Financhill
Buy
89

ACEL Quote, Financials, Valuation and Earnings

Last price:
$11.49
Seasonality move :
-1.71%
Day range:
$11.42 - $11.59
52-week range:
$9.02 - $13.27
Dividend yield:
0%
P/E ratio:
22.74x
P/S ratio:
0.76x
P/B ratio:
3.58x
Volume:
605.4K
Avg. volume:
425.7K
1-year change:
7.19%
Market cap:
$955.6M
Revenue:
$1.2B
EPS (TTM):
$0.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $316.4M $734.7M $969.8M $1.2B $1.2B
Revenue Growth (YoY) -26.21% 132.24% 32% 20.69% 5.17%
 
Cost of Revenues $211.1M $540.7M $717.7M $876.3M $926M
Gross Profit $105.3M $194M $252.1M $294.1M $304.9M
Gross Profit Margin 33.28% 26.41% 26% 25.13% 24.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $77.4M $110.8M $145.9M $180.2M $194.7M
Other Inc / (Exp) $21.1M -$10.9M $19.5M -$8.5M -$1.3M
Operating Expenses $129.9M $123.8M $153.7M $187M $213.6M
Operating Income -$24.7M $70.2M $98.5M $107.1M $91.4M
 
Net Interest Expenses $13.7M $12.7M $21.6M $33.1M $41.9M
EBT. Incl. Unusual Items -$17.3M $46.6M $94.8M $65.7M $53.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16.9M $15M $20.7M $20.1M $18.4M
Net Income to Company -$410K $31.6M $74.1M $45.6M $35.3M
 
Minority Interest in Earnings -- -- -- -- $39K
Net Income to Common Excl Extra Items -$410K $31.6M $74.1M $45.6M $35.3M
 
Basic EPS (Cont. Ops) -$0.00 $0.34 $0.82 $0.53 $0.42
Diluted EPS (Cont. Ops) -$0.02 $0.33 $0.81 $0.53 $0.41
Weighted Average Basic Share $83M $93.8M $90.6M $85.9M $83.7M
Weighted Average Diluted Share $83.1M $94.6M $91.2M $86.8M $85M
 
EBITDA $40M $116.9M $145.2M $166.2M $157.9M
EBIT -$3.6M $70.2M $98.5M $107.1M $91.4M
 
Revenue (Reported) $316.4M $734.7M $969.8M $1.2B $1.2B
Operating Income (Reported) -$24.7M $70.2M $98.5M $107.1M $91.4M
Operating Income (Adjusted) -$3.6M $70.2M $98.5M $107.1M $91.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $193.4M $267M $287.5M $302.2M $329.7M
Revenue Growth (YoY) 43.12% 38.07% 7.69% 5.12% 9.09%
 
Cost of Revenues $142.5M $200.8M $215.5M $228.6M $246.2M
Gross Profit $50.9M $66.1M $72M $73.6M $83.5M
Gross Profit Margin 26.31% 24.78% 25.04% 24.37% 25.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.1M $39.8M $45.2M $47.9M $55.6M
Other Inc / (Exp) -$888K $10.4M -$1.6M -$4.2M --
Operating Expenses $30.3M $42.9M $46.9M $51.8M $58.2M
Operating Income $20.6M $23.2M $25.1M $21.8M $25.4M
 
Net Interest Expenses $3M $6.2M $8.4M $7.7M $9.4M
EBT. Incl. Unusual Items $14.7M $27.4M $15.1M $8.5M $17.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $4.9M $4.6M $3.6M $4.5M
Net Income to Company $10.8M $22.4M $10.5M $4.9M $13.3M
 
Minority Interest in Earnings -- -- -- -- -$59K
Net Income to Common Excl Extra Items $10.8M $22.4M $10.5M $4.9M $13.3M
 
Basic EPS (Cont. Ops) $0.12 $0.25 $0.12 $0.06 $0.16
Diluted EPS (Cont. Ops) $0.11 $0.25 $0.12 $0.06 $0.16
Weighted Average Basic Share $94M $90M $85.9M $83M $84.7M
Weighted Average Diluted Share $94.7M $90.5M $87.1M $84.3M $86.1M
 
EBITDA $33.3M $36.5M $39.8M $38.6M $45.1M
EBIT $20.6M $23.2M $25.1M $21.8M $25.4M
 
Revenue (Reported) $193.4M $267M $287.5M $302.2M $329.7M
Operating Income (Reported) $20.6M $23.2M $25.1M $21.8M $25.4M
Operating Income (Adjusted) $20.6M $23.2M $25.1M $21.8M $25.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $616.8M $884M $1.2B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $462.5M $647.4M $863.2M $910M $976.7M
Gross Profit $154.3M $236.6M $288.2M $300.5M $330.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101M $135.8M $174.7M $189.9M $216.1M
Other Inc / (Exp) -$5M $15.5M -$11M -$1.7M --
Operating Expenses $107M $149.9M $181.2M $205M $231.1M
Operating Income $47.3M $86.7M $107.1M $95.5M $99.2M
 
Net Interest Expenses $13.3M $17M $32.2M $37.9M $40M
EBT. Incl. Unusual Items $22.9M $87.3M $63.9M $58.5M $64.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $19.8M $20.9M $15.7M $20.7M
Net Income to Company $16.2M $67.5M $43M $42.9M $43.6M
 
Minority Interest in Earnings -- -- -- -- -$99K
Net Income to Common Excl Extra Items $16.2M $67.5M $43M $42.9M $43.6M
 
Basic EPS (Cont. Ops) $0.17 $0.74 $0.50 $0.51 $0.51
Diluted EPS (Cont. Ops) $0.17 $0.73 $0.49 $0.50 $0.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $96.2M $129M $164.7M $160M $174.4M
EBIT $47.3M $86.7M $107.1M $95.5M $99.2M
 
Revenue (Reported) $616.8M $884M $1.2B $1.2B $1.3B
Operating Income (Reported) $47.3M $86.7M $107.1M $95.5M $99.2M
Operating Income (Adjusted) $47.3M $86.7M $107.1M $95.5M $99.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $542.4M $691.7M $873.4M $913.5M $989.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $377.1M $508.4M $654M $687.6M $738.4M
Gross Profit $165.3M $183.3M $219.4M $225.8M $251.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.6M $103.6M $132.4M $142.1M $163.5M
Other Inc / (Exp) -$6.9M $19.5M -$11.1M -$4.2M -$3.4M
Operating Expenses $110.2M $109.9M $137.4M $155.7M $173M
Operating Income $55M $73.4M $82M $70.1M $78.2M
 
Net Interest Expenses $9.7M $14M $24.5M $29.3M $28.5M
EBT. Incl. Unusual Items $36.5M $77.2M $46.3M $39.2M $49.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.8M $16.5M $16.7M $12.3M $14.6M
Net Income to Company $24.8M $60.7M $29.6M $26.9M $35.2M
 
Minority Interest in Earnings -- -- -- -- -$138K
Net Income to Common Excl Extra Items $24.8M $60.7M $29.6M $26.9M $35.2M
 
Basic EPS (Cont. Ops) $0.27 $0.66 $0.34 $0.32 $0.41
Diluted EPS (Cont. Ops) $0.26 $0.66 $0.34 $0.32 $0.41
Weighted Average Basic Share $281.1M $275.3M $258.9M $251.2M $256.4M
Weighted Average Diluted Share $283.7M $277.3M $261.1M $254.7M $260.3M
 
EBITDA $86.4M $106.2M $125.7M $119.1M $135.9M
EBIT $49.1M $73.4M $82M $70.1M $78.2M
 
Revenue (Reported) $542.4M $691.7M $873.4M $913.5M $989.5M
Operating Income (Reported) $55M $73.4M $82M $70.1M $78.2M
Operating Income (Adjusted) $49.1M $73.4M $82M $70.1M $78.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $134.5M $230.9M $256.2M $261.6M $281.3M
Short Term Investments -- $32.1M $32.1M -- --
Accounts Receivable, Net -- $5.1M $11.2M $13.5M $10.6M
Inventory -- -- $6.9M $7.7M $8.1M
Prepaid Expenses $5.5M $7M $7.4M $6.3M $9M
Other Current Assets $8.6M $5M $9M $15.4M $10.9M
Total Current Assets $152M $248M $299.2M $312.6M $326.2M
 
Property Plant And Equipment $143.6M $152.3M $217.1M $268.7M $316.5M
Long-Term Investments -- -- $11.4M $4.9M $5.5M
Goodwill $45.8M $46.2M $100.7M $101.6M $116.3M
Other Intangibles $183M $166.6M $230.7M $218.9M $279.8M
Other Long-Term Assets $2M $3M $9M $14.2M $17.7M
Total Assets $560.2M $649.8M $889.9M $939M $1.1B
 
Accounts Payable $23.7M $14.6M $20.4M $33.7M $39M
Accrued Expenses $5.9M $15.4M $24.4M $27.7M $24.5M
Current Portion Of Long-Term Debt $18.3M -- $23.5M $28.5M $34.4M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $52.4M $71.8M $89.9M $109.7M $118.4M
 
Long-Term Debt $321.9M $328M $527.1M $524.9M $575.1M
Capital Leases -- -- -- -- --
Total Liabilities $432.4M $491.3M $711.3M $740.6M $820.3M
 
Common Stock $9K $9K $9K $8K $8K
Other Common Equity Adj $93K -- $12.2M $7.9M $4.1M
Common Equity $127.9M $158.5M $178.6M $198.4M $255M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.3M
Total Equity $127.9M $158.5M $178.6M $198.4M $259.3M
 
Total Liabilities and Equity $560.2M $649.8M $889.9M $939M $1.1B
Cash and Short Terms $134.5M $230.9M $256.2M $261.6M $281.3M
Total Debt $340.1M $347.6M $552M $554.9M $612M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $179.9M $244.1M $230.4M $265.1M $290.2M
Short Term Investments -- $32.1M -- -- --
Accounts Receivable, Net -- $8.9M $13.4M $7.8M $8.7M
Inventory -- $6.9M $6.8M $9.1M $9.6M
Prepaid Expenses $5.7M $7.8M $8M $8.2M $8M
Other Current Assets $12M $7.6M $14.2M $9.3M --
Total Current Assets $198.2M $283.7M $282.7M $323.3M $333.6M
 
Property Plant And Equipment $147.7M $206.8M $245.7M $281.9M $340.7M
Long-Term Investments $37.6M $14M $10.5M $1.2M --
Goodwill $45.8M $99.5M $101.6M $102.2M --
Other Intangibles $168M $230.7M $218M $219.2M --
Other Long-Term Assets $3.1M $3.6M $14.3M $22.4M --
Total Assets $600.3M $838.3M $871.4M $950.2M $1.1B
 
Accounts Payable $10M $21.6M $23.1M $36.5M $44.3M
Accrued Expenses $13.2M $21.5M $24.8M $39.4M --
Current Portion Of Long-Term Debt $18.3M $23.5M -- $28.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.5M $92.7M $92.2M $119.4M $129.7M
 
Long-Term Debt $313.2M $502.3M $488.9M $532.9M $575.2M
Capital Leases -- -- -- -- --
Total Liabilities $436.2M $657.5M $672.6M $743.5M $814.1M
 
Common Stock $9K $9K $9K $8K $8K
Other Common Equity Adj $5.5M $12.7M $12.2M $3.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.1M
Total Equity $164.1M $180.9M $198.8M $206.7M $271.3M
 
Total Liabilities and Equity $600.3M $838.3M $871.4M $950.2M $1.1B
Cash and Short Terms $179.9M $244.1M $230.4M $265.1M $290.2M
Total Debt $333.5M $528.8M $518.9M $563.5M $608.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$410K $31.6M $74.1M $45.6M $35.3M
Depreciation & Amoritzation $43.6M $46.7M $46.8M $59.1M $66.6M
Stock-Based Compensation $5.5M $6.4M $6.8M $9.4M $12.2M
Change in Accounts Receivable $566K $3.3M -$2M -$2.3M $5M
Change in Inventories -- -- -$500K -$734K -$343K
Cash From Operations -$3.7M $110.8M $108M $132.5M $121.2M
 
Capital Expenditures $25.8M $29.8M $47.4M $81.7M $66.5M
Cash Acquisitions -$35.8M $6.2M $144M $7.2M $53.6M
Cash From Investing -$61.4M -$34.5M -$189.3M -$59.8M -$124.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $114M $54.3M $240M $169M $175M
Long-Term Debt Repaid -$124.9M -$55.7M -$44.6M -$169M -$123.2M
Repurchase of Common Stock -- $9M $79M $30.1M $25.5M
Other Financing Activities -$6.1M -$3.2M -$10.1M -$5.5M -$3.9M
Cash From Financing $74.2M -$11.9M $106.6M -$35.2M $22.7M
 
Beginning Cash (CF) $125.4M $198.8M $224.1M $261.6M $281.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M $64.3M $25.3M $37.5M $19.7M
Ending Cash (CF) $134.5M $263.1M $249.4M $299.1M $301M
 
Levered Free Cash Flow -$29.5M $81M $60.6M $50.8M $54.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.8M $22.4M $10.5M $4.9M $13.3M
Depreciation & Amoritzation $12.7M $13.3M $14.7M $16.8M $19.7M
Stock-Based Compensation $966K $1.1M $2.7M $3.3M $3.5M
Change in Accounts Receivable -$723K $521K -$3.3M $7.3M -$3M
Change in Inventories -- -$726K $533K -$1.6M $134K
Cash From Operations $26.1M $37M $28.2M $50.1M $55.2M
 
Capital Expenditures $7.8M $19.8M $18.6M $16.9M $21M
Cash Acquisitions $25K $12.2M -- $1.6M --
Cash From Investing -$7.5M -$31.6M -$19.2M -$20.9M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M $30M $8M $2M --
Long-Term Debt Repaid -$22.6M -$10.9M -$13.6M -$14M --
Repurchase of Common Stock -- $25M $3.3M $6.2M $6.8M
Other Financing Activities -$474K -$7.7M -$3.3M -$813K --
Cash From Financing -$17.3M -$13.5M -$12M -$19M -$8.9M
 
Beginning Cash (CF) $179.9M $212.1M $230.4M $265.1M $290.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M -$8.1M -$3M $10.2M $25.6M
Ending Cash (CF) $181.3M $204M $227.3M $275.2M $315.8M
 
Levered Free Cash Flow $18.3M $17.3M $9.6M $33.1M $34.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.2M $67.5M $43M $42.9M $43.6M
Depreciation & Amoritzation $48.8M $42.2M $57.7M $64.4M $75.3M
Stock-Based Compensation $6.2M $6.7M $8.9M $11.4M $11.7M
Change in Accounts Receivable $3.2M $70K -$3.5M $5.5M -$4.8M
Change in Inventories -- -$432K $99K -$2.3M -$348K
Cash From Operations $72.4M $108.7M $121.8M $148.2M $133.3M
 
Capital Expenditures $26.9M $44M $74.6M $76.6M $94.7M
Cash Acquisitions $33.4M $140.6M $10.5M $22.1M $34.9M
Cash From Investing -$59.5M -$182.2M -$55.8M -$114.6M -$114.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $47M $206.3M $164M $95.5M --
Long-Term Debt Repaid -$70.3M -$19M -$173.5M -$54.9M --
Repurchase of Common Stock -- $70.9M $32.7M $35.9M $27.7M
Other Financing Activities -$2.1M -$11.5M -$5.6M -$3.8M --
Cash From Financing -$12.2M $105.6M -$47.6M $1.1M $6.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $775K $32.2M $18.3M $34.7M $25.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $45.6M $64.8M $47.1M $71.6M $38.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $24.8M $60.7M $29.6M $26.9M $35.2M
Depreciation & Amoritzation $37.3M $32.9M $43.7M $49M $57.7M
Stock-Based Compensation $4.7M $5M $7M $8.9M $8.4M
Change in Accounts Receivable -$639K -$653K -$2.2M $5.6M -$4.2M
Change in Inventories -- -$432K $167K -$1.4M -$1.4M
Cash From Operations $80.3M $78.3M $92M $107.7M $119.8M
 
Capital Expenditures $18.8M $33M $60.2M $55.1M $83.3M
Cash Acquisitions -$3.2M $137.6M $4.1M $19.1M $393K
Cash From Investing -$21.2M -$168.9M -$35.4M -$90.2M -$80.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $47M $199M $123M $49.5M $64M
Long-Term Debt Repaid -$60.7M -$24M -$152.9M -$38.8M -$64.3M
Repurchase of Common Stock -- $61.9M $15.7M $21.5M $23.7M
Other Financing Activities -$1.4M -$9.6M -$5M -$3.3M -$4M
Cash From Financing -$13.6M $103.9M -$50.3M -$14M -$30.2M
 
Beginning Cash (CF) $487M $627.1M $692.4M $773.9M $826.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.4M $13.3M $6.3M $3.5M $8.9M
Ending Cash (CF) $532.4M $640.4M $698.6M $777.4M $835.7M
 
Levered Free Cash Flow $61.5M $45.3M $31.8M $52.6M $36.5M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock