Financhill
Buy
74

ADERY Quote, Financials, Valuation and Earnings

Last price:
$71.50
Seasonality move :
3.98%
Day range:
$71.50 - $71.50
52-week range:
$52.03 - $71.50
Dividend yield:
0%
P/E ratio:
11.22x
P/S ratio:
0.78x
P/B ratio:
0.70x
Volume:
--
Avg. volume:
18
1-year change:
37.42%
Market cap:
$388.3M
Revenue:
$498.6M
EPS (TTM):
$6.37
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $547.8M $555.9M $507.6M $503M $498.6M
Revenue Growth (YoY) -13.88% 1.47% -8.68% -0.91% -0.89%
 
Cost of Revenues $427.3M $452.4M $418.1M $405.9M $389.9M
Gross Profit $120.5M $103.5M $89.6M $97.1M $108.7M
Gross Profit Margin 21.99% 18.62% 17.64% 19.31% 21.8%
 
R&D Expenses $9.4M $11.1M $7.9M $6.6M $7.5M
Selling, General & Admin $81.4M $74.6M $74.4M $69.4M $68.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $85.4M $81.2M $78.2M $72.1M $72.4M
Operating Income $35.1M $22.3M $11.4M $25M $36.3M
 
Net Interest Expenses $311.2K $160.2K $59K $311.2K $544.4K
EBT. Incl. Unusual Items $26.8M $15.6M $14.5M $29.3M $41.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.1M $7.5M $4.9M $9.8M $7.8M
Net Income to Company $26.8M $15.6M $14.5M $29.3M $41.3M
 
Minority Interest in Earnings $339.4K $71.2K -- -- --
Net Income to Common Excl Extra Items $12.8M $8M $9.6M $19.4M $33.5M
 
Basic EPS (Cont. Ops) $2.08 $1.34 $1.60 $3.25 $5.80
Diluted EPS (Cont. Ops) $2.08 $1.33 $1.60 $3.25 $5.79
Weighted Average Basic Share $6M $6M $6M $6M $5.8M
Weighted Average Diluted Share $6M $6M $6M $6M $5.8M
 
EBITDA $54.4M $38.6M $25M $39M $49.1M
EBIT $35.1M $22.3M $11.4M $25M $36.3M
 
Revenue (Reported) $547.8M $555.9M $507.6M $503M $498.6M
Operating Income (Reported) $35.1M $22.3M $11.4M $25M $36.3M
Operating Income (Adjusted) $35.1M $22.3M $11.4M $25M $36.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $125.6M $133.7M $122.5M $131.7M $136.6M
Revenue Growth (YoY) -12.28% 6.44% -8.4% 7.48% 3.72%
 
Cost of Revenues $102M $111.1M $100.4M $100.7M $104.8M
Gross Profit $23.6M $22.6M $22.1M $30.9M $31.7M
Gross Profit Margin 18.81% 16.91% 18.08% 23.49% 23.22%
 
R&D Expenses $2.2M $1.6M $1.2M -- --
Selling, General & Admin $18.8M $16.6M $16.9M $17.6M $19.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.8M $16.6M $16.9M $17.6M $19.5M
Operating Income $4.8M $6.1M $5.2M $13.3M $12.3M
 
Net Interest Expenses $54.5K $36.1K $62.3K $147.4K $210.2K
EBT. Incl. Unusual Items $4.5M $7.3M $6.8M $15M $15.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $2.4M $2.1M $4.5M $3.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$54.5K -- -- -- --
Net Income to Common Excl Extra Items $2.9M $4.8M $4.7M $10.5M $11.5M
 
Basic EPS (Cont. Ops) $0.50 $0.81 $0.78 $1.83 $2.12
Diluted EPS (Cont. Ops) $0.50 $0.81 $0.78 $1.82 $2.09
Weighted Average Basic Share $6M $6M $6M $5.8M $5.4M
Weighted Average Diluted Share $6M $6M $6M $5.8M $5.5M
 
EBITDA $9.1M $9.3M $8.7M $16.6M $15.6M
EBIT $4.8M $6.1M $5.2M $13.3M $12.3M
 
Revenue (Reported) $125.6M $133.7M $122.5M $131.7M $136.6M
Operating Income (Reported) $4.8M $6.1M $5.2M $13.3M $12.3M
Operating Income (Adjusted) $4.8M $6.1M $5.2M $13.3M $12.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $551.9M $548M $514.1M $503.8M $517.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $441.4M $457.3M $422.7M $401.2M $405.8M
Gross Profit $110.5M $90.8M $91.4M $102.6M $111.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.1M $10.2M $7.7M -- --
Selling, General & Admin $82.6M $70.8M $75.2M $68.8M $73.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $82.6M $70.8M $75.2M $68.8M $73.4M
Operating Income $27.9M $19.9M $16.2M $33.8M $38.4M
 
Net Interest Expenses $233.4K $128.3K $148.8K $464.6K $624.5K
EBT. Incl. Unusual Items $21.7M $14.1M $20.3M $39.6M $43.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.3M $7.4M $6.2M $13M $7.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $118.7K $189.9K -- -- --
Net Income to Common Excl Extra Items $10.4M $6.7M $14M $26.7M $36.1M
 
Basic EPS (Cont. Ops) $1.73 $1.09 $2.35 $4.56 $6.41
Diluted EPS (Cont. Ops) $1.72 $1.09 $2.34 $4.55 $6.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.6M $34.1M $30.2M $47.3M $51.6M
EBIT $27.9M $19.9M $16.2M $33.8M $38.4M
 
Revenue (Reported) $551.9M $548M $514.1M $503.8M $517.6M
Operating Income (Reported) $27.9M $19.9M $16.2M $33.8M $38.4M
Operating Income (Adjusted) $27.9M $19.9M $16.2M $33.8M $38.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $245.2M $239M $245.1M $246.3M $264.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $199.9M $199.6M $200.3M $193.1M $205.4M
Gross Profit $45.3M $39.4M $44.9M $53.1M $59.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.1M $3.2M $3M -- --
Selling, General & Admin $38.1M $34.2M $34.7M $34.1M $38.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $38.1M $34.2M $34.7M $34.1M $38.5M
Operating Income $7.3M $5.1M $10.1M $19.1M $21M
 
Net Interest Expenses $100.2K $66.9K $120.5K $275.7K $355.5K
EBT. Incl. Unusual Items $7.9M $6.3M $12.3M $22.9M $25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $2.8M $4.2M $7.3M $7.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$127.6K -- -- -- --
Net Income to Common Excl Extra Items $4.9M $3.5M $8.1M $15.5M $18M
 
Basic EPS (Cont. Ops) $0.84 $0.59 $1.36 $2.69 $3.26
Diluted EPS (Cont. Ops) $0.84 $0.58 $1.36 $2.68 $3.24
Weighted Average Basic Share $11.9M $11.9M $11.9M $11.6M $11.1M
Weighted Average Diluted Share $12M $11.9M $12M $11.6M $11.2M
 
EBITDA $16.1M $11.8M $17.1M $25.6M $27.9M
EBIT $7.3M $5.1M $10.1M $19.1M $21M
 
Revenue (Reported) $245.2M $239M $245.1M $246.3M $264.9M
Operating Income (Reported) $7.3M $5.1M $10.1M $19.1M $21M
Operating Income (Adjusted) $7.3M $5.1M $10.1M $19.1M $21M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $286.9M $288.6M $229.2M $220.1M $239.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $189.1M $146.1M $162.9M $134.3M $125.5M
Inventory $159.2M $177.7M $194.3M $206.8M $213.2M
Prepaid Expenses $8M $14.2M $16.7M $14.9M $3.6M
Other Current Assets $19.6M $2.9M -$2.5M $11.5M $15.4M
Total Current Assets $657.5M $640.2M $620M $596.5M $594.7M
 
Property Plant And Equipment $193.2M $176.8M $157.9M $138M $135.3M
Long-Term Investments $106.5M $101.8M $73.3M $77.5M $70.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $991.4K $968.2K $713.6K $1.7M
Total Assets $975.4M $938.7M $873.7M $833.8M $821.6M
 
Accounts Payable $67.9M $74.4M $71.2M $72.2M $48.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $35.2M $34.1M $29.4M $35.4M $25.2M
Total Current Liabilities $211.6M $231.9M $239.6M $243.7M $222M
 
Long-Term Debt $13.6M $12.4M $7.5M $6.6M $6.7M
Capital Leases -- -- -- -- --
Total Liabilities $274M $290.5M $287.3M $289.9M $262.3M
 
Common Stock $70.9M $64.5M $58.8M $51.7M $52.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $695.2M $642.6M $586.4M $543.9M $559.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.2M $5.5M -- -- --
Total Equity $701.4M $648.1M $586.4M $543.9M $559.3M
 
Total Liabilities and Equity $975.4M $938.7M $873.7M $833.8M $821.6M
Cash and Short Terms $286.9M $288.6M $229.2M $220.1M $239.8M
Total Debt $13.6M $12.4M $11.3M $9.9M $10M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $307M $210.4M $198.4M $211.4M $228.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $141.3M $139.1M $150.9M $149.7M $134.4M
Inventory $193.3M $172.9M $196.7M $225.3M $210.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $38.5M $29.5M $36.8M $31.6M --
Total Current Assets $673.5M $552.7M $575.9M $602.6M $587.5M
 
Property Plant And Equipment $188.3M $150.8M $143.3M $141.7M $137.2M
Long-Term Investments $119.7M $68.5M $71.2M $71.5M $71.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3M $823.7K $810K $1.9M --
Total Assets $999.9M $789.9M $811.2M $838.9M $818.4M
 
Accounts Payable $68.7M $58.1M $70.7M $55M $39.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $41.2M $40.1M $44.4M $36.6M --
Total Current Liabilities $234.1M $209.6M $233.8M $229.4M $220.6M
 
Long-Term Debt $13.4M $10.4M $6.7M $7M $6.8M
Capital Leases -- -- -- -- --
Total Liabilities $301.2M $257M $279.5M $276.5M $263.5M
 
Common Stock $70.2M $54.1M $52.5M $54.7M $53M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.8M -- -- -- --
Total Equity $698.6M $532.9M $531.6M $562.4M $554.9M
 
Total Liabilities and Equity $999.8M $789.9M $811.2M $838.9M $818.4M
Cash and Short Terms $307M $210.4M $198.4M $211.4M $228.6M
Total Debt $13.4M $10.4M $10.1M $10.5M $10.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $26.8M $15.6M $14.5M $29.3M $41.3M
Depreciation & Amoritzation $19.3M $16.3M $13.6M $14M $12.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $40.7M $63.5M -$9.5M $24.3M $15.3M
Change in Inventories -$1.8M -$22.6M -$24.4M -$27.6M -$5.1M
Cash From Operations $68.5M $52.5M -$8.3M $21.9M $42.7M
 
Capital Expenditures $11.8M $19.5M $17.5M $11.5M $5.9M
Cash Acquisitions -- -- $3.7M -- --
Cash From Investing -$18.1M -$25.2M -$13.9M -$13.7M -$12M
 
Dividends Paid (Ex Special Dividend) $17.8M $11.2M $11.8M $13.3M $12.6M
Special Dividend Paid
Long-Term Debt Issued $4.7M -- -- -- $3.3M
Long-Term Debt Repaid -$4.7M -- -- -- -$3.3M
Repurchase of Common Stock -- -- -- $497.9K $13.1M
Other Financing Activities -$18.9K -$8.9K -$7.4K $6.9K --
Cash From Financing -$35.5M -$13.6M -$16M -$7.8M -$24.7M
 
Beginning Cash (CF) $286.9M $288.6M $229.2M $213.1M $220.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.2M $29.6M -$33.4M $12M $4.9M
Ending Cash (CF) $328.4M $334.1M $200.7M $236.7M $224.2M
 
Levered Free Cash Flow $56.7M $33M -$25.8M $10.5M $36.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $306.7M $208.8M $198.3M $193.9M $220.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- -$63.1M --
Depreciation & Amoritzation -- -- $28.5M $20.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$32.4M --
Change in Inventories -- -- -- $18.2M --
Cash From Operations -$5.4M -- $63.9M -$14.3M --
 
Capital Expenditures $25.6M $11.6M $14.6M $3.9M $1M
Cash Acquisitions -- -- -- -- -$20.2K
Cash From Investing -$1.3M -- -$6.5M -$9.2M --
 
Dividends Paid (Ex Special Dividend) -- -- $3.6M $3.8M $151.3K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $2.5M --
Other Financing Activities -- -- -- $4M --
Cash From Financing -$6.7M -- -$12.9M $7.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $50.4M -$23.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$31M -- $49.2M -$18.1M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $591.1M $432.2M $409.4M $382.4M $443.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

Buy
54
GDXU alert for Dec 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 4.83% over the past day.

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

Show me the best stock