Financhill
Buy
62

AX Quote, Financials, Valuation and Earnings

Last price:
$99.14
Seasonality move :
3.83%
Day range:
$99.04 - $101.92
52-week range:
$54.46 - $101.92
Dividend yield:
0%
P/E ratio:
12.55x
P/S ratio:
2.84x
P/B ratio:
1.92x
Volume:
316.7K
Avg. volume:
388.9K
1-year change:
37.79%
Market cap:
$5.6B
Revenue:
$1.9B
EPS (TTM):
$7.90
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $632.9M $774.8M $1.3B $1.8B $1.9B
Revenue Growth (YoY) 10.56% 6.38% 64.89% 39.78% 9%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202.9M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $227M -$340M -$431.8M -$543.1M -$613.4M
Operating Income -- $340M $431.8M $543.1M $613.4M
 
Net Interest Expenses -- $19M $34.5M $23.6M $19.9M
EBT. Incl. Unusual Items $305.7M $340M $431.7M $635.5M $613.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90M $99.2M $124.6M $185.5M $180.5M
Net Income to Company $215.7M $240.7M $307.2M $450M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $215.7M $240.7M $307.2M $450M $432.9M
 
Basic EPS (Cont. Ops) $3.64 $4.04 $5.15 $7.83 $7.61
Diluted EPS (Cont. Ops) $3.56 $3.97 $5.07 $7.66 $7.43
Weighted Average Basic Share $59.2M $59.5M $59.7M $57.5M $56.9M
Weighted Average Diluted Share $60.5M $60.6M $60.6M $58.7M $58.2M
 
EBITDA -- $428M $829.1M $1.4B $1.3B
EBIT $384.9M $392.5M $805.8M $1.3B $1.3B
 
Revenue (Reported) $632.9M $774.8M $1.3B $1.8B $1.9B
Operating Income (Reported) -- $340M $431.8M $543.1M $613.4M
Operating Income (Adjusted) $384.9M $392.5M $805.8M $1.3B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $188.7M $308.4M $426.4M $483.9M $567.2M
Revenue Growth (YoY) -0.21% 63.44% 38.25% 13.48% 17.23%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$86.3M -$117.2M -$125M -$150.3M -$175.5M
Operating Income $86.3M $117.2M $125M $150.3M $175.5M
 
Net Interest Expenses $3.7M $8.3M $5.9M $5.1M $14.8M
EBT. Incl. Unusual Items $86.3M $117.2M $217.4M $150.3M $175.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.5M $35.7M $65.6M $45.6M $47.1M
Net Income to Company $60.8M $81.6M $151.8M $104.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.8M $81.6M $151.8M $104.7M $128.4M
 
Basic EPS (Cont. Ops) $1.02 $1.36 $2.65 $1.83 $2.27
Diluted EPS (Cont. Ops) $1.00 $1.35 $2.62 $1.80 $2.22
Weighted Average Basic Share $59.5M $60M $57.2M $57.1M $56.7M
Weighted Average Diluted Share $60.8M $60.5M $57.9M $58.2M $57.7M
 
EBITDA -- -- -- -- --
EBIT $97.8M $196.9M $383.5M $326.3M $357.6M
 
Revenue (Reported) $188.7M $308.4M $426.4M $483.9M $567.2M
Operating Income (Reported) $86.3M $117.2M $125M $150.3M $175.5M
Operating Income (Adjusted) $97.8M $196.9M $383.5M $326.3M $357.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $732.8M $960.5M $1.5B $2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$322.6M -$368.8M -$474.8M -$609.5M -$629.3M
Operating Income $322.6M $368.8M $474.8M $609.5M $629.3M
 
Net Interest Expenses $18.1M $30.4M $28M $21.1M $30M
EBT. Incl. Unusual Items $322.6M $368.8M $567.2M $609.5M $629.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $93.7M $109.1M $165.6M $176.8M $172.6M
Net Income to Company $228.9M $259.7M $401.6M $432.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $228.9M $259.7M $401.6M $432.6M $456.6M
 
Basic EPS (Cont. Ops) $3.86 $4.34 $6.87 $7.59 $8.06
Diluted EPS (Cont. Ops) $3.78 $4.29 $6.78 $7.44 $7.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $381.1M $521.2M $1.1B $1.4B $1.3B
 
Revenue (Reported) $732.8M $960.5M $1.5B $2B $2B
Operating Income (Reported) $322.6M $368.8M $474.8M $609.5M $629.3M
Operating Income (Adjusted) $381.1M $521.2M $1.1B $1.4B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $373.7M $559.4M $824.9M $996.7M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$171.2M -$200.1M -$243.2M -$309.5M -$325.4M
Operating Income $171.2M $200.1M $243.2M $309.5M $325.4M
 
Net Interest Expenses $7.7M $19.1M $12.6M $10.1M $20.1M
EBT. Incl. Unusual Items $171.2M $200.1M $335.6M $309.5M $325.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.3M $60.1M $101.1M $92.5M $84.7M
Net Income to Company $121M $140M $234.4M $217M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $121M $140M $234.4M $217M $240.7M
 
Basic EPS (Cont. Ops) $2.04 $2.34 $4.05 $3.81 $4.25
Diluted EPS (Cont. Ops) $1.99 $2.31 $4.00 $3.73 $4.17
Weighted Average Basic Share $118.9M $119.9M $116.2M $114M $113.2M
Weighted Average Diluted Share $121.4M $121M $117.7M $116.4M $115.5M
 
EBITDA -- $133M $276.8M $358.9M $332.9M
EBIT $194.4M $323M $654.4M $677.7M $682.2M
 
Revenue (Reported) $373.7M $559.4M $824.9M $996.7M $1.1B
Operating Income (Reported) $171.2M $200.1M $243.2M $309.5M $325.4M
Operating Income (Adjusted) $194.4M $323M $654.4M $677.7M $682.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $715.6M $1.6B $2.4B $2.2B $2.2B
Short Term Investments $187.3M $262.5M $232.4M $141.6M $66M
Accounts Receivable, Net $326.2M $309.2M $309.3M $220.2M $252.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $2.3B $2.9B $2.5B $2.6B
 
Property Plant And Equipment -- $105.4M $116.9M $132.6M $158.5M
Long-Term Investments $189.3M $36.7M $46.4M $145.2M $62.9M
Goodwill $71.2M $95.7M $97.7M $97.7M $134.5M
Other Intangibles $62.7M $85.9M $79.9M $73M $27.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $14.3B $17.4B $20.4B $23B $24.8B
 
Accounts Payable $535.4M $511.7M $445.5M $301.1M $350.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $27.5M -- $30M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $535.4M $10.4B $8.1B $6.8B $4.5B
 
Long-Term Debt $574.9M $599.6M $475.2M $438.9M $410.6M
Capital Leases -- -- -- -- --
Total Liabilities $12.9B $15.8B $18.5B $20.7B $22.2B
 
Common Stock $681K $689K $695K $702K $711K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.6B $1.9B $2.3B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.9B $2.3B $2.7B
 
Total Liabilities and Equity $14.3B $17.4B $20.4B $23B $24.8B
Cash and Short Terms $903M $1.5B $2.5B $2.1B $2B
Total Debt $574.9M $627.1M $509.8M $468.9M $418M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.1B $2B $1.8B $2.7B $1.3B
Short Term Investments $139.6M $248.1M $239.8M $97.1M --
Accounts Receivable, Net $429.6M $272.6M $265.9M $298.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.1B $2.3B $2.2B $3.1B $1.7B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $60.7M $25.8M $131.1M $76.1M $73.1M
Goodwill $162M $157.6M $146.8M $137.6M --
Other Intangibles $20.1M $25.5M $28M $28M --
Other Long-Term Assets -- -- -- -- --
Total Assets $15.5B $18.7B $21.6B $23.7B $28.2B
 
Accounts Payable $528.8M $420.9M $368.9M $309.6M $358.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.6B $9.7B $6.7B $3.4B $3.7B
 
Long-Term Debt $488.4M $499.5M $489.3M $418.7M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $14B $17B $19.5B $21.2B $25.3B
 
Common Stock $684K $692K $698K $706K $714K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.8B $2.1B $2.5B $2.9B
 
Total Liabilities and Equity $15.5B $18.7B $21.6B $23.7B $28.2B
Cash and Short Terms $998.3M $2B $1.8B $2.5B --
Total Debt $488.4M $499.5M $489.3M $418.7M $1.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $215.7M $240.7M $307.2M $450M --
Depreciation & Amoritzation $30.4M $35.5M $23.4M $27.1M $29M
Stock-Based Compensation $20.7M $21.2M $26.1M $35.2M $42M
Change in Accounts Receivable -$149.5M -$43.9M $43.3M $134M --
Change in Inventories -- -- -- -- --
Cash From Operations $412.6M $184.5M $296.9M $325.6M $497.6M
 
Capital Expenditures $10.4M $21.5M $30.2M $36M $154.2M
Cash Acquisitions -- $54.6M $5.5M -- --
Cash From Investing -$866.8M -$2.5B -$2.2B -$2.5B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$103K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $370.7M $225.3M -- -- --
Long-Term Debt Repaid -$273M -$236M -$111.8M -$36.1M --
Repurchase of Common Stock -$21.9M -- $49M $96.3M $58.2M
Other Financing Activities -$13.4M -$16.6M -$6.1M -$16.2M --
Cash From Financing -$458.6M $2.8B $2.7B $2B $1.4B
 
Beginning Cash (CF) $2B $1B $1.6B $2.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$912.7M $536.9M $807.4M -$196.3M -$9.4M
Ending Cash (CF) $1B $1.6B $2.4B $2.2B --
 
Levered Free Cash Flow $402.1M $163M $266.7M $289.6M $343.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $60.8M $81.6M $151.8M $104.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.5M $6.2M $6.6M $9.6M $10.5M
Change in Accounts Receivable $52M $83.8M $19.6M -$36.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $93.7M $128.7M $122.6M $153.2M $106.8M
 
Capital Expenditures $4.8M $6.1M $10.5M $106.1M $18.7M
Cash Acquisitions $164K $522K -- -- --
Cash From Investing -$810M -$1.6B -$1.3B -$299.3M -$2.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.4M -- -$85.7M $45M --
Long-Term Debt Repaid -- -$104.5M -$21.2M -$30M --
Repurchase of Common Stock -- -- $64.1M -- --
Other Financing Activities -$128K -$39K -$166K -$293K --
Cash From Financing $565.3M $358.4M $506M $15.7M $659.2M
 
Beginning Cash (CF) $1.3B $1.7B $2.4B $2.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$151.1M $254.5M -$650M -$130.4M -$1.5B
Ending Cash (CF) $1.1B $2B $1.8B $2.7B --
 
Levered Free Cash Flow $88.9M $122.6M $112.1M $47.1M $88.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $228.9M $259.7M $401.6M $432.6M --
Depreciation & Amoritzation $27.4M $22.4M $23.7M $29.2M --
Stock-Based Compensation $20.2M $24.3M $27.9M $41.7M $43.5M
Change in Accounts Receivable -$106.9M $102.6M $6.7M -$33M --
Change in Inventories -- -- -- -- --
Cash From Operations $52.6M $410.6M $244.8M $383.4M $481.1M
 
Capital Expenditures $13.4M $26.8M $33.3M $142.8M $58.2M
Cash Acquisitions $54.8M $5.4M -- -- $474.4M
Cash From Investing -$1.2B -$4B -$1.4B -$1.1B -$4.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $224.3M -- -- -- --
Long-Term Debt Repaid -$409M -$169M -$4M -$56.7M --
Repurchase of Common Stock -- -- $131.5M $13.7M $58.2M
Other Financing Activities -$13.5M -$13.4M -$9.5M -$19.7M --
Cash From Financing $824.5M $3B $2.4B $1.7B $3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$324.8M $834.2M -$188.8M $909.7M -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.2M $383.9M $211.5M $240.6M $423M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $121M $140M $234.4M $217M --
Depreciation & Amoritzation $8.1M $6.8M $5.9M $7.5M $8.3M
Stock-Based Compensation $8.5M $11.6M $13.4M $19.9M $21.3M
Change in Accounts Receivable -$1.7M $144.8M $108.2M -$58.9M --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.2M $213.9M $161.8M $219.6M $203.1M
 
Capital Expenditures $8.7M $14M $17M $123.9M $27.8M
Cash Acquisitions $54.8M $5.5M -- -- $474.4M
Cash From Investing -$1B -$2.5B -$1.7B -$362.2M -$3.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $38.8M -- -- $45M --
Long-Term Debt Repaid -$196M -$129M -$21.2M -$41.8M --
Repurchase of Common Stock -- -- $82.6M -- --
Other Financing Activities -$6.1M -$2.9M -$6.2M -$9.8M --
Cash From Financing $1.1B $1.3B $966.4M $630.2M $2.3B
 
Beginning Cash (CF) $2.3B $3.3B $4.8B $5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.6M $377.8M -$618.4M $487.7M -$835.8M
Ending Cash (CF) $2.4B $3.7B $4.2B $5.5B --
 
Levered Free Cash Flow -$20.9M $200M $144.8M $95.8M $175.3M

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is up 34.18% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 20.77% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 17.51% over the past day.

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

Show me the best stock