Loading...

PlayAGS Inc (NYSE:AGS)

5.62 USD +0.12 USD ( +2.18% )
Watchlist Manager
PlayAGS Inc Logo
PlayAGS Inc
NYSE:AGS
Watchlist
Income Statement Balance Sheet Cash Flow Statement

Income Statement

277M
Revenue
1 Year
65%
3 Years
-2%
5 Years
10%
206M
Gross Proft
1 Year
69%
3 Years
-1%
5 Years
9%
24.2M
Operating Income
1 Year
N/A
3 Years
-15%
5 Years
N/A
-27.4M
Net Income
1 Year
65%
3 Years
-34%
5 Years
18%
Currency: USD
Mar-2022 Dec-2021 Sep-2021 Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020 Mar-2020 Dec-2019 Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018 Jun-2018 Mar-2018 Dec-2017 Sep-2017 Jun-2017 Mar-2017 Dec-2016 Sep-2016 Jun-2016 Mar-2016 Dec-2015
Revenue
Revenue
277
+7%
260
+10%
236
+8%
218
+30%
168
+1%
167
-16%
198
-13%
228
-20%
286
-6%
305
+2%
299
+1%
295
+1%
293
+3%
285
+5%
271
+8%
252
+10%
229
+8%
212
+8%
197
+8%
182
+4%
174
+5%
167
+2%
164
+2%
161
+11%
145
+17%
123
N/A
Gross Profit
Cost of Revenue
(71)
(63)
(56)
(52)
(46)
(49)
(60)
(71)
(82)
(86)
(84)
(83)
(82)
(79)
(73)
(65)
(57)
(52)
(45)
(39)
(38)
(33)
(32)
(32)
(28)
(25)
Gross Profit
206
+5%
196
+9%
180
+8%
167
+36%
122
+3%
118
-15%
138
-12%
157
-23%
204
-7%
219
+2%
215
+1%
212
+0%
212
+3%
206
+5%
197
+5%
187
+9%
173
+8%
160
+6%
152
+6%
143
+5%
136
+2%
134
+1%
132
+2%
129
+10%
117
+19%
98
N/A
Operating Income
Operating Expenses
(182)
(174)
(169)
(163)
(155)
(160)
(165)
(177)
(188)
(189)
(185)
(178)
(173)
(173)
(169)
(160)
(153)
(141)
(135)
(138)
(140)
(145)
(147)
(150)
(137)
(115)
Selling, General & Administrative
(69)
(64)
(60)
(55)
(47)
(46)
(47)
(53)
(59)
(63)
(63)
(61)
(61)
(63)
(61)
(56)
(51)
(44)
(40)
(43)
(44)
(46)
(48)
(48)
(45)
(39)
Research & Development
(38)
(36)
(34)
(31)
(27)
(27)
(28)
(31)
(34)
(34)
(33)
(33)
(31)
(32)
(31)
(30)
(29)
(26)
(23)
(23)
(22)
(21)
(22)
(20)
(18)
(14)
Depreciation & Amortization
(74)
(74)
(75)
(77)
(80)
(86)
(89)
(92)
(94)
(91)
(89)
(84)
(80)
(78)
(76)
(74)
(73)
(72)
(73)
(76)
(78)
(80)
(81)
(82)
(74)
(62)
Other Operating Expenses
0
0
0
0
0
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
1
1
4
4
3
3
0
0
0
Operating Income
24
+7%
23
+95%
12
+197%
4
N/A
(32)
+22%
(42)
-57%
(26)
-34%
(20)
N/A
16
-47%
30
+2%
30
-13%
34
-13%
39
+17%
33
+16%
29
+4%
28
+40%
20
+1%
20
+18%
17
+252%
5
N/A
(4)
+66%
(11)
+30%
(15)
+29%
(22)
-7%
(20)
-23%
(16)
N/A
Pre-Tax Income
Interest Income Expense
(42)
(43)
(43)
(44)
(43)
(41)
(38)
(37)
(36)
(36)
(37)
(37)
(36)
(37)
(41)
(45)
(51)
(55)
(58)
(60)
(60)
(60)
(59)
(59)
(52)
(42)
Non-Reccuring Items
(11)
(3)
(2)
(3)
(6)
(6)
(5)
(4)
(6)
(6)
(14)
(14)
(10)
(15)
(10)
(10)
(19)
(14)
(13)
(17)
(7)
(6)
(2)
(1)
(10)
(13)
Total Other Income
(1)
(1)
(0)
1
1
(3)
(4)
(4)
(4)
(5)
(5)
(6)
(7)
(10)
(12)
(11)
(9)
3
4
3
(0)
(7)
(6)
(9)
(8)
(4)
Pre-Tax Income
(29)
-19%
(25)
+27%
(34)
+20%
(42)
+48%
(81)
+11%
(91)
-25%
(73)
-14%
(64)
-121%
(29)
-71%
(17)
+36%
(27)
-20%
(22)
-71%
(13)
+56%
(29)
+15%
(34)
+10%
(38)
+35%
(59)
-25%
(47)
+7%
(50)
+28%
(70)
+2%
(71)
+15%
(84)
-3%
(82)
+9%
(90)
-1%
(89)
-20%
(75)
N/A
Net Income
Tax Provision
2
2
3
2
2
6
7
3
3
5
4
9
2
9
7
3
8
(6)
(7)
(4)
(1)
3
12
18
39
36
Income from Continuing Operations
(27)
(23)
(31)
(40)
(79)
(85)
(67)
(61)
(26)
(12)
(23)
(13)
(11)
(20)
(27)
(36)
(50)
(53)
(57)
(74)
(73)
(81)
(70)
(72)
(50)
(39)
Income to Minority Interest
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(27)
-21%
(23)
+27%
(31)
+23%
(40)
+49%
(79)
+8%
(85)
-28%
(67)
-9%
(61)
-134%
(26)
-122%
(12)
+50%
(24)
-73%
(14)
-20%
(11)
+45%
(21)
-10%
(19)
+31%
(27)
+35%
(42)
+6%
(45)
+21%
(57)
+23%
(74)
-2%
(73)
+11%
(81)
-16%
(70)
+3%
(72)
-43%
(50)
-31%
(39)
N/A

Balance Sheet

679M
Assets
1 Year
-7%
3 Years
-4%
5 Years
2%
646M
Liabilities
1 Year
-6%
3 Years
1%
5 Years
1%
33.7M
Equity
1 Year
-27%
3 Years
-38%
5 Years
47%
Currency: USD
Mar-2022 Dec-2021 Sep-2021 Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020 Mar-2020 Dec-2019 Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018 Jun-2018 Mar-2018 Dec-2017 Sep-2017 Jun-2017 Mar-2017 Dec-2016 Sep-2016 Jun-2016 Mar-2016 Dec-2015 Sep-2015 Jun-2015 Mar-2015
Assets
Cash & Cash Equivalents
33
95
88
89
77
82
113
113
44
13
12
18
10
71
33
28
26
19
10
23
8
18
23
28
29
36
39
49
11
Cash Equivalents
33
95
88
89
77
82
113
113
44
13
12
18
10
71
33
28
26
19
10
23
8
18
23
28
29
36
39
49
11
Total Receivables
55
49
52
45
45
42
40
34
40
61
58
50
50
45
46
45
39
33
35
25
24
24
23
25
24
24
20
22
9
Accounts Receivables
55
49
52
45
45
42
40
34
40
61
58
50
50
45
46
45
39
33
35
25
24
24
23
25
24
24
20
22
8
Other Receivables
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Inventory
31
28
28
26
27
27
30
36
39
33
30
30
28
27
32
30
29
25
19
13
12
11
10
8
7
7
7
7
3
Other Current Assets
17
13
16
15
14
9
9
10
10
8
12
10
9
8
9
9
8
6
7
7
7
6
6
7
7
7
19
22
5
Total Current Assets
136
185
184
175
163
159
192
192
133
116
112
108
98
151
120
111
102
83
71
68
50
59
62
67
67
74
85
100
28
PP&E Net
86
87
87
87
86
91
89
95
105
115
117
115
117
92
84
81
81
78
76
77
71
68
64
62
66
67
68
72
41
PP&E Gross
86
87
87
87
86
91
89
95
105
115
117
115
117
92
84
81
81
78
76
77
71
68
64
62
66
67
68
72
41
Accumulated Depreciation
153
146
139
132
129
126
117
108
99
97
92
83
73
73
75
71
68
64
66
61
59
55
52
48
44
38
31
24
20
Intangible Assets
157
160
166
173
180
188
196
208
220
231
238
244
251
197
205
214
223
232
212
212
222
233
247
263
278
290
290
295
99
Other Long-Term Assets
14
15
15
16
16
17
16
14
10
14
7
9
10
15
14
15
17
26
24
23
21
24
24
21
22
27
51
52
9
Other Assets
287
286
285
286
286
286
284
284
283
287
286
285
289
277
283
282
280
278
258
254
253
251
252
253
254
254
261
261
77
Total Assets
679
-7%
733
-1%
738
+0%
737
+1%
730
-1%
741
-5%
778
-2%
793
+6%
751
-2%
762
+0%
760
0%
762
0%
765
+5%
731
+4%
706
+0%
703
+0%
702
+1%
697
+9%
640
+1%
633
+3%
617
-3%
634
-2%
649
-3%
667
-3%
687
-3%
711
-6%
756
-3%
780
+208%
253
N/A
Liabilities
Accounts Payable
13
9
12
7
6
10
5
10
14
16
19
14
18
15
12
12
12
11
10
8
6
9
6
5
4
5
6
3
1
Accrued Liabilities
33
35
32
30
25
22
24
22
21
31
29
30
24
23
19
19
14
22
20
15
15
16
19
15
18
16
20
15
25
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
6
7
7
7
7
7
7
7
6
6
6
6
6
6
6
7
7
7
7
7
6
7
7
7
7
7
6
6
3
Other Current Liabilities
5
4
4
4
4
4
4
4
3
4
4
4
3
3
3
3
2
3
3
3
2
2
3
2
2
2
2
5
1
Total Current Liabilities
57
55
55
47
42
43
40
43
44
57
58
53
52
47
41
41
35
44
40
33
30
33
35
29
31
30
33
29
29
Long-Term Debt
553
599
600
601
601
602
632
633
548
519
520
520
521
522
492
493
494
644
573
574
542
547
540
540
533
533
532
532
165
Deferred Income Tax
3
3
2
2
2
2
1
2
2
2
2
1
1
1
1
4
0
1
9
9
8
7
9
11
13
15
15
22
3
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Liabilities
33
34
34
40
39
40
41
44
45
52
53
55
53
25
26
26
27
36
37
32
32
30
28
28
30
32
65
63
2
Total Liabilities
646
-7%
691
+0%
691
+0%
690
+1%
684
0%
687
-4%
714
-1%
721
+13%
638
+2%
629
-1%
633
+1%
629
+0%
627
+5%
596
+6%
560
-1%
564
+1%
556
-23%
725
+10%
659
+2%
648
+6%
612
-1%
618
+1%
611
+1%
608
+0%
607
-1%
611
-5%
645
0%
646
+225%
198
N/A
Equity
Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Retained Earnings
357
345
336
334
330
321
304
293
250
236
237
230
223
222
212
216
211
202
193
189
169
157
136
115
96
75
66
43
46
Additional Paid In Capital
396
392
388
385
382
380
376
375
373
371
368
366
363
362
360
359
358
177
177
177
177
177
177
177
177
177
177
177
100
Other Equity
5
6
7
5
6
5
9
10
11
2
4
3
3
4
2
4
1
4
4
3
4
5
4
4
2
2
1
0
1
Total Equity
34
-19%
42
-10%
46
+0%
46
+1%
46
-14%
54
-16%
64
-11%
72
-36%
113
-16%
134
+5%
127
-4%
133
-4%
138
+2%
136
-7%
146
+5%
139
-5%
147
N/A
28
-43%
20
-31%
15
N/A
5
-70%
16
-56%
37
-36%
59
-26%
80
-21%
101
-9%
111
-18%
135
+146%
55
N/A
Total Liabilities & Equity
679
-7%
733
-1%
738
+0%
737
+1%
730
-1%
741
-5%
778
-2%
793
+6%
751
-2%
762
+0%
760
0%
762
0%
765
+5%
731
+4%
706
+0%
703
+0%
702
+1%
697
+9%
640
+1%
633
+3%
617
-3%
634
-2%
649
-3%
667
-3%
687
-3%
711
-6%
756
-3%
780
+208%
253
N/A
Shares Outstanding
Common Shares Outstanding
37.1M
36.9M
36.9M
36.7M
36.6M
36.5M
35.7M
35.6M
35.6M
35.5M
35.4M
35.4M
35.4M
35.4M
35.3M
35.3M
35.2M
35.2M
33.6M
33.6M
33.6M
33.6M
33.6M
33.6M
33.6M
33.6M
33.6M
33.6M
33.6M

Cash Flow Statement

75.7M
Operating Cash Flow
1 Year
180%
3 Years
-6%
5 Years
16%
-53.2M
Capital Expenditures
1 Year
-52%
3 Years
9%
5 Years
-2%
22.5M
Free Cash Flow
1 Year
N/A
3 Years
4%
5 Years
N/A
Currency: USD
Mar-2022 Dec-2021 Sep-2021 Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020 Mar-2020 Dec-2019 Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018 Jun-2018 Mar-2018 Dec-2017 Sep-2017 Jun-2017 Mar-2017 Dec-2016 Sep-2016 Jun-2016 Mar-2016 Dec-2015
Operating Cash Flow
Net Income
(27)
(23)
(31)
(40)
(79)
(85)
(67)
(61)
(26)
(12)
(23)
(13)
(11)
(21)
(19)
(27)
(42)
(45)
(57)
(74)
(73)
(81)
(70)
(72)
(50)
(39)
Depreciation & Amortization
74
74
75
77
80
86
89
92
94
91
89
84
80
78
76
74
73
72
73
76
78
80
81
82
74
62
Change in Deffered Taxes
(0)
(0)
(1)
(2)
(2)
(2)
(3)
(1)
(2)
(2)
0
(5)
2
(1)
(9)
(6)
(12)
(7)
1
(2)
(5)
(8)
(16)
(21)
(41)
(39)
Other Non-Cash Items
35
29
27
29
27
26
23
20
24
25
27
25
19
(8)
(6)
(6)
3
29
30
35
33
32
31
26
20
18
Cash Taxes Paid
1
1
0
0
0
0
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
Cash Interest Paid
39
39
38
38
38
38
34
34
34
34
35
35
35
52
36
36
35
36
37
37
40
40
40
38
36
30
Change in Working Capital
(6)
(2)
0
0
0
12
3
9
4
(15)
2
3
0
(2)
(10)
(18)
(17)
(5)
(11)
2
2
12
1
11
9
7
Cash from Operating Activities
76
-3%
78
+11%
71
+10%
64
+137%
27
-25%
36
-20%
45
-22%
58
-39%
95
+8%
88
-7%
95
+1%
94
+4%
90
+98%
46
+47%
31
+97%
16
+298%
4
-91%
44
+24%
36
-4%
37
+1%
36
+5%
34
+22%
28
+9%
26
+146%
11
+12%
9
N/A
Investing Cash Flow
Capital Expenditures
(53)
(52)
(50)
(43)
(35)
(36)
(39)
(52)
(63)
(71)
(76)
(72)
(70)
(66)
(59)
(53)
(58)
(57)
(56)
(57)
(47)
(41)
(34)
(32)
(31)
(28)
Other Items
(3)
1
1
(1)
(1)
(4)
(6)
(9)
(8)
(57)
(54)
(50)
(55)
(4)
(61)
(68)
(63)
(63)
(7)
0
0
0
1
(4)
(374)
(374)
Cash from Investing Activities
(56)
-13%
(50)
-1%
(50)
-14%
(44)
-20%
(36)
+8%
(39)
+14%
(46)
+24%
(60)
+15%
(71)
+44%
(128)
+2%
(130)
-6%
(122)
+2%
(125)
-78%
(70)
+41%
(120)
+1%
(121)
+0%
(121)
0%
(121)
-94%
(62)
-10%
(57)
-19%
(47)
-17%
(41)
-23%
(33)
+9%
(36)
+91%
(405)
-1%
(402)
N/A
Financing Cash Flow
Net Issuance of Common Stock
(0)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(0)
1
1
177
177
177
176
0
0
0
0
0
0
0
77
77
Net Issuance of Debt
(51)
(8)
(38)
(38)
55
85
115
115
23
(7)
23
22
22
(93)
(58)
(57)
(29)
86
21
21
(7)
(7)
(7)
(6)
353
355
Other
(12)
(6)
(8)
(6)
(11)
(13)
(13)
(17)
(13)
(10)
(9)
(5)
(4)
(8)
(7)
(9)
(12)
(8)
(7)
(6)
(3)
(5)
(5)
(5)
(16)
(14)
Cash from Financing Activities
(64)
-327%
(15)
+68%
(46)
-3%
(45)
N/A
43
-40%
72
-30%
102
+5%
97
+956%
9
N/A
(18)
N/A
14
-26%
19
-4%
19
-75%
76
-32%
112
+1%
111
-18%
136
+74%
78
+471%
14
-6%
15
N/A
(10)
+10%
(12)
-4%
(11)
-4%
(11)
N/A
413
-1%
418
N/A
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
(0)
(0)
(0)
0
0
(0)
(0)
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(1)
(0)
Net Change in Cash
(44)
N/A
13
N/A
(25)
-4%
(24)
N/A
34
-51%
69
-32%
101
+7%
95
+186%
33
N/A
(58)
-167%
(22)
-111%
(10)
+34%
(16)
N/A
51
+122%
23
+331%
5
-70%
18
+1 341%
1
N/A
(13)
-158%
(5)
+76%
(22)
-22%
(18)
-12%
(16)
+25%
(21)
N/A
18
-29%
25
N/A
Free Cash Flow
Free Cash Flow
23
-16%
27
+32%
20
-6%
22
N/A
(8)
N/A
0
-93%
6
-7%
7
-79%
32
+92%
17
-11%
19
-11%
21
+8%
20
N/A
(21)
+26%
(28)
+26%
(37)
+31%
(54)
-301%
(13)
+33%
(20)
-1%
(20)
-78%
(11)
-79%
(6)
-6%
(6)
+6%
(6)
+69%
(20)
-10%
(18)
N/A

See Also

Summary
AGS Intrinsic Value, competitors valuation, and company profile.
DCF Valuation
AGS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AGS stock valuation using valuation multiples.
Wall Street Estimates
AGS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AGS stock discount rate: cost of equity and WACC.
Similar Stocks
ALPHA SPREAD
Join 16,300 value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Pricing Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2022 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

Alpha Spread Unlimited
Full access to our stock valuation platform
AAPL
Apple Inc
Price 141.66 USD
Intrinsic Value 125.96 USD
11% Overvalued
GOOGL
Alphabet Inc
Price 2 316.67 USD
Intrinsic Value 2 343.31 USD
1% Undervalued
META
Meta Platforms Inc
Price 169.49 USD
Intrinsic Value 238.52 USD
29% Undervalued
MSFT
Microsoft Corp
Price 264.89 USD
Intrinsic Value 222.2 USD
16% Overvalued
NFLX
Netflix Inc
Price 189.14 USD
Intrinsic Value 207.5 USD
9% Undervalued
SBUX
Starbucks Corp
Price 77.68 USD
Intrinsic Value 68.97 USD
11% Overvalued
Platform Features:
Platform Features:
Intrinsic Valuation
Relative Valuation
DCF Valuation
Wall St Estimates
Profitability Analysis
Solvency Analysis
Company Financials
Discount Rate Calculator
Create your account
Already have an account? Sign in
By using Alpha Spread you are agreeing to our
Terms of Service and Privacy Policy.