Financhill
Sell
30

AP Quote, Financials, Valuation and Earnings

Last price:
$2.04
Seasonality move :
1.48%
Day range:
$1.90 - $1.99
52-week range:
$0.74 - $2.79
Dividend yield:
0%
P/E ratio:
97.00x
P/S ratio:
0.09x
P/B ratio:
0.66x
Volume:
90.9K
Avg. volume:
29.9K
1-year change:
-16.38%
Market cap:
$39M
Revenue:
$418.3M
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $328.5M $344.9M $390.2M $422.3M $418.3M
Revenue Growth (YoY) -17.43% 4.98% 13.13% 8.24% -0.96%
 
Cost of Revenues $257.5M $278.8M $328M $347.8M $336.8M
Gross Profit $71M $66.1M $62.2M $74.6M $81.5M
Gross Profit Margin 21.62% 19.17% 15.94% 17.65% 19.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.5M $46M $43.5M $50.9M $54.9M
Other Inc / (Exp) $5.9M $364K $9.7M -$35.9M $8.7M
Operating Expenses $64.1M $63.9M $60.9M $68.6M $73.5M
Operating Income $6.9M $2.2M $1.3M $6M $8M
 
Net Interest Expenses $4.1M $3.6M $5.4M $9.3M $11.6M
EBT. Incl. Unusual Items $8.7M -$995K $5.6M -$39.3M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$470K $2.3M $1.6M -$1.2M $2.7M
Net Income to Company $9.2M -$3.3M $4M -$38.1M $2.4M
 
Minority Interest in Earnings -$1.2M -$561K -$564K -$1.8M -$1.9M
Net Income to Common Excl Extra Items $8M -$3.9M $3.4M -$39.9M $438K
 
Basic EPS (Cont. Ops) $0.56 -$0.20 $0.18 -$2.04 $0.02
Diluted EPS (Cont. Ops) $0.54 -$0.20 $0.18 -$2.04 $0.02
Weighted Average Basic Share $14.3M $19M $19.3M $19.6M $19.9M
Weighted Average Diluted Share $14.6M $19M $19.4M $19.6M $19.9M
 
EBITDA $31.4M $20.5M $28.4M -$12.3M $35.3M
EBIT $12.8M $2.6M $11M -$29.9M $16.7M
 
Revenue (Reported) $328.5M $344.9M $390.2M $422.3M $418.3M
Operating Income (Reported) $6.9M $2.2M $1.3M $6M $8M
Operating Income (Adjusted) $12.8M $2.6M $11M -$29.9M $16.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $87M $84.5M $93.5M $108.1M $100.9M
Revenue Growth (YoY) -10.3% -2.9% 10.68% 15.58% -6.63%
 
Cost of Revenues $67.9M $65.8M $78.3M $91.4M $80.2M
Gross Profit $19.1M $18.7M $15.2M $16.7M $20.7M
Gross Profit Margin 21.97% 22.14% 16.29% 15.41% 20.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.1M $11.5M $11.6M $12.8M $15M
Other Inc / (Exp) $2.2M -$5.1M $2.2M -$39.8M $6.1M
Operating Expenses $16.8M $15.8M $15.9M $17.3M $19.7M
Operating Income $2.3M $2.9M -$623K -$687K $1M
 
Net Interest Expenses $886K $927K $1.8M $2.6M $2.9M
EBT. Incl. Unusual Items $3.6M -$3.1M -$126K -$43M $4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $261K $144K -$1.7M $742K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$277K -$130K -$193K -$501K -$357K
Net Income to Common Excl Extra Items $2.2M -$3.5M -$463K -$41.8M $3.1M
 
Basic EPS (Cont. Ops) $0.11 -$0.18 -$0.02 -$2.14 $0.16
Diluted EPS (Cont. Ops) $0.11 -$0.18 -$0.02 -$2.14 $0.16
Weighted Average Basic Share $18.3M $19.1M $19.4M $19.7M $20M
Weighted Average Diluted Share $18.3M $19.1M $19.4M $19.7M $20M
 
EBITDA $9.2M $2.2M $5.9M -$35.9M $11.7M
EBIT $4.5M -$2.2M $1.6M -$40.5M $7.1M
 
Revenue (Reported) $87M $84.5M $93.5M $108.1M $100.9M
Operating Income (Reported) $2.3M $2.9M -$623K -$687K $1M
Operating Income (Adjusted) $4.5M -$2.2M $1.6M -$40.5M $7.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $328.5M $344.9M $390.2M $422.3M $418.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $257.5M $278.8M $328M $347.8M $336.8M
Gross Profit $71M $66.1M $62.2M $74.6M $81.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.5M $46M $43.5M $50.9M $54.9M
Other Inc / (Exp) $5.9M $364K $9.7M -$35.9M $8.7M
Operating Expenses $64.1M $63.9M $60.9M $68.6M $73.5M
Operating Income $6.9M $2.2M $1.3M $6M $8M
 
Net Interest Expenses $4.1M $3.6M $5.4M $9.3M $11.6M
EBT. Incl. Unusual Items $8.7M -$995K $5.6M -$39.3M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$470K $2.3M $1.6M -$1.2M $2.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.2M -$561K -$564K -$1.8M -$1.9M
Net Income to Common Excl Extra Items $8M -$3.9M $3.4M -$39.9M $438K
 
Basic EPS (Cont. Ops) $0.56 -$0.19 $0.19 -$2.05 $0.02
Diluted EPS (Cont. Ops) $0.56 -$0.20 $0.18 -$2.05 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $31.4M $20.5M $28.4M -$12.3M $35.3M
EBIT $12.8M $2.6M $11M -$29.9M $16.7M
 
Revenue (Reported) $328.5M $344.9M $390.2M $422.3M $418.3M
Operating Income (Reported) $6.9M $2.2M $1.3M $6M $8M
Operating Income (Adjusted) $12.8M $2.6M $11M -$29.9M $16.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $344.9M $390.2M $422.3M $418.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $278.8M $328M $347.8M $336.8M --
Gross Profit $66.1M $62.2M $74.6M $81.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46M $43.5M $50.9M $54.9M --
Other Inc / (Exp) $364K $9.7M -$35.9M $8.7M --
Operating Expenses $63.9M $60.9M $68.6M $73.5M --
Operating Income $2.2M $1.3M $6M $8M --
 
Net Interest Expenses $3.6M $5.4M $9.3M $11.6M --
EBT. Incl. Unusual Items -$995K $5.6M -$39.3M $5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $1.6M -$1.2M $2.7M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$561K -$564K -$1.8M -$1.9M --
Net Income to Common Excl Extra Items -$3.9M $3.4M -$39.9M $438K --
 
Basic EPS (Cont. Ops) -$0.19 $0.19 -$2.05 $0.02 --
Diluted EPS (Cont. Ops) -$0.20 $0.18 -$2.05 $0.02 --
Weighted Average Basic Share $75.8M $77.3M $78.4M $79.5M --
Weighted Average Diluted Share $80.1M $77.5M $78.5M $79.6M --
 
EBITDA $20.5M $28.4M -$12.3M $35.3M --
EBIT $2.6M $11M -$29.9M $16.7M --
 
Revenue (Reported) $344.9M $390.2M $422.3M $418.3M --
Operating Income (Reported) $2.2M $1.3M $6M $8M --
Operating Income (Adjusted) $2.6M $11M -$29.9M $16.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.8M $10.3M $8.7M $7.3M $15.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.4M $68.8M $73.6M $79.9M $72.5M
Inventory $73.2M $108.7M $121.7M $124.7M $116.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $4.9M $7.4M $5.4M $8.7M
Total Current Assets $171.8M $208.8M $231.4M $236.7M $236.8M
 
Property Plant And Equipment $166.4M $162.6M $158.5M $163.5M $152.6M
Long-Term Investments $2.2M $2.2M $2.2M $2.2M $2.2M
Goodwill -- -- -- -- --
Other Intangibles $7.2M $6.2M $5.2M $4.9M $4.3M
Other Long-Term Assets $5.8M $6.9M $5.2M $5M $4.2M
Total Assets $463.2M $506M $502.8M $565.7M $530.9M
 
Accounts Payable $26.7M $44.2M $43.6M $37.2M $36.7M
Accrued Expenses $22.9M $22.7M $16M $14.7M $17.1M
Current Portion Of Long-Term Debt $12.4M $20M $12.4M $12.3M $12.2M
Current Portion Of Capital Lease Obligations $674K $641K $635K $946K $878K
Other Current Liabilities $42.7M $37.5M $43.6M $51.7M $58.3M
Total Current Liabilities $105.3M $125M $116.2M $116.9M $125.2M
 
Long-Term Debt $24.8M $40.9M $93.1M $116.4M $116.4M
Capital Leases -- -- -- -- --
Total Liabilities $378.2M $393.8M $389.4M $494.1M $459.8M
 
Common Stock $18.3M $19.2M $19.4M $19.7M $20M
Other Common Equity Adj -$68.7M -$55.1M -$58.4M -$63M -$66.8M
Common Equity $76.6M $102.9M $104.3M $60.9M $58.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4M $9.2M $9.1M $10.6M $12.2M
Total Equity $85M $112.1M $113.4M $71.6M $71.1M
 
Total Liabilities and Equity $463.2M $506M $502.8M $565.7M $530.9M
Cash and Short Terms $16.8M $10.3M $8.7M $7.3M $15.4M
Total Debt $37.2M $60.9M $105.5M $128.7M $128.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.8M $10.3M $8.7M $7.3M $15.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.4M $68.8M $73.6M $79.9M $72.5M
Inventory $73.2M $108.7M $121.7M $124.7M $116.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $4.9M $7.4M $5.4M $8.7M
Total Current Assets $171.8M $208.8M $231.4M $236.7M $236.8M
 
Property Plant And Equipment $166.4M $162.6M $158.5M $163.5M $152.6M
Long-Term Investments $2.2M $2.2M $2.2M $2.2M $2.2M
Goodwill -- -- -- -- --
Other Intangibles $7.2M $6.2M $5.2M $4.9M $4.3M
Other Long-Term Assets $5.8M $6.9M $5.2M $5M $4.2M
Total Assets $463.2M $506M $502.8M $565.7M $530.9M
 
Accounts Payable $26.7M $44.2M $43.6M $37.2M $36.7M
Accrued Expenses $22.9M $22.7M $16M $14.7M $17.1M
Current Portion Of Long-Term Debt $12.4M $20M $12.4M $12.3M $12.2M
Current Portion Of Capital Lease Obligations $674K $641K $635K $946K $878K
Other Current Liabilities $42.7M $37.5M $43.6M $51.7M $58.3M
Total Current Liabilities $105.3M $125M $116.2M $116.9M $125.2M
 
Long-Term Debt $24.8M $40.9M $93.1M $116.4M $116.4M
Capital Leases -- -- -- -- --
Total Liabilities $378.2M $393.8M $389.4M $494.1M $459.8M
 
Common Stock $18.3M $19.2M $19.4M $19.7M $20M
Other Common Equity Adj -$68.7M -$55.1M -$58.4M -$63M -$66.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4M $9.2M $9.1M $10.6M $12.2M
Total Equity $85M $112.1M $113.4M $71.6M $71.1M
 
Total Liabilities and Equity $463.2M $506M $502.8M $565.7M $530.9M
Cash and Short Terms $16.8M $10.3M $8.7M $7.3M $15.4M
Total Debt $37.2M $60.9M $105.5M $128.7M $128.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.2M -$3.3M $4M -$38.1M $2.4M
Depreciation & Amoritzation $18.6M $17.9M $17.4M $17.7M $18.6M
Stock-Based Compensation $1.3M $2.4M $1.7M $2.1M $1.5M
Change in Accounts Receivable $39.6M $5M -$918K $7.8M $20M
Change in Inventories $10.2M -$27.6M -$17.9M -$1.4M $4.8M
Cash From Operations $33.6M -$15.9M -$27.2M -$3.7M $18M
 
Capital Expenditures $8.5M $15.2M $16.7M $20.4M $12.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.9M -$14.7M -$16.3M -$19.7M -$8.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6M $32.2M $69.8M $36.9M $24M
Long-Term Debt Repaid -$41M -$10.7M -$33.4M -$25.5M -$25.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$329K -$485K $6.1M $10.3M $63K
Cash From Financing -$17.2M $24.4M $42.6M $21.7M -$1.4M
 
Beginning Cash (CF) $7M $16.8M $10.3M $8.7M $7.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M -$6.2M -$929K -$1.7M $8.4M
Ending Cash (CF) $16.8M $10.3M $8.7M $7.3M $15.4M
 
Levered Free Cash Flow $25.2M -$31.1M -$43.9M -$24.1M $5.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9M -$16.3M -$4.4M $4.5M --
 
Capital Expenditures $2.4M $3.4M $3.6M $2.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3M -$3.3M -$3.4M -$2.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6M $17.7M $11.3M $7.8M --
Long-Term Debt Repaid -$4.5M -$1.5M -$6.3M -$5.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2M $16.2M $5M $2M --
 
Beginning Cash (CF) $16.8M $10.3M $8.7M $7.3M --
Foreign Exchange Rate Adjustment -$318K -$178K $89K -$175K --
Additions / Reductions $1.7M -$3.4M -$2.8M $3.7M --
Ending Cash (CF) $18.3M $6.8M $6.1M $10.8M --
 
Levered Free Cash Flow -$520K -$19.7M -$8M $1.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $33.6M -$15.9M -$27.2M -$3.7M $18M
 
Capital Expenditures $8.5M $15.2M $16.7M $20.4M $12.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.9M -$14.7M -$16.3M -$19.7M -$8.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6M $32.2M $69.8M $36.9M $24M
Long-Term Debt Repaid -$41M -$10.7M -$33.4M -$25.5M -$25.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$17.2M $24.4M $42.6M $21.7M -$1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M -$6.2M -$929K -$1.7M $8.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.2M -$31.1M -$43.9M -$24.1M $5.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9M -$16.3M -$4.4M $4.5M --
 
Capital Expenditures $2.4M $3.4M $3.6M $2.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3M -$3.3M -$3.4M -$2.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6M $17.7M $11.3M $7.8M --
Long-Term Debt Repaid -$4.5M -$1.5M -$6.3M -$5.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2M $16.2M $5M $2M --
 
Beginning Cash (CF) $16.8M $10.3M $8.7M $7.3M --
Foreign Exchange Rate Adjustment -$318K -$178K $89K -$175K --
Additions / Reductions $1.7M -$3.4M -$2.8M $3.7M --
Ending Cash (CF) $18.3M $6.8M $6.1M $10.8M --
 
Levered Free Cash Flow -$520K -$19.7M -$8M $1.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
11
CRL alert for Apr 11

Charles River Laboratories International [CRL] is down 0.2% over the past day.

Buy
77
DPST alert for Apr 11

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 0.79% over the past day.

Sell
35
KMX alert for Apr 11

CarMax [KMX] is up 2.87% over the past day.

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

Show me the best stock