
AerSale (ASLE) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
107.4M
Gross Profit
35.3M
32.91%
Operating Income
12.5M
11.65%
Net Income
8.6M
7.99%
EPS (Diluted)
$0.18
Balance Sheet Metrics
Total Assets
646.1M
Total Liabilities
239.6M
Shareholders Equity
406.5M
Debt to Equity
0.59
Cash Flow Metrics
Operating Cash Flow
16.3M
Free Cash Flow
17.8M
Revenue & Profitability Trend
AerSale Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 345.1M | 334.5M | 408.5M | 340.4M | 208.9M |
Cost of Goods Sold | 241.1M | 242.1M | 257.2M | 221.0M | 156.1M |
Gross Profit | 103.9M | 92.4M | 151.4M | 119.4M | 52.8M |
Gross Margin % | 30.1% | 27.6% | 37.1% | 35.1% | 25.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 94.2M | 103.2M | 96.3M | 77.5M | 55.6M |
Other Operating Expenses | - | - | - | -14.8M | -12.7M |
Total Operating Expenses | 94.2M | 103.2M | 96.3M | 62.7M | 42.9M |
Operating Income | 9.7M | -10.8M | 55.0M | 56.7M | 9.8M |
Operating Margin % | 2.8% | -3.2% | 13.5% | 16.6% | 4.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | 980.0K | 1.6M |
Other Non-Operating Income | 3.8M | 2.9M | 1.7M | -7.9M | 1.5M |
Pre-tax Income | 7.8M | -7.7M | 57.9M | 47.8M | 9.7M |
Income Tax | 2.0M | -2.1M | 14.0M | 11.7M | 1.6M |
Effective Tax Rate % | 25.3% | 0.0% | 24.2% | 24.4% | 16.9% |
Net Income | 5.9M | -5.6M | 43.9M | 36.1M | 8.1M |
Net Margin % | 1.7% | -1.7% | 10.7% | 10.6% | 3.9% |
Key Metrics | |||||
EBITDA | 23.9M | -2.2M | 67.4M | 78.0M | 33.0M |
EPS (Basic) | $0.11 | $-0.11 | $0.85 | $0.84 | $0.21 |
EPS (Diluted) | $0.11 | $-0.15 | $0.83 | $0.76 | $0.21 |
Basic Shares Outstanding | 53113508 | 51291424 | 51601176 | 42994048 | 41046216 |
Diluted Shares Outstanding | 53113508 | 51291424 | 51601176 | 42994048 | 41046216 |
Income Statement Trend
AerSale Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.7M | 5.9M | 147.2M | 130.2M | 29.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 34.6M | 31.2M | 28.3M | 29.4M | 50.2M |
Inventory | 224.8M | 177.8M | 117.5M | 81.8M | 85.2M |
Other Current Assets | 11.1M | 19.6M | 13.0M | 15.9M | 7.6M |
Total Current Assets | 284.0M | 264.8M | 333.6M | 271.5M | 179.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 50.6M | 43.7M | 46.5M | 13.7M | 13.7M |
Goodwill | 60.2M | 61.7M | 63.8M | 66.0M | 68.1M |
Intangible Assets | 20.5M | 22.0M | 24.1M | 26.2M | 28.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 143.0M | 165.6M | 78.5M | 89.1M | 72.7M |
Total Non-Current Assets | 320.7M | 289.2M | 198.0M | 216.0M | 210.2M |
Total Assets | 604.7M | 553.9M | 531.6M | 487.5M | 389.1M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 34.2M | 29.9M | 21.1M | 20.0M | 16.4M |
Short-term Debt | 5.0M | 5.9M | 4.4M | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 75.0M | 45.7M | 52.8M | 67.9M | 31.7M |
Non-Current Liabilities | |||||
Long-term Debt | 71.0M | 60.7M | 28.3M | - | - |
Deferred Tax Liabilities | - | - | 0 | 1.1M | 0 |
Other Non-Current Liabilities | 3.0M | 166.0K | 820.0K | 5.5M | 4.8M |
Total Non-Current Liabilities | 74.1M | 63.2M | 33.8M | 10.7M | 6.0M |
Total Liabilities | 149.1M | 108.9M | 86.6M | 78.6M | 37.7M |
Equity | |||||
Common Stock | 5.0K | 5.0K | 5.0K | 5.0K | 4.0K |
Retained Earnings | 139.1M | 133.3M | 138.8M | 95.0M | 58.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 455.6M | 445.0M | 445.0M | 408.9M | 351.5M |
Key Metrics | |||||
Total Debt | 76.0M | 66.5M | 32.7M | 0 | 0 |
Working Capital | 209.1M | 219.1M | 280.7M | 203.6M | 147.3M |
Balance Sheet Composition
AerSale Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 5.9M | -5.6M | 43.9M | 36.1M | 8.1M |
Depreciation & Amortization | 16.4M | 10.8M | 11.9M | 13.0M | 24.2M |
Stock-Based Compensation | 4.3M | 12.1M | 16.5M | 12.7M | 1.0M |
Working Capital Changes | -51.6M | -179.0M | -58.7M | -1.0M | -51.2M |
Operating Cash Flow | -22.6M | -163.2M | -3.4M | 50.0M | -20.0M |
Investing Activities | |||||
Capital Expenditures | -29.0M | -11.4M | -15.6M | -3.9M | -7.3M |
Acquisitions | - | - | 0 | 0 | -17.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -16.1M | 3.1M | 41.4M | 13.2M | -21.1M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -22.2M | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 195.1M | 91.3M | 0 | 0 | 0 |
Debt Repayment | -191.6M | -53.7M | 0 | 0 | -100.2M |
Financing Cash Flow | 13.5M | 29.2M | -24.8M | -694.0K | -51.5M |
Free Cash Flow | -17.8M | -185.5M | -15.7M | 75.2M | -19.5M |
Net Change in Cash | -25.3M | -131.0M | 13.2M | 62.5M | -92.7M |
Cash Flow Trend
AerSale Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
68.08
Forward P/E
14.75
Price to Book
1.00
Price to Sales
1.19
PEG Ratio
-0.19
Profitability Ratios
Profit Margin
1.86%
Operating Margin
11.65%
Return on Equity
1.50%
Return on Assets
1.29%
Financial Health
Current Ratio
3.87
Debt to Equity
35.81
Beta
0.24
Per Share Data
EPS (TTM)
$0.13
Book Value per Share
$8.83
Revenue per Share
$6.82
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
asle | 417.6M | 68.08 | 1.00 | 1.50% | 1.86% | 35.81 |
Joby Aviation | 12.8B | -17.18 | 14.16 | -88.93% | 50.74% | 4.47 |
Corp America | 3.6B | 21.18 | 2.62 | 12.16% | 9.19% | 72.76 |
Wheels Up Experience | 1.3B | 0.12 | -4.02 | 173.08% | -42.68% | -1.39 |
Blade Air Mobility | 346.4M | -12.86 | 1.02 | -24.50% | -54.97% | 0.25 |
Blade Air Mobility | 13.3M | - | 0.04 | -24.50% | -54.97% | 0.25 |
Financial data is updated regularly. All figures are in the company's reporting currency.