Financhill
Sell
31

AIR Quote, Financials, Valuation and Earnings

Last price:
$61.76
Seasonality move :
0.68%
Day range:
$61.92 - $63.67
52-week range:
$54.71 - $76.34
Dividend yield:
0%
P/E ratio:
34.14x
P/S ratio:
0.91x
P/B ratio:
1.84x
Volume:
251.6K
Avg. volume:
223.9K
1-year change:
3.55%
Market cap:
$2.2B
Revenue:
$2.3B
EPS (TTM):
$1.82
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $2.1B $1.7B $1.8B $2B $2.3B
Revenue Growth (YoY) 0.99% -20.26% 10.15% 9.37% 16.5%
 
Cost of Revenues $1.8B $1.4B $1.5B $1.6B $1.9B
Gross Profit $269.2M $275.9M $313.2M $370.1M $442.3M
Gross Profit Margin 12.99% 16.7% 17.21% 18.59% 19.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $220.6M $182.4M $202.2M $230.4M $312.2M
Other Inc / (Exp) -$4M -$15.7M -$2.4M -$4.7M -$30.1M
Operating Expenses $226M $190.9M $203.4M $233M $312.9M
Operating Income $43.2M $85M $109.8M $137.1M $129.4M
 
Net Interest Expenses $8.8M $4.8M $2.3M $11.2M $41M
EBT. Incl. Unusual Items $30.4M $64.5M $105.1M $121.2M $58.3M
Earnings of Discontinued Ops. -$20.4M -$10.5M $200K $400K --
Income Tax Expense $5.6M $18.2M $26.6M $31.4M $12M
Net Income to Company $24.8M $46.3M $78.5M $89.8M $46.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4M $35.8M $78.7M $90.2M $46.3M
 
Basic EPS (Cont. Ops) $0.12 $1.01 $2.20 $2.56 $1.30
Diluted EPS (Cont. Ops) $0.12 $1.00 $2.17 $2.53 $1.29
Weighted Average Basic Share $34.8M $35M $35.6M $34.7M $35.1M
Weighted Average Diluted Share $35M $35.3M $36M $35.1M $35.4M
 
EBITDA $83.4M $105.8M $140.6M $161.3M $142.7M
EBIT $39.7M $69.5M $107.5M $133.4M $101.5M
 
Revenue (Reported) $2.1B $1.7B $1.8B $2B $2.3B
Operating Income (Reported) $43.2M $85M $109.8M $137.1M $129.4M
Operating Income (Adjusted) $39.7M $69.5M $107.5M $133.4M $101.5M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $400.8M $455.1M $446.3M $549.7M $661.7M
Revenue Growth (YoY) -25.98% 13.55% -1.93% 23.17% 20.38%
 
Cost of Revenues $352.2M $390.5M $364.4M $448.4M $544.5M
Gross Profit $48.6M $64.6M $81.9M $101.3M $117.2M
Gross Profit Margin 12.13% 14.2% 18.35% 18.43% 17.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.3M $49.3M $50.1M $74.7M $75.9M
Other Inc / (Exp) -$19.2M $500K -$400K -$28.3M $2.1M
Operating Expenses $45.3M $49.3M $50.1M $75.1M $76.1M
Operating Income $3.3M $15.3M $31.8M $26.2M $41.1M
 
Net Interest Expenses $1.6M $700K $1M $5.4M $18.3M
EBT. Incl. Unusual Items -$17.7M $15.1M $30.4M -$7.5M $24.9M
Earnings of Discontinued Ops. -$600K $300K $400K -- --
Income Tax Expense -$3.8M $3.9M $8.1M -$6.9M $6.9M
Net Income to Company -$13.9M $11.2M $22.3M -$600K $18M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M $11.5M $22.7M -$600K $18M
 
Basic EPS (Cont. Ops) -$0.42 $0.33 $0.64 -$0.02 $0.50
Diluted EPS (Cont. Ops) -$0.42 $0.32 $0.63 -$0.02 $0.50
Weighted Average Basic Share $34.9M $35.1M $34.9M $34.7M $35.2M
Weighted Average Diluted Share $35M $35.7M $35.4M $35.1M $35.6M
 
EBITDA -$7M $24.7M $38.3M $6.7M $57.9M
EBIT -$16M $15.8M $31.5M -$1.7M $43.7M
 
Revenue (Reported) $400.8M $455.1M $446.3M $549.7M $661.7M
Operating Income (Reported) $3.3M $15.3M $31.8M $26.2M $41.1M
Operating Income (Adjusted) -$16M $15.8M $31.5M -$1.7M $43.7M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $1.9B $1.7B $1.8B $2.1B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.4B $1.5B $1.7B $2B
Gross Profit $236.2M $291.9M $330.5M $389.5M $458.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $207.8M $186.4M $203M $255M $313.4M
Other Inc / (Exp) -$23M $4.2M -$4.4M -$32.6M $300K
Operating Expenses $212.5M $194.9M $204.2M $258M $313.9M
Operating Income $23.7M $97M $126.3M $131.5M $144.3M
 
Net Interest Expenses $8.3M $3.9M $2.6M $15.6M $53.9M
EBT. Incl. Unusual Items -$7.8M $97.3M $120.4M $83.3M $90.7M
Earnings of Discontinued Ops. -$8.3M -$9.6M $300K -- --
Income Tax Expense -$1.6M $25.9M $30.8M $16.4M $25.8M
Net Income to Company -$6.2M $71.4M $89.6M $66.9M $64.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M $61.8M $89.9M $66.9M $64.9M
 
Basic EPS (Cont. Ops) -$0.41 $1.75 $2.54 $1.93 $1.83
Diluted EPS (Cont. Ops) -$0.43 $1.73 $2.50 $1.90 $1.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $42.9M $137.5M $154.2M $129.7M $193.9M
EBIT $1M $101.3M $123.2M $100.2M $146.9M
 
Revenue (Reported) $1.9B $1.7B $1.8B $2.1B $2.4B
Operating Income (Reported) $23.7M $97M $126.3M $131.5M $144.3M
Operating Income (Adjusted) $1M $101.3M $123.2M $100.2M $146.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $400.8M $455.1M $446.3M $549.7M $661.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $352.2M $390.5M $364.4M $448.4M $544.5M
Gross Profit $48.6M $64.6M $81.9M $101.3M $117.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.3M $49.3M $50.1M $74.7M $75.9M
Other Inc / (Exp) -$19.2M $500K -$400K -$28.3M $2.1M
Operating Expenses $45.3M $49.3M $50.1M $75.1M $76.1M
Operating Income $3.3M $15.3M $31.8M $26.2M $41.1M
 
Net Interest Expenses $1.6M $700K $1M $5.4M $18.3M
EBT. Incl. Unusual Items -$17.7M $15.1M $30.4M -$7.5M $24.9M
Earnings of Discontinued Ops. -$600K $300K $400K -- --
Income Tax Expense -$3.8M $3.9M $8.1M -$6.9M $6.9M
Net Income to Company -$13.9M $11.2M $22.3M -$600K $18M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M $11.5M $22.7M -$600K $18M
 
Basic EPS (Cont. Ops) -$0.42 $0.33 $0.64 -$0.02 $0.50
Diluted EPS (Cont. Ops) -$0.42 $0.32 $0.63 -$0.02 $0.50
Weighted Average Basic Share $34.9M $35.1M $34.9M $34.7M $35.2M
Weighted Average Diluted Share $35M $35.7M $35.4M $35.1M $35.6M
 
EBITDA -$7M $24.7M $38.3M $6.7M $57.9M
EBIT -$16M $15.8M $31.5M -$1.7M $43.7M
 
Revenue (Reported) $400.8M $455.1M $446.3M $549.7M $661.7M
Operating Income (Reported) $3.3M $15.3M $31.8M $26.2M $41.1M
Operating Income (Adjusted) -$16M $15.8M $31.5M -$1.7M $43.7M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $404.7M $51.8M $53.5M $68.4M $85.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $115.6M $129M $168.4M $192.8M $250.5M
Inventory $623.1M $540.6M $550.5M $574.1M $733.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $146.8M $78.1M $94M $100.3M $140.1M
Total Current Assets $1.4B $937M $1B $1.1B $1.4B
 
Property Plant And Equipment $225.4M $195.8M $182.6M $189.8M $268.3M
Long-Term Investments $17.8M $18.3M $24.5M $28M $50.2M
Goodwill $115.7M $119.3M $116.4M $175.8M $554.8M
Other Intangibles $6M $4.5M $3.3M $63.7M $235.4M
Other Long-Term Assets $239.9M $220.2M $195.2M $226.5M $226.7M
Total Assets $2.1B $1.5B $1.6B $1.8B $2.8B
 
Accounts Payable $191.6M $127.2M $156.4M $158.5M $238M
Accrued Expenses $161.6M $174.2M $174.6M $179.6M $219.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $29.9M $35.4M $17.2M $13.4M $9.6M
Total Current Liabilities $383.1M $336.8M $348.2M $351.5M $466.9M
 
Long-Term Debt $600M $133.7M $98.9M $269.7M $985.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $565.3M $539.4M $734M $1.6B
 
Common Stock $45.3M $45.3M $45.3M $45.3M $45.3M
Other Common Equity Adj -$44.6M -$18.3M -$19.6M -$23.5M -$8.8M
Common Equity $902.6M $974.4M $1B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $902.6M $974.4M $1B $1.1B $1.2B
 
Total Liabilities and Equity $2.1B $1.5B $1.6B $1.8B $2.8B
Cash and Short Terms $404.7M $51.8M $53.5M $68.4M $85.8M
Total Debt $600M $133.7M $98.9M $269.7M $985.4M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $107.7M $48.8M $44.3M $70.3M $49.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $113.8M $143.5M $172.1M $223.4M $278.1M
Inventory $597.7M $525.8M $575.8M $614.2M $748.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $128.5M $91.9M $86.6M $110.3M $147.8M
Total Current Assets $1.1B $944.9M $1B $1.2B $1.4B
 
Property Plant And Equipment $212.8M $182.7M $181.3M $198.3M $254.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $117.6M $177.4M $552.6M
Other Intangibles -- -- -- $62.6M $231.3M
Other Long-Term Assets $303.7M $286M $264.8M $308.9M $317.6M
Total Assets $1.7B $1.5B $1.6B $2B $2.8B
 
Accounts Payable $179.8M $144.2M $194.5M $222.2M $257.5M
Accrued Expenses $145M $159.8M $147.2M $158.9M $200.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $28.7M $20.2M $16.2M $12.4M $8.6M
Total Current Liabilities $394.3M $324.2M $357.9M $393.5M $466.9M
 
Long-Term Debt $255.1M $127.6M $114.1M $304.8M $981M
Capital Leases -- -- -- -- --
Total Liabilities $823.2M $547.5M $562.4M $832.5M $1.6B
 
Common Stock $45.3M $45.3M $45.3M $45.3M $45.3M
Other Common Equity Adj -$43.1M -$18.6M -$22.7M -$8.1M -$7.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $890.6M $988.2M $1B $1.1B $1.2B
 
Total Liabilities and Equity $1.7B $1.5B $1.6B $2B $2.8B
Cash and Short Terms $107.7M $48.8M $44.3M $70.3M $49.3M
Total Debt $255.1M $127.6M $114.1M $304.8M $981M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders $24.8M $46.3M $78.5M $89.8M $46.3M
Depreciation & Amoritzation $43.7M $36.3M $33.1M $27.9M $41.2M
Stock-Based Compensation $7.3M $9.2M $8.2M $13.5M $15.3M
Change in Accounts Receivable $24.7M -$30.9M -$50.9M -$31.8M -$22.4M
Change in Inventories -$94.5M $74.9M -$10.4M -$23.6M -$90.4M
Cash From Operations -$36.1M $105.2M $75.2M $23.3M $43.6M
 
Capital Expenditures $23.6M $11.3M $17.3M $29.5M $29.7M
Cash Acquisitions -- $800K -$6.5M -$108.5M -$728.8M
Cash From Investing -$24.8M -$500K -$16.5M -$138M -$758.5M
 
Dividends Paid (Ex Special Dividend) -$10.7M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $550M
Long-Term Debt Repaid -- -- -$24.7M -- --
Repurchase of Common Stock -$4.1M -- -$42.4M -$50.1M -$5.1M
Other Financing Activities -$1.3M -$100K -- -$1.9M -$10.3M
Cash From Financing $444.5M -$469.5M -$59.8M $137.7M $729.2M
 
Beginning Cash (CF) $41.1M $424.7M $60.2M $58.9M $81.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $383.6M -$364.8M -$1.1M $23M $14.3M
Ending Cash (CF) $424.7M $60.2M $58.9M $81.8M $96.1M
 
Levered Free Cash Flow -$59.7M $93.9M $57.9M -$6.2M $13.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$13.9M $11.2M $22.3M -$600K $18M
Depreciation & Amoritzation $9M $8.9M $6.8M $8.4M $14.2M
Stock-Based Compensation $2.7M $3.1M $4.1M $4.3M $5M
Change in Accounts Receivable $2.6M -$17.3M -$21.9M -$52.8M -$48.2M
Change in Inventories $18.8M $14.4M -$26M -$39.8M -$14.8M
Cash From Operations $38.9M $2.9M $6.8M -$18.7M -$18.6M
 
Capital Expenditures $3.3M $2.2M $6.7M $9.1M $7.9M
Cash Acquisitions -- -- -- -- $2.9M
Cash From Investing -$1.7M -$4.9M -$10.7M -$11.6M -$5.3M
 
Dividends Paid (Ex Special Dividend) -$100K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.7M -- -- -- --
Long-Term Debt Repaid -$355M -- -- -- --
Repurchase of Common Stock -- -- -$21.9M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$347.9M -$5.5M -$6.5M $38.7M -$9.1M
 
Beginning Cash (CF) $424.7M $60.2M $58.9M $81.8M $96.1M
Foreign Exchange Rate Adjustment $100K -$100K -$100K -- --
Additions / Reductions -$310.7M -$7.5M -$10.4M $8.4M -$33M
Ending Cash (CF) $114.1M $52.6M $48.4M $90.2M $63.1M
 
Levered Free Cash Flow $35.6M $700K $100K -$27.8M -$26.5M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$6.2M $71.4M $89.6M $66.9M $64.9M
Depreciation & Amoritzation $41.9M $36.2M $31M $29.5M $47M
Stock-Based Compensation $5.7M $9.6M $9.2M $13.7M $16M
Change in Accounts Receivable $30.6M -$50.8M -$55.5M -$62.7M -$17.8M
Change in Inventories -$45.7M $70.5M -$50.8M -$37.4M -$65.4M
Cash From Operations $35.2M $69.2M $79.1M -$2.2M $43.7M
 
Capital Expenditures $22.4M $10.2M $21.8M $31.9M $28.5M
Cash Acquisitions -- $800K -$6.5M -- -$725.9M
Cash From Investing -$23M -$3.7M -$22.3M -$138.9M -$752.2M
 
Dividends Paid (Ex Special Dividend) -$7.9M $100K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$64.3M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $43.8M -$127.1M -$60.8M $182.9M $681.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56M -$61.6M -$4M $41.8M -$27.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.8M $59M $57.3M -$34.1M $15.2M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$13.9M $11.2M $22.3M -$600K $18M
Depreciation & Amoritzation $9M $8.9M $6.8M $8.4M $14.2M
Stock-Based Compensation $2.7M $3.1M $4.1M $4.3M $5M
Change in Accounts Receivable $2.6M -$17.3M -$21.9M -$52.8M -$48.2M
Change in Inventories $18.8M $14.4M -$26M -$39.8M -$14.8M
Cash From Operations $38.9M $2.9M $6.8M -$18.7M -$18.6M
 
Capital Expenditures $3.3M $2.2M $6.7M $9.1M $7.9M
Cash Acquisitions -- -- -- -- $2.9M
Cash From Investing -$1.7M -$4.9M -$10.7M -$11.6M -$5.3M
 
Dividends Paid (Ex Special Dividend) -$100K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.7M -- -- -- --
Long-Term Debt Repaid -$355M -- -- -- --
Repurchase of Common Stock -- -- -$21.9M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$347.9M -$5.5M -$6.5M $38.7M -$9.1M
 
Beginning Cash (CF) $424.7M $60.2M $58.9M $81.8M $96.1M
Foreign Exchange Rate Adjustment $100K -$100K -$100K -- --
Additions / Reductions -$310.7M -$7.5M -$10.4M $8.4M -$33M
Ending Cash (CF) $114.1M $52.6M $48.4M $90.2M $63.1M
 
Levered Free Cash Flow $35.6M $700K $100K -$27.8M -$26.5M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

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,…

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 3.89% over the past day.

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

Show me the best stock