TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 447.8M
Gross Profit 156.5M 34.94%
Operating Income 105.6M 23.58%
Net Income 36.2M 8.09%
EPS (Diluted) $0.25

Balance Sheet Metrics

Total Assets 4.3B
Total Liabilities 2.7B
Shareholders Equity 1.6B
Debt to Equity 1.71

Cash Flow Metrics

Operating Cash Flow 99.4M
Free Cash Flow 77.7M

Revenue & Profitability Trend

Corp America Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.8B1.4B1.4B706.9M607.4M
Cost of Goods Sold i1.2B914.7M963.0M622.4M653.6M
Gross Profit i605.9M485.4M415.7M84.5M-46.2M
Gross Margin % i32.9%34.7%30.2%12.0%-7.6%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i120.4M91.7M91.6M61.6M58.8M
Other Operating Expenses i-20.6M-67.5M-14.3M9.9M1.3M
Total Operating Expenses i99.9M24.2M77.3M71.5M60.1M
Operating Income i435.3M417.8M285.8M-20.1M-134.6M
Operating Margin % i23.6%29.8%20.7%-2.8%-22.2%
Non-Operating Items
Interest Income i166.7M52.7M43.9M17.6M17.6M
Interest Expense i107.5M95.2M164.3M125.5M99.0M
Other Non-Operating Income316.2M-69.6M133.6M151.2M-82.3M
Pre-tax Income i606.7M202.2M190.5M-90.7M-371.7M
Income Tax i298.8M-24.2M24.9M69.1M-14.3M
Effective Tax Rate % i49.3%-12.0%13.1%0.0%0.0%
Net Income i307.9M226.5M165.6M-181.0M-361.9M
Net Margin % i16.7%16.2%12.0%-25.6%-59.6%
Key Metrics
EBITDA i600.0M525.8M392.7M43.6M8.7M
EPS (Basic) i$1.76$1.49$1.05$-0.73$-1.58
EPS (Diluted) i$1.75$1.49$1.05$-0.73$-1.58
Basic Shares Outstanding i161012000160891000160826692160737262160612262
Diluted Shares Outstanding i161012000160891000160826692160737262160612262

Income Statement Trend

Corp America Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i439.8M369.8M385.3M375.8M281.0M
Short-term Investments i84.8M78.4M64.7M75.3M65.4M
Accounts Receivable i174.3M143.0M134.2M138.6M59.1M
Inventory i11.4M16.1M15.8M11.5M8.0M
Other Current Assets-----
Total Current Assets i765.5M749.9M647.5M626.3M520.0M
Non-Current Assets
Property, Plant & Equipment i22.5M23.5M22.5M24.2M25.8M
Goodwill i3.2B2.5B3.0B2.8B2.6B
Intangible Assets i3.1B2.5B3.0B2.7B2.6B
Long-term Investments069.0K67.0K0-
Other Non-Current Assets72.2M106.6M135.5M141.2M163.1M
Total Non-Current Assets i3.4B2.8B3.2B3.0B2.9B
Total Assets i4.2B3.5B3.8B3.6B3.4B
Liabilities
Current Liabilities
Accounts Payable i120.8M112.8M124.1M116.2M150.9M
Short-term Debt i119.1M203.4M181.3M425.0M219.9M
Current Portion of Long-term Debt-----
Other Current Liabilities--51.0K1.0M7.1M
Total Current Liabilities i603.7M685.9M676.3M842.3M552.6M
Non-Current Liabilities
Long-term Debt i1.0B1.1B1.3B1.0B1.1B
Deferred Tax Liabilities i383.4M137.3M232.5M227.4M171.3M
Other Non-Current Liabilities--1.4M1.3M1.4M
Total Non-Current Liabilities i2.1B2.1B2.3B2.0B2.0B
Total Liabilities i2.7B2.7B3.0B2.8B2.6B
Equity
Common Stock i163.2M163.2M163.2M163.2M163.2M
Retained Earnings i718.5M438.8M201.2M32.7M150.2M
Treasury Stock i4.1M4.3M4.6M4.8M6.1M
Other Equity-----
Total Shareholders Equity i1.5B803.9M862.4M773.6M805.3M
Key Metrics
Total Debt i1.2B1.3B1.5B1.5B1.4B
Working Capital i161.8M64.0M-28.9M-216.0M-32.6M

Balance Sheet Composition

Corp America Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i307.9M226.5M165.6M-159.8M-357.4M
Depreciation & Amortization i203.0M151.6M172.5M160.6M200.8M
Stock-Based Compensation i1.1M1.1M667.0K1.0M1.8M
Working Capital Changes i-133.5M-53.3M-57.6M-12.3M34.1M
Operating Cash Flow i671.2M324.7M418.5M223.3M-77.9M
Investing Activities
Capital Expenditures i-12.2M-9.4M-8.9M-7.1M-8.9M
Acquisitions i-1.1M-84.0K-666.0K-1.9M-2.1M
Investment Purchases i-156.4M-128.9M-150.9M-37.1M-54.5M
Investment Sales i136.8M72.6M170.2M55.2M67.7M
Investing Cash Flow i-31.1M-65.2M10.1M10.5M2.3M
Financing Activities
Share Repurchases i00-172.0M00
Dividends Paid i00000
Debt Issuance i190.3M87.8M372.0M366.5M224.3M
Debt Repayment i-318.5M-203.6M-333.1M-271.6M-75.4M
Financing Cash Flow i-175.0M-117.8M-122.9M82.4M131.7M
Free Cash Flow i391.6M345.5M292.8M99.4M-8.7M
Net Change in Cash i465.1M141.6M305.8M316.2M56.1M

Cash Flow Trend

Corp America Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 21.18
Forward P/E 9.55
Price to Book 2.62
Price to Sales 1.95
PEG Ratio -0.29

Profitability Ratios

Profit Margin 9.19%
Operating Margin 23.23%
Return on Equity 12.16%
Return on Assets 6.17%

Financial Health

Current Ratio 1.39
Debt to Equity 72.76
Beta 1.37

Per Share Data

EPS (TTM) $1.05
Book Value per Share $8.50
Revenue per Share $11.50

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
caap3.6B21.182.6212.16%9.19%72.76
Joby Aviation 12.8B-17.1814.16-88.93%50.74%4.47
Wheels Up Experience 1.3B0.12-4.02173.08%-42.68%-1.39
AerSale 417.6M68.081.001.50%1.86%35.81
Blade Air Mobility 346.4M-12.861.02-24.50%-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.