Financhill
Buy
63

ADLRF Quote, Financials, Valuation and Earnings

Last price:
$14.98
Seasonality move :
3.27%
Day range:
$14.98 - $14.98
52-week range:
$12.20 - $15.00
Dividend yield:
6.47%
P/E ratio:
5.93x
P/S ratio:
3.82x
P/B ratio:
0.83x
Volume:
14.6K
Avg. volume:
544
1-year change:
9.77%
Market cap:
$679.2M
Revenue:
$201.4M
EPS (TTM):
$2.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $61.7M $125.7M $175.1M $130.4M $201.4M
Revenue Growth (YoY) -35.42% 103.85% 39.33% -25.52% 54.41%
 
Cost of Revenues -- -- -- -- $16M
Gross Profit -- -- -- -- $185.4M
Gross Profit Margin -- -- -- -- 92.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.9M $45.1M $11.3M -$505.1K $81M
Operating Expenses -$33.8M -$151.8M -$129.3M -$151.4M $19.7M
Operating Income $33.8M $151.8M $129.3M $151.4M $165.7M
 
Net Interest Expenses $13.5M $19.9M $21.6M $23.4M $41.7M
EBT. Incl. Unusual Items $26.1M $132.4M $119M $126.1M $205.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11M $17.4M $18.7M $23.5M $33.9M
Net Income to Company $15.1M $115.1M $100.4M $102.6M $171.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M $115.1M $100.4M $102.6M $171.1M
 
Basic EPS (Cont. Ops) $0.42 $2.62 $2.22 $2.26 $3.76
Diluted EPS (Cont. Ops) $0.41 $2.38 $2.02 $2.05 $3.71
Weighted Average Basic Share $36.1M $44M $45.2M $45.4M $45.5M
Weighted Average Diluted Share $36.5M $48.4M $49.7M $50M $46.1M
 
EBITDA $33.9M $152M $129.5M $151.5M $166.1M
EBIT $33.8M $151.8M $129.3M $151.4M $165.7M
 
Revenue (Reported) $61.7M $125.7M $175.1M $130.4M $201.4M
Operating Income (Reported) $33.8M $151.8M $129.3M $151.4M $165.7M
Operating Income (Adjusted) $33.8M $151.8M $129.3M $151.4M $165.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25.9M $37.3M $35.3M $52.4M $48M
Revenue Growth (YoY) 47.28% 44.08% -5.38% 48.35% -8.3%
 
Cost of Revenues -- -- -- $3.7M $5.5M
Gross Profit -- -- -- $48.6M $42.5M
Gross Profit Margin -- -- -- 92.93% 88.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.5M $8.6M $2.5M -$8.3M --
Operating Expenses -$42.3M -$19.8M -$59.6M -$19.3M -$29.6M
Operating Income $42.3M $19.8M $59.6M $67.9M $72.1M
 
Net Interest Expenses $5.4M $5.4M $6.3M $8M $9.1M
EBT. Incl. Unusual Items $40.3M $25.1M $56.2M $51.6M $76.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $2M $8.7M $14.2M $13.9M
Net Income to Company $36.6M $23.1M $47.5M $37.4M $62.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.6M $23.1M $47.5M $37.4M $62.5M
 
Basic EPS (Cont. Ops) $0.81 $0.51 $1.05 $0.82 $1.38
Diluted EPS (Cont. Ops) $0.74 $0.46 $0.95 $0.81 $1.26
Weighted Average Basic Share $45M $45.3M $45.5M $45.5M $45.4M
Weighted Average Diluted Share $49.5M $49.8M $50.1M $45.9M $49.7M
 
EBITDA $42.3M $19.9M $59.6M $68M $72.2M
EBIT $42.3M $19.8M $59.6M $67.9M $72.1M
 
Revenue (Reported) $25.9M $37.3M $35.3M $52.4M $48M
Operating Income (Reported) $42.3M $19.8M $59.6M $67.9M $72.1M
Operating Income (Adjusted) $42.3M $19.8M $59.6M $67.9M $72.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $74.8M $168M $151.6M $169.6M $183.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $19.7M
Gross Profit -- -- -- $126.8M $164M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$9.9M $53.8M $461.3K $35.3M --
Operating Expenses -$146.2M -$136.8M -$141.2M -$56M -$2.1M
Operating Income $146.2M $136.8M $141.2M $182.9M $166.2M
 
Net Interest Expenses $18.3M $21.4M $21.8M $41.3M $33.8M
EBT. Incl. Unusual Items $120.5M $129.6M $117.4M $176.5M $154.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.4M $18.1M $19.2M $31.4M $32.9M
Net Income to Company $102.1M $111.5M $98.2M $145.2M $119M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102.1M $111.5M $98.2M $145.2M $121.2M
 
Basic EPS (Cont. Ops) $2.43 $2.47 $2.16 $3.19 $2.67
Diluted EPS (Cont. Ops) $2.34 $2.28 $2.00 $3.04 $2.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $146.4M $136.9M $141.4M $183.2M $166.6M
EBIT $146.2M $136.8M $141.2M $182.9M $166.2M
 
Revenue (Reported) $74.8M $168M $151.6M $169.6M $183.7M
Operating Income (Reported) $146.2M $136.8M $141.2M $182.9M $166.2M
Operating Income (Adjusted) $146.2M $136.8M $141.2M $182.9M $166.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $79.8M $122.1M $99.1M $138.4M $120.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $11.5M $15.2M
Gross Profit -- -- -- $126.8M $105.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.9M $11.8M $933.9K $36.7M -$35.8M
Operating Expenses -$109.2M -$92.9M -$104.7M -$9.3M -$30.5M
Operating Income $109.2M $92.9M $104.7M $136.2M $136M
 
Net Interest Expenses $14.6M $16.1M $16.3M $34.2M $25.7M
EBT. Incl. Unusual Items $92.9M $90.1M $88.3M $138.7M $87.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.5M $15.1M $15.6M $23.4M $22.4M
Net Income to Company $78.4M $75M $72.8M $115.3M $66.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.4M $75M $72.8M $115.3M $65.5M
 
Basic EPS (Cont. Ops) $1.78 $1.66 $1.60 $2.53 $1.44
Diluted EPS (Cont. Ops) $1.70 $1.51 $1.46 $2.41 $1.32
Weighted Average Basic Share $130.8M $135.7M $136.3M $136.5M $136.4M
Weighted Average Diluted Share $136.2M $149.2M $146M $141.9M $141.4M
 
EBITDA $109.3M $93M $104.9M $136.5M $136.2M
EBIT $109.2M $92.9M $104.7M $136.2M $136M
 
Revenue (Reported) $79.8M $122.1M $99.1M $138.4M $120.7M
Operating Income (Reported) $109.2M $92.9M $104.7M $136.2M $136M
Operating Income (Adjusted) $109.2M $92.9M $104.7M $136.2M $136M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.9M $14.6M $44.4M $11.5M $2.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $769.3K $2.5M $2M $2.2M $5.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $26.8M $50.8M $63.1M $35.8M $8.5M
 
Property Plant And Equipment $664K $520.9K $357.9K $248K $1.4M
Long-Term Investments $692.3M $938.4M $923M $1.1B $823.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.8M $19.6M $24.6M $25.3M --
Total Assets $750.7M $1B $1B $1.1B $834.2M
 
Accounts Payable $4.2M $6.4M $8.5M $8M $6.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $73.7M --
Current Portion Of Capital Lease Obligations $516.8K $392.2K $259.4K $156.8K --
Other Current Liabilities -- -- $2.1M $257.1K --
Total Current Liabilities $14.4M $19M $20.2M $94.1M $23M
 
Long-Term Debt $246.3M $329.7M $274.8M $231.7M $44.9M
Capital Leases -- -- -- -- --
Total Liabilities $275.8M $385M $348.2M $389.9M $67.9M
 
Common Stock $518M $597.4M $558.9M $577M $530.7M
Other Common Equity Adj $13.8M -- -- -- --
Common Equity $474.9M $624.5M $662.9M $728.7M $766.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $474.9M $624.5M $662.9M $728.7M $766.2M
 
Total Liabilities and Equity $750.7M $1B $1B $1.1B $834.2M
Cash and Short Terms $12.9M $14.6M $44.4M $11.5M $2.9M
Total Debt $246.4M $329.9M $274.9M $305.9M $44.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $15.3M $19.2M $12.8M $6.7M $4.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7M $7.7M $7.6M $973.3K --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $42.6M $47.6M $32.8M $7.6M $5.9M
 
Property Plant And Equipment $550.2K $385.7K $266.3K $909.7K $1.2M
Long-Term Investments $921.1M $962.3M $1B $827.6M $943.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.6M $23.9M $25.4M -- --
Total Assets $985.5M $1B $1.1B $836.8M $951.5M
 
Accounts Payable $4.9M $6.7M $6.9M $8.4M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $71.1M -- --
Current Portion Of Capital Lease Obligations $421.8K $283.7K $180.2K -- --
Other Current Liabilities $98K $1.4M $1.1M -- --
Total Current Liabilities $16.8M $17.8M $90M $20.8M $22.1M
 
Long-Term Debt $348.2M $325.4M $240.8M $47M $109.2M
Capital Leases -- -- -- -- --
Total Liabilities $390.9M $389.3M $390.1M $69M $131.3M
 
Common Stock $594.7M $551.1M $562.8M $563.2M $544.6M
Other Common Equity Adj $13.8M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $594.6M $644.9M $703.4M $767.7M $820.2M
 
Total Liabilities and Equity $985.5M $1B $1.1B $836.8M $951.5M
Cash and Short Terms $15.3M $19.2M $12.8M $6.7M $4.3M
Total Debt $348.3M $325.5M $312.5M $47M $109.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.1M $115.1M $100.4M $102.6M $171.1M
Depreciation & Amoritzation $165.5K $168.3K $165.9K $168.2K $397.8K
Stock-Based Compensation $2M $4.3M $2.1M $3.1M $5.2M
Change in Accounts Receivable $314.6K -$1.8M $7.3M -$6.5M -$7.9M
Change in Inventories -- -- -- -- --
Cash From Operations $53.6M $83.1M $117.1M $61.5M $43.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.4M -$182.6M $11.4M -$72.8M --
 
Dividends Paid (Ex Special Dividend) $30.9M $43.7M $45.9M $45.8M $45.2M
Special Dividend Paid
Long-Term Debt Issued $137.7M $253.7M $157.4M $96.6M --
Long-Term Debt Repaid -$171M -$175.3M -$205.9M -$72.2M -$148.1K
Repurchase of Common Stock $7.5M -- -- -- --
Other Financing Activities -- -$4.2M -$1.8M -$865.8K --
Cash From Financing -$39.4M $102.5M -$96.1M -$22.2M -$45.3M
 
Beginning Cash (CF) $12.9M $14.6M $44.4M $11.5M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$451.8K $1.6M $32.1M -$33.3M -$1.9M
Ending Cash (CF) $10.3M $14.8M $76.2M -$21.6M $1.2M
 
Levered Free Cash Flow $53.6M $83.1M $117.1M $61.5M $43.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $36.6M $23.1M $47.5M $37.4M $62.5M
Depreciation & Amoritzation $35.7K $42.1K $43.2K $99K $92.4K
Stock-Based Compensation $1.1M $156.2K $334K $830.7K $686.6K
Change in Accounts Receivable -$211.9K -$7.4M -$5.7M $85K $383.6K
Change in Inventories -- -- -- -- --
Cash From Operations $23.5M $16.7M $16.3M $7.6M $13.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $13.2M -$28.1M -$61.4M -- --
 
Dividends Paid (Ex Special Dividend) $11.1M $11.4M $11.5M $11.3M $11.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$8.7M $27M $60.3M -- --
Long-Term Debt Repaid -$23.3M -$2.2M -$7M -$52.1K --
Repurchase of Common Stock -- -- -- -- $1.7M
Other Financing Activities $11.2K -$1.6M -- -- --
Cash From Financing -$39.8M $11.4M $41.8M -$11.4M -$12.7M
 
Beginning Cash (CF) $15.3M $19.2M $12.8M $6.7M $4.3M
Foreign Exchange Rate Adjustment -$388.9K $900.4K $1.1M -$42.5K $87.7K
Additions / Reductions -$3.5M $862.8K -$2.2M -$3.8M $1.1M
Ending Cash (CF) $11.4M $21M $11.6M $2.8M $5.5M
 
Levered Free Cash Flow $23.5M $16.7M $16.3M $7.6M $13.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $102.1M $111.5M $98.2M $145.2M $119M
Depreciation & Amoritzation $172.3K $162K $166.1K $333.7K $374.6K
Stock-Based Compensation $4M $2.7M $2.7M $3.6M $6.8M
Change in Accounts Receivable -$789.9K -$6.4M $6.8M -$3.2M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $77.7M $99.2M $82.5M $54.3M -$15.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$292.1M -$30.6M -$26.8M $4.5M --
 
Dividends Paid (Ex Special Dividend) $40.4M $46.7M $45.4M $45.5M $44M
Special Dividend Paid
Long-Term Debt Issued $303.5M $180.7M -- -- --
Long-Term Debt Repaid -$151.8M -$190.4M -$135.5M -$10.7M --
Repurchase of Common Stock -- -- -- -- $6.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $217.7M -$62.1M -$64.7M -$57.3M $13.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M $5.5M -$6.9M $178.3K -$2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $77.7M $99.2M $82.5M $54.3M -$15.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $78.4M $75M $72.8M $115.3M $66.1M
Depreciation & Amoritzation $131.6K $125.4K $125.6K $291.1K $275.2K
Stock-Based Compensation $3.2M $1.6M $2.1M $2.7M $4.4M
Change in Accounts Receivable -$932.7K -$5.6M -$5.6M -$2.3M $4.2M
Change in Inventories -- -- -- -- --
Cash From Operations $61.1M $77.3M $43.2M $36.1M -$22.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$194.7M -$42.7M -$78M -- --
 
Dividends Paid (Ex Special Dividend) $32M $34.9M $34.4M $34.1M $33.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $214M $141M $97.2M -- $63.5M
Long-Term Debt Repaid -$116.7M -$131.9M -$61.5M -$78.4K -$63.6K
Repurchase of Common Stock -- -- -- -- $6.5M
Other Financing Activities -$438.3K -$1.6M -- -- --
Cash From Financing $137.4M -$27.3M $1.7M -$34.2M $23.5M
 
Beginning Cash (CF) $49.7M $57.5M $46.5M $27M $10.1M
Foreign Exchange Rate Adjustment -$1.4M -$1.1M $1.3M -$190.7K $52.3K
Additions / Reductions $2.4M $6.2M -$31.8M $1.7M $1.3M
Ending Cash (CF) $50.6M $62.6M $16M $28.5M $11.5M
 
Levered Free Cash Flow $61.1M $77.3M $43.2M $36.1M -$22.2M

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