Agilysys, Inc.
Agilysys, Inc.
AGYS
Valuace
23
Růst
83
Zdraví
71
Cena
$ 70.49
Dnes
-0.85 (-0.74%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 202420232022202120202019201820172016201520142013201220112010
Total Revenues310.6275.6237.5198.1162.6137.2160.8140.8127.4127.7120.4103.5101.3236.1208.9675.5
Cost of Revenues121.5103.693.277.261.147.879.867.062.963.952.343.437.2146.0129.1517.8
Gross Profit189.1172.0144.3120.8101.589.481.073.964.463.868.160.164.090.279.8157.7
Revenue 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Revenues80.479.376.774.369.668.363.562.260.658.6
Cost of Revenues32.630.329.429.225.725.123.625.022.723.5
Gross Profit47.849.047.345.143.943.239.937.237.835.1
Operating Income TTM 202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.056.750.346.355.341.537.827.929.026.725.325.232.730.30.0
Selling General & Admin Expenses0.00.064.753.442.547.544.242.842.140.741.638.034.849.356.9173.2
Depreciation & Amortization9.98.05.36.83.94.617.717.714.53.84.57.08.86.910.514.1
Total Operating Expenses156.3149.4121.5107.692.7107.690.885.774.573.571.769.068.588.095.5173.2
Operating Income32.822.615.812.99.1-18.2-9.7-13.1-12.1-11.4-4.3-12.5-6.2-1.1-41.2-54.4
Operating Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
R&D Expenses0.00.00.00.00.00.00.014.314.614.6
Selling General & Admin Expenses0.00.00.00.00.00.00.017.715.215.2
Depreciation & Amortization2.62.42.42.52.61.81.11.11.31.6
Total Operating Expenses38.934.842.839.736.439.034.132.030.131.5
Operating Income8.914.14.55.37.44.15.75.27.83.6
Net Income TTM 202420232022202120202019201820172016201520142013201220112010
Interest Income1.83.85.12.20.10.10.40.30.10.20.10.10.10.00.10.1
Interest Expense0.71.50.0-2.90.00.00.00.00.00.00.00.00.20.31.01.3
Other Expense6.03.04.92.9-2.6-3.0-24.2-1.5-1.6-1.9-0.2-3.7-1.3-3.4-25.7-36.6
IBT38.825.620.715.86.5-21.2-33.9-12.9-11.6-11.5-3.8-12.6-5.9-1.6-42.2-53.3
Income Tax Expense8.42.4-65.51.20.0-0.20.20.2-3.30.20.0-1.1-2.5-0.3-8.02.2
Net Income30.423.286.214.66.5-21.0-34.1-13.2-8.4-11.7-3.8-11.515.0-1.3-22.8-55.5
Net Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Interest Income0.50.30.40.50.41.11.81.51.31.2
Interest Expense0.00.10.20.40.70.50.00.00.00.0
Other Expense4.01.60.30.10.31.01.6-0.41.31.3
IBT12.915.74.85.47.75.17.44.89.14.8
Income Tax Expense3.04.00.01.43.93.8-6.71.9-68.00.3
Net Income9.911.74.93.93.81.414.13.077.14.5
Per Share Data TTM 202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$3.31$0.52$0.19$-0.90$-1.47$-0.57$-0.37$-0.52$-0.17$-0.51$0.68$-0.06$-1.02$-2.43
EPS Diluted$0.00$0.00$3.17$0.49$0.18$-0.90$-1.47$-0.57$-0.37$-0.52$-0.17$-0.51$0.68$-0.06$-1.02$-2.43
Shares Outstanding28.027.525.724.724.423.523.223.022.822.622.522.322.121.922.422.8
Diluted Shares Outstanding28.428.326.825.925.523.523.223.022.822.622.522.322.121.922.422.8
Per Share Data TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.11$2.98$0.16
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.11$2.85$0.16
Shares Outstanding28.027.927.828.027.727.527.126.925.825.0
Diluted Shares Outstanding28.428.428.328.328.328.328.128.027.026.1
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents144.173.0144.9112.897.099.246.740.839.949.360.675.199.682.997.674.4
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments144.173.0144.9112.897.099.246.740.839.949.360.675.199.682.997.674.4
Accounts Receivable30.836.131.724.626.828.138.029.916.415.622.025.523.645.632.5125.2
Inventory5.30.04.69.86.91.23.92.02.02.22.70.60.512.215.720.6
Other Current Assets6.514.47.77.45.44.84.96.35.66.510.23.85.75.05.56.5
Total Current Assets186.8123.5188.9154.7136.2133.393.479.063.973.595.5105.0129.3145.8154.3229.8
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents59.355.673.060.854.9144.1144.9116.2107.4107.1
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments59.355.673.060.854.9144.1144.9116.2107.4107.1
Accounts Receivable36.838.936.153.336.230.831.751.331.027.9
Inventory7.76.60.06.46.45.34.66.87.58.5
Other Current Assets14.17.514.410.811.26.57.79.47.56.0
Total Current Assets118.0108.5123.5131.2108.7186.8188.9183.7153.4149.4
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment35.50.036.327.316.221.026.115.817.516.014.211.912.315.516.526.5
Goodwill32.7130.632.832.632.819.619.619.619.619.619.619.615.614.115.220.6
Intangible Assets16.770.817.018.120.28.48.443.053.755.552.840.827.817.314.122.5
Long-Term Investments0.00.00.00.00.00.00.0-0.9-0.2-3.2-3.1-3.1-3.4-4.0-5.1-0.1
Other Long-Term Assets7.8109.48.17.56.25.86.36.12.52.63.04.13.84.24.013.0
Total Long-Term Assets168.9310.8161.588.478.056.661.284.693.393.889.776.559.551.249.882.6
Total Assets355.7434.4350.4243.0214.2189.9154.6163.6157.2167.3185.2181.5188.8197.0204.1312.4
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment30.432.40.033.935.735.536.336.840.640.0
Goodwill134.1136.1130.6128.5135.432.732.833.132.833.1
Intangible Assets69.572.070.873.579.016.717.017.217.517.9
Long-Term Investments0.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets10.410.042.98.68.37.88.17.97.88.0
Total Long-Term Assets307.6317.5310.8312.7333.3168.9161.5163.0101.8101.9
Total Assets425.6426.0434.4443.9442.0355.7350.4346.7255.2251.3
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable10.112.49.49.49.86.313.44.78.48.77.816.611.130.224.993.5
Short-Term Debt5.05.78.63.35.15.04.70.00.10.10.10.10.00.30.61.3
Other Current Liabilities13.122.312.513.710.611.29.014.99.28.313.010.014.217.524.024.1
Current Liabilities77.4111.089.478.571.561.069.458.344.646.354.150.648.173.678.0146.8
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable12.814.312.411.712.710.19.49.010.110.5
Short-Term Debt5.45.65.75.45.55.08.67.911.19.6
Other Current Liabilities78.510.320.814.716.18.912.58.23.35.0
Current Liabilities96.797.6111.0115.095.977.489.491.272.773.9
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt18.941.319.613.55.78.610.60.00.10.10.20.00.30.40.31.5
Capital Leases18.923.023.916.710.713.615.40.10.20.20.30.20.30.71.02.7
Def. Tax Liability0.511.00.62.30.90.90.90.90.23.23.13.13.44.05.13.9
Total Liabilities101.5168.5114.098.381.474.582.863.048.853.661.757.358.083.189.7164.3
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt15.228.341.355.568.718.919.620.223.324.1
Capital Leases20.621.923.022.924.118.919.624.128.828.9
Def. Tax Liability11.311.511.011.512.30.50.61.02.32.3
Total Liabilities128.8142.8168.5187.1181.7101.5114.0116.4103.1104.7
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock10.010.010.09.59.59.59.59.59.59.59.59.59.59.59.59.5
Retained Earnings151.9161.0137.852.840.035.459.093.1103.6112.7124.4128.2137.6122.6123.9146.7
Comprehensive Income-4.3-13.3-4.2-4.0-0.10.00.2-0.3-0.3-0.2-0.2-0.2-0.1-1.10.00.0
Total Common Equity254.2265.9236.5144.8132.8115.371.8100.6108.4113.7123.5124.2130.8113.9114.4148.1
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock10.010.010.010.010.010.010.010.09.59.5
Retained Earnings177.6165.9161.0157.1153.2151.9137.8134.857.953.9
Comprehensive Income-10.1-6.1-13.3-13.7-3.6-4.3-4.2-3.9-4.1-3.5
Total Common Equity296.7283.2265.9256.8260.3254.2236.5230.3152.1146.7
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt23.947.023.916.710.713.615.40.10.20.20.30.20.30.71.02.7
Book Value254.2265.9236.5144.8132.8115.371.8100.6108.4113.7123.5124.2130.8113.9114.4148.1
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value296.7283.2265.9256.8260.3254.2236.5230.3152.1146.7
Cash Flow From Operating Activities TTM 202420232022202120202019201820172016201520142013201220112010
Net Income98.823.286.214.66.5-21.0-34.1-13.2-8.4-11.7-3.8-11.5-3.4-1.3-34.2-55.5
Depreciation & Amortization5.08.05.33.53.94.817.717.714.511.84.57.08.86.910.514.1
Stock-Based Compensation15.417.814.113.014.540.15.24.44.72.43.43.12.12.12.93.6
Change Working Capital6.45.710.13.54.35.4-1.6-1.8-1.41.03.2-0.8-5.8-14.76.713.2
Change In Accounts Receivable-7.0-2.8-7.02.52.610.4-9.0-7.5-0.76.43.2-1.9-7.8-13.3-0.6-17.9
Change In Accounts Payable1.02.21.0-1.63.4-7.08.6-3.50.10.6-7.95.51.14.36.022.8
Change In Inventories5.2-0.65.2-2.9-5.82.7-1.8-0.10.20.5-2.1-0.20.43.5-4.8-6.2
Other Non-cash Items18.10.5-1.10.10.20.023.7-0.10.5-0.3-0.20.4-1.5-3.5-7.635.2
Cash from Operations49.30.048.234.528.528.410.67.26.93.47.2-2.20.1-10.7-21.714.8
Cash Flow From Operating Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Income9.911.74.93.93.81.414.13.077.14.5
Depreciation & Amortization2.62.42.42.52.61.81.11.11.31.6
Stock-Based Compensation5.85.05.05.14.24.04.44.63.62.7
Change Working Capital2.416.3-16.314.23.0-1.8-9.721.0-1.9-3.1
Change In Accounts Receivable0.00.00.00.00.00.00.0-7.00.00.0
Change In Accounts Payable0.00.00.00.00.00.00.01.00.00.0
Change In Inventories0.00.00.00.00.00.00.05.20.00.0
Other Non-cash Items0.0-23.90.21.40.00.00.06.8-1.15.8
Cash from Operations0.00.00.00.00.00.00.029.812.95.4
Cash Flow From Investing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-5.9-2.8-8.1-7.2-1.2-1.4-3.4-5.5-15.1-16.0-20.9-20.5-16.2-7.3-4.9-7.0
Acquisitions0.6-145.80.00.4-24.50.00.00.00.0-0.20.0-2.934.00.055.80.0
Investments0.00.00.00.00.00.00.00.00.00.00.0-10.2-0.10.0-0.2-14.9
Sales of Investment0.00.00.00.00.00.00.00.00.00.00.010.1-0.14.39.20.2
Other Investing Activities0.00.00.50.00.00.00.00.00.02.4-0.11.9-0.1-0.10.316.0
Cash from Investing-5.40.0-7.6-6.9-25.7-1.4-3.4-5.5-15.1-13.9-21.0-21.617.6-3.160.3-5.7
Cash Flow From Investing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Capital Expenditure-0.6-0.2-0.6-0.7-0.6-0.7-0.9-0.5-1.7-2.9
Acquisitions0.00.00.0-0.80.0-144.90.00.60.00.0
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Investing0.00.00.00.00.00.00.00.1-1.7-2.9
Cash Flow From Financing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Debt Repaid0.00.00.00.00.0-34.00.0-0.1-0.1-0.1-0.1-0.1-0.2-0.7-1.0-15.7
Debt Issued-5.023.17.26.0-2.932.215.40.00.10.00.30.0-0.20.4-0.718.4
Issuance of Common Stock0.00.00.00.00.034.00.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-6.0-2.7-6.9-9.3-3.0-7.5-1.1-0.6-1.2-0.5-0.4-0.4-0.9-0.3-14.6-0.2
Dividends Paid-0.70.0-1.7-1.8-1.8-1.10.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.033.90.00.00.0-0.20.00.10.10.10.215.2
Cash from Financing-6.80.0-8.6-11.1-4.925.3-1.1-0.8-1.3-0.8-0.6-0.4-1.0-0.9-15.4-0.7
Cash Flow From Financing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Debt Repaid0.00.00.00.00.00.00.00.00.00.0
Debt Issued20.6-13.3-13.1-13.9-13.250.20.0-0.3-4.7-0.1
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-0.60.2-0.90.1-1.4-0.5-0.9-1.2-1.9-2.1
Dividends Paid0.00.00.00.00.00.00.00.0-0.70.0
Other Financing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Financing0.00.00.00.00.00.00.0-1.2-2.6-2.1
Cash position TTM 202420232022202120202019201820172016201520142013201220112010
Net Change in Cash37.0-71.932.015.9-2.252.55.90.8-9.3-11.4-14.5-24.516.6-14.723.28.8
Closing Cash Balance144.173.0144.9112.897.099.246.740.839.949.360.675.199.682.997.674.4
Cash position 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Change in Cash22.13.8-17.512.35.9-89.2-0.828.78.80.3
Closing Cash Balance81.559.355.673.060.854.9144.1144.9116.2107.4
Free Cash Flow TTM 202420232022202120202019201820172016201520142013201220112010
Free Cash Flow43.352.340.127.227.327.07.21.7-8.2-12.6-13.7-22.6-16.2-18.0-26.67.8
Real Free Cash Flow28.034.625.914.312.7-13.12.0-2.6-12.9-15.0-17.1-25.8-18.3-20.1-29.54.2
Free Cash Flow 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Free Cash Flow22.715.0-5.026.519.75.90.229.311.32.5
Real Free Cash Flow17.010.0-10.021.315.51.9-4.224.77.6-0.2
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader