Financhill
Buy
70

AFLYY Quote, Financials, Valuation and Earnings

Last price:
$1.32
Seasonality move :
1.12%
Day range:
$1.30 - $1.35
52-week range:
$0.70 - $1.35
Dividend yield:
0%
P/E ratio:
3.59x
P/S ratio:
0.12x
P/B ratio:
--
Volume:
177K
Avg. volume:
183.7K
1-year change:
56.92%
Market cap:
$3.5B
Revenue:
--
EPS (TTM):
--
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Revenue $31B $30.4B $12.7B $16.9B $27.8B
Revenue Growth (YoY) 5.72% -1.72% -58.4% 33.76% 64.34%
 
Cost of Revenues $20.7B $20.7B $12.7B $13.3B $19.4B
Gross Profit $10.3B $9.7B $1.1M $3.7B $8.4B
Gross Profit Margin 33.25% 31.98% 0.01% 21.66% 30.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.2B $395.1M $455.5M $935.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.6B $8.5B $5.3B $5.6B $7.3B
Operating Income $1.7B $1.2B -$5.3B -$1.9B $1.1B
 
Net Interest Expenses $697.9M $687.4M $734.3M $983.2M $714M
EBT. Incl. Unusual Items $745.1M $387.3M -$7.9B -$4.2B $360.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $264.5M $85.1M $101.6M -$333.7M -$411.3M
Net Income to Company $498.3M $328M -$8.1B -$3.9B $784.6M
 
Minority Interest in Earnings -$2.4M -$3.4M $5.7M $2.4M -$16.9M
Net Income to Common Excl Extra Items $495.9M $324.7M -$8.1B -$3.9B $767.7M
 
Basic EPS (Cont. Ops) $0.55 $0.34 -$9.57 -$7.04 $0.37
Diluted EPS (Cont. Ops) $0.55 $0.34 -$9.57 -$7.04 $0.33
Weighted Average Basic Share $847.5M $847.5M $847.5M $578.7M $1.7B
Weighted Average Diluted Share $847.5M $902.8M $847.5M $578.7M $1.9B
 
EBITDA $4.8B $4.4B -$4B -$616.4M $3.6B
EBIT $1.4B $1.1B -$7.3B -$3.4B $1.1B
 
Revenue (Reported) $31B $30.4B $12.7B $16.9B $27.8B
Operating Income (Reported) $1.7B $1.2B -$5.3B -$1.9B $1.1B
Operating Income (Adjusted) $1.4B $1.1B -$7.3B -$3.4B $1.1B
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue $7.9B $1.3B $3.3B $7.1B $8.3B
Revenue Growth (YoY) -0.31% -83.51% 154.72% 115.64% 16.37%
 
Cost of Revenues $5.2B $2.7B $3.1B $5.8B $6.4B
Gross Profit $2.6B -$1.4B $212.1M $1.3B $1.9B
Gross Profit Margin 33.5% -108.89% 6.4% 18.77% 23.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $299.9M $39.6M $86.8M $245M $282.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $1B $1.2B $982.1M $1.3B
Operating Income $465.1M -$2.4B -$970.2M $359M $680.4M
 
Net Interest Expenses $176.4M $168.5M $216.9M $95.9M $103.6M
EBT. Incl. Unusual Items $288.7M -$2.8B -$2.1B $45.8M $733.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $185.4M $89.2M -$330.2M -$300.4M $67.6M
Net Income to Company $114.2M -$2.9B -$1.8B $378.7M $661.8M
 
Minority Interest in Earnings -$1.1M $2.2M $2.4M -$2.1M -$8.7M
Net Income to Common Excl Extra Items $109M -$2.9B -$1.8B $345.1M $658.6M
 
Basic EPS (Cont. Ops) $0.12 -$3.41 -$1.46 $0.09 $0.21
Diluted EPS (Cont. Ops) $0.12 -$3.41 -$1.46 $0.09 $0.21
Weighted Average Basic Share $847.6M $2.5B $1.2B $2.6B $2.7B
Weighted Average Diluted Share $847.6M $2.5B $1.2B $2.6B $3.2B
 
EBITDA $1.3B -$1.8B -$1.3B $724.3M $1.5B
EBIT $461.7M -$2.6B -$1.9B $143.8M $826.6M
 
Revenue (Reported) $7.9B $1.3B $3.3B $7.1B $8.3B
Operating Income (Reported) $465.1M -$2.4B -$970.2M $359M $680.4M
Operating Income (Adjusted) $461.7M -$2.6B -$1.9B $143.8M $826.6M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue $30.5B $22.6B $11.7B $23B $30.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.7B $17.8B $11.1B $16B $20.7B
Gross Profit $9.9B $4.8B $597.9M $7.1B $9.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $821.9M $294.8M $712.7M $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.4B $7.1B $4.8B $6.8B $8.6B
Operating Income $1.5B -$2.3B -$4.2B $240.8M $1.3B
 
Net Interest Expenses $709.5M $687.9M $859.7M $771.4M $381.7M
EBT. Incl. Unusual Items $614.4M -$4B -$7.2B -$948.7M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $220.9M $323.7M -$513.4M -$318.6M -$91M
Net Income to Company $433.1M -$4.3B -$6.8B -$552.7M $1.3B
 
Minority Interest in Earnings -$2.3M $2.2M $4.8M -$4.5M -$30.5M
Net Income to Common Excl Extra Items $418.7M -$4.3B -$6.7B -$648.2M $1.3B
 
Basic EPS (Cont. Ops) $0.48 -$5.09 -$7.29 -$1.26 $0.43
Diluted EPS (Cont. Ops) $0.48 -$5.09 -$7.29 -$1.26 $0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.7B $38.5M -$3.6B $2.5B $4.6B
EBIT $1.3B -$3.3B -$6.4B -$287.7M $2B
 
Revenue (Reported) $30.5B $22.6B $11.7B $23B $30.6B
Operating Income (Reported) $1.5B -$2.3B -$4.2B $240.8M $1.3B
Operating Income (Adjusted) $1.3B -$3.3B -$6.4B -$287.7M $2B
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Cash and Equivalents $4.1B $4.2B $7.9B $7.5B $7.1B
Short Term Investments $52.6M $541M $350.5M $533.3M $649.9M
Accounts Receivable, Net $2.5B $2.4B $1.5B $1.7B $1.9B
Inventory $724.1M $825.6M $667.9M $642M $775.3M
Prepaid Expenses $279.1M $250.9M $171M $199.3M $250.9M
Other Current Assets $111M $110.9M $105.8M $140.4M $104M
Total Current Assets $8.9B $9.6B $12.2B $12.1B $11.8B
 
Property Plant And Equipment $20B $20.3B $21.2B $19.3B $18.7B
Long-Term Investments -- -- -- -- --
Goodwill $248.2M $243.1M $264.4M $251.4M $241.3M
Other Intangibles $1.4B $1.5B $1.5B $1.4B $1.4B
Other Long-Term Assets -- $3.4M $4.9M -- --
Total Assets $33.9B $34.4B $37.1B $34.7B $34.6B
 
Accounts Payable $2.8B $2.7B $1.8B $2.1B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9B $1.7B $1.8B $1.4B $1.4B
Other Current Liabilities $1.4B $1.7B $2.4B $1.3B $1.3B
Total Current Liabilities $14.1B $14.2B $14.5B $13.3B $14.7B
 
Long-Term Debt $3.2B $3.7B $13.9B $9.5B $7B
Capital Leases -- -- -- -- --
Total Liabilities $31.8B $31.9B $43.7B $39.1B $37.3B
 
Common Stock $490.7M $480.6M $527.7M $728M $2.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $2B $2.6B -$6.6B -$4.3B -$3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.7M $16.8M $11.1M $9.1M $561.9M
Total Equity $2.1B $2.6B -$6.6B -$4.3B -$2.7B
 
Total Liabilities and Equity $33.9B $34.4B $37.1B $34.7B $34.6B
Cash and Short Terms $4.2B $4.7B $8.3B $8.1B $7.8B
Total Debt $3.5B $4.1B $14.7B $10.4B $7.4B
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Cash and Equivalents $5B $5.4B $7.2B $8.5B $6.7B
Short Term Investments $533.3M $443.1M $642.6M $615.3M $674.9M
Accounts Receivable, Net $2.9B $1.5B $1.8B $2.1B $2.2B
Inventory $798.2M $727.7M $617.6M $683.2M $819.4M
Prepaid Expenses -- $194.6M -- -- --
Other Current Assets $1.4B $99M $1.2B $1.2B $1.2B
Total Current Assets $10.7B $9.3B $12B $14.2B $11.9B
 
Property Plant And Equipment $19.5B $19.6B $20.4B $18.1B $19.4B
Long-Term Investments -- -- -- -- --
Goodwill $246.7M $244.1M $263M $232.9M $244.5M
Other Intangibles $1.4B $1.4B $1.5B $1.3B $1.2B
Other Long-Term Assets $275.2M -- $1.2M -- $82.6M
Total Assets $34.7B $33B $35.7B $35.9B $35.6B
 
Accounts Payable $2.8B $1.7B $1.9B $2.9B $2.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9B $1.8B $1.5B $1.4B $1.4B
Other Current Liabilities $4.9B $2.5B $2.9B $2.2B $2B
Total Current Liabilities $15.7B $16.1B $13.1B $16B $17.6B
 
Long-Term Debt $3.6B $6B $9.8B $7.8B $5.4B
Capital Leases -- -- -- -- --
Total Liabilities $32.9B $35.8B $40B $39.2B $38B
 
Common Stock $487.8M $482.5M $765.2M $2.7B $2.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.8M $11.2M $9.5M $10.4M $586.8M
Total Equity $1.8B -$2.9B -$4.3B -$3.3B -$2.4B
 
Total Liabilities and Equity $34.7B $33B $35.7B $35.9B $35.6B
Cash and Short Terms $5.6B $5.8B $7.8B $9.2B $7.4B
Total Debt $4.1B $7.4B $10.3B $8.4B $5.6B
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders $498.3M $328M -$8.1B -$3.9B $784.6M
Depreciation & Amoritzation $3.4B $3.3B $3.3B $2.8B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$46.1M $68.3M $867.9M -$282.8M -$154M
Change in Inventories -$36.6M -$104.1M $157.6M -$48.5M -$163.5M
Cash From Operations $4.5B $4.4B -$3.2B $1.8B $5.1B
 
Capital Expenditures $3.4B $3.8B $2.4B $2.6B $3.1B
Cash Acquisitions -$3.5M $13.4M $406.6M $84M -$4.2M
Cash From Investing -$3.2B -$3.7B -$1.8B -$1.5B -$2.3B
 
Dividends Paid (Ex Special Dividend) -$44.9M -$29.1M -- -$1.2M --
Special Dividend Paid
Long-Term Debt Issued $741.5M $2B $13.4B $2.3B $1.2B
Long-Term Debt Repaid -$1.9B -$1.4B -$4.2B -$2.6B -$4.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$249.2M -- -- -- -$262.6M
Cash From Financing -$2.6B -$500.4M $8.2B -$91.1M -$2.9B
 
Beginning Cash (CF) $5.5B $4B $4.2B $7.6B $7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B $145.5M $3.1B $257.9M -$55.9M
Ending Cash (CF) $4.2B $4.2B $7.3B $7.9B $7B
 
Levered Free Cash Flow $1.1B $585.5M -$5.6B -$790.4M $2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$1.8B $378.7M $661.8M -- --
Depreciation & Amoritzation $607.5M $548M $659.6M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$236.2M -$4.3M $160.5M -- --
Change in Inventories $4.8M -$30.3M -$5.9M -- --
Cash From Operations $861.6M $2.3B $1.4B -- --
 
Capital Expenditures $763M $797.9M $685.6M -- --
Cash Acquisitions $92.8M -- -$32.8K -- --
Cash From Investing -$153.1M -$480.9M -$710.9M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -$98.1M -- --
Special Dividend Paid -- $1.6M -- -- --
Long-Term Debt Issued $496.6M $253.8M $1.2B -- --
Long-Term Debt Repaid -$991.9M -$2.3B -$1.2B -- --
Repurchase of Common Stock -- -- -$1.1M -- --
Other Financing Activities -- -$243.9M -$51.3M -- --
Cash From Financing $477.2M -$876.8M -$369.7M -- --
 
Beginning Cash (CF) $6.1B $8.1B $6.2B -- --
Foreign Exchange Rate Adjustment -$7.2M $37M $6M -- --
Additions / Reductions $1.2B $948.2M $358M -- --
Ending Cash (CF) $7.3B $8.7B $6.7B -- --
 
Levered Free Cash Flow $98.6M $1.5B $753.1M -- --
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders $433.1M -$4.3B -$6.8B -$552.7M $1.3B
Depreciation & Amoritzation $3.3B $3.4B $2.9B $2.7B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $154.5M $1.3B -$229.3M -$425.3M $129.4M
Change in Inventories -$38.6M $42.9M $107.1M -$147.1M -$115.3M
Cash From Operations $4.5B $911.4M -$2.5B $5.8B $4.4B
 
Capital Expenditures $3.2B $3.5B $2.3B $2.8B $3.1B
Cash Acquisitions $11.4M $396.5M $102.5M -$4M -$6.4M
Cash From Investing -$3B -$3B -$1.4B -$2.1B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$44.8M -$28M -- -- -$98.1M
Special Dividend Paid
Long-Term Debt Issued $1.2B $6.7B $8.7B $2B $3.2B
Long-Term Debt Repaid -$972.3M -$3.2B -$3.4B -$3.9B -$6.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$75.4M
Cash From Financing -$1.1B $2.5B $5.4B -$1.5B -$3.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $388M $403.2M $1.4B $2.3B -$2.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B -$2.6B -$4.9B $3B $1.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$3.6B -$240.7M $299.9M -- --
Depreciation & Amoritzation $1.3B $1.2B $1.3B -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$323M -$465.5M -$182.1M -- --
Change in Inventories $14.5M -$84.1M -$36M -- --
Cash From Operations -$201.3M $3.8B $3.1B -- --
 
Capital Expenditures $1.3B $1.6B $1.5B -- --
Cash Acquisitions $88M -- -$2.2M -- --
Cash From Investing -$453.1M -$1B -$1.3B -- --
 
Dividends Paid (Ex Special Dividend) -- -- -$98.1M -- --
Special Dividend Paid -- $1.6M -- -- --
Long-Term Debt Issued $884.6M $605M $2.6B -- --
Long-Term Debt Repaid -$1.4B -$2.8B -$4.2B -- --
Repurchase of Common Stock -- -- -$1.1M -- --
Other Financing Activities -- -$243.9M -$56.7M -- --
Cash From Financing $184.4M -$1.2B -$2.2B -- --
 
Beginning Cash (CF) $13.8B $15.6B $13.4B -- --
Foreign Exchange Rate Adjustment $1.2M $42.6M -$27.3M -- --
Additions / Reductions -$470M $1.6B -$474.3M -- --
Ending Cash (CF) $13.4B $16.8B $13B -- --
 
Levered Free Cash Flow -$1.5B $2.3B $1.6B -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock