EdgeScore

AGX · NYSE

ARGAN INC: financial statements

Nearly strong · see the checkFigures in USD, fiscal years

Revenue and net income

Revenue 2021: $392MNet income 2021: $23.9M2021Revenue 2022: $509MNet income 2022: $38.2M2022Revenue 2023: $455MNet income 2023: $33.1M2023Revenue 2024: $573MNet income 2024: $32.4M2024Revenue 2025: $874MNet income 2025: $85.5M2025Revenue 2026: $945MNet income 2026: $138M2026
RevenueNet income

Operating and free cash flow

Operating cash flow 2021: $176MFree cash flow 2021: $174M2021Operating cash flow 2022: $28.4MFree cash flow 2022: $27.0M2022Operating cash flow 2023: -$30.1MFree cash flow 2023: -$33.4M2023Operating cash flow 2024: $117MFree cash flow 2024: $114M2024Operating cash flow 2025: $168MFree cash flow 2025: $161M2025Operating cash flow 2026: $415MFree cash flow 2026: $411M2026
Operating cash flowFree cash flow

Margins

Gross 2021: 15.8%Gross 2022: 19.6%Gross 2023: 19.0%Gross 2024: 14.1%Gross 2025: 16.1%Gross 2026: 20.5%Operating 2021: 5.9%Operating 2022: 8.7%Operating 2023: 9.2%Operating 2024: 6.4%Operating 2025: 10.1%Operating 2026: 14.3%Net 2021: 6.1%Net 2022: 7.5%Net 2023: 7.3%Net 2024: 5.6%Net 2025: 9.8%Net 2026: 14.6%202120222023202420252026
GrossOperatingNet

Returns

ROE 2021: 7.4%ROE 2022: 11.7%ROE 2023: 11.8%ROE 2024: 11.1%ROE 2025: 24.3%ROE 2026: 29.8%ROIC 2023: 75.9%ROIC 2024: 24.0%ROIC 2025: 45.1%ROIC 2026: 70.2%ROA 2021: 4.0%ROA 2022: 6.9%ROA 2023: 6.8%ROA 2024: 5.4%ROA 2025: 10.2%ROA 2026: 11.6%202120222023202420252026
ROEROICROA

Income statement

USD202120222023202420252026Last year
Revenue$392M$509M$455M$573M$874M$945M+8%
Gross profit$62.1M$99.7M$86.4M$80.8M$141M$194M+37%
Selling, general & admin$39.0M$47.3M$44.7M$44.4M$52.8M$59.0M+12%
Operating income$23.0M$44.5M$41.7M$36.5M$88.2M$135M+53%
EBITDA$26.7M$47.9M$44.7M$38.5M$90.1M$137M+52%
Profit before tax$24.9M$47.1M$46.0M$48.9M$111M$161M+44%
Income tax$1.1M$11.4M$11.3M$16.6M$25.7M$22.7M-12%
Net income$23.9M$38.2M$33.1M$32.4M$85.5M$138M+61%

Cash flow

USD202120222023202420252026Last year
Operating cash flow$176M$28.4M-$30.1M$117M$168M$415M+147%
Capital expenditure$1.7M$1.4M$3.4M$2.8M$6.6M$3.9M-41%
Free cash flow$174M$27.0M-$33.4M$114M$161M$411M+155%
Depreciation & amortization$3.7M$3.4M$3.0M$2.0M$1.9M$1.9M+0%

Balance sheet

USD202120222023202420252026Last year
Cash$367M$350M$174M$197M$145M$339M+134%
Current assets$546M$507M$439M$547M$781M$1.1B+45%
Total assets$603M$554M$489M$598M$836M$1.2B+42%
Current liabilities$276M$223M$203M$302M$480M$711M+48%
Total liabilities$280M$228M$209M$307M$484M$724M+49%
Shareholders' equity$321M$326M$281M$291M$352M$462M+31%
Net debt-$367M-$350M-$174M-$197M-$145M-$339M-134%

Dividend profile

Paying in a row
10+ years
Raised in a row
3 years
Growth per year
-10.2%
Paid out of profit
22.4%
Paid out of free cash
8.3%

Latest dividend per share: 1.75 USD. Without share prices EdgeScore shows no dividend yield.

Dividends

USD202120222023202420252026Last year
Dividends paid$47.0M$15.7M$14.0M$14.7M$18.3M$24.3M+33%
Dividend per share3.001.001.001.101.351.75
Dividends / net income197.3%41.0%42.2%45.4%21.4%17.6%
Dividends / free cash flow27.0%58.0%—12.9%11.3%5.9%

Ratios

202120222023202420252026Last year
Gross margin15.8%19.6%19.0%14.1%16.1%20.5%
Operating margin5.9%8.7%9.2%6.4%10.1%14.3%
Net margin6.1%7.5%7.3%5.6%9.8%14.6%
SG&A as share of revenue10.0%9.3%9.8%7.7%6.0%6.2%
Return on equity7.4%11.7%11.8%11.1%24.3%29.8%
Return on assets4.0%6.9%6.8%5.4%10.2%11.6%
Return on invested capital——75.9%24.0%45.1%70.2%
Net debt / EBITDA-13.7x-7.3x-3.9x-5.1x-1.6x-2.5x
Current ratio1.982.272.171.811.631.59
Quick ratio1.982.272.171.811.631.59

Data source: SEC EDGAR, company annual reports. Lines a company does not report are left empty. Free cash flow is operating cash flow minus capital expenditure. Ratios use the same formulas as the EdgeScore check.

For information and education only. Not investment advice. Data may contain errors.