Financhill
Buy
82

AXS Quote, Financials, Valuation and Earnings

Last price:
$108.87
Seasonality move :
4.98%
Day range:
$108.34 - $110.34
52-week range:
$83.90 - $110.17
Dividend yield:
1.62%
P/E ratio:
8.99x
P/S ratio:
1.41x
P/B ratio:
1.44x
Volume:
631.3K
Avg. volume:
614.1K
1-year change:
21.1%
Market cap:
$8.4B
Revenue:
$6B
EPS (TTM):
$12.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $5.2B $5.3B $5.6B $6B
Revenue Growth (YoY) -8.18% 7.31% 0.37% 6.87% 6.34%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $579.8M -- -- -- --
Other Inc / (Exp) -$8.1M $23.3M $13.1M $22.5M $30.7M
Operating Expenses $588.8M -$660.8M -$172.1M -$580.1M -$1.1B
Operating Income -- $660.8M $172.1M $580.1M $1.1B
 
Net Interest Expenses $75M $62.3M $63.1M $68.4M $67.8M
EBT. Incl. Unusual Items -$129.1M $648.9M $243.1M $398.4M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.3M $62.4M $22M $26.3M -$55.6M
Net Income to Company -$120.4M $618.6M $223.1M $376.3M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$120.4M $618.6M $223.1M $376.3M $1.1B
 
Basic EPS (Cont. Ops) -$1.79 $6.95 $2.27 $4.06 $12.49
Diluted EPS (Cont. Ops) -$1.79 $6.90 $2.25 $4.02 $12.35
Weighted Average Basic Share $84.3M $84.7M $84.9M $85.1M $84.2M
Weighted Average Diluted Share $84.3M $85.3M $85.7M $86M $85.2M
 
EBITDA -- -- -- -- --
EBIT -$54.1M $648.9M $243.1M $398.4M $1B
 
Revenue (Reported) $4.8B $5.2B $5.3B $5.6B $6B
Operating Income (Reported) -- $660.8M $172.1M $580.1M $1.1B
Operating Income (Adjusted) -$54.1M $648.9M $243.1M $398.4M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.2B $1.5B $1.6B $1.7B
Revenue Growth (YoY) 7.5% -6.58% 17.31% 7.83% 5.88%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.7M $1.1M $10.3M $6.8M --
Operating Expenses -$22.4M $142.6M -$196.4M -$344.1M -$387M
Operating Income $22.4M -$142.6M $196.4M $344.1M $387M
 
Net Interest Expenses $16M $15.9M $16.4M $16.8M $16.7M
EBT. Incl. Unusual Items $44.2M -$2.2M $209.8M $227M $370M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M -$363K $24.6M $47.9M $70.3M
Net Income to Company $54.9M -$9.4M $188.1M $180.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54.9M -$9.4M $188.1M $180.7M $301.9M
 
Basic EPS (Cont. Ops) $0.56 -$0.20 $2.12 $2.06 $3.79
Diluted EPS (Cont. Ops) $0.56 -$0.20 $2.10 $2.04 $3.74
Weighted Average Basic Share $84.8M $84.7M $85.2M $83.9M $77.6M
Weighted Average Diluted Share $85.3M $84.7M $86.1M $85M $78.6M
 
EBITDA -- -- -- -- --
EBIT $44.2M -$2.2M $209.8M $227M $370M
 
Revenue (Reported) $1.3B $1.2B $1.5B $1.6B $1.7B
Operating Income (Reported) $22.4M -$142.6M $196.4M $344.1M $387M
Operating Income (Adjusted) $44.2M -$2.2M $209.8M $227M $370M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2B $5.1B $5.7B $5.9B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.4M $17M $19.5M $29.8M --
Operating Expenses -$550.9M -$153.9M -$920.3M -$807.5M -$1.3B
Operating Income $550.9M $153.9M $920.3M $807.5M $1.3B
 
Net Interest Expenses $62.2M $62.3M $66.5M $69.4M $66.6M
EBT. Incl. Unusual Items $419.2M $380.5M $663M $555.6M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.5M $7.3M $95.4M -$77.9M $151.4M
Net Income to Company $416.5M $379.5M $567.4M $645.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $416.5M $379.5M $567.4M $645.6M $1B
 
Basic EPS (Cont. Ops) $4.56 $4.11 $6.31 $7.29 $12.27
Diluted EPS (Cont. Ops) $4.56 $4.07 $6.25 $7.20 $12.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $419.2M $380.5M $663M $555.6M $1.2B
 
Revenue (Reported) $5.2B $5.1B $5.7B $5.9B $6.3B
Operating Income (Reported) $550.9M $153.9M $920.3M $807.5M $1.3B
Operating Income (Adjusted) $419.2M $380.5M $663M $555.6M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.9B $3.8B $4.2B $4.5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $320.9M -- -- -- --
Other Inc / (Exp) $16.3M $10M $16.4M $23.7M $12.2M
Operating Expenses $306.3M $82.5M -$663M -$897.5M -$1.1B
Operating Income $22.4M -$82.5M $663M $897.5M $1.1B
 
Net Interest Expenses $46.8M $46.7M $50.1M $51M $49.8M
EBT. Incl. Unusual Items $432.7M $164.3M $584.1M $741.3M $886.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.8M -$5.3M $68.1M -$36.2M $170.8M
Net Income to Company $413.7M $174.6M $518.9M $788.2M $417.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $413.7M $174.6M $518.9M $788.2M $719.3M
 
Basic EPS (Cont. Ops) $4.62 $1.79 $5.83 $9.05 $8.84
Diluted EPS (Cont. Ops) $4.59 $1.77 $5.77 $8.96 $8.73
Weighted Average Basic Share $254M $254.8M $255.3M $253.3M $237.1M
Weighted Average Diluted Share $255.6M $256.3M $257.8M $256M $240.3M
 
EBITDA -- -- -- -- --
EBIT $463.5M $164.3M $584.1M $741.3M $886.4M
 
Revenue (Reported) $3.9B $3.8B $4.2B $4.5B $4.8B
Operating Income (Reported) $22.4M -$82.5M $663M $897.5M $1.1B
Operating Income (Adjusted) $463.5M $164.3M $584.1M $741.3M $886.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $902.8M $1.3B $1.2B $1.4B $3.1B
Short Term Investments $12.2B $12.3B $4.2B $4.4B $4.8B
Accounts Receivable, Net $7.7B $8.3B $9.1B $10B $10.6B
Inventory -- -- -- -- --
Prepaid Expenses $1.2B $1.4B $1.6B $1.9B $1.9B
Other Current Assets -- -- -- -- --
Total Current Assets $22B $9.7B $10.5B $11.8B $14.2B
 
Property Plant And Equipment $123.6M $103.3M $92.2M $108.1M $92.5M
Long-Term Investments $12.8B $1.6B $1.3B $1.1B $1.4B
Goodwill $100.8M $100.8M $100.8M $100.8M $66.5M
Other Intangibles $223.5M $208.7M $197.8M $186.9M $176M
Other Long-Term Assets -- -- -- -- --
Total Assets $25.9B $26B $26.1B $28.3B $30.6B
 
Accounts Payable $1.1B $1.3B $1.6B $1.8B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $16B $16.8B $18.3B $19.2B
 
Long-Term Debt $1.3B $1.4B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $20.6B $20.6B $21.5B $23.1B $24.5B
 
Common Stock $552.2M $2.2M $2.2M $2.2M $2.2M
Other Common Equity Adj $414.4M $56.5M -$760.3M -$365.8M -$267.6M
Common Equity $4.7B $4.9B $4.1B $4.7B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.3B $5.4B $4.6B $5.3B $6.1B
 
Total Liabilities and Equity $25.9B $26B $26.1B $28.3B $30.6B
Cash and Short Terms $13.1B $13.2B $4.9B $5.3B $6.9B
Total Debt $1.3B $1.4B $1.5B $1.5B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.8B $1.3B $1.5B $1.4B
Short Term Investments $12.4B $10.9B $11.8B $5.1B --
Accounts Receivable, Net $8.5B $8.5B $9.8B $10.7B --
Inventory -- -- -- -- --
Prepaid Expenses $1.5B $1.6B $2B $2B --
Other Current Assets -- -- -- -- --
Total Current Assets $10.1B $10.5B $11.3B $12.4B $14.9B
 
Property Plant And Equipment $107.8M $96.6M $104.2M $97.9M $92.7M
Long-Term Investments $145.1M $151.3M $162.4M $197.7M $220M
Goodwill $100.8M $100.8M $100.8M $100.8M --
Other Intangibles $211.6M $200.5M $189.6M $178.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $26.5B $25.5B $27.5B $30.7B $32.2B
 
Accounts Payable $1.4B $1.6B $1.9B $1.8B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.3B $16.3B $17.5B $19.3B $20.1B
 
Long-Term Debt $1.4B $1.5B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $21.1B $21.2B $22.5B $24.6B $25.8B
 
Common Stock $2.2M $2.2M $2.2M $2.2M $2.2M
Other Common Equity Adj $150.1M -$1B -$775.4M -$76.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.3B $4.3B $5B $6.1B $6.4B
 
Total Liabilities and Equity $26.5B $25.5B $27.5B $30.7B $32.2B
Cash and Short Terms $13.4B $12.1B $12.7B $6.1B --
Total Debt $1.4B $1.5B $1.5B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$120.4M $618.6M $223.1M $376.3M $1.1B
Depreciation & Amoritzation $65.8M $67M $68.3M $75.6M $55.3M
Stock-Based Compensation $29M $37.7M $48.5M $54.1M $42.7M
Change in Accounts Receivable -$710.8M -$737.4M -$763.3M -$566.5M -$555.6M
Change in Inventories -- -- -- -- --
Cash From Operations $343.5M $1.1B $798M $1.3B $1.8B
 
Capital Expenditures -- $38.7M $36.8M $31.1M $17.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $489.9M -$1.1B -$761.6M -$855.6M $280.5M
 
Dividends Paid (Ex Special Dividend) -$173.4M $175.9M $179.6M $184M $182M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$500M -- -- -- --
Repurchase of Common Stock -$225M -- $35M -- $199.9M
Other Financing Activities -$10.4M -$10.2M -$14M -$23.6M -$15.9M
Cash From Financing -$908.8M -$186.1M -$149.6M -$202.4M -$417.3M
 
Beginning Cash (CF) $1.6B $1.3B $1.2B $1.4B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$75.4M -$185.5M -$143M $209.3M $1.7B
Ending Cash (CF) $1.5B $1.1B $1B $1.6B $4.7B
 
Levered Free Cash Flow $343.5M $1.1B $761.2M $1.2B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $54.9M -$9.4M $188.1M $180.7M --
Depreciation & Amoritzation $15.6M $21.4M $31.2M $14.3M $13.9M
Stock-Based Compensation $11.9M $14.4M $15.3M $10.2M $11M
Change in Accounts Receivable -$407.5M -$177.8M -$197.4M -$229.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $475.2M $403.2M $348.2M $587M $673.8M
 
Capital Expenditures $16.6M $8M $8.6M $5M $16.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$522.6M -$71.9M -$544.1M -$700.3M -$566M
 
Dividends Paid (Ex Special Dividend) $43.2M $44M $45.1M $44.7M $42M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $39.9M $110M
Other Financing Activities -$206K -$342K -$373K -$387K --
Cash From Financing -$43.4M $34.6M -$45.5M -$95.2M -$152M
 
Beginning Cash (CF) $1.5B $1.8B $1.3B $1.5B $1.4B
Foreign Exchange Rate Adjustment $607K -$28.6M -$9.6M $24.8M -$7M
Additions / Reductions -$90.2M $337.3M -$251M -$183.7M -$51.1M
Ending Cash (CF) $1.4B $2.1B $1B $1.3B $1.3B
 
Levered Free Cash Flow $458.6M $395.3M $339.6M $582M $657.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $416.5M $379.5M $567.4M $645.6M --
Depreciation & Amoritzation $66M $72.5M $78.2M $55.3M $54.3M
Stock-Based Compensation $37.2M $48M $52.3M $47.7M $43.4M
Change in Accounts Receivable -$779.5M -$221.3M -$992.4M -$725.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $1B $830.3M $1.8B -$315.8M
 
Capital Expenditures $38.8M $33.1M $20.4M $28.9M $39M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$765.4M -$478.6M -$1.2B -$1.3B $1.1B
 
Dividends Paid (Ex Special Dividend) $175.2M $178.8M $182.3M $183.1M $176.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$225M $35M -- $139.9M $660M
Other Financing Activities -$11.7M -$13.9M -$17.7M -$21.1M --
Cash From Financing -$186.9M -$148.7M -$194.8M -$354.3M -$872M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.4M $336.1M -$567.9M $204M -$113.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $966.1M $988.6M $809.9M $1.8B -$354.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $413.7M $174.6M $518.9M $788.2M $417.4M
Depreciation & Amoritzation $47M $52.5M $62.4M $42.2M $41.2M
Stock-Based Compensation $25.8M $36.1M $39.9M $33.5M $34.1M
Change in Accounts Receivable -$567.6M -$51.5M -$280.7M -$440.1M -$2.4B
Change in Inventories -- -- -- -- --
Cash From Operations $1B $917M $949.3M $1.5B -$671.3M
 
Capital Expenditures $16.6M $25M $8.6M $13.9M $35.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$869.3M -$233.7M -$690M -$1.1B -$288.2M
 
Dividends Paid (Ex Special Dividend) -$46.2M $135.6M $138.3M $137.3M $131.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $35M -- $139.9M $600M
Other Financing Activities -$10M -$13.7M -$17.4M -$14.9M -$25.6M
Cash From Financing -$142.7M -$105.3M -$150.4M -$302.4M -$757.1M
 
Beginning Cash (CF) $4.6B $5B $4B $5B $6.1B
Foreign Exchange Rate Adjustment -$2.2M -$60.4M -$16.2M $11M $11M
Additions / Reductions -$1.2M $517.6M $92.7M $87.3M -$1.7B
Ending Cash (CF) $4.6B $5.5B $4B $5.1B $4.4B
 
Levered Free Cash Flow $993.6M $892M $940.7M $1.5B -$706.8M

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
56
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