Financhill
Buy
56

AGYS Quote, Financials, Valuation and Earnings

Last price:
$74.58
Seasonality move :
8.46%
Day range:
$72.63 - $75.14
52-week range:
$63.71 - $142.64
Dividend yield:
0%
P/E ratio:
93.06x
P/S ratio:
7.96x
P/B ratio:
8.11x
Volume:
207.5K
Avg. volume:
245.2K
1-year change:
-10.36%
Market cap:
$2.1B
Revenue:
$237.5M
EPS (TTM):
$0.80
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $160.8M $137.2M $162.6M $198.1M $237.5M
Revenue Growth (YoY) 14.14% -14.67% 18.56% 21.78% 19.89%
 
Cost of Revenues $79.8M $47.8M $61.1M $77.2M $93.2M
Gross Profit $81M $89.4M $101.5M $120.8M $144.3M
Gross Profit Margin 50.36% 65.15% 62.43% 61% 60.75%
 
R&D Expenses $41.5M $55.3M $46.3M $50.3M $56.7M
Selling, General & Admin $44.2M $47.5M $42.5M $53.4M $64.7M
Other Inc / (Exp) -$24.4M -$538K -$824K $345K -$180K
Operating Expenses $90.8M $110.1M $94.2M $107.6M $128.5M
Operating Income -$9.9M -$20.8M $7.3M $13.2M $15.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$33.9M -$21.2M $6.5M $15.8M $20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $201K -$208K $33K $1.2M -$65.5M
Net Income to Company -$34.1M -$21M $6.5M $14.6M $86.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.1M -$21M $6.5M $14.6M $86.2M
 
Basic EPS (Cont. Ops) -$1.47 -$1.01 $0.19 $0.52 $3.31
Diluted EPS (Cont. Ops) -$1.47 -$1.01 $0.18 $0.49 $3.17
Weighted Average Basic Share $23.2M $23.5M $24.4M $24.7M $25.7M
Weighted Average Diluted Share $23.2M $23.5M $25.5M $25.9M $26.8M
 
EBITDA -$16.2M -$16.4M $10.4M $19.3M $25.9M
EBIT -$33.9M -$21.2M $6.5M $15.8M $20.7M
 
Revenue (Reported) $160.8M $137.2M $162.6M $198.1M $237.5M
Operating Income (Reported) -$9.9M -$20.8M $7.3M $13.2M $15.8M
Operating Income (Adjusted) -$33.9M -$21.2M $6.5M $15.8M $20.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36.7M $39.5M $49.9M $60.6M $69.6M
Revenue Growth (YoY) -12.65% 7.59% 26.51% 21.33% 14.85%
 
Cost of Revenues $12.5M $14.7M $19.1M $22.7M $25.7M
Gross Profit $24.2M $24.7M $30.8M $37.8M $43.9M
Gross Profit Margin 65.97% 62.64% 61.65% 62.45% 63.05%
 
R&D Expenses $12.4M $11.2M $12.4M $14.6M $15M
Selling, General & Admin $10.8M $10.7M $13.8M $15.2M $18.5M
Other Inc / (Exp) -$1.6M -$437K $280K $95K $244K
Operating Expenses $24.5M $22.7M $27.2M $30.1M $36.1M
Operating Income -$259K $2M $3.6M $7.8M $7.7M
 
Net Interest Expenses -- -- -- -- $241K
EBT. Incl. Unusual Items -$1.9M $1.6M $4.6M $9.1M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $182K $24K $678K -$68M $3.9M
Net Income to Company -$2.1M $1.5M $3.9M $77.1M $3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M $1.5M $3.9M $77.1M $3.8M
 
Basic EPS (Cont. Ops) -$0.11 $0.04 $0.14 $2.98 $0.14
Diluted EPS (Cont. Ops) -$0.11 $0.04 $0.13 $2.85 $0.14
Weighted Average Basic Share $23.4M $24.5M $24.7M $25.8M $27.7M
Weighted Average Diluted Share $23.4M $25.4M $26.1M $27M $28.3M
 
EBITDA -$635K $2.3M $4.5M $10.4M $11M
EBIT -$1.9M $1.6M $3.6M $9.1M $8.4M
 
Revenue (Reported) $36.7M $39.5M $49.9M $60.6M $69.6M
Operating Income (Reported) -$259K $2M $3.6M $7.8M $7.7M
Operating Income (Adjusted) -$1.9M $1.6M $3.6M $9.1M $8.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $140.5M $152.4M $191.7M $228.1M $263.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.9M $55.1M $75.4M $90M $98.4M
Gross Profit $85.6M $97.3M $116.3M $138.2M $165.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.2M $60.5M $48.8M $56.2M $60.1M
Selling, General & Admin $38.7M $51.5M $51.2M $61M $72.7M
Other Inc / (Exp) -$27.1M $1.8M $1.5M -$363K -$64K
Operating Expenses $82M $119.2M $105.8M $122.2M $143.7M
Operating Income $3.6M -$21.9M $10.5M $16M $21.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$23.4M -$20M $13.2M $20.2M $25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $351K -$254K $686K -$67.1M $2.8M
Net Income to Company -$23.7M -$19.8M $12.5M $87.3M $22.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.7M -$19.8M $12.5M $87.3M $22.3M
 
Basic EPS (Cont. Ops) -$1.11 -$0.93 $0.43 $3.33 $0.82
Diluted EPS (Cont. Ops) -$1.12 -$0.93 $0.41 $3.19 $0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.1M -$16.2M $16.1M $26.1M $31.5M
EBIT -$23.4M -$20M $12.2M $21.1M $24.9M
 
Revenue (Reported) $140.5M $152.4M $191.7M $228.1M $263.6M
Operating Income (Reported) $3.6M -$21.9M $10.5M $16M $21.5M
Operating Income (Adjusted) -$23.4M -$20M $12.2M $21.1M $24.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $100.8M $116.1M $145.2M $175.2M $201.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.9M $42.2M $56.5M $69.3M $74.4M
Gross Profit $65.9M $73.8M $88.6M $106M $126.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.9M $34.1M $36.5M $42.5M $45.9M
Selling, General & Admin $26.7M $30.7M $39.5M $47M $55M
Other Inc / (Exp) -$3.1M -$804K $696K -$13K $101K
Operating Expenses $59.3M $68.3M $79.1M $93.7M $109M
Operating Income $6.6M $5.5M $9.5M $12.3M $18M
 
Net Interest Expenses -- -- -- -- $241K
EBT. Incl. Unusual Items $3.6M $4.8M $11.4M $15.8M $20.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $311K $265K $918K -$67.4M $961K
Net Income to Company $3.3M $4.5M $10.5M $83.2M $19.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M $4.5M $10.5M $83.2M $19.3M
 
Basic EPS (Cont. Ops) $0.05 $0.12 $0.37 $3.18 $0.71
Diluted EPS (Cont. Ops) $0.04 $0.12 $0.35 $3.05 $0.69
Weighted Average Basic Share $70.3M $72.9M $74M $75.8M $82.3M
Weighted Average Diluted Share $70.7M $76M $77.2M $79.3M $84.7M
 
EBITDA $7.3M $7.5M $13.1M $19.1M $25.5M
EBIT $3.6M $4.8M $10.4M $14.9M $20M
 
Revenue (Reported) $100.8M $116.1M $145.2M $175.2M $201.4M
Operating Income (Reported) $6.6M $5.5M $9.5M $12.3M $18M
Operating Income (Adjusted) $3.6M $4.8M $10.4M $14.9M $20M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $46.7M $99.2M $97M $112.8M $144.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.9M $25.7M $25.2M $22.4M $29.4M
Inventory $3.9M $1.2M $6.9M $9.8M $4.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.9M $4.8M $5.4M $7.4M $7.7M
Total Current Assets $93.4M $133.3M $136.2M $154.7M $188.9M
 
Property Plant And Equipment $26.1M $21M $16.2M $27.3M $36.3M
Long-Term Investments -- -- -- -- --
Goodwill $19.6M $19.6M $32.8M $32.6M $32.8M
Other Intangibles $8.4M $8.4M $20.2M $18.1M $17M
Other Long-Term Assets $6.3M $5.8M $6.2M $7.5M $8.1M
Total Assets $154.6M $189.9M $214.2M $243M $350.4M
 
Accounts Payable $13.4M $6.3M $9.8M $9.4M $9.4M
Accrued Expenses $7.4M $9.5M $8.6M $11.6M $17.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.7M $5M $5.1M $3.3M $4.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $69.4M $61.2M $71.5M $78.5M $89.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $82.8M $74.5M $81.4M $98.3M $114M
 
Common Stock $9.5M $44.9M $44.9M $44.9M $10M
Other Common Equity Adj $201K $39K -$56K -$4M -$4.2M
Common Equity $71.8M $79.9M $97.3M $109.3M $236.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $71.8M $115.3M $132.8M $144.8M $236.5M
 
Total Liabilities and Equity $154.6M $189.9M $214.2M $243M $350.4M
Cash and Short Terms $46.7M $99.2M $97M $112.8M $144.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $92.6M $115.1M $105.8M $116.2M $60.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.9M $25M $32M $49.4M $49.3M
Inventory $1.3M $3.3M $10.3M $6.8M $6.4M
Prepaid Expenses -- -- -- -- $8.8M
Other Current Assets $4.3M $4.7M $8.4M $9.4M $2M
Total Current Assets $132M $149.6M $159.1M $183.7M $131.2M
 
Property Plant And Equipment $22.1M $16.5M $24.5M $36.8M $33.9M
Long-Term Investments -- -- -- -- --
Goodwill $19.6M $19.6M $33.6M $33.1M $128.5M
Other Intangibles $8.4M $8.4M $19.2M $17.2M $73.5M
Other Long-Term Assets $5.9M $6M $7.4M $7.9M $8.6M
Total Assets $189.2M $202.3M $246.2M $346.7M $443.9M
 
Accounts Payable $5.4M $8M $9.8M $9M $11.7M
Accrued Expenses $5.5M $6.4M $8.8M $13.4M $14.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.8M $4.5M $3.7M $3.9M $5.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.4M $64.2M $81.1M $91.2M $115M
 
Long-Term Debt -- -- -- -- $38M
Capital Leases -- -- -- -- --
Total Liabilities $72.4M $74.9M $99.2M $116.4M $187.1M
 
Common Stock $44.5M $44.5M $44.5M $10M $10M
Other Common Equity Adj -$12K $68K -$958K -$3.9M -$13.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $116.8M $127.4M $146.9M $230.3M $256.8M
 
Total Liabilities and Equity $189.2M $202.3M $246.2M $346.7M $443.9M
Cash and Short Terms $92.6M $115.1M $105.8M $116.2M $60.8M
Total Debt -- -- -- -- $38M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$34.1M -$21M $6.5M $14.6M $86.2M
Depreciation & Amoritzation $17.7M $4.8M $3.9M $3.5M $5.3M
Stock-Based Compensation $5.2M $40.1M $14.5M $13M $14.1M
Change in Accounts Receivable -$8.2M $10.1M $3.2M $1.9M -$7M
Change in Inventories -$1.8M $2.7M -$5.8M -$2.9M $5.2M
Cash From Operations $10.6M $28.4M $28.5M $34.5M $48.2M
 
Capital Expenditures $3.4M $1.4M $1.2M $7.2M $8.1M
Cash Acquisitions -- -- -$24.5M $395K --
Cash From Investing -$3.4M -$1.4M -$25.7M -$6.9M -$7.6M
 
Dividends Paid (Ex Special Dividend) -- -$1.1M -$1.8M -$1.8M -$1.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.1M -$7.5M -$3M -$9.3M -$6.9M
Other Financing Activities -$24K -$24K -$19K -$4K -$2K
Cash From Financing -$1.1M $25.3M -$4.9M -$11.1M -$8.6M
 
Beginning Cash (CF) $40.8M $46.7M $99.2M $97M $112.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M $52.3M -$2.1M $16.5M $32M
Ending Cash (CF) $46.7M $99.2M $97M $112.8M $144.9M
 
Levered Free Cash Flow $7.2M $27M $27.3M $27.2M $40.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.1M $1.5M $3.9M $77.1M $3.8M
Depreciation & Amoritzation $1.2M $762K $867K $1.3M $2.6M
Stock-Based Compensation $6.6M $3.8M $3.5M $3.6M $4.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.4M $10.1M $14.6M $12.9M $20.3M
 
Capital Expenditures $605K $292K $2.8M $1.7M $562K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$605K -$293K -$2.8M -$1.7M -$589K
 
Dividends Paid (Ex Special Dividend) -$918K -$918K -$918K -$745K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$9K
Long-Term Debt Repaid -- -- -- -- -$12M
Repurchase of Common Stock -$110K -$193K -$1.5M -$1.9M -$1.4M
Other Financing Activities -$6K -$5K -$1K -- --
Cash From Financing -$1M -$1.1M -$2.4M -$2.6M -$13.4M
 
Beginning Cash (CF) $85.7M $106.4M $96.2M $107.4M $54.9M
Foreign Exchange Rate Adjustment $99K -- $291K $145K -$397K
Additions / Reductions $6.8M $8.7M $9.3M $8.6M $6.3M
Ending Cash (CF) $92.6M $115.1M $105.8M $116.2M $60.8M
 
Levered Free Cash Flow $7.8M $9.9M $11.7M $11.3M $19.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.7M -$19.8M $12.5M $87.3M $22.3M
Depreciation & Amoritzation $8.2M $3.8M $3.9M $5M $6.6M
Stock-Based Compensation $11.4M $41.6M $13.2M $13M $17.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $20.4M $35.1M $24.3M $35.2M $57.8M
 
Capital Expenditures $1.5M $1.4M $3.7M $11.3M $2.6M
Cash Acquisitions -- -- -- -- -$144.9M
Cash From Investing -$1.5M -$1.4M -$28.2M -$10.9M -$147M
 
Dividends Paid (Ex Special Dividend) -$1.1M -$1.8M -$1.8M -$1.7M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.1M -$9.3M -$3.1M -$12.1M -$4M
Other Financing Activities -$24K -$22K -$6K -$3K --
Cash From Financing $31.7M -$11.2M -$4.9M -$13.7M $34.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.6M $22.5M -$8.8M $10.5M -$55.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.9M $33.7M $20.6M $23.9M $55.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.3M $4.5M $10.5M $83.2M $19.3M
Depreciation & Amoritzation $3.7M $2.7M $2.7M $4.2M $5.5M
Stock-Based Compensation $9.3M $10.8M $9.4M $9.5M $12.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $15.1M $21.8M $17.7M $18.4M $28M
 
Capital Expenditures $1.1M $1.1M $3.6M $7.7M $2.1M
Cash Acquisitions -- -- -- -- -$144.9M
Cash From Investing -$1.1M -$1.1M -$3.6M -$7.7M -$147.1M
 
Dividends Paid (Ex Special Dividend) -$1.1M -$1.8M -$1.8M -$1.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $49.6M
Long-Term Debt Repaid -- -- -- -- -$12M
Repurchase of Common Stock -$1.1M -$2.9M -$2.9M -$5.7M -$2.8M
Other Financing Activities -$18K -$16K -$3K -$2K --
Cash From Financing $31.8M -$4.8M -$4.8M -$7.4M $35.3M
 
Beginning Cash (CF) $207M $309.5M $288.1M $327.3M $343.9M
Foreign Exchange Rate Adjustment $184K -$38K -$427K $38K -$303K
Additions / Reductions $45.8M $16M $9.3M $3.3M -$83.8M
Ending Cash (CF) $252.9M $325.4M $296.9M $330.7M $259.8M
 
Levered Free Cash Flow $14M $20.7M $14.1M $10.7M $25.9M

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

GET BETTER TRADE IDEAS

Popular

Is Vertex Stock Still a Good Buy?
Is Vertex Stock Still a Good Buy?

Over the past ten years or so, Vertex Pharmaceuticals (NASDAQ:…

Is Okta Stock Finally Gaining Investor Confidence?
Is Okta Stock Finally Gaining Investor Confidence?

Given how digital transformation has proliferated, cyberattacks have also been…

Is The Trade Desk the Best Advertising Stock Now?
Is The Trade Desk the Best Advertising Stock Now?

The worldly backdrop is now shrouded in heavy uncertainty and…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

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

Buy
58
Is MSFT Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
HIMS alert for May 1

Hims & Hers Health [HIMS] is down 5.48% over the past day.

Buy
53
EAT alert for May 1

Brinker International [EAT] is down 1.82% over the past day.

Sell
16
NSP alert for May 1

Insperity [NSP] is down 3.3% over the past day.

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

Show me the best stock