $119.3M $80.6M $111M
Total Assets $2.2B $3.1B $3B $2.8B $2.7B
 
Accounts Payable $46.5M $42.4M $57.1M $81.8M $102.6M
Accrued Expenses $153.3M $180.7M $165.9M $157.8M $168.3M
Current Portion Of Long-Term Debt $3M $3M -- -- --
Current Portion Of Capital Lease Obligations $51.6M $54M $50.8M $37.7M $31.4M
Other Current Liabilities -- $59.9M -- -- --
Total Current Liabilities $346M $408.8M $423.6M $431.2M $487.7M
 
Long-Term Debt $286.1M $1.1B $838.9M $695.1M $648.7M
Capital Leases -- -- -- -- --
Total Liabilities $915.4M $1.8B $1.5B $1.4B $1.4B
 
Common Stock $807K $811K $818K $822K $832K
Other Common Equity Adj -$9.1M -$7.4M -$2.2M -$2.2M -$2.2M
Common Equity $1.3B $1.3B $1.5B $1.5B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9M $1.8M -- -- --
Total Equity $1.3B $1.3B $1.5B $1.5B $1.4B
 
Total Liabilities and Equity $2.2B $3.1B $3B $2.8B $2.7B
Cash and Short Terms $500.5M $476.4M $347M $272.2M $219.3M
Total Debt $289.1M $1.1B $838.9M $695.1M $648.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $449.3M $275.4M $207.8M $182.9M $194M
Short Term Investments $10.5M -- -- -- --
Accounts Receivable, Net $91.1M $92.7M $96.9M $131.1M $144.4M
Inventory -- -- -- -- --
Prepaid Expenses $90.1M $166.7M -- -- --
Other Current Assets -- -- $113.6M $58.4M $64.7M
Total Current Assets $680.4M $610.5M $423.1M $378.1M $407.1M
 
Property Plant And Equipment $483.2M $457M $450.7M $437.3M $434.7M
Long-Term Investments -- -- -- -- --
Goodwill $686.6M $960.1M $961.3M $961.3M $961.3M
Other Intangibles $282.5M $923.7M $838.9M $792.3M $771.1M
Other Long-Term Assets $88.5M $646.9M $116.6M $73.7M $120.4M
Total Assets $2.2B $3.7B $2.8B $2.7B $2.7B
 
Accounts Payable $49M $65.4M $71.2M $88.1M $66.9M
Accrued Expenses $139.4M $186.7M $136.2M $143.6M $113.5M
Current Portion Of Long-Term Debt $3M $8.5M -- -- --
Current Portion Of Capital Lease Obligations $52M $54.8M $48.4M $31.6M $32.6M
Other Current Liabilities -- $57.7M -- -- --
Total Current Liabilities $340.7M $497.5M $371.5M $398.6M $384.6M
 
Long-Term Debt $284.1M $1.6B $693.8M $696.4M $649.9M
Capital Leases -- -- -- -- --
Total Liabilities $928.3M $2.4B $1.3B $1.3B $1.3B
 
Common Stock $810K $817K $822K $831K $839K
Other Common Equity Adj -$7.7M -$634K -$2.2M -$2.2M -$2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6M $1.8M -- -- --
Total Equity $1.3B $1.3B $1.5B $1.4B $1.4B
 
Total Liabilities and Equity $2.2B $3.7B $2.8B $2.7B $2.7B
Cash and Short Terms $459.8M $275.4M $207.8M $182.9M $194M
Total Debt $287.1M $1.6B $693.8M $696.4M $649.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $219.9M $63.4M -$36M $101.8M $137.7M
Depreciation & Amoritzation $85.1M $84.5M $186.6M $151.1M $108M
Stock-Based Compensation $13.9M $12.8M $22.6M $14.3M $25.9M
Change in Accounts Receivable -$11.4M $15.4M -$41.4M -$56.3M -$76.4M
Change in Inventories -- -- -- -- --
Cash From Operations $107.7M $192.2M $10.6M $191.9M $295.8M
 
Capital Expenditures $39.6M $39.9M $31.1M $26M $48.9M
Cash Acquisitions -- -- -$1.5B -- --
Cash From Investing $382.5M -$56.7M -$551.8M $23.7M -$47.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $230.2M $800M $850M -- $1.9M
Long-Term Debt Repaid -$338M -$3M -$1.1B -$150.9M -$51.9M
Repurchase of Common Stock -$136.9M -$100M -$120M -$123.1M -$262M
Other Financing Activities -$11.7M -$22.3M -$84.2M -$17.8M -$7.7M
Cash From Financing -$256.1M $676.5M -$424.5M -$288.5M -$301.8M
 
Beginning Cash (CF) $300.5M $501.1M $1.3B $347.9M $275.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $234.1M $812M -$965.7M -$72.9M -$53.9M
Ending Cash (CF) $483.4M $1.3B $347.9M $275.1M $221.2M
 
Levered Free Cash Flow $68.1M $152.3M -$20.5M $165.9M $246.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $16.1M $39M $24.1M $37.7M $71.2M
Depreciation & Amoritzation $17.3M $54.4M $35.7M $28M $20.1M
Stock-Based Compensation $3M $4.2M $2M $6.1M $11.5M
Change in Accounts Receivable $3M $44.5M $8.2M $2.2M $10.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$16.5M -$39.8M -$49.9M -$13.2M -$19M
 
Capital Expenditures $5.3M $8.1M $4.2M $9.2M $10.7M
Cash Acquisitions -- -$6.3M -- -- --
Cash From Investing -$9.8M -$15.9M -$6.6M -$9.2M -$10.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$750K -- -$50M -- --
Repurchase of Common Stock -$45M -- -- -$70.1M -$40.9M
Other Financing Activities -$1.9M -$290K -$13.8M -$854K -$1.5M
Cash From Financing -$47.5M $355K -$63.4M -$56M -$41.8M
 
Beginning Cash (CF) $562.1M $344.2M $330M $264.4M $266.9M
Foreign Exchange Rate Adjustment $503K $106K -- -- --
Additions / Reductions -$73.9M -$55.3M -$120M -$78.3M -$71.5M
Ending Cash (CF) $488.7M $325.1M $210M $186.1M $195.4M
 
Levered Free Cash Flow -$21.8M -$47.9M -$54.1M -$22.4M -$29.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $244.7M -$18.2M $31.8M $121.8M $205.5M
Depreciation & Amoritzation $84.8M $134.8M $177.7M $123M $90.9M
Stock-Based Compensation $12.3M $19.8M $16.8M $19.7M $33.4M
Change in Accounts Receivable -$7M -$8M -$32.7M -$84M -$70.1M
Change in Inventories -- -- -- -- --
Cash From Operations $184.8M $129.9M $50.9M $232.4M $284.2M
 
Capital Expenditures $39M $34.9M $26M $35.9M $50.4M
Cash Acquisitions -- -$1.5B -- -- --
Cash From Investing $374.7M -$1.5B $940.3M $17.2M -$48.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $65M $1.7B -- -- $11.8M
Long-Term Debt Repaid -$193M -$292.5M -$939.6M -- -$61.8M
Repurchase of Common Stock -- -- -$120M -$283.7M -$175.5M
Other Financing Activities -$6M -$68.5M -$49.4M -$7M -$13.4M
Cash From Financing -$215.7M $1.2B -$1.1B -$273.5M -$226.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $343.8M -$163.6M -$115M -$23.9M $9.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $145.8M $95M $24.9M $196.5M $233.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $43.5M -$38.1M $29.6M $49.7M $117.4M
Depreciation & Amoritzation $43.4M $93.7M $84.8M $56.7M $39.7M
Stock-Based Compensation $7M $13.9M $8.1M $13.5M $20.9M
Change in Accounts Receivable -$10.4M -$33.8M -$25M -$52.7M -$46.5M
Change in Inventories -- -- -- -- --
Cash From Operations $63.4M $1.1M $41.4M $81.9M $70.3M
 
Capital Expenditures $19.7M $14.8M $9.7M $19.6M $21.1M
Cash Acquisitions -- -$1.5B -- -- --
Cash From Investing -$24.2M -$1.5B -$12.9M -$19.5M -$20.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $850M -- -- $9.9M
Long-Term Debt Repaid -$1.5M -$291M -$150.9M -- -$9.9M
Repurchase of Common Stock -$45M -- -- -$160.5M -$74.1M
Other Financing Activities -$5.8M -$52.1M -$17.3M -$6.5M -$12.2M
Cash From Financing -$52.1M $515.4M -$166.4M -$151.4M -$75.9M
 
Beginning Cash (CF) $1.1B $1.7B $677.9M $539.5M $488.1M
Foreign Exchange Rate Adjustment $565K $36K -- -- --
Additions / Reductions -$12.9M -$988.6M -$137.9M -$89M -$25.8M
Ending Cash (CF) $1.1B $669.3M $540M $450.5M $462.3M
 
Levered Free Cash Flow $43.7M -$13.7M $31.7M $62.3M $49.2M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

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

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock