Financhill
Buy
55

ACTG Quote, Financials, Valuation and Earnings

Last price:
$3.54
Seasonality move :
6.6%
Day range:
$3.32 - $3.65
52-week range:
$2.70 - $5.74
Dividend yield:
0%
P/E ratio:
6.84x
P/S ratio:
2.87x
P/B ratio:
0.66x
Volume:
1.1M
Avg. volume:
332.6K
1-year change:
-31.66%
Market cap:
$340.1M
Revenue:
$122.3M
EPS (TTM):
-$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $29.8M $88M $59.2M $125.1M $122.3M
Revenue Growth (YoY) 164.82% 195.64% -32.74% 111.24% -2.23%
 
Cost of Revenues $24.8M $36.1M $37.4M $52.8M $92.7M
Gross Profit $5M $51.9M $21.8M $72.3M $29.7M
Gross Profit Margin 16.65% 59% 36.87% 57.77% 24.25%
 
R&D Expenses -- $200K $626K $735K --
Selling, General & Admin $24.5M $37.2M $61.3M $51.3M $62.6M
Other Inc / (Exp) $136.9M $167.5M -$86.1M $34.1M -$15.8M
Operating Expenses $24.5M $37.4M $61.9M $51.3M $62.6M
Operating Income -$19.5M $14.5M -$40.1M $20.9M -$32.9M
 
Net Interest Expenses $9.3M $7.4M $990K -- --
EBT. Incl. Unusual Items $108.1M $174.7M -$127.2M $67.4M -$38.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $24.3M -$16.2M -$1.5M -$3.4M
Net Income to Company $109.2M $150.4M -$110.9M $68.9M -$34.7M
 
Minority Interest in Earnings -- -$1.2M -$14.1M -$1.9M -$1.4M
Net Income to Common Excl Extra Items $109.2M $149.2M -$125.1M $67.1M -$36.1M
 
Basic EPS (Cont. Ops) $1.78 $2.43 -$3.13 $0.73 -$0.36
Diluted EPS (Cont. Ops) $1.48 $1.91 -$3.13 $0.58 -$0.36
Weighted Average Basic Share $48.8M $48.8M $42.5M $75.3M $99.2M
Weighted Average Diluted Share $57.4M $98.5M $42.5M $92.4M $99.2M
 
EBITDA $123M $193.3M -$107.2M $84.2M $1.9M
EBIT $118.2M $182.6M -$120.7M $69.5M -$31.7M
 
Revenue (Reported) $29.8M $88M $59.2M $125.1M $122.3M
Operating Income (Reported) -$19.5M $14.5M -$40.1M $20.9M -$32.9M
Operating Income (Adjusted) $118.2M $182.6M -$120.7M $69.5M -$31.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4M $63.3M $13.1M $92.3M $48.8M
Revenue Growth (YoY) 537.06% 1343.35% -79.26% 603.54% -47.09%
 
Cost of Revenues $4.4M $17.6M $9.5M $24.1M $40.3M
Gross Profit -$32K $45.7M $3.6M $68.2M $8.6M
Gross Profit Margin -0.73% 72.22% 27.78% 73.91% 17.59%
 
R&D Expenses -- $200K $135K -- --
Selling, General & Admin $6.4M $14.2M $18.1M $12.9M $24.8M
Other Inc / (Exp) $89.5M $199.4M -$7.3M $13.1M $279K
Operating Expenses $6.4M $14.4M $18.2M $12.3M $24.4M
Operating Income -$6.4M $31.3M -$14.5M $55.9M -$15.8M
 
Net Interest Expenses $6.9M $2.4M -- -- --
EBT. Incl. Unusual Items $76.1M $228.3M -$20.4M $73.4M -$14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98K $23.8M -$1.8M -$2.1M -$776K
Net Income to Company $76M $204.5M -$18.6M $75.5M -$14M
 
Minority Interest in Earnings -- -$262K $193K -$744K $594K
Net Income to Common Excl Extra Items $76M $204.2M -$18.4M $74.8M -$13.4M
 
Basic EPS (Cont. Ops) $1.34 $3.43 -$0.50 $0.75 -$0.14
Diluted EPS (Cont. Ops) $1.33 $0.45 -$0.50 $0.75 -$0.14
Weighted Average Basic Share $48.5M $48.9M $41.3M $100M $97.2M
Weighted Average Diluted Share $49.3M $48.9M $41.3M $100M $97.2M
 
EBITDA $84.3M $234.5M -$16.1M $78.1M $3.5M
EBIT $83.1M $231M -$19.5M $73.5M -$8.4M
 
Revenue (Reported) $4.4M $63.3M $13.1M $92.3M $48.8M
Operating Income (Reported) -$6.4M $31.3M -$14.5M $55.9M -$15.8M
Operating Income (Adjusted) $83.1M $231M -$19.5M $73.5M -$8.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $29.8M $88M $59.2M $125.1M $122.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.8M $36.1M $37.4M $52.8M $92.7M
Gross Profit $5M $51.9M $21.8M $72.3M $29.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $200K $626K $735K --
Selling, General & Admin $24.5M $37.2M $61.3M $51.3M $62.6M
Other Inc / (Exp) $136.9M $167.5M -$86.1M $34.1M -$13.2M
Operating Expenses $24.5M $37.4M $61.9M $51.3M $62.6M
Operating Income -$19.5M $14.5M -$40.1M $20.9M -$32.9M
 
Net Interest Expenses $9.3M $7.4M $990K -- --
EBT. Incl. Unusual Items $108.1M $174.7M -$127.2M $67.4M -$38.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $24.3M -$16.2M -$1.5M -$3.4M
Net Income to Company $109.2M $150.4M -$110.9M $68.9M -$34.7M
 
Minority Interest in Earnings -- -$1.2M -$14.1M -$1.9M -$1.4M
Net Income to Common Excl Extra Items $109.2M $149.2M -$125.1M $67.1M -$36.1M
 
Basic EPS (Cont. Ops) $1.82 $2.42 -$3.01 $0.49 -$0.36
Diluted EPS (Cont. Ops) $1.50 -$1.27 -$3.53 $0.29 -$0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $132.1M $193.3M -$107.2M $84.2M $1.9M
EBIT $127.3M $182.6M -$120.7M $69.5M -$31.7M
 
Revenue (Reported) $29.8M $88M $59.2M $125.1M $122.3M
Operating Income (Reported) -$19.5M $14.5M -$40.1M $20.9M -$32.9M
Operating Income (Adjusted) $127.3M $182.6M -$120.7M $69.5M -$31.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $88M $59.2M $125.1M $122.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.1M $37.4M $52.8M $92.7M --
Gross Profit $51.9M $21.8M $72.3M $29.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $200K $626K $593K $420K --
Selling, General & Admin $37.2M $61.3M $51.3M $62.6M --
Other Inc / (Exp) $167.5M -$86.1M $34.1M -$13.2M --
Operating Expenses $37.4M $61.9M $51.3M $62.6M --
Operating Income $14.5M -$40.1M $20.9M -$32.9M --
 
Net Interest Expenses $7.4M $2.6M -- -- --
EBT. Incl. Unusual Items $174.7M -$127.2M $67.4M -$38.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.3M -$16.2M -$1.5M -$3.4M --
Net Income to Company $150.4M -$110.9M $68.9M -$34.7M --
 
Minority Interest in Earnings -$1.2M -$14.1M -$1.9M -$1.4M --
Net Income to Common Excl Extra Items $149.2M -$125.1M $67.1M -$36.1M --
 
Basic EPS (Cont. Ops) $2.42 -$3.01 $0.49 -$0.36 --
Diluted EPS (Cont. Ops) -$1.27 -$3.53 $0.29 -$0.36 --
Weighted Average Basic Share $195.2M $169.9M $300.7M $396.9M --
Weighted Average Diluted Share $273.7M $203M $346.6M $396.9M --
 
EBITDA $193.3M -$107.2M $84.2M $1.9M --
EBIT $182.6M -$120.7M $69.5M -$31.7M --
 
Revenue (Reported) $88M $59.2M $125.1M $122.3M --
Operating Income (Reported) $14.5M -$40.1M $20.9M -$32.9M --
Operating Income (Adjusted) $182.6M -$120.7M $69.5M -$31.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $165.5M $308.9M $287.8M $340.1M $273.9M
Short Term Investments $285.8M $398.5M $98.4M $99.8M $59.9M
Accounts Receivable, Net $506K $9.5M $8.2M $80.6M $26.9M
Inventory -- $8.9M $14.2M $10.9M $27.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.8M $4.8M $19.4M $23.1M $32M
Total Current Assets $457.7M $730.7M $428M $554.5M $420.1M
 
Property Plant And Equipment $1.2M $6.2M $5.5M $29.3M $224.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $7.5M $7.5M $9M $29.3M
Other Intangibles $16.9M $48.8M $36.7M $33.6M $55.4M
Other Long-Term Assets $35.5M $5.7M $5.2M $4.2M $6.4M
Total Assets $511.3M $798.9M $482.9M $633.5M $756.4M
 
Accounts Payable $1M $5.4M $6M $3.3M $12.1M
Accrued Expenses $3.1M $1.8M $11.7M $6.3M $6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $589K $935K $1.6M $1.2M $3.6M
Other Current Liabilities -- -- $36K $30K $59K
Total Current Liabilities $124.8M $200.2M $87.2M $27.6M $47.2M
 
Long-Term Debt -- -- -- $10.5M $114M
Capital Leases -- -- -- -- --
Total Liabilities $223M $368.4M $213.6M $43.9M $203.8M
 
Common Stock $49K $49K $43K $100K $96K
Other Common Equity Adj -- -- -- -- -$1.2M
Common Equity $277.3M $419.4M $258.3M $568.3M $514.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $11M $11M $21.3M $37.8M
Total Equity $288.3M $430.5M $269.3M $589.6M $552.6M
 
Total Liabilities and Equity $511.3M $798.9M $482.9M $633.5M $756.4M
Cash and Short Terms $451.3M $707.5M $386.1M $439.9M $333.8M
Total Debt $115.7M $181.2M $60.5M $10.5M $114M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $165.5M $308.9M $287.8M $340.1M $273.9M
Short Term Investments $285.8M $398.5M $98.4M $99.8M $59.9M
Accounts Receivable, Net $506K $9.5M $8.2M $80.6M $26.9M
Inventory -- $8.9M $14.2M $10.9M $27.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.8M $4.8M $19.4M $23.1M $32M
Total Current Assets $457.7M $730.7M $428M $554.5M $420.1M
 
Property Plant And Equipment $1.2M $6.2M $5.5M $29.3M $224.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $7.5M $7.5M $9M $29.3M
Other Intangibles $16.9M $48.8M $36.7M $33.6M $55.4M
Other Long-Term Assets $35.5M $5.7M $5.2M $4.2M $6.4M
Total Assets $511.3M $798.9M $482.9M $633.5M $756.4M
 
Accounts Payable $1M $5.4M $6M $3.3M $12.1M
Accrued Expenses $3.1M $1.8M $11.7M $6.3M $6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $589K $935K $1.6M $1.2M $3.6M
Other Current Liabilities -- -- $36K $30K $59K
Total Current Liabilities $124.8M $200.2M $87.2M $27.6M $47.2M
 
Long-Term Debt -- -- -- $10.5M $114M
Capital Leases -- -- -- -- --
Total Liabilities $223M $368.4M $213.6M $43.9M $203.8M
 
Common Stock $49K $49K $43K $100K $96K
Other Common Equity Adj -- -- -- -- -$1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $11M $11M $21.3M $37.8M
Total Equity $288.3M $430.5M $269.3M $589.6M $552.6M
 
Total Liabilities and Equity $511.3M $798.9M $482.9M $633.5M $756.4M
Cash and Short Terms $451.3M $707.5M $386.1M $439.9M $333.8M
Total Debt $115.7M $181.2M $60.5M $10.5M $114M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $109.2M $150.4M -$110.9M $68.9M -$34.7M
Depreciation & Amoritzation $4.8M $10.7M -- -- --
Stock-Based Compensation $1.7M $2.1M $3.8M $3.3M $4.8M
Change in Accounts Receivable $5K -$747K $998K -$70.3M $69.2M
Change in Inventories -- $1.9M -$5.3M $3.3M $1.1M
Cash From Operations -$19.6M $13.3M -$37.3M -$22.5M $50.1M
 
Capital Expenditures $14M $21.1M $5.7M $6.2M $162.7M
Cash Acquisitions -- -$33.3M -- -$9.4M -$87.7M
Cash From Investing $18.6M $35.8M $184.5M $16.2M -$213M
 
Dividends Paid (Ex Special Dividend) -$1.4M -$1.5M -$2.8M -$1.4M --
Special Dividend Paid
Long-Term Debt Issued $110.4M $115M -- -- $133.5M
Long-Term Debt Repaid -- -$50M -$120M -$67.7M -$30M
Repurchase of Common Stock -$4M -$4M -$51M -- -$20.3M
Other Financing Activities -$496K -- -$1.6M -$614K $14.2M
Cash From Financing $109.2M $59.7M -$166.1M $58.6M $97.6M
 
Beginning Cash (CF) $92.4M $200.5M $309.4M $287.8M $340.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.2M $108.8M -$19M $52.3M -$65.3M
Ending Cash (CF) $200.5M $309.4M $287.8M $340.1M $273.9M
 
Levered Free Cash Flow -$33.6M -$7.8M -$43.1M -$28.7M -$112.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76M $204.5M -$18.6M $75.5M -$14M
Depreciation & Amoritzation $1.2M $3.5M -$10.1M -- --
Stock-Based Compensation $419K $774K $532K $973K $2.3M
Change in Accounts Receivable -$243K -$841K -$1.2M -$73.3M -$485K
Change in Inventories -- $1.9M -$419K $1.5M $2.4M
Cash From Operations -$25.2M $22.6M -$23.7M -$4.5M -$20.3M
 
Capital Expenditures $22K $8M $180K $6M $3.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $28.4M $37.1M $60.2M $7.6M -$95.9M
 
Dividends Paid (Ex Special Dividend) -$262K -$667K -$700K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $62M
Long-Term Debt Repaid -- -- -- -$7.7M -$18M
Repurchase of Common Stock -- -$4M -- -- -$13M
Other Financing Activities -- -- -$80K -$19K -$24K
Cash From Financing -$262K -$4.7M $8.5M -$7.7M $31M
 
Beginning Cash (CF) $197.6M $254.1M $241.9M $344.7M $360.1M
Foreign Exchange Rate Adjustment -- $154K $969K $60K -$991K
Additions / Reductions $3M $55.1M $44.9M -$4.7M -$85.2M
Ending Cash (CF) $200.5M $309.4M $287.8M $340.1M $273.9M
 
Levered Free Cash Flow -$25.2M $14.6M -$23.9M -$10.6M -$23.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $109.2M $150.4M -$110.9M $68.9M -$34.7M
Depreciation & Amoritzation $4.8M $10.7M -- -- --
Stock-Based Compensation $1.7M $2.1M $3.8M $3.3M $4.8M
Change in Accounts Receivable $5K -$747K $998K -$70.3M $69.2M
Change in Inventories -- $1.9M -$5.3M $3.3M $1.1M
Cash From Operations -$19.6M $13.3M -$37.3M -$22.5M $50.1M
 
Capital Expenditures $14M $21.1M $5.7M $6.2M $162.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $18.6M $35.8M $184.5M $16.2M -$213M
 
Dividends Paid (Ex Special Dividend) -$1.4M -$1.5M -$2.8M -$1.4M --
Special Dividend Paid
Long-Term Debt Issued $110.4M $115M -- -- $133.5M
Long-Term Debt Repaid -- -$50M -$120M -- --
Repurchase of Common Stock -$4M -$4M -$51M -- --
Other Financing Activities -- -- -$1.6M -$614K $14.2M
Cash From Financing $109.2M $59.7M -$166.1M $58.6M $97.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.2M $108.8M -$19M $52.3M -$65.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$33.6M -$7.8M -$43.1M -$28.7M -$112.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $150.4M -$110.9M $68.9M -$34.7M --
Depreciation & Amoritzation $10.7M -$0 -- -- --
Stock-Based Compensation $2.1M $3.8M $3.3M $4.8M --
Change in Accounts Receivable -$747K $998K -$70.3M $69.2M --
Change in Inventories $1.9M -$5.3M $3.3M $1.1M --
Cash From Operations $13.3M -$37.3M -$22.5M $50.1M --
 
Capital Expenditures $21.1M $5.7M $6.2M $162.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $35.8M $184.5M $16.2M -$213M --
 
Dividends Paid (Ex Special Dividend) -$1.5M -$2.8M -$1.4M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $115M -- -- $133.5M --
Long-Term Debt Repaid -$50M -$120M -$67.7M -$30M --
Repurchase of Common Stock -$4M -$51M -- -$20.3M --
Other Financing Activities -- -$1.6M -$614K $14.2M --
Cash From Financing $59.7M -$166.1M $58.6M $97.6M --
 
Beginning Cash (CF) $857M $1.1B $1.4B $1.5B --
Foreign Exchange Rate Adjustment -- -$2.6M $1K -$926K --
Additions / Reductions $108.8M -$19M $52.3M -$65.3M --
Ending Cash (CF) $965.8M $1.1B $1.4B $1.5B --
 
Levered Free Cash Flow -$7.8M -$43.1M -$28.7M -$112.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock