Financhill
Sell
22

AAON Quote, Financials, Valuation and Earnings

Last price:
$79.44
Seasonality move :
12.38%
Day range:
$79.34 - $82.41
52-week range:
$69.52 - $144.07
Dividend yield:
0.43%
P/E ratio:
39.51x
P/S ratio:
5.54x
P/B ratio:
7.86x
Volume:
629.5K
Avg. volume:
1.1M
1-year change:
-6.93%
Market cap:
$6.5B
Revenue:
$1.2B
EPS (TTM):
$2.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $514.6M $534.5M $888.8M $1.2B $1.2B
Revenue Growth (YoY) 9.64% 3.88% 66.28% 31.47% 2.75%
 
Cost of Revenues $358.7M $396.7M $651.2M $769.5M $803.5M
Gross Profit $155.8M $137.8M $237.6M $399M $397.1M
Gross Profit Margin 30.29% 25.79% 26.73% 34.15% 33.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.5M $68.6M $110.8M $157.8M $167.5M
Other Inc / (Exp) $6.5M $82K $411K $516K $401K
Operating Expenses $60.5M $68.6M $110.8M $171.5M $188M
Operating Income $95.4M $69.2M $126.7M $227.5M $209.1M
 
Net Interest Expenses -- $132K $2.6M $4.8M $2.9M
EBT. Incl. Unusual Items $102M $69.2M $124.5M $223.2M $206.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23M $10.4M $24.2M $45.5M $38M
Net Income to Company $79M $58.8M $100.4M $177.6M $168.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79M $58.8M $100.4M $177.6M $168.6M
 
Basic EPS (Cont. Ops) $1.01 $0.75 $1.26 $2.19 $2.07
Diluted EPS (Cont. Ops) $0.99 $0.73 $1.24 $2.13 $2.02
Weighted Average Basic Share $78.3M $78.6M $79.6M $81.2M $81.5M
Weighted Average Diluted Share $79.6M $80.6M $81.1M $83.3M $83.6M
 
EBITDA $121M $69.4M $127.5M $241.8M $230M
EBIT $95.4M $69.3M $127.2M $228M $209.5M
 
Revenue (Reported) $514.6M $534.5M $888.8M $1.2B $1.2B
Operating Income (Reported) $95.4M $69.2M $126.7M $227.5M $209.1M
Operating Income (Adjusted) $95.4M $69.3M $127.2M $228M $209.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.7M $136.3M $254.6M $306.6M $297.7M
Revenue Growth (YoY) -4.79% 16.78% 86.82% 20.44% -2.91%
 
Cost of Revenues $82.8M $109.7M $176.1M $194.9M $220.1M
Gross Profit $33.9M $26.5M $78.5M $111.7M $77.6M
Gross Profit Margin 29.07% 19.48% 30.85% 36.44% 26.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.3M $23.1M $37.7M $43.9M $41.6M
Other Inc / (Exp) $6.6M $30K $104K $133K $53K
Operating Expenses $14.8M $21.1M $31.9M $47.9M $48.2M
Operating Income $19.1M $5.4M $46.6M $63.9M $29.4M
 
Net Interest Expenses $2K $121K $933K $884K $1.2M
EBT. Incl. Unusual Items $25.7M $5.3M $45.8M $63.1M $28.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.9M -$840K $6.9M $16.1M $3.6M
Net Income to Company $18.9M $6.2M $38.9M $47M $24.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.9M $6.2M $38.9M $47M $24.7M
 
Basic EPS (Cont. Ops) $0.24 $0.08 $0.49 $0.58 $0.30
Diluted EPS (Cont. Ops) $0.23 $0.07 $0.47 $0.56 $0.30
Weighted Average Basic Share $78.2M $78.7M $79.7M $81.2M $81.5M
Weighted Average Diluted Share $80.1M $80.9M $81.9M $83.4M $83.8M
 
EBITDA $25.8M $5.5M $46.8M $68M $36M
EBIT $19.1M $5.5M $46.7M $64M $29.5M
 
Revenue (Reported) $116.7M $136.3M $254.6M $306.6M $297.7M
Operating Income (Reported) $19.1M $5.4M $46.6M $63.9M $29.4M
Operating Income (Adjusted) $19.1M $5.5M $46.7M $64M $29.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $514.6M $534.5M $888.8M $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $358.7M $396.7M $651.2M $769.5M $803.5M
Gross Profit $155.8M $137.8M $237.6M $399M $397.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.5M $68.6M $110.8M $157.8M $167.5M
Other Inc / (Exp) $6.5M $95K $411K $516K $401K
Operating Expenses $60.5M $68.6M $110.8M $171.5M $188M
Operating Income $95.4M $69.2M $126.7M $227.5M $209.1M
 
Net Interest Expenses -- $132K $2.6M $4.8M $2.9M
EBT. Incl. Unusual Items $102M $69.2M $124.5M $223.2M $206.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23M $10.4M $24.2M $45.5M $38M
Net Income to Company $79M $58.8M $100.4M $177.6M $168.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79M $58.8M $100.4M $177.6M $168.6M
 
Basic EPS (Cont. Ops) $1.01 $0.75 $1.25 $2.19 $2.07
Diluted EPS (Cont. Ops) $0.99 $0.72 $1.23 $2.13 $2.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $121M $71.3M $133.1M $241.8M $230M
EBIT $95.4M $69.3M $127.2M $228M $209.5M
 
Revenue (Reported) $514.6M $534.5M $888.8M $1.2B $1.2B
Operating Income (Reported) $95.4M $69.2M $126.7M $227.5M $209.1M
Operating Income (Adjusted) $95.4M $69.3M $127.2M $228M $209.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $534.5M $888.8M $1.2B $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $396.7M $651.2M $769.5M $803.5M --
Gross Profit $137.8M $237.6M $399M $397.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.6M $110.8M $157.8M $167.5M --
Other Inc / (Exp) $95K $411K $516K $401K --
Operating Expenses $68.6M $110.8M $171.5M $188M --
Operating Income $69.2M $126.7M $227.5M $209.1M --
 
Net Interest Expenses $135K $2.6M $4.8M $2.9M --
EBT. Incl. Unusual Items $69.2M $124.5M $223.2M $206.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.4M $24.2M $45.5M $38M --
Net Income to Company $58.8M $100.4M $177.6M $168.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $58.8M $100.4M $177.6M $168.6M --
 
Basic EPS (Cont. Ops) $0.75 $1.25 $2.19 $2.07 --
Diluted EPS (Cont. Ops) $0.72 $1.23 $2.13 $2.01 --
Weighted Average Basic Share $314.4M $318M $324.5M $326.1M --
Weighted Average Diluted Share $322.3M $324.3M $333.1M $334.7M --
 
EBITDA $71.3M $133.1M $241.8M $230M --
EBIT $69.3M $127.2M $228M $209.5M --
 
Revenue (Reported) $534.5M $888.8M $1.2B $1.2B --
Operating Income (Reported) $69.2M $126.7M $227.5M $209.1M --
Operating Income (Adjusted) $69.3M $127.2M $228M $209.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $79M $2.9M $5.5M $287K $14K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.4M $70.8M $127.2M $138.1M $147.4M
Inventory $82.2M $130.3M $198.9M $213.5M $187.4M
Prepaid Expenses $3.8M -- -- -- --
Other Current Assets -- $2.1M $1.9M $3.1M $7.3M
Total Current Assets $220.3M $218.1M $349.1M $409M $488.2M
 
Property Plant And Equipment $224.9M $275M $311.9M $381.7M $525.8M
Long-Term Investments -- -- -- -- --
Goodwill $3.2M $85.7M $81.9M $81.9M $81.9M
Other Intangibles $38K $70.1M $64.6M $68.1M $78.3M
Other Long-Term Assets $579K $1.2M $6.4M $816K $242K
Total Assets $449M $650.2M $813.9M $941.4M $1.2B
 
Accounts Payable $12.4M $29M $45.5M $27.5M $44.6M
Accrued Expenses $26.2M $28.5M $33.5M $47M $52M
Current Portion Of Long-Term Debt -- -- -- -- $16M
Current Portion Of Capital Lease Obligations $202K $1.6M $1.3M $2M $2.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59M $86.8M $145.6M $126.7M $174.9M
 
Long-Term Debt -- $40M $71M $38.3M $138.9M
Capital Leases -- -- -- -- --
Total Liabilities $98.1M $184M $253.2M $206.2M $350.7M
 
Common Stock $209K $210K $322K $326K $326K
Other Common Equity Adj -- -- -- -- --
Common Equity $350.9M $466.2M $560.7M $735.2M $824.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $350.9M $466.2M $560.7M $735.2M $824.6M
 
Total Liabilities and Equity $449M $650.2M $813.9M $941.4M $1.2B
Cash and Short Terms $79M $2.9M $5.5M $287K $14K
Total Debt -- $40M $71M $38.3M $154.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $79M $2.9M $5.5M $287K $14K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.4M $70.8M $127.2M $138.1M $147.4M
Inventory $82.2M $130.3M $198.9M $213.5M $187.4M
Prepaid Expenses $3.8M -- -- -- --
Other Current Assets -- $2.1M $1.9M $3.1M $7.3M
Total Current Assets $220.3M $218.1M $349.1M $409M $488.2M
 
Property Plant And Equipment $224.9M $275M $311.9M $381.7M $525.8M
Long-Term Investments -- -- -- -- --
Goodwill $3.2M $85.7M $81.9M $81.9M $81.9M
Other Intangibles $38K $70.1M $64.6M $68.1M $78.3M
Other Long-Term Assets $579K $1.2M $6.4M $816K $242K
Total Assets $449M $650.2M $813.9M $941.4M $1.2B
 
Accounts Payable $12.4M $29M $45.5M $27.5M $44.6M
Accrued Expenses $26.2M $28.5M $33.5M $47M $52M
Current Portion Of Long-Term Debt -- -- -- -- $16M
Current Portion Of Capital Lease Obligations $202K $1.6M $1.3M $2M $2.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59M $86.8M $145.6M $126.7M $174.9M
 
Long-Term Debt -- $40M $71M $38.3M $138.9M
Capital Leases -- -- -- -- --
Total Liabilities $98.1M $184M $253.2M $206.2M $350.7M
 
Common Stock $209K $210K $322K $326K $326K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $350.9M $466.2M $560.7M $735.2M $824.6M
 
Total Liabilities and Equity $449M $650.2M $813.9M $941.4M $1.2B
Cash and Short Terms $79M $2.9M $5.5M $287K $14K
Total Debt -- $40M $71M $38.3M $154.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $79M $58.8M $100.4M $177.6M $168.6M
Depreciation & Amoritzation $25.6M $73K $324K $324K $189K
Stock-Based Compensation $11.3M $11.8M $13.7M $16.4M $16.7M
Change in Accounts Receivable $16M -$9M -$47.5M -$51.3M -$106M
Change in Inventories -$9.7M -$46M -$71.4M -$16.2M $27.1M
Cash From Operations $128.8M $30.8M $26.2M $112.4M $129.8M
 
Capital Expenditures $67.8M $55.4M $76M $109.5M $213.2M
Cash Acquisitions -- -$103.4M -$249K -- --
Cash From Investing -$61.3M -$158.7M -$76.2M -$109.3M -$213.1M
 
Dividends Paid (Ex Special Dividend) -$19.8M -$19.9M -$22.9M -$26.4M -$26.1M
Special Dividend Paid
Long-Term Debt Issued -- $40M $225.8M $597.1M $717.9M
Long-Term Debt Repaid -- -- -$194.9M -$629.8M -$601.1M
Repurchase of Common Stock -$30.1M -$20.9M -$12.7M -$25M -$100M
Other Financing Activities -$1.2M -$1.6M -$1M $4.4M -$4.5M
Cash From Financing -$29.6M $18.7M $17.4M -$46.5M $18M
 
Beginning Cash (CF) $44.4M $82.3M $3.5M $5.9M $9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.9M -$78.8M $2.5M $3.1M -$2.5M
Ending Cash (CF) $82.3M $3.5M $5.9M $9M $6.5M
 
Levered Free Cash Flow $61M -$24.5M -$49.8M $2.9M -$83.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $18.9M $6.2M $38.9M $47M $24.7M
Depreciation & Amoritzation $6.7M $73K $133K $158K $56K
Stock-Based Compensation $2.8M $3M $3.5M $4.3M $3.9M
Change in Accounts Receivable $14.2M -$206K $16.1M $3.3M -$47.2M
Change in Inventories -$2.7M -$23.2M -$23.4M $2.3M -$6.9M
Cash From Operations $31.8M -$21.3M $8.4M $38.7M -$16.7M
 
Capital Expenditures $18.8M $12.7M $12.4M $26.6M $99.3M
Cash Acquisitions -- -$103.4M -- -- --
Cash From Investing -$12.4M -$116.1M -$12.4M -$26.6M -$99.3M
 
Dividends Paid (Ex Special Dividend) -$9.9M -$10M -$12.8M -$6.5M -$6.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M $74.7M $153M $307.4M
Long-Term Debt Repaid -- -- -$79.9M -$193.1M -$207.9M
Repurchase of Common Stock -$8.7M -$5.9M -$4.8M -- --
Other Financing Activities -$39K -$53K -$40K -$100K -$829K
Cash From Financing -$15.7M $30.7M -$10.8M -$38.7M $98.3M
 
Beginning Cash (CF) $78.6M $102.5M $11.3M $22.5M $6.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M -$99M -$5.3M -$13.5M -$151K
Ending Cash (CF) $82.3M $3.5M $5.9M $9M $6.5M
 
Levered Free Cash Flow $13M -$34.1M -$4M $12.1M -$116M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $79M $58.8M $100.4M $177.6M $168.6M
Depreciation & Amoritzation $25.6M $73K $324K $324K $189K
Stock-Based Compensation $11.3M $11.8M $13.7M $16.4M $16.7M
Change in Accounts Receivable $16M -$9M -$47.5M -$51.3M -$106M
Change in Inventories -$9.7M -$46M -$71.4M -$16.2M $27.1M
Cash From Operations $128.8M $30.8M $26.2M $112.4M $129.8M
 
Capital Expenditures $67.8M $55.4M $76M $109.5M $213.2M
Cash Acquisitions -- -$103.4M -$249K -- --
Cash From Investing -$61.3M -$158.7M -$76.2M -$109.3M -$213.1M
 
Dividends Paid (Ex Special Dividend) -$19.8M -$19.9M -$22.9M -$26.4M -$26.1M
Special Dividend Paid
Long-Term Debt Issued -- $40M $225.8M $597.1M $717.9M
Long-Term Debt Repaid -- -- -$194.9M -$629.8M -$601.1M
Repurchase of Common Stock -$30.1M -$20.9M -$12.7M -- --
Other Financing Activities -$1.2M -$1.6M -$1M $4.4M -$4.5M
Cash From Financing -$29.6M $18.7M $17.4M -$46.5M $18M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.9M -$78.8M $2.5M $3.1M -$2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $61M -$24.5M -$49.8M $2.9M -$83.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $58.8M $100.4M $177.6M $168.6M --
Depreciation & Amoritzation $73K $324K $324K $189K --
Stock-Based Compensation $11.8M $13.7M $16.4M $16.7M --
Change in Accounts Receivable -$9M -$47.5M -$51.3M -$106M --
Change in Inventories -$46M -$71.4M -$16.2M $27.1M --
Cash From Operations $30.8M $26.2M $112.4M $129.8M --
 
Capital Expenditures $55.4M $76M $109.5M $213.2M --
Cash Acquisitions -$103.4M -$249K -- -- --
Cash From Investing -$158.7M -$76.2M -$109.3M -$213.1M --
 
Dividends Paid (Ex Special Dividend) -$19.9M -$22.9M -$26.4M -$26.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $40M $225.8M $597.1M $717.9M --
Long-Term Debt Repaid -- -$194.9M -$629.8M -$601.1M --
Repurchase of Common Stock -$20.9M -$12.7M -$25M -$100M --
Other Financing Activities -$1.6M -$1M $4.4M -$4.5M --
Cash From Financing $18.7M $17.4M -$46.5M $18M --
 
Beginning Cash (CF) $394.7M $39.2M $59.1M $56.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$78.8M $2.5M $3.1M -$2.5M --
Ending Cash (CF) $315.9M $41.7M $62.2M $53.6M --
 
Levered Free Cash Flow -$24.5M -$49.8M $2.9M -$83.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
52
Is NVDA Stock a Buy?

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

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
95
EXOD alert for Mar 21

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
58
SIG alert for Mar 21

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
43
HQY alert for Mar 21

HealthEquity [HQY] is up 0.28% over the past day.

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

Show me the best stock