Financhill
Buy
58

ASUR Quote, Financials, Valuation and Earnings

Last price:
$11.38
Seasonality move :
-4.67%
Day range:
$9.63 - $10.07
52-week range:
$6.89 - $10.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.22x
P/B ratio:
1.33x
Volume:
130.9K
Avg. volume:
113.3K
1-year change:
19.33%
Market cap:
$265.5M
Revenue:
$119.1M
EPS (TTM):
-$0.48
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $73.2M $65.5M $76.1M $95.8M $119.1M
Revenue Growth (YoY) 14.97% -10.45% 16.12% 25.98% 24.27%
 
Cost of Revenues $29.8M $27.4M $29.5M $33.3M $33.5M
Gross Profit $43.3M $38.1M $46.6M $62.5M $85.5M
Gross Profit Margin 59.21% 58.15% 61.22% 65.23% 71.83%
 
R&D Expenses $5.4M $6M $5.4M $6.1M $6.8M
Selling, General & Admin $41.5M $37.5M $43.2M $54.2M $68.1M
Other Inc / (Exp) -$35.1M $138K $19M $1.4M -$1.8M
Operating Expenses $58.7M $53M $59.5M $73.8M $88.5M
Operating Income -$15.3M -$14.9M -$13M -$11.3M -$3M
 
Net Interest Expenses $16M $1.2M $2M $4.4M $4.3M
EBT. Incl. Unusual Items -$66.4M -$16M $4M -$14.4M -$9.1M
Earnings of Discontinued Ops. $72.3M -- -- -- --
Income Tax Expense -$24.1M $337K $802K $112K $109K
Net Income to Company $30M -$16.3M $3.2M -$14.5M -$9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30M -$16.3M $3.2M -$14.5M -$9.2M
 
Basic EPS (Cont. Ops) $1.93 -$1.03 $0.17 -$0.72 -$0.42
Diluted EPS (Cont. Ops) $1.93 -$1.03 $0.16 -$0.72 -$0.42
Weighted Average Basic Share $15.5M $15.9M $19.3M $20.1M $22.1M
Weighted Average Diluted Share $15.5M $15.9M $19.5M $20.1M $22.1M
 
EBITDA -$32.2M $1.4M $23.9M $10.5M $15.8M
EBIT -$50.4M -$14.8M $6M -$9.9M -$4.8M
 
Revenue (Reported) $73.2M $65.5M $76.1M $95.8M $119.1M
Operating Income (Reported) -$15.3M -$14.9M -$13M -$11.3M -$3M
Operating Income (Adjusted) -$50.4M -$14.8M $6M -$9.9M -$4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16M $18M $21.9M $29.3M $29.3M
Revenue Growth (YoY) -10.3% 12.28% 21.81% 33.93% -0.1%
 
Cost of Revenues $6.9M $7.1M $8.3M $8.1M $9.6M
Gross Profit $9.1M $10.9M $13.6M $21.3M $19.7M
Gross Profit Margin 56.65% 60.44% 62.31% 72.54% 67.24%
 
R&D Expenses $1.8M $1.5M $1.2M $1.8M $2M
Selling, General & Admin $9.5M $10.9M $12.8M $15.9M $17.1M
Other Inc / (Exp) -$11K $10.2M $399K -$1.8M --
Operating Expenses $13.7M $14.9M $17.4M $21M $23.3M
Operating Income -$4.7M -$4.1M -$3.7M $253K -$3.6M
 
Net Interest Expenses $397K $530K $1.1M $782K $109K
EBT. Incl. Unusual Items -$5.1M $5.6M -$4.4M -$2.3M -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$325K $260K $102K -$123K $170K
Net Income to Company -$4.8M $5.3M -$4.5M -$2.2M -$3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M $5.3M -$4.5M -$2.2M -$3.9M
 
Basic EPS (Cont. Ops) -$0.30 $0.28 -$0.22 -$0.10 -$0.15
Diluted EPS (Cont. Ops) -$0.30 $0.28 -$0.22 -$0.10 -$0.15
Weighted Average Basic Share $15.9M $19.2M $20.2M $22.6M $26.4M
Weighted Average Diluted Share $15.9M $19.3M $20.2M $22.6M $26.4M
 
EBITDA -$413K $10.2M $1.7M $3.8M $2.7M
EBIT -$4.7M $6.1M -$3.3M -$1.1M -$3.5M
 
Revenue (Reported) $16M $18M $21.9M $29.3M $29.3M
Operating Income (Reported) -$4.7M -$4.1M -$3.7M $253K -$3.6M
Operating Income (Adjusted) -$4.7M $6.1M -$3.3M -$1.1M -$3.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $66.7M $71.4M $87.6M $122.1M $115.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.2M $28.3M $33M $33.3M $36.2M
Gross Profit $36.5M $43.1M $54.6M $88.8M $79M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.1M $5.6M $6M $6.7M $7.4M
Selling, General & Admin $37.3M $42.5M $50.2M $67.6M $68.1M
Other Inc / (Exp) -$11K $18.9M $1.7M -$1.9M $9K
Operating Expenses $55.2M $58.1M $69.6M $87.7M $91M
Operating Income -$18.8M -$15M -$15M $1.2M -$12M
 
Net Interest Expenses $8.1M $1.3M $4.1M $5.8M --
EBT. Incl. Unusual Items -$62M $2.6M -$17.4M -$6.5M -$11.9M
Earnings of Discontinued Ops. $68.2M -- -- -- --
Income Tax Expense -$24.6M $929K $345K $173K $276K
Net Income to Company $30.7M $1.7M -$17.7M -$6.7M -$12.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.7M $1.7M -$17.7M -$6.7M -$12.2M
 
Basic EPS (Cont. Ops) $1.99 $0.03 -$0.88 -$0.31 -$0.48
Diluted EPS (Cont. Ops) $1.99 $0.03 -$0.89 -$0.31 -$0.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$35.2M $20.9M $7M $20.7M $10.2M
EBIT -$53.8M $4M -$13.3M $252K -$12.3M
 
Revenue (Reported) $66.7M $71.4M $87.6M $122.1M $115.3M
Operating Income (Reported) -$18.8M -$15M -$15M $1.2M -$12M
Operating Income (Adjusted) -$53.8M $4M -$13.3M $252K -$12.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $49.1M $55M $66.5M $92.8M $89M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.8M $21.6M $25.2M $25.1M $27.8M
Gross Profit $28.3M $33.3M $41.4M $67.7M $61.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.4M $4M $4.5M $5.1M $5.7M
Selling, General & Admin $26.6M $31.5M $38.4M $51.9M $51.9M
Other Inc / (Exp) -$11K $18.8M $1.6M -$1.8M $10K
Operating Expenses $38.1M $43M $53.1M $66.9M $69.4M
Operating Income -$9.8M -$9.7M -$11.7M $764K -$8.2M
 
Net Interest Expenses $632K $977K $3M $4.3M $109K
EBT. Incl. Unusual Items -$10.4M $8.2M -$13.2M -$5.4M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71K $663K $206K $267K $434K
Net Income to Company -$10.5M $7.5M -$13.4M -$5.6M -$8.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M $7.5M -$13.4M -$5.6M -$8.6M
 
Basic EPS (Cont. Ops) -$0.66 $0.40 -$0.66 -$0.26 -$0.33
Diluted EPS (Cont. Ops) -$0.66 $0.40 -$0.66 -$0.26 -$0.33
Weighted Average Basic Share $47.4M $57.2M $60.4M $63.6M $77.6M
Weighted Average Diluted Share $47.4M $57.5M $60.4M $64.3M $77.6M
 
EBITDA $2.3M $22M $5.1M $15.3M $9.8M
EBIT -$9.8M $9.1M -$10.2M -$30K -$7.5M
 
Revenue (Reported) $49.1M $55M $66.5M $92.8M $89M
Operating Income (Reported) -$9.8M -$9.7M -$11.7M $764K -$8.2M
Operating Income (Adjusted) -$9.8M $9.1M -$10.2M -$30K -$7.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $28.8M $28.6M $13.4M $17M $30.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.8M $3.8M $5.3M $12.1M $14.2M
Inventory $656K $449K $246K $251K $155K
Prepaid Expenses $1.5M $2.9M -- -- --
Other Current Assets $1.3M -- $13.5M $10.3M $3.5M
Total Current Assets $169.5M $356.8M $249.8M $243.3M $267.2M
 
Property Plant And Equipment $14.8M $14.7M $14.7M $18.5M $19.5M
Long-Term Investments -- -- -- -- --
Goodwill $68.7M $74M $86M $86M $86M
Other Intangibles $63.9M $64.6M $78.6M $66.6M $62.1M
Other Long-Term Assets $3.2M $4M $4.1M $5.5M $9M
Total Assets $320.1M $514M $433.2M $419.9M $443.9M
 
Accounts Payable $1.7M $1.3M $565K $2.2M $2.6M
Accrued Expenses $3.9M $1.4M $2.4M $3.7M $3.9M
Current Portion Of Long-Term Debt $2.6M $12.3M $1.9M $4.1M $27K
Current Portion Of Capital Lease Obligations $1.6M $1.8M $1.6M $1.9M $1.5M
Other Current Liabilities $130.3M $324.5M $219M $209M $220M
Total Current Liabilities $151.6M $348.6M $232.8M $235.2M $241.3M
 
Long-Term Debt $24.1M $12.2M $33.1M $30.8M $4.3M
Capital Leases -- -- -- -- --
Total Liabilities $182.5M $368.3M $275M $274.8M $252.2M
 
Common Stock $161K $193K $204K $206K $254K
Other Common Equity Adj -$25K $604K -$99K -$2.5M -$1.1M
Common Equity $137.6M $145.7M $158.2M $145.1M $191.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $137.6M $145.7M $158.2M $145.1M $191.7M
 
Total Liabilities and Equity $320.1M $514M $433.2M $419.9M $443.9M
Cash and Short Terms $28.8M $28.6M $13.4M $17M $30.3M
Total Debt $26.7M $24.5M $35M $34.9M $4.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.9M $11.5M $10.9M $32.8M $11.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.2M $4.6M $6.8M $15.1M $17.2M
Inventory $408K $303K $323K $93K $233K
Prepaid Expenses $2.6M $13.4M $10.7M -- --
Other Current Assets -- -- -- $3.9M $4.6M
Total Current Assets $220.4M $204.5M $210.7M $224.4M $226.9M
 
Property Plant And Equipment $15.1M $14.9M $19.3M $18.7M $22.9M
Long-Term Investments -- -- -- -- --
Goodwill $71.3M $86.1M $86M $86M $94.7M
Other Intangibles $62.1M $82.4M $70.2M $57.3M $73.4M
Other Long-Term Assets $3.8M $4.1M $4.9M $8M $10.2M
Total Assets $372.7M $392.1M $391.1M $394.5M $428.1M
 
Accounts Payable $1M $1.3M $1.3M $1.7M $1.3M
Accrued Expenses $791K $1.8M $4.1M $5.2M $8.3M
Current Portion Of Long-Term Debt $10.8M $1.9M $3.1M $195K --
Current Portion Of Capital Lease Obligations $1.8M $1.7M $1.7M $1.5M $1.6M
Other Current Liabilities $198.7M $176.3M $186.9M $175.1M $194M
Total Current Liabilities $220M $187.2M $205.5M $192.8M $212.5M
 
Long-Term Debt $12.9M $32.8M $31.4M $2.6M $7.5M
Capital Leases -- -- -- -- --
Total Liabilities $242.6M $230.1M $246.6M $202.8M $229M
 
Common Stock $163K $204K $205K $252K $265K
Other Common Equity Adj $613K $317K -$2.9M -$2.7M -$10K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $130.1M $161.9M $144.6M $191.7M $199.2M
 
Total Liabilities and Equity $372.7M $392.1M $391.1M $394.5M $428.1M
Cash and Short Terms $12.9M $11.5M $10.9M $32.8M $11.2M
Total Debt $23.7M $34.7M $34.4M $2.8M $7.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $30M -$16.3M $3.2M -$14.5M -$9.2M
Depreciation & Amoritzation $18.2M $16.2M $17.8M $20.4M $20.6M
Stock-Based Compensation $2.3M $2.4M $3M $3.2M $5.4M
Change in Accounts Receivable -$1.4M $528K -$1.3M -$7.6M -$4.1M
Change in Inventories -$1.6M $150K $142K -$14K $97K
Cash From Operations -$4.1M $2.2M $1.4M $13.7M $18.9M
 
Capital Expenditures $4.8M $16.8M $29.8M $8.8M $16.3M
Cash Acquisitions -$7.4M -- -- -- --
Cash From Investing $85.6M -$19.4M -$37M -$36M -$29.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38.9M $8.9M $29.4M -- --
Long-Term Debt Repaid -$128.8M -$12.2M -$14.7M -$1.7M -$35.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $21.1M $190.1M -$106.1M -$11.2M $13M
Cash From Financing -$68M $208.1M -$90.7M -$12.4M $24.2M
 
Beginning Cash (CF) $15.4M $134.1M $325M $198.7M $164M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.5M $190.9M -$126.2M -$34.7M $13.6M
Ending Cash (CF) $28.8M $325M $198.7M $164M $177.6M
 
Levered Free Cash Flow -$9M -$14.5M -$28.4M $4.8M $2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.8M $5.3M -$4.5M -$2.2M -$3.9M
Depreciation & Amoritzation $4.3M $4.1M $5.1M $4.9M $6.2M
Stock-Based Compensation $708K $784K $797K $1.3M $1.6M
Change in Accounts Receivable $691K -$407K -$1.2M $1.4M -$964K
Change in Inventories $132K -$22K -$34K $41K $30K
Cash From Operations $2.6M $754K -$524K $5.7M $1.3M
 
Capital Expenditures $7.9M $26.4M $3.5M $2.8M $11.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.2M -$26.2M -$12.4M -$910K -$10.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $29.4M -- -- --
Long-Term Debt Repaid -$9.8M -$12M -$1.7M -$35M -$420K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $85.6M -$33.8M $180K -$14.5M $1.7M
Cash From Financing $75.8M -$16.3M -$1.5M -$5.8M $1.6M
 
Beginning Cash (CF) $115.2M $210.6M $152.1M $137.3M $140.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $71.3M -$41.8M -$14.5M -$969K -$7.9M
Ending Cash (CF) $186.5M $168.8M $137.6M $136.3M $132.7M
 
Levered Free Cash Flow -$5.2M -$25.6M -$4.1M $3M -$9.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $30.7M $1.7M -$17.7M -$6.7M -$12.2M
Depreciation & Amoritzation $18.6M $17M $20.3M $20.5M $22.5M
Stock-Based Compensation $2.4M $2.8M $3.2M $5M $6.2M
Change in Accounts Receivable -$3.9M -$473K -$2.6M -$10.8M -$2.3M
Change in Inventories $671K $45K -$28K $230K -$140K
Cash From Operations -$5.7M -$1.2M $9.5M $18.6M $6.7M
 
Capital Expenditures $12.1M $34M $8.7M $8.2M $29.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $33.8M -$25.1M -$49.9M -$20.2M -$29.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$132.3M -$15.1M -$1.3M -$35.6M -$420K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $140.4M -$27M $10.2M -$10.4M $18M
Cash From Financing $40.8M $8.6M $9.3M $256K $19.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.8M -$17.7M -$31.1M -$1.4M -$3.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17.8M -$35.2M $761K $10.3M -$23.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.5M $7.5M -$13.4M -$5.6M -$8.6M
Depreciation & Amoritzation $12M $12.8M $15.3M $15.4M $17.2M
Stock-Based Compensation $1.7M $2.1M $2.3M $4.2M $5M
Change in Accounts Receivable $465K -$536K -$1.8M -$5M -$3.1M
Change in Inventories $190K $85K -$85K $159K -$78K
Cash From Operations $2.3M -$1.1M $7M $11.8M -$394K
 
Capital Expenditures $11.6M $28.8M $7.7M $7.1M $20.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.3M -$21M -$34M -$18.2M -$18.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.9M $29.4M -- -- --
Long-Term Debt Repaid -$12.2M -$15.1M -$1.7M -$35.6M -$420K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $68.2M -$148.9M -$32.5M -$31.8M -$26.8M
Cash From Financing $65.5M -$134M -$34M -$21.4M -$26.3M
 
Beginning Cash (CF) $164.8M $791.4M $566.7M $484.4M $508.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.5M -$156.2M -$61.1M -$27.7M -$44.9M
Ending Cash (CF) $322.5M $635.3M $505.6M $456.7M $463.6M
 
Levered Free Cash Flow -$9.3M -$29.9M -$739K $4.7M -$21M

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

GET BETTER TRADE IDEAS

Popular

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.7% over the past day.

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

Show me the best stock