Financhill
Sell
44

AREN Quote, Financials, Valuation and Earnings

Last price:
$1.64
Seasonality move :
-2.16%
Day range:
$1.61 - $1.72
52-week range:
$0.56 - $2.18
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.20x
P/B ratio:
--
Volume:
16.3K
Avg. volume:
37.1K
1-year change:
20.9%
Market cap:
$76.9M
Revenue:
$244.2M
EPS (TTM):
-$4.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $53.3M $128M $189.1M $220.9M $244.2M
Revenue Growth (YoY) 835.82% 140.02% 47.73% 16.81% 10.53%
 
Cost of Revenues $47.3M $103.1M $110.5M $132.9M $142.2M
Gross Profit $6M $25M $78.6M $88M $102M
Gross Profit Margin 11.33% 19.5% 41.56% 39.84% 41.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.3M $79.6M $137.5M $126M $118.4M
Other Inc / (Exp) -$6.8M -$2M -$5.9M -$1.4M -$2M
Operating Expenses $46.9M $95.9M $153.9M $143.6M $137.3M
Operating Income -$40.8M -$70.9M -$75.3M -$55.6M -$35.4M
 
Net Interest Expenses $10.4M $16.1M $10.4M $11.4M $18M
EBT. Incl. Unusual Items -$58M -$89M -$91.6M -$68.5M -$55.4M
Earnings of Discontinued Ops. -- -- -- -$3.5M --
Income Tax Expense -$19.5M $210.8K -$1.7M -$1.1M $222K
Net Income to Company -$38.5M -$89.2M -$89.9M -$70.9M -$55.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38.5M -$89.2M -$89.9M -$70.9M -$55.6M
 
Basic EPS (Cont. Ops) -$22.88 -$50.18 -$7.87 -$4.02 -$2.49
Diluted EPS (Cont. Ops) -$22.88 -$50.18 -$7.87 -$4.02 -$2.49
Weighted Average Basic Share $1.7M $2.1M $11.4M $17.6M $22.3M
Weighted Average Diluted Share $1.7M $2.1M $11.4M $17.6M $22.3M
 
EBITDA -$36.8M -$47.7M -$56M -$29.9M -$9.7M
EBIT -$47.6M -$72.5M -$81.2M -$57M -$37.4M
 
Revenue (Reported) $53.3M $128M $189.1M $220.9M $244.2M
Operating Income (Reported) -$40.8M -$70.9M -$75.3M -$55.6M -$35.4M
Operating Income (Adjusted) -$47.6M -$72.5M -$81.2M -$57M -$37.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $32.1M $59.6M $57.3M $37M $33.6M
Revenue Growth (YoY) 323.02% 85.65% -3.86% -35.41% -9.3%
 
Cost of Revenues $24.7M $32.2M $32.7M $23M $16.6M
Gross Profit $7.4M $27.4M $24.6M $14M $17M
Gross Profit Margin 23% 45.93% 42.96% 37.71% 50.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.1M $37.4M $31.9M $17.4M $8M
Other Inc / (Exp) -$3.2M -$8.3M -$339K -$211K -$77K
Operating Expenses $21.2M $41.5M $36.4M $18.4M $8.9M
Operating Income -$13.8M -$14.1M -$11.8M -$4.5M $8.1M
 
Net Interest Expenses $4.3M $2.5M $3.2M $4M $3.2M
EBT. Incl. Unusual Items -$21.3M -$24.9M -$15.3M -$8.7M $4.8M
Earnings of Discontinued Ops. -- -- -$646K -$2.4M -$822K
Income Tax Expense -- -$230K $547K $52K $40K
Net Income to Company -$21.3M -$24.7M -$16.5M -$11.2M $4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.3M -$24.7M -$16.5M -$11.2M $4M
 
Basic EPS (Cont. Ops) -$12.10 -$2.15 -$0.90 -$0.47 $0.11
Diluted EPS (Cont. Ops) -$12.10 -$2.15 -$0.90 -$0.47 $0.11
Weighted Average Basic Share $1.8M $11.5M $18.3M $23.4M $37.6M
Weighted Average Diluted Share $1.8M $11.5M $18.3M $23.4M $37.6M
 
EBITDA -$10.9M -$16.1M -$5.2M $2.2M $10.4M
EBIT -$17M -$22.4M -$12.1M -$4.7M $8M
 
Revenue (Reported) $32.1M $59.6M $57.3M $37M $33.6M
Operating Income (Reported) -$13.8M -$14.1M -$11.8M -$4.5M $8.1M
Operating Income (Adjusted) -$17M -$22.4M -$12.1M -$4.7M $8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $119.3M $170.4M $220.5M $161.1M $234.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.9M $112.5M $126.1M $96.1M $133.3M
Gross Profit $14.4M $57.9M $94.4M $65M $101.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.8M $116.4M $140.7M $85.7M $98.8M
Other Inc / (Exp) $4.4M -$6.7M -$2.6M -$1.5M -$2.7M
Operating Expenses $89.1M $132.4M $158.2M $93.5M $117.3M
Operating Income -$74.7M -$74.5M -$63.8M -$28.4M -$16.2M
 
Net Interest Expenses $15.7M $11.6M $11.3M $16.1M $16.5M
EBT. Incl. Unusual Items -$86M -$92.9M -$77.6M -$46.1M -$35.4M
Earnings of Discontinued Ops. -- -- -$1.3M -$17.3M -$77.5M
Income Tax Expense -$19.5M -$19.2K -$2.6M $262K $193K
Net Income to Company -$66.5M -$92.9M -$76.3M -$63.7M -$113.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.5M -$92.9M -$76.3M -$63.7M -$113.1M
 
Basic EPS (Cont. Ops) -$36.74 -$18.81 -$4.89 -$3.14 -$4.26
Diluted EPS (Cont. Ops) -$36.74 -$18.81 -$4.89 -$3.14 -$4.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$45.8M -$56.1M -$39.5M -$2M $6.5M
EBIT -$70.3M -$80.9M -$66.3M -$30M -$19M
 
Revenue (Reported) $119.3M $170.4M $220.5M $161.1M $234.4M
Operating Income (Reported) -$74.7M -$74.5M -$63.8M -$28.4M -$16.2M
Operating Income (Adjusted) -$70.3M -$80.9M -$66.3M -$30M -$19M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $127.9M $159.3M $99.5M $89.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $85.7M $98.8M $62M $53M --
Gross Profit $42.2M $60.5M $37.5M $36.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.4M $95M $54.7M $35.1M --
Other Inc / (Exp) -$4.2M -$896K -$1M -$1.7M --
Operating Expenses $101.3M $108.1M $57.9M $37.9M --
Operating Income -$59.1M -$47.6M -$20.4M -$1.3M --
 
Net Interest Expenses $7.7M $8.5M $13.2M $11.7M --
EBT. Incl. Unusual Items -$71.1M -$57M -$34.7M -$14.8M --
Earnings of Discontinued Ops. -- -$1.3M -$15.2M -$92.7M --
Income Tax Expense -$230K -$1.2M $145K $116K --
Net Income to Company -$70.8M -$57.2M -$50M -$107.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$70.8M -$57.2M -$50M -$107.6M --
 
Basic EPS (Cont. Ops) -$6.47 -$3.32 -$2.39 -$4.08 --
Diluted EPS (Cont. Ops) -$6.47 -$3.32 -$2.39 -$4.08 --
Weighted Average Basic Share $33M $51.9M $64.2M $93.5M --
Weighted Average Diluted Share $33M $51.9M $64.2M $93.5M --
 
EBITDA -$44.8M -$28.3M -$343K $6.7M --
EBIT -$63.4M -$48.5M -$21.5M -$3M --
 
Revenue (Reported) $127.9M $159.3M $99.5M $89.7M --
Operating Income (Reported) -$59.1M -$47.6M -$20.4M -$1.3M --
Operating Income (Adjusted) -$63.4M -$48.5M -$21.5M -$3M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $8.9M $9M $9.3M $13.9M $9.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.2M $16.5M $21.7M $34M $44.8M
Inventory -- -- -- -- --
Prepaid Expenses $3.5M $3.5M $3.5M $3.2M $3.7M
Other Current Assets $15.1M $15.4M $11.4M $216K $2.7M
Total Current Assets $48.2M $73.8M $77.7M $78.7M $90.4M
 
Property Plant And Equipment $4.6M $19.4M $1.2M $1.1M $504K
Long-Term Investments -- -- -- -- --
Goodwill $16.1M $16.1M $19.6M $39.3M $42.6M
Other Intangibles $97.3M $78.9M $66.7M $69.3M $47.2M
Other Long-Term Assets -- -- -- $216K $209K
Total Assets $197M $214.2M $174M $203.7M $188.9M
 
Accounts Payable $9.6M $8.2M $12M $12.9M $10.4M
Accrued Expenses $11M $13.7M $22.6M $22M $28.3M
Current Portion Of Long-Term Debt $741.2K -- $5.7M -- --
Current Portion Of Capital Lease Obligations $2.2M $1.1M $374K $427K $1.7M
Other Current Liabilities $15.1M $1.1M -- $1.1M $2.7M
Total Current Liabilities $87.5M $107.6M $116.4M $216.4M $236M
 
Long-Term Debt $56.8M $62.2M $64.4M -- --
Capital Leases -- -- -- -- --
Total Liabilities $178.4M $216.1M $225.7M $255.9M $247.9M
 
Common Stock $56M $18.5M $126K $182K $237K
Other Common Equity Adj -- -- -- -- --
Common Equity -$37.1M -$20.3M -$51.7M -$52.1M -$59M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18.6M -$1.9M -$51.7M -$52.1M -$59M
 
Total Liabilities and Equity $197M $214.2M $174M $203.7M $188.9M
Cash and Short Terms $8.9M $9M $9.3M $13.9M $9.3M
Total Debt $57.6M $69.4M $82.1M $114.6M $129.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.7M $8.2M $13.3M $7.3M $5.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.7M $19.5M $33.7M $38M $25.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $4M $3.1M
Other Current Assets $19M $19.9M $4M $2.7M $2.5M
Total Current Assets $46.4M $79.4M $74.2M $84.1M $37.8M
 
Property Plant And Equipment $19.9M $2.7M $1.2M $633K $2.6M
Long-Term Investments -- -- -- -- --
Goodwill $16.1M $22.9M $22.6M $42.6M $42.6M
Other Intangibles $84.3M $65.8M $61.5M $53.5M $30.8M
Other Long-Term Assets $1.5M $692K $564K $1M $356K
Total Assets $190.8M $190.2M $167.6M $191.6M $114.2M
 
Accounts Payable $8.7M $9.4M $11.7M $11.3M $4.2M
Accrued Expenses $14M $21.3M $22.4M $25.8M $22.6M
Current Portion Of Long-Term Debt $1M $4.6M $5.9M $20M --
Current Portion Of Capital Lease Obligations $1.3M $282K $413K $471K $994K
Other Current Liabilities $13.1M $651.1K -- $1M $98.4M
Total Current Liabilities $106.8M $130.4M $117.2M $152.4M $247.4M
 
Long-Term Debt $80M $58.7M $65.4M $82.4M $1.1M
Capital Leases -- -- -- -- --
Total Liabilities $264.3M $237.8M $212.2M $250.8M $251.7M
 
Common Stock $18.3M $2.6M $182K $237K $474K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $6.1M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$73.5M -$47.7M -$44.6M -$59.3M -$137.5M
 
Total Liabilities and Equity $190.8M $190.2M $167.6M $191.6M $114.2M
Cash and Short Terms $4.7M $8.2M $13.3M $7.3M $5.8M
Total Debt $84.3M $70M $89.8M $125.4M $111.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$38.5M -$89.2M -$89.9M -$70.9M -$55.6M
Depreciation & Amoritzation $10.7M $24.8M $25.2M $27.1M $27.7M
Stock-Based Compensation $10.4M $14.6M $30.5M $31.3M $19.1M
Change in Accounts Receivable -$7.8M $362.5K -$3.9M -$2M -$11.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$57M -$32.3M -$14.7M -$11.3M -$24.8M
 
Capital Expenditures $2.7M $5M $5.2M $5.7M $3.8M
Cash Acquisitions -$16.3M -$315.3K -$8M -$35.3M -$500K
Cash From Investing -$19M -$4.9M -$13.1M -$38.6M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $73M $18.9M $9.9M $36.8M $13.5M
Long-Term Debt Repaid -$18.7M -$1.1M -- -$5.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.5M -$1.3M -$1.7M -$8.6M -$2.1M
Cash From Financing $82.9M $37.3M $28.2M $54.4M $22.9M
 
Beginning Cash (CF) $2.5M $9.5M $9.5M $9.9M $14.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9M $61.6K $316K $4.5M -$5.1M
Ending Cash (CF) $9.5M $9.5M $9.9M $14.4M $9.3M
 
Levered Free Cash Flow -$59.6M -$37.3M -$19.9M -$17M -$28.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22M -$19.1M -$13.7M -$5.6M --
Depreciation & Amoritzation $6.2M $6.6M $6.9M $6.6M --
Stock-Based Compensation $3.5M $8.8M $6.6M $2.1M --
Change in Accounts Receivable -$4.5M -$3.7M -$328K -$7.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$12M -$6.5M $3.4M -$2.5M --
 
Capital Expenditures $991.4K $1.9M $1.3M $806K --
Cash Acquisitions -- -$593K -$27.5M -- --
Cash From Investing -$641.4K -$2.5M -$26.3M $255K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.2M -- $30.3M $4.6M --
Long-Term Debt Repaid -- -- -$5.9M -- --
Repurchase of Common Stock -- -- $3.5M -- --
Other Financing Activities -$935.6K -$307K -$4.5M -$357K --
Cash From Financing $16.5M $10.1M $23.5M $4.2M --
 
Beginning Cash (CF) $5.7M $8.7M $13.8M $7.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8M $1.1M $568K $2M --
Ending Cash (CF) $9.5M $9.9M $14.4M $9.3M --
 
Levered Free Cash Flow -$13M -$8.3M $2.1M -$3.3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$66.5M -$92.9M -$76.3M -$63.7M -$113.1M
Depreciation & Amoritzation $24.5M $24.8M $26.8M $28M $16.3M
Stock-Based Compensation $14.6M $25.1M $33.6M $23.5M $4.8M
Change in Accounts Receivable -$7.3M -$4.7M -$5.4M -$4.5M $9.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$24.5M -$20.3M -$21.1M -$18.9M -$10M
 
Capital Expenditures $4.8M $4.3M $6.3M $4.2M $3.6M
Cash Acquisitions -$646.3K -$7.4M -$8.5M -$28M --
Cash From Investing -$5.5M -$11.3M -$14.8M -$29.7M -$2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.7M -- -- $39.3M $20.7M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$2.3M -$4.5M -$6.2M -$1.6M
Cash From Financing $33.1M $34.6M $41M $42.1M $11.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $3M $5.1M -$6.5M -$1.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$29.3M -$24.6M -$27.5M -$23.1M -$13.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$89.9M -$70.9M -$55.6M -$107.6M --
Depreciation & Amoritzation $25.2M $27.1M $27.7M $9.7M --
Stock-Based Compensation $30.5M $31.3M $19.1M $2.7M --
Change in Accounts Receivable -$3.9M -$2M -$11.6M $17.1M --
Change in Inventories -- -- -- -- --
Cash From Operations -$14.7M -$11.3M -$24.8M -$7.5M --
 
Capital Expenditures $5.2M $5.7M $3.8M $2.8M --
Cash Acquisitions -$8M -$35.3M -$500K -- --
Cash From Investing -$13.1M -$38.6M -$3.2M -$2.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $36.8M $13.5M $16.1M --
Long-Term Debt Repaid -- -$5.9M -- -$20M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7M -$8.6M -$2.1M -$1.3M --
Cash From Financing $28.2M $54.4M $22.9M $6.8M --
 
Beginning Cash (CF) $30.5M $62M $44.1M $19.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $316K $4.5M -$5.1M -$3.5M --
Ending Cash (CF) $30.8M $66.5M $39M $15.9M --
 
Levered Free Cash Flow -$19.9M -$17M -$28.5M -$10.3M --

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

Sell
50
Is MSFT Stock a Buy?

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

Buy
54
Is NVDA Stock a Buy?

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

Alerts

Buy
82
EXOD alert for Mar 21

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

Buy
69
SIG alert for Mar 20

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

Sell
36
HQY alert for Mar 20

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