
Afya (AFYA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
169.7M
Gross Profit
106.5M
62.72%
Operating Income
52.7M
31.02%
Net Income
32.6M
19.20%
EPS (Diluted)
$1.88
Balance Sheet Metrics
Total Assets
1.7B
Total Liabilities
849.5M
Shareholders Equity
856.1M
Debt to Equity
0.99
Cash Flow Metrics
Operating Cash Flow
56.7M
Free Cash Flow
33.0M
Revenue & Profitability Trend
Afya Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 610.1M | 2.9B | 2.3B | 1.7B | 1.2B |
Cost of Goods Sold | 224.4M | 1.1B | 859.6M | 652.3M | 434.7M |
Gross Profit | 385.6M | 1.8B | 1.5B | 1.1B | 766.5M |
Gross Margin % | 63.2% | 61.4% | 63.1% | 62.1% | 63.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 197.4M | 1.0B | 798.2M | 622.6M | 402.9M |
Other Operating Expenses | 1.3M | -15.6M | 7.3M | 3.6M | 347.0K |
Total Operating Expenses | 198.8M | 999.0M | 805.4M | 626.2M | 403.2M |
Operating Income | 186.7M | 765.1M | 663.9M | 437.6M | 361.7M |
Operating Margin % | 30.6% | 26.6% | 28.5% | 25.5% | 30.1% |
Non-Operating Items | |||||
Interest Income | 8.0M | 33.4M | 27.2M | 23.0M | 11.9M |
Interest Expense | 67.6M | 386.3M | 288.7M | 175.6M | 70.0M |
Other Non-Operating Income | 13.1M | 82.5M | 79.1M | 29.6M | 48.3M |
Pre-tax Income | 124.9M | 429.6M | 428.4M | 273.5M | 335.1M |
Income Tax | 5.1M | 24.2M | 35.7M | 31.2M | 27.1M |
Effective Tax Rate % | 4.1% | 5.6% | 8.3% | 11.4% | 8.1% |
Net Income | 119.8M | 405.4M | 392.8M | 242.3M | 308.0M |
Net Margin % | 19.6% | 14.1% | 16.9% | 14.1% | 25.6% |
Key Metrics | |||||
EBITDA | 243.1M | 1.0B | 856.3M | 585.5M | 473.2M |
EPS (Basic) | $7.01 | $4.30 | $4.14 | $2.39 | $3.15 |
EPS (Diluted) | $6.93 | $4.27 | $4.12 | $2.37 | $3.12 |
Basic Shares Outstanding | 16639113 | 508727243 | 527963123 | 545242054 | 541915026 |
Diluted Shares Outstanding | 16639113 | 508727243 | 527963123 | 545242054 | 541915026 |
Income Statement Trend
Afya Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 168.2M | 553.0M | 1.1B | 748.6M | 1.0B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 110.0M | 546.4M | 452.8M | 378.4M | 302.3M |
Inventory | - | 1.4M | 12.2M | 11.8M | 7.5M |
Other Current Assets | 10.6M | 58.9M | 51.7M | 42.5M | 29.6M |
Total Current Assets | 293.5M | 1.2B | 1.6B | 1.2B | 1.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 161.7M | 799.5M | 727.4M | 693.8M | 440.7M |
Goodwill | 1.3B | 6.1B | 5.3B | 5.1B | 3.4B |
Intangible Assets | 739.6M | 3.5B | 2.8B | 2.7B | 1.8B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 28.0M | 156.8M | 234.3M | 207.7M | 83.7M |
Total Non-Current Assets | 1.3B | 6.4B | 5.6B | 5.2B | 3.4B |
Total Assets | 1.6B | 7.6B | 7.2B | 6.4B | 4.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 57.9M | 462.2M | 333.2M | 298.9M | 224.2M |
Short-term Debt | 75.5M | 216.2M | 239.8M | 168.2M | 179.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 2.0M | 2.8M | 2.7M | 15.2M | 6.3M |
Total Current Liabilities | 210.5M | 1.1B | 905.7M | 766.5M | 589.4M |
Non-Current Liabilities | |||||
Long-term Debt | 510.4M | 2.5B | 2.5B | 2.0B | 961.7M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 7.9M | 18.3M | 13.2M | 2.5M | 3.8M |
Total Non-Current Liabilities | 623.8M | 2.9B | 3.0B | 2.7B | 1.4B |
Total Liabilities | 834.3M | 3.9B | 3.9B | 3.4B | 2.0B |
Equity | |||||
Common Stock | 3.1K | 17.0K | 17.0K | 17.0K | 17.0K |
Retained Earnings | 371.4M | 1.4B | 1.0B | 631.3M | 408.0M |
Treasury Stock | 50.6M | 299.2M | 304.9M | 152.6M | 0 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 795.9M | 3.6B | 3.3B | 3.0B | 2.8B |
Key Metrics | |||||
Total Debt | 585.9M | 2.7B | 2.7B | 2.2B | 1.1B |
Working Capital | 83.0M | 144.9M | 732.0M | 440.3M | 816.1M |
Balance Sheet Composition
Afya Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 124.9M | 429.6M | 428.4M | 273.5M | 335.1M |
Depreciation & Amortization | 61.5M | 289.5M | 206.2M | 154.2M | 108.7M |
Stock-Based Compensation | 6.0M | 31.5M | 31.3M | 43.4M | 32.6M |
Working Capital Changes | -843.0K | -62.7M | -106.0M | -33.9M | -168.6M |
Operating Cash Flow | 259.2M | 1.1B | 848.6M | 612.8M | 377.8M |
Investing Activities | |||||
Capital Expenditures | -25.3M | -118.4M | -168.1M | -125.9M | -89.8M |
Acquisitions | -115.9M | -907.5M | -301.2M | -1.0B | -920.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -141.1M | -1.0B | -469.3M | -1.1B | -995.0M |
Financing Activities | |||||
Share Repurchases | - | -12.4M | -152.3M | -213.7M | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | - |
Debt Issuance | 90.8M | 5.3M | 496.9M | 809.5M | 605.0M |
Debt Repayment | -31.4M | -144.1M | -30.3M | -127.8M | -210.5M |
Financing Cash Flow | 56.0M | -169.9M | 294.5M | 449.3M | 756.4M |
Free Cash Flow | 192.0M | 798.2M | 546.9M | 354.1M | 233.9M |
Net Change in Cash | 174.1M | -121.6M | 673.8M | -72.7M | 139.2M |
Cash Flow Trend
Afya Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.82
Forward P/E
9.02
Price to Book
0.30
Price to Sales
0.39
PEG Ratio
1.36
Profitability Ratios
Profit Margin
19.58%
Operating Margin
31.02%
Return on Equity
16.45%
Return on Assets
8.42%
Financial Health
Current Ratio
0.94
Debt to Equity
69.55
Beta
0.54
Per Share Data
EPS (TTM)
$1.41
Book Value per Share
$50.62
Revenue per Share
$39.26
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
afya | 1.4B | 10.82 | 0.30 | 16.45% | 19.58% | 69.55 |
Stride | 7.1B | 27.45 | 4.75 | 21.69% | 11.97% | 57.95 |
Grand Canyon | 5.6B | 24.16 | 7.15 | 30.77% | 22.15% | 13.86 |
Coursera | 2.0B | -24.25 | 3.31 | -10.83% | -9.37% | 0.51 |
Strategic Education | 1.9B | 16.50 | 1.13 | 6.89% | 9.27% | 7.22 |
Universal Technical | 1.4B | 22.40 | 4.61 | 23.11% | 7.80% | 85.08 |
Financial data is updated regularly. All figures are in the company's reporting currency.