Financhill
Sell
43

AGL Quote, Financials, Valuation and Earnings

Last price:
$3.93
Seasonality move :
15.15%
Day range:
$3.86 - $4.34
52-week range:
$1.50 - $7.73
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.27x
P/B ratio:
3.44x
Volume:
4.7M
Avg. volume:
6M
1-year change:
-20.77%
Market cap:
$1.6B
Revenue:
$6.1B
EPS (TTM):
-$0.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.5B $2.4B $4.3B $6.1B
Revenue Growth (YoY) 53.36% 24.88% 56.97% 80.74% 40.41%
 
Cost of Revenues $1.1B $1.5B $2.3B $4.2B $6.1B
Gross Profit $94.2M $65.7M $111.4M $69.7M $4.8M
Gross Profit Margin 7.73% 4.32% 4.66% 1.61% 0.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $137.3M $427.5M $207.8M $285.8M $268.9M
Other Inc / (Exp) $2.5M -$4.6M $19.2M $44.3M $45.9M
Operating Expenses $150.8M $438M $216.7M $301.8M $293.4M
Operating Income -$56.7M -$372.2M -$105.4M -$232.1M -$288.5M
 
Net Interest Expenses $8.1M $6.1M $4.5M $6.7M $6.2M
EBT. Incl. Unusual Items -$62.3M -$383M -$90.7M -$194.5M -$248.8M
Earnings of Discontinued Ops. $3.2M -$22.9M -$14.6M -$67.6M -$9.8M
Income Tax Expense $865K $886K $1.6M $791K $1.5M
Net Income to Company -$60.1M -$406.8M -$106.9M -$262.8M -$260.1M
 
Minority Interest in Earnings -- $300K $311K $207K -$50K
Net Income to Common Excl Extra Items -$60.1M -$406.5M -$106.6M -$262.6M -$260.2M
 
Basic EPS (Cont. Ops) -$0.16 -$1.09 -$0.26 -$0.64 -$0.63
Diluted EPS (Cont. Ops) -$0.16 -$1.09 -$0.26 -$0.64 -$0.63
Weighted Average Basic Share $384.8M $372.9M $408.2M $408.9M $411M
Weighted Average Diluted Share $384.8M $372.9M $408.2M $408.9M $411M
 
EBITDA -$40.1M -$362.2M -$72.4M -$167.6M -$218.2M
EBIT -$54.2M -$376.8M -$86.2M -$187.8M -$242.6M
 
Revenue (Reported) $1.2B $1.5B $2.4B $4.3B $6.1B
Operating Income (Reported) -$56.7M -$372.2M -$105.4M -$232.1M -$288.5M
Operating Income (Adjusted) -$54.2M -$376.8M -$86.2M -$187.8M -$242.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $321M $150.8M $369.8M $1.1B $1.5B
Revenue Growth (YoY) -- -53.02% 145.18% 185.59% 44.17%
 
Cost of Revenues $315.7M $151.9M $360.7M $1.2B $1.6B
Gross Profit $5.3M -$1.1M $9.1M -$94.9M -$38.3M
Gross Profit Margin 1.65% -0.72% 2.45% -8.98% -2.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.4M $25.5M $64.1M $64.7M $59.8M
Other Inc / (Exp) $2.9M -$8.6M $14.8M -$580K $1.4M
Operating Expenses $45M $25.1M $63.1M $69.4M $66.2M
Operating Income -$39.7M -$26.2M -$54.1M -$164.3M -$104.5M
 
Net Interest Expenses $2M $840K $1.7M $2M $1.6M
EBT. Incl. Unusual Items -$38.8M -$35.6M -$40.9M -$166.9M -$104.7M
Earnings of Discontinued Ops. $15.4M -$20.9M -$15.1M -$63.3M $640K
Income Tax Expense $791K $179K $572K $267K $1.8M
Net Income to Company -$24.2M -$56.7M -$56.5M -$230.5M -$105.8M
 
Minority Interest in Earnings -- $16K $83K $51K --
Net Income to Common Excl Extra Items -$24.2M -$56.7M -$56.5M -$230.4M -$105.8M
 
Basic EPS (Cont. Ops) -$0.06 -$0.14 -$0.14 -$0.56 -$0.26
Diluted EPS (Cont. Ops) -$0.06 -$0.14 -$0.14 -$0.56 -$0.26
Weighted Average Basic Share $384.8M $396.7M $412.1M $399.4M $412.1M
Weighted Average Diluted Share $384.8M $396.7M $412.1M $399.4M $412.1M
 
EBITDA -$33.1M -$31.1M -$35.3M -$159.7M -$96.6M
EBIT -$36.9M -$34.8M -$39.3M -$164.9M -$103.1M
 
Revenue (Reported) $321M $150.8M $369.8M $1.1B $1.5B
Operating Income (Reported) -$39.7M -$26.2M -$54.1M -$164.3M -$104.5M
Operating Income (Adjusted) -$36.9M -$34.8M -$39.3M -$164.9M -$103.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.5B $2.4B $4.3B $6.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.5B $2.3B $4.2B $6.1B
Gross Profit $94.2M $65.7M $111.4M $69.7M $4.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $137.3M $427.5M $207.8M $285.8M $268.9M
Other Inc / (Exp) $2.5M -$4.6M $19.2M $44.3M $45.9M
Operating Expenses $150.8M $438M $216.7M $301.8M $293.4M
Operating Income -$56.7M -$372.2M -$105.4M -$232.1M -$288.5M
 
Net Interest Expenses $8.1M $6.1M $4.5M $6.7M $6.2M
EBT. Incl. Unusual Items -$62.3M -$383M -$90.7M -$194.5M -$248.8M
Earnings of Discontinued Ops. $3.2M -$22.9M -$14.6M -$67.6M -$9.8M
Income Tax Expense $865K $886K $1.6M $791K $1.5M
Net Income to Company -$60.1M -$406.8M -$106.9M -$262.8M -$260.1M
 
Minority Interest in Earnings -- $300K $311K $207K -$50K
Net Income to Common Excl Extra Items -$60.1M -$406.5M -$106.6M -$262.6M -$260.2M
 
Basic EPS (Cont. Ops) -$0.16 -$1.06 -$0.26 -$0.64 -$0.63
Diluted EPS (Cont. Ops) -$0.16 -$1.06 -$0.26 -$0.64 -$0.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$40.1M -$362.2M -$72.4M -$167.6M -$218.2M
EBIT -$54.2M -$376.8M -$86.2M -$187.8M -$242.6M
 
Revenue (Reported) $1.2B $1.5B $2.4B $4.3B $6.1B
Operating Income (Reported) -$56.7M -$372.2M -$105.4M -$232.1M -$288.5M
Operating Income (Adjusted) -$54.2M -$376.8M -$86.2M -$187.8M -$242.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $2.4B $4.3B $6.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $2.3B $4.2B $6.1B --
Gross Profit $65.7M $111.4M $69.7M $4.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $427.5M $207.8M $285.8M $268.9M --
Other Inc / (Exp) -$4.6M $19.2M $44.3M $45.9M --
Operating Expenses $438M $216.7M $301.8M $293.4M --
Operating Income -$372.2M -$105.4M -$232.1M -$288.5M --
 
Net Interest Expenses $6.1M $4.5M $6.7M $6.2M --
EBT. Incl. Unusual Items -$383M -$90.7M -$194.5M -$248.8M --
Earnings of Discontinued Ops. -$22.9M -$14.6M -$67.6M -$9.8M --
Income Tax Expense $886K $1.6M $791K $1.5M --
Net Income to Company -$406.8M -$106.9M -$262.8M -$260.1M --
 
Minority Interest in Earnings $300K $311K $207K -$50K --
Net Income to Common Excl Extra Items -$406.5M -$106.6M -$262.6M -$260.2M --
 
Basic EPS (Cont. Ops) -$1.06 -$0.26 -$0.64 -$0.63 --
Diluted EPS (Cont. Ops) -$1.06 -$0.26 -$0.64 -$0.63 --
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B --
Weighted Average Diluted Share $1.6B $1.7B $1.6B $1.6B --
 
EBITDA -$362.2M -$72.4M -$167.6M -$218.2M --
EBIT -$376.8M -$86.2M -$187.8M -$242.6M --
 
Revenue (Reported) $1.5B $2.4B $4.3B $6.1B --
Operating Income (Reported) -$372.2M -$105.4M -$232.1M -$288.5M --
Operating Income (Adjusted) -$376.8M -$86.2M -$187.8M -$242.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $106.8M $1B $465.3M $107.6M $188.2M
Short Term Investments -- -- $411.9M $380.8M $211.7M
Accounts Receivable, Net $144.6M $293.4M $492.4M $942.5M $1B
Inventory -- -- -- -- --
Prepaid Expenses $9.6M -- -- -- --
Other Current Assets -- $19M $31.6M $42.5M $35.1M
Total Current Assets $294.2M $1.4B $1.5B $1.5B $1.5B
 
Property Plant And Equipment $16M $20.9M $32M $41M $37M
Long-Term Investments $8.5M $6.7M $17.4M $44.8M $61.8M
Goodwill $41.5M $41.5M $2.5M $24.1M $24.1M
Other Intangibles $60.5M $55.4M $18.4M $63.8M $72.8M
Other Long-Term Assets $14.1M $6.2M $104.8M $13.2M $15.4M
Total Assets $446.4M $1.6B $1.7B $1.7B $1.7B
 
Accounts Payable $260.1M $352M $478.2M $977.2M $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $5M $6.3M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.7M -- $51.9M -- --
Total Current Liabilities $266.8M $357M $535.1M $977.2M $1.2B
 
Long-Term Debt $64.7M $43.4M $38.5M $32.3M $34.9M
Capital Leases -- -- -- -- --
Total Liabilities $731.1M $494.7M $656.9M $1.1B $1.3B
 
Common Stock $2.5M $4M $4.1M $4.1M $4.1M
Other Common Equity Adj -- -- -$5.6M -$2.3M -$88K
Common Equity -$284.7M $1.1B $1B $661.8M $471M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$300K -$611K -$818K --
Total Equity -$284.7M $1.1B $1B $661M $471M
 
Total Liabilities and Equity $446.4M $1.6B $1.7B $1.7B $1.7B
Cash and Short Terms $106.8M $1B $877.2M $488.3M $400M
Total Debt $67.7M $48.4M $43.5M $32.3M $34.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $106.8M $1B $465.3M $107.6M $188.2M
Short Term Investments -- -- $411.9M $380.8M $211.7M
Accounts Receivable, Net $144.6M $293.4M $492.4M $942.5M $1B
Inventory -- -- -- -- --
Prepaid Expenses $9.6M -- -- -- --
Other Current Assets -- $19M $31.6M $42.5M $35.1M
Total Current Assets $294.2M $1.4B $1.5B $1.5B $1.5B
 
Property Plant And Equipment $16M $20.9M $32M $41M $37M
Long-Term Investments $8.5M $6.7M $17.4M $44.8M $61.8M
Goodwill $41.5M $41.5M $2.5M $24.1M $24.1M
Other Intangibles $60.5M $55.4M $18.4M $63.8M $72.8M
Other Long-Term Assets $14.1M $6.2M $104.8M $13.2M $15.4M
Total Assets $446.4M $1.6B $1.7B $1.7B $1.7B
 
Accounts Payable $260.1M $352M $478.2M $977.2M $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $5M $6.3M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.7M -- $51.9M -- --
Total Current Liabilities $266.8M $357M $535.1M $977.2M $1.2B
 
Long-Term Debt $64.7M $43.4M $38.5M $32.3M $34.9M
Capital Leases -- -- -- -- --
Total Liabilities $731.1M $494.7M $656.9M $1.1B $1.3B
 
Common Stock $2.5M $4M $4.1M $4.1M $4.1M
Other Common Equity Adj -- -- -$5.6M -$2.3M -$88K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$300K -$611K -$818K --
Total Equity -$284.7M $1.1B $1B $661M $471M
 
Total Liabilities and Equity $446.4M $1.6B $1.7B $1.7B $1.7B
Cash and Short Terms $106.8M $1B $877.2M $488.3M $400M
Total Debt $67.7M $48.4M $43.5M $32.3M $34.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$60.1M -$406.8M -$106.9M -$262.8M -$260.1M
Depreciation & Amoritzation $14.1M $14.7M $13.8M $20.2M $24.5M
Stock-Based Compensation $6.7M $292.4M $28.4M $69.5M $50.7M
Change in Accounts Receivable -$59.4M -$149M -$204.2M -$460.4M -$74.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$53.2M -$148.2M -$130.8M -$156.2M -$57.8M
 
Capital Expenditures $2.4M $13.4M $32.7M $30.8M $41.3M
Cash Acquisitions $26.2M -$1.3M $500K -$43.1M --
Cash From Investing $22.1M -$90.5M -$444.4M -$44M $139.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $100M -- -- --
Long-Term Debt Repaid -$3M -$119.9M -$5M -$5M -$3.8M
Repurchase of Common Stock -$6.7M -- -- -$200M --
Other Financing Activities -- -$14.7M -- -- --
Cash From Financing $24.6M $1.2B $28.1M -$193.1M -$2.6M
 
Beginning Cash (CF) $145.6M $139.1M $1.1B $507.7M $114.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M $915.7M -$547.1M -$393.4M $79.5M
Ending Cash (CF) $139.1M $1.1B $507.7M $114.3M $193.9M
 
Levered Free Cash Flow -$55.6M -$161.6M -$163.5M -$187M -$99.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$24.2M -$56.7M -$56.5M -$230.5M -$105.8M
Depreciation & Amoritzation $3.8M $3.6M $3.9M $5.1M $6.5M
Stock-Based Compensation $1.8M $4.4M $10M $15.5M $2.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$13.3M -$48.9M -$50M -$61.2M $16.4M
 
Capital Expenditures $560K $3.5M $8.3M $15.4M $12.4M
Cash Acquisitions $24.4M $1.3M -- $1.4M --
Cash From Investing $23.3M -$2.6M -$8M -$2.2M $23.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$760K -$1.3M -$1.3M -$1.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.8M -- -- --
Cash From Financing -$760K $10.4M $1.1M -$845K -$22K
 
Beginning Cash (CF) $129.9M $1.1B $564.5M $178.5M $153.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.2M -$41.1M -$56.8M -$64.2M $40.1M
Ending Cash (CF) $139.1M $1.1B $507.7M $114.3M $193.9M
 
Levered Free Cash Flow -$13.9M -$52.4M -$58.3M -$76.5M $4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$60.1M -$406.8M -$106.9M -$262.8M -$260.1M
Depreciation & Amoritzation $14.1M $14.7M $13.8M $20.2M $24.5M
Stock-Based Compensation $6.7M $292.4M $28.4M $69.5M $50.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$53.2M -$148.2M -$130.8M -$156.2M -$57.8M
 
Capital Expenditures $2.4M $13.4M $32.7M $30.8M $41.3M
Cash Acquisitions $26.2M -$1.3M $500K -$43.1M --
Cash From Investing $22.1M -$90.5M -$444.4M -$44M $139.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $100M -- -- --
Long-Term Debt Repaid -$3M -$119.9M -$5M -$5M -$3.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$14.7M -- -- --
Cash From Financing $24.6M $1.2B $28.1M -$193.1M -$2.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M $915.7M -$547.1M -$393.4M $79.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$55.6M -$161.6M -$163.5M -$187M -$99.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$406.8M -$106.9M -$262.8M -$260.1M --
Depreciation & Amoritzation $14.7M $13.8M $20.2M $24.5M --
Stock-Based Compensation $292.4M $28.4M $69.5M $50.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$148.2M -$130.8M -$156.2M -$57.8M --
 
Capital Expenditures $13.4M $32.7M $30.8M $41.3M --
Cash Acquisitions -$1.3M $500K -$43.1M -- --
Cash From Investing -$90.5M -$444.4M -$44M $139.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -$119.9M -$5M -$5M -$3.8M --
Repurchase of Common Stock -- -- -$200M -- --
Other Financing Activities -$14.7M -- -- -- --
Cash From Financing $1.2B $28.1M -$193.1M -$2.6M --
 
Beginning Cash (CF) $2.5B $3.3B $1.3B $503M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $915.7M -$547.1M -$393.4M $79.5M --
Ending Cash (CF) $3.4B $2.8B $898.5M $582.5M --
 
Levered Free Cash Flow -$161.6M -$163.5M -$187M -$99.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

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

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

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

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

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is up 20.58% over the past day.

Sell
36
WGS alert for May 2

GeneDx Holdings [WGS] is down 6.85% over the past day.

Sell
42
VICR alert for May 2

Vicor [VICR] is down 1.28% over the past day.

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

Show me the best stock