Financhill
Sell
34

ACEL Quote, Financials, Valuation and Earnings

Last price:
$10.50
Seasonality move :
-0.06%
Day range:
$10.47 - $10.84
52-week range:
$9.37 - $12.96
Dividend yield:
0%
P/E ratio:
20.69x
P/S ratio:
0.74x
P/B ratio:
4.38x
Volume:
430.7K
Avg. volume:
280.9K
1-year change:
4.46%
Market cap:
$905.1M
Revenue:
$1.2B
EPS (TTM):
$0.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $428.7M $316.4M $734.7M $969.8M $1.2B
Revenue Growth (YoY) 27.94% -26.21% 132.24% 32% 20.69%
 
Cost of Revenues $282M $211.1M $494M $670.9M $817.2M
Gross Profit $146.7M $105.3M $240.7M $298.9M $353.2M
Gross Profit Margin 34.22% 33.28% 32.76% 30.82% 30.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $69.3M $77.4M $110.8M $145.9M $180.2M
Other Inc / (Exp) -$32M $21.1M -$10.9M $19.5M -$8.5M
Operating Expenses $133.4M $129.9M $170.5M $202M $245.8M
Operating Income $13.3M -$24.7M $70.2M $96.9M $107.4M
 
Net Interest Expenses $12.9M $13.7M $12.7M $21.6M $33.1M
EBT. Incl. Unusual Items -$31.6M -$17.3M $46.6M $94.8M $65.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M -$16.9M $15M $20.7M $20.1M
Net Income to Company -$36.8M -$410K $31.6M $74.1M $45.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.8M -$410K $31.6M $74.1M $45.6M
 
Basic EPS (Cont. Ops) -$0.59 -$0.00 $0.34 $0.82 $0.53
Diluted EPS (Cont. Ops) -$0.59 -$0.02 $0.33 $0.81 $0.53
Weighted Average Basic Share $61.8M $83M $93.8M $90.6M $85.9M
Weighted Average Diluted Share $61.8M $83.1M $94.6M $91.2M $86.8M
 
EBITDA $25.7M $40M $106M $163.2M $158M
EBIT -$18.7M -$3.6M $59.3M $116.4M $98.9M
 
Revenue (Reported) $428.7M $316.4M $734.7M $969.8M $1.2B
Operating Income (Reported) $13.3M -$24.7M $70.2M $96.9M $107.4M
Operating Income (Adjusted) -$18.7M -$3.6M $59.3M $116.4M $98.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $135.1M $193.4M $267M $287.5M $302.2M
Revenue Growth (YoY) 33.37% 43.12% 38.07% 7.69% 5.12%
 
Cost of Revenues $90.6M $129.7M $187.5M $200.8M $211.8M
Gross Profit $44.5M $63.6M $79.4M $86.7M $90.4M
Gross Profit Margin 32.97% 32.9% 29.75% 30.15% 29.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.2M $28.1M $39.8M $45.2M $47.9M
Other Inc / (Exp) -$5.3M -$888K $10.4M -$1.6M -$4.2M
Operating Expenses $35.6M $45M $56.2M $61.6M $68.6M
Operating Income $9M $18.6M $23.2M $25.1M $21.8M
 
Net Interest Expenses $3.4M $3M $6.2M $8.4M $9.2M
EBT. Incl. Unusual Items $241K $14.7M $27.4M $15.1M $8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.6M $3.9M $4.9M $4.6M $3.6M
Net Income to Company $6.8M $10.8M $22.4M $10.5M $4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $10.8M $22.4M $10.5M $4.9M
 
Basic EPS (Cont. Ops) $0.08 $0.11 $0.25 $0.12 $0.06
Diluted EPS (Cont. Ops) $0.08 $0.11 $0.25 $0.12 $0.06
Weighted Average Basic Share $82.8M $94M $90M $85.9M $83M
Weighted Average Diluted Share $83.6M $94.7M $90.5M $87.1M $84.3M
 
EBITDA $14.7M $30.5M $46.9M $38.2M $34.4M
EBIT $3.7M $17.8M $33.6M $23.5M $17.6M
 
Revenue (Reported) $135.1M $193.4M $267M $287.5M $302.2M
Operating Income (Reported) $9M $18.6M $23.2M $25.1M $21.8M
Operating Income (Adjusted) $3.7M $17.8M $33.6M $23.5M $17.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $367.6M $616.8M $884M $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $250.4M $413.7M $605.2M $805.5M $845.6M
Gross Profit $117.3M $203.1M $278.8M $345.9M $365M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.2M $101M $135.8M $174.7M $189.9M
Other Inc / (Exp) $19.2M -$5M $15.5M -$11M -$1.7M
Operating Expenses $135.6M $162M $190M $238.8M $269.4M
Operating Income -$18.4M $41.2M $88.8M $107.1M $95.5M
 
Net Interest Expenses $13.5M $13.3M $17M $32.2M $35.3M
EBT. Incl. Unusual Items -$44.7M $22.9M $87.3M $63.9M $58.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.3M $6.6M $19.8M $20.9M $15.7M
Net Income to Company -$35.4M $16.2M $67.5M $43M $42.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.4M $16.2M $67.5M $43M $42.9M
 
Basic EPS (Cont. Ops) -$0.60 $0.15 $0.74 $0.51 $0.51
Diluted EPS (Cont. Ops) -$0.62 $0.15 $0.73 $0.49 $0.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $13.4M $85M $146.5M $153.7M $158.3M
EBIT -$31.2M $36.1M $104.3M $96M $93.9M
 
Revenue (Reported) $367.6M $616.8M $884M $1.2B $1.2B
Operating Income (Reported) -$18.4M $41.2M $88.8M $107.1M $95.5M
Operating Income (Adjusted) -$31.2M $36.1M $104.3M $96M $93.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $241.9M $542.4M $691.7M $873.4M $913.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $161.8M $364.4M $475.6M $610.2M $638.6M
Gross Profit $80.1M $178M $216.1M $263.1M $274.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.1M $78.6M $103.6M $132.4M $142.1M
Other Inc / (Exp) $19.2M -$6.9M $19.5M -$11.1M -$4.2M
Operating Expenses $92.9M $124.9M $144.4M $181.2M $204.8M
Operating Income -$12.7M $53.1M $71.8M $82M $70.1M
 
Net Interest Expenses $10.2M $9.7M $14M $24.5M $26.7M
EBT. Incl. Unusual Items -$3.7M $36.5M $77.2M $46.3M $39.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.8M $11.8M $16.5M $16.7M $12.3M
Net Income to Company $8.1M $24.8M $60.7M $29.6M $26.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.1M $24.8M $60.7M $29.6M $26.9M
 
Basic EPS (Cont. Ops) $0.10 $0.26 $0.66 $0.35 $0.32
Diluted EPS (Cont. Ops) $0.08 $0.26 $0.66 $0.34 $0.32
Weighted Average Basic Share $239.1M $281.1M $275.3M $258.9M $251.2M
Weighted Average Diluted Share $241M $283.7M $277.3M $261.1M $254.7M
 
EBITDA $38.6M $83.6M $124.1M $114.6M $114.9M
EBIT $6.5M $46.3M $91.3M $70.9M $65.9M
 
Revenue (Reported) $241.9M $542.4M $691.7M $873.4M $913.5M
Operating Income (Reported) -$12.7M $53.1M $71.8M $82M $70.1M
Operating Income (Adjusted) $6.5M $46.3M $91.3M $70.9M $65.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $125.4M $134.5M $198.8M $224.1M $261.6M
Short Term Investments $11M -- $32.1M $32.1M --
Accounts Receivable, Net -- -- $5.1M $11.2M $13.5M
Inventory -- -- -- $6.9M $7.7M
Prepaid Expenses $4.2M $5.5M $7M $7.4M $6.3M
Other Current Assets $7M $8.6M $5M $9M $15.4M
Total Current Assets $151.5M $152M $248M $299.2M $312.6M
 
Property Plant And Equipment $119.2M $143.6M $152.3M $211.8M $260.8M
Long-Term Investments -- -- -- -- --
Goodwill $34.5M $45.8M $46.2M $100.7M $101.6M
Other Intangibles $184.2M $183M $166.6M $230.7M $216M
Other Long-Term Assets $928K $2M $3M $9M $17M
Total Assets $509.3M $560.2M $616.1M $862.8M $912.9M
 
Accounts Payable $17.1M $23.7M $14.6M $22.3M $36M
Accrued Expenses $10.8M $5.9M $24.3M $35M $40.4M
Current Portion Of Long-Term Debt -- $18.3M -- $23.5M $28.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54.9M $52.4M $71.8M $89.9M $109.7M
 
Long-Term Debt $334.7M $321.9M $324M $518.6M $514.1M
Capital Leases -- -- -- -- --
Total Liabilities $552.3M $432.4M $457.6M $684.2M $714.5M
 
Common Stock $8K $9K $9K $9K $8K
Other Common Equity Adj -- $93K -- $12.2M $7.9M
Common Equity -$43M $127.9M $158.5M $178.6M $198.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$43M $127.9M $158.5M $178.6M $198.4M
 
Total Liabilities and Equity $509.3M $560.2M $616.1M $862.8M $912.9M
Cash and Short Terms $136.4M $134.5M $230.9M $256.2M $261.6M
Total Debt $349.7M $340.1M $341.5M $542M $542.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $179.1M $179.9M $212.1M $230.4M $265.1M
Short Term Investments $14M -- $32.1M -- --
Accounts Receivable, Net -- -- $8.9M $13.4M $7.8M
Inventory -- -- $6.9M $6.8M $9.1M
Prepaid Expenses $3.8M $5.7M $7.8M $8M $26.5M
Other Current Assets $8.9M $12M $7.6M $14.2M $9.3M
Total Current Assets $209.7M $198.2M $283.7M $282.7M $323.3M
 
Property Plant And Equipment $130.7M $147.7M $206.8M $245.7M $281.9M
Long-Term Investments -- -- -- -- --
Goodwill $34.5M $45.8M $99.5M $101.6M $102.2M
Other Intangibles $171.7M $168M $230.7M $218M $219.2M
Other Long-Term Assets $2.1M $3.1M $3.6M $14.3M $22.4M
Total Assets $564.6M $600.3M $838.3M $871.4M $950.2M
 
Accounts Payable $20.3M $10M $21.6M $23.1M $36.5M
Accrued Expenses $9.1M $20.9M $31.7M $34M $49.5M
Current Portion Of Long-Term Debt -- $18.3M $23.5M -- $28.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $52.6M $65.5M $92.7M $92.2M $119.4M
 
Long-Term Debt $330.8M $309.7M $498M $484M $525.6M
Capital Leases -- -- -- -- --
Total Liabilities $406.6M $436.2M $657.5M $672.6M $743.5M
 
Common Stock $10K $9K $9K $9K $8K
Other Common Equity Adj -- $5.5M $12.7M $12.2M $3.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $158M $164.1M $180.9M $198.8M $206.7M
 
Total Liabilities and Equity $564.6M $600.3M $838.3M $871.4M $950.2M
Cash and Short Terms $193.1M $179.9M $244.1M $230.4M $265.1M
Total Debt $349M $328M $521.4M $512.5M $554.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$36.8M -$410K $31.6M $74.1M $45.6M
Depreciation & Amoritzation $44.4M $43.6M $46.7M $46.8M $59.1M
Stock-Based Compensation $2.2M $5.5M $6.4M $6.8M $9.4M
Change in Accounts Receivable -$1.8M $566K -- -$1.7M -$2.3M
Change in Inventories -- -- -- -$500K -$734K
Cash From Operations $45.6M -$3.7M $110.8M $108M $132.5M
 
Capital Expenditures $20.8M $25.8M $29.8M $47.4M $81.7M
Cash Acquisitions -$100.9M -$35.8M -$6.2M -$144M -$11.8M
Cash From Investing -$151.5M -$61.4M -$34.5M -$189.3M -$59.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $588.3M $114M $54.3M $240M $169M
Long-Term Debt Repaid -$462.9M -$124.9M -$55.7M -$44.6M -$169M
Repurchase of Common Stock -- -- -$9M -$79M -$30.1M
Other Financing Activities $10.2M -$6.1M -$3.2M -$10.1M -$5.5M
Cash From Financing $139.1M $74.2M -$11.9M $106.6M -$35.2M
 
Beginning Cash (CF) $92.2M $125.4M $134.5M $198.8M $224.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.2M $9M $64.3M $25.3M $37.5M
Ending Cash (CF) $125.4M $134.5M $198.8M $224.1M $261.6M
 
Levered Free Cash Flow $24.8M -$29.5M $81M $60.6M $50.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.8M $10.8M $22.4M $10.5M $4.9M
Depreciation & Amoritzation $11M $12.7M $13.3M $14.7M $16.8M
Stock-Based Compensation $1.7M $966K $1.1M $2.7M $3.3M
Change in Accounts Receivable -- $2.5M $1.8M -$3.6M $7.3M
Change in Inventories -- -- -$726K $533K -$1.6M
Cash From Operations $21.4M $26.1M $37M $28.2M $50.1M
 
Capital Expenditures $13.5M $7.8M $19.8M $18.6M $16.9M
Cash Acquisitions -$5.6M -$25K -$12.2M -$900K -$4.3M
Cash From Investing -$19.1M -$7.5M -$31.6M -$19.2M -$20.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $30M $8M $2M
Long-Term Debt Repaid -$50.1M -$22.6M -$10.9M -$13.6M -$14M
Repurchase of Common Stock -- -- -$25M -$3.3M -$6.2M
Other Financing Activities -$1M -$474K -$7.7M -$3.3M -$813K
Cash From Financing $28M -$17.3M -$13.5M -$12M -$19M
 
Beginning Cash (CF) $148.8M $178.5M $220.2M $233.4M $254.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.3M $1.4M -$8.1M -$3M $10.2M
Ending Cash (CF) $179.1M $179.9M $212.1M $230.4M $265.1M
 
Levered Free Cash Flow $7.9M $18.3M $17.3M $9.6M $33.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$35.4M $16.2M $67.5M $43M $42.9M
Depreciation & Amoritzation $44.6M $48.8M $42.2M $57.7M $64.4M
Stock-Based Compensation $5.9M $6.2M $6.7M $8.9M $11.4M
Change in Accounts Receivable $2.7M $3.2M -$2M -$4.5M $5.5M
Change in Inventories -- -- -$432K $99K -$2.3M
Cash From Operations $4M $72.4M $108.7M $121.8M $148.2M
 
Capital Expenditures $18.1M $26.9M $44M $74.6M $76.6M
Cash Acquisitions -$5.6M -$33.4M -$140.6M -$15.1M -$38.9M
Cash From Investing -$48.4M -$59.5M -$182.2M -$55.8M -$114.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $584M $47M $206.3M $164M $95.5M
Long-Term Debt Repaid -$559.1M -$70.3M -$19M -$173.5M -$54.9M
Repurchase of Common Stock -- -- -$70.9M -$32.7M -$35.9M
Other Financing Activities $7.5M -$2.1M -$11.5M -$5.6M -$3.8M
Cash From Financing $112.3M -$12.2M $105.6M -$47.6M $1.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $67.9M $775K $32.2M $18.3M $34.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14M $45.6M $64.8M $47.1M $71.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8.1M $24.8M $60.7M $29.6M $26.9M
Depreciation & Amoritzation $32.1M $37.3M $32.9M $43.7M $49M
Stock-Based Compensation $4.1M $4.7M $5M $7M $8.9M
Change in Accounts Receivable -- $2.6M $661K -$2.2M $5.6M
Change in Inventories -- -- -$432K $167K -$1.4M
Cash From Operations $4.1M $80.3M $78.3M $92M $107.7M
 
Capital Expenditures $17.7M $18.8M $33M $60.2M $55.1M
Cash Acquisitions -$5.6M -$3.3M -$137.6M -$8.7M -$35.8M
Cash From Investing -$23.1M -$21.2M -$168.9M -$35.4M -$90.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $114M $47M $199M $123M $49.5M
Long-Term Debt Repaid -$115.4M -$60.7M -$24M -$152.9M -$38.8M
Repurchase of Common Stock -- -- -$61.9M -$15.7M -$21.5M
Other Financing Activities -$5.4M -$1.4M -$9.6M -$5M -$3.3M
Cash From Financing $72.7M -$13.6M $103.9M -$50.3M -$14M
 
Beginning Cash (CF) $440.8M $485.6M $613.9M $686.1M $770.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.7M $45.4M $13.3M $6.3M $3.5M
Ending Cash (CF) $494.5M $531.1M $627.1M $692.4M $773.9M
 
Levered Free Cash Flow -$13.5M $61.5M $45.3M $31.8M $52.6M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock