Financhill
Buy
67

APG Quote, Financials, Valuation and Earnings

Last price:
$42.85
Seasonality move :
7.9%
Day range:
$41.06 - $42.54
52-week range:
$30.76 - $42.54
Dividend yield:
0%
P/E ratio:
92.00x
P/S ratio:
1.64x
P/B ratio:
3.92x
Volume:
2.9M
Avg. volume:
1.6M
1-year change:
13.34%
Market cap:
$11.7B
Revenue:
$7B
EPS (TTM):
$0.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $3.9B $6.6B $6.9B $7B
Revenue Growth (YoY) 264.16% 9.84% 66.45% 5.64% 1.3%
 
Cost of Revenues $2.8B $3B $4.8B $5B $4.8B
Gross Profit $756M $939M $1.7B $1.9B $2.2B
Gross Profit Margin 21.08% 23.83% 26.14% 28% 31.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $725M $803M $1.6B $1.6B $1.7B
Other Inc / (Exp) -$163M $3M $56M $18M -$8M
Operating Expenses $725M $803M $1.6B $1.6B $1.7B
Operating Income $31M $136M $162M $359M $484M
 
Net Interest Expenses $52M $60M $125M $145M $146M
EBT. Incl. Unusual Items -$184M $79M $93M $232M $330M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$31M $32M $20M $79M $80M
Net Income to Company -$153M $47M $73M $153M $250M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$153M $47M $73M $153M $250M
 
Basic EPS (Cont. Ops) -$2.21 -$0.67 $0.10 -$0.68 -$0.84
Diluted EPS (Cont. Ops) -$2.21 -$0.67 $0.10 -$0.68 -$0.84
Weighted Average Basic Share $169M $206M $233.2M $235.1M $267.7M
Weighted Average Diluted Share $169M $206M $266.1M $235.1M $267.7M
 
EBITDA $131M $341M $522M $680M $778M
EBIT -$132M $139M $218M $377M $476M
 
Revenue (Reported) $3.6B $3.9B $6.6B $6.9B $7B
Operating Income (Reported) $31M $136M $162M $359M $484M
Operating Income (Adjusted) -$132M $139M $218M $377M $476M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $803M $1.5B $1.6B $1.6B $1.7B
Revenue Growth (YoY) -6.41% 83.19% 9.72% -0.81% 7.37%
 
Cost of Revenues $622M $1.1B $1.2B $1.1B $1.2B
Gross Profit $181M $376M $425M $492M $542M
Gross Profit Margin 22.54% 25.56% 26.33% 30.73% 31.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $183M $372M $352M $392M $458M
Other Inc / (Exp) $3M -- $2M -$3M --
Operating Expenses $183M $372M $352M $392M $458M
Operating Income -$2M $4M $73M $100M $84M
 
Net Interest Expenses $15M $27M $37M $34M $38M
EBT. Incl. Unusual Items -$14M -$23M $38M $63M $46M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M -$16M $12M $18M $11M
Net Income to Company -$8M -$7M $26M $45M $35M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8M -$7M $26M $45M $35M
 
Basic EPS (Cont. Ops) -$0.04 -$0.08 $0.05 -$1.34 $0.11
Diluted EPS (Cont. Ops) -$0.04 -$0.08 $0.05 -$1.34 $0.11
Weighted Average Basic Share $192M $232.2M $234.4M $249.7M $277.2M
Weighted Average Diluted Share $192M $232.2M $267.2M $249.7M $278.3M
 
EBITDA $51M $80M $149M $166M $164M
EBIT $1M $4M $75M $97M $84M
 
Revenue (Reported) $803M $1.5B $1.6B $1.6B $1.7B
Operating Income (Reported) -$2M $4M $73M $100M $84M
Operating Income (Adjusted) $1M $4M $75M $97M $84M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5B $4.6B $6.7B $6.9B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.5B $4.9B $4.9B $4.9B
Gross Profit $775M $1.1B $1.8B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $720M $992M $1.5B $1.6B $1.8B
Other Inc / (Exp) $45M -- $58M $13M -$5M
Operating Expenses $720M $992M $1.5B $1.6B $1.8B
Operating Income $55M $142M $231M $386M $468M
 
Net Interest Expenses $53M $72M $135M $142M $150M
EBT. Incl. Unusual Items $47M $70M $154M $257M $313M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14M $22M $48M $85M $73M
Net Income to Company $33M $48M $106M $172M $240M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33M $48M $106M $172M $240M
 
Basic EPS (Cont. Ops) -$1.16 -$0.66 $0.21 -$2.15 $0.47
Diluted EPS (Cont. Ops) -$1.18 -$0.66 $0.21 -$2.15 $0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $343M $370M $591M $697M $776M
EBIT $100M $142M $289M $399M $463M
 
Revenue (Reported) $3.5B $4.6B $6.7B $6.9B $7.1B
Operating Income (Reported) $55M $142M $231M $386M $468M
Operating Income (Adjusted) $100M $142M $289M $399M $463M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $803M $1.5B $1.6B $1.6B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $622M $1.1B $1.2B $1.1B $1.2B
Gross Profit $181M $376M $425M $492M $542M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $183M $372M $352M $392M $458M
Other Inc / (Exp) $3M -- $2M -$3M --
Operating Expenses $183M $372M $352M $392M $458M
Operating Income -$2M $4M $73M $100M $84M
 
Net Interest Expenses $15M $27M $37M $34M $38M
EBT. Incl. Unusual Items -$14M -$23M $38M $63M $46M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M -$16M $12M $18M $11M
Net Income to Company -$8M -$7M $26M $45M $35M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8M -$7M $26M $45M $35M
 
Basic EPS (Cont. Ops) -$0.04 -$0.08 $0.05 -$1.34 $0.11
Diluted EPS (Cont. Ops) -$0.04 -$0.08 $0.05 -$1.34 $0.11
Weighted Average Basic Share $192M $232.2M $234.4M $249.7M $277.2M
Weighted Average Diluted Share $192M $232.2M $267.2M $249.7M $278.3M
 
EBITDA $51M $80M $149M $166M $164M
EBIT $1M $4M $75M $97M $84M
 
Revenue (Reported) $803M $1.5B $1.6B $1.6B $1.7B
Operating Income (Reported) -$2M $4M $73M $100M $84M
Operating Income (Adjusted) $1M $4M $75M $97M $84M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $515M $1.2B $605M $479M $499M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $639M $767M $1.3B $1.4B $1.4B
Inventory $64M $69M $163M $150M $143M
Prepaid Expenses -- -- -- -- --
Other Current Assets $77M $83M $112M $122M $119M
Total Current Assets $1.4B $2.6B $2.7B $2.6B $2.7B
 
Property Plant And Equipment $462M $427M $629M $618M $647M
Long-Term Investments -- -- -- -- --
Goodwill $1.1B $1.1B $2.4B $2.5B $2.9B
Other Intangibles $965M $882M $1.8B $1.6B $1.7B
Other Long-Term Assets $30M $45M $144M $75M $116M
Total Assets $4.1B $5.2B $8.1B $7.6B $8.2B
 
Accounts Payable $150M $236M $490M $472M $497M
Accrued Expenses $315M $338M $662M $707M $684M
Current Portion Of Long-Term Debt $18M $1M $206M $5M $4M
Current Portion Of Capital Lease Obligations $31M $27M $73M $75M $90M
Other Current Liabilities $41M $22M $27M $22M $20M
Total Current Liabilities $841M $867M $1.9B $1.8B $1.9B
 
Long-Term Debt $1.4B $1.8B $2.6B $2.3B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.8B $6B $5.5B $5.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$14M -- -$267M -$490M -$567M
Common Equity $1.6B $2.3B $2.1B $2.1B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $2.3B $2.1B $2.1B $3B
 
Total Liabilities and Equity $4.1B $5.2B $8.1B $7.6B $8.2B
Cash and Short Terms $515M $1.2B $605M $479M $499M
Total Debt $1.4B $1.8B $2.8B $2.3B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $745M $315M $363M $247M $460M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $595M $1.2B $1.2B $1.3B $1.4B
Inventory $66M $142M $163M $148M $150M
Prepaid Expenses -- -- -- -- --
Other Current Assets $75M $131M $127M $123M $135M
Total Current Assets $1.6B $2.2B $2.4B $2.2B $2.6B
 
Property Plant And Equipment $459M $628M $621M $609M $642M
Long-Term Investments -- -- -- -- --
Goodwill $1.1B $2.3B $2.4B $2.5B $2.9B
Other Intangibles $931M $2.2B $1.7B $1.5B $1.6B
Other Long-Term Assets $29M $72M $127M $110M $112M
Total Assets $4.2B $8.1B $7.8B $7.2B $8.1B
 
Accounts Payable $167M $391M $442M $382M $450M
Accrued Expenses $227M $465M $528M $529M $567M
Current Portion Of Long-Term Debt $18M $2M $6M $105M $4M
Current Portion Of Capital Lease Obligations $45M $64M $72M $75M $91M
Other Current Liabilities $34M $23M $32M $21M $16M
Total Current Liabilities $781M $1.4B $1.5B $1.7B $1.8B
 
Long-Term Debt $1.4B $2.8B $2.6B $2.6B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $5.1B $5.6B $4.9B $5.1B
 
Common Stock -- $797M -- -- --
Other Common Equity Adj -$19M -$50M -$266M -$523M -$520M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$600M --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $3.1B $2.2B $2.3B $3B
 
Total Liabilities and Equity $4.2B $8.1B $7.8B $7.2B $8.1B
Cash and Short Terms $745M $315M $363M $247M $460M
Total Debt $1.4B $2.8B $2.6B $2.7B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$153M $47M $73M $153M $250M
Depreciation & Amoritzation $263M $202M $304M $303M $302M
Stock-Based Compensation $5M $12M $18M $29M $32M
Change in Accounts Receivable $238M -$172M -$217M -$43M -$11M
Change in Inventories $11M -$2M -$30M $13M $9M
Cash From Operations $496M $182M $270M $514M $620M
 
Capital Expenditures $38M $55M $79M $86M $84M
Cash Acquisitions -$319M -$86M -$2.8B -$83M -$778M
Cash From Investing -$340M -$121M -$2.9B -$115M -$829M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $250M $650M $1.1B -- $850M
Long-Term Debt Repaid -$21M -$321M -$64M -$484M -$437M
Repurchase of Common Stock -$30M -- -$44M -$41M -$600M
Other Financing Activities -$103M -$88M -$37M -$7M -$26M
Cash From Financing $99M $917M $1.8B -$532M $245M
 
Beginning Cash (CF) $256M $515M $1.5B $607M $480M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $255M $978M -$875M -$133M $36M
Ending Cash (CF) $515M $1.5B $607M $480M $501M
 
Levered Free Cash Flow $458M $127M $191M $428M $536M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8M -$7M $26M $45M $35M
Depreciation & Amoritzation $50M $76M $74M $69M $80M
Stock-Based Compensation $3M $3M $5M $8M $10M
Change in Accounts Receivable $33M $5M $66M $102M $69M
Change in Inventories -$2M -$9M -- -- -$4M
Cash From Operations $32M -$118M -$1M $7M $62M
 
Capital Expenditures $18M $12M $21M $22M $12M
Cash Acquisitions -$7M -$2.9B -$10M -$23M -$6M
Cash From Investing -$23M -$2.9B -$27M -$22M -$14M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.1B -- $300M --
Long-Term Debt Repaid -$6M -$30M -$202M -$2M -$2M
Repurchase of Common Stock -- -$11M -$12M -$600M -$75M
Other Financing Activities -$1M -$26M -$2M -$11M -$21M
Cash From Financing $223M $1.8B -$216M -$213M -$98M
 
Beginning Cash (CF) $515M $1.5B $607M $480M $501M
Foreign Exchange Rate Adjustment $1M -$2M $2M -$4M $10M
Additions / Reductions $232M -$1.2B -$244M -$228M -$50M
Ending Cash (CF) $748M $318M $365M $248M $461M
 
Levered Free Cash Flow $14M -$130M -$22M -$15M $50M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $33M $48M $106M $172M $240M
Depreciation & Amoritzation $243M $228M $302M $298M $313M
Stock-Based Compensation $7M $12M $20M $32M $34M
Change in Accounts Receivable $215M -$200M -$156M -$7M -$44M
Change in Inventories $11M -$9M -- $13M $5M
Cash From Operations $473M $32M $387M $522M $675M
 
Capital Expenditures $45M $49M $88M $87M $74M
Cash Acquisitions -$321M -$3B $26M -$96M -$761M
Cash From Investing -$348M -$3B -$44M -$110M -$821M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $49M $1.8B $3M $300M $550M
Long-Term Debt Repaid -$21M -$345M -$236M -$284M -$437M
Repurchase of Common Stock -- -$11M -$45M -$629M -$75M
Other Financing Activities -$48M -$113M -$13M -$16M -$36M
Cash From Financing $183M $2.5B -$291M -$529M $360M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $308M -$425M $52M -$117M $214M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $428M -$17M $299M $435M $601M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8M -$7M $26M $45M $35M
Depreciation & Amoritzation $50M $76M $74M $69M $80M
Stock-Based Compensation $3M $3M $5M $8M $10M
Change in Accounts Receivable $33M $5M $66M $102M $69M
Change in Inventories -$2M -$9M -- -- -$4M
Cash From Operations $32M -$118M -$1M $7M $62M
 
Capital Expenditures $18M $12M $21M $22M $12M
Cash Acquisitions -$7M -$2.9B -$10M -$23M -$6M
Cash From Investing -$23M -$2.9B -$27M -$22M -$14M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.1B -- $300M --
Long-Term Debt Repaid -$6M -$30M -$202M -$2M -$2M
Repurchase of Common Stock -- -$11M -$12M -$600M -$75M
Other Financing Activities -$1M -$26M -$2M -$11M -$21M
Cash From Financing $223M $1.8B -$216M -$213M -$98M
 
Beginning Cash (CF) $515M $1.5B $607M $480M $501M
Foreign Exchange Rate Adjustment $1M -$2M $2M -$4M $10M
Additions / Reductions $232M -$1.2B -$244M -$228M -$50M
Ending Cash (CF) $748M $318M $365M $248M $461M
 
Levered Free Cash Flow $14M -$130M -$22M -$15M $50M

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

GET BETTER TRADE IDEAS

Popular

Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?
Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?

The big picture trends in e‑commerce sales are clearly in…

Is RTX The Best Growth Stock?
Is RTX The Best Growth Stock?

Among the worldwide aerospace and defense markets, the US controls…

Is VFS Stock Cheap to Buy Now?
Is VFS Stock Cheap to Buy Now?

VinFast Auto (NASDAQ:VFS) is a leading EV manufacturer in Vietnam.…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
4
CABO alert for May 5

Cable One [CABO] is up 15.11% over the past day.

Buy
55
PDEX alert for May 5

Pro-Dex [PDEX] is down 3.12% over the past day.

Buy
91
TRUP alert for May 5

Trupanion [TRUP] is down 0.38% over the past day.

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

Show me the best stock