Financhill
Sell
24

ADSGF Quote, Financials, Valuation and Earnings

Last price:
$130.04
Seasonality move :
6.19%
Day range:
$130.04 - $130.04
52-week range:
$130.04 - $130.04
Dividend yield:
0.66%
P/E ratio:
54.35x
P/S ratio:
0.53x
P/B ratio:
3.71x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$832.4M
Revenue:
$1.4B
EPS (TTM):
$2.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $596.6M $801.8M $946.1M $1.2B $1.4B
Revenue Growth (YoY) 18.54% 34.38% 18.01% 29.8% 14.24%
 
Cost of Revenues $499.3M $680.8M $804.1M $1.1B $1.2B
Gross Profit $97.3M $121M $142M $158.6M $173.9M
Gross Profit Margin 16.31% 15.09% 15.01% 12.91% 12.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.5M $48.8M $75.9M $124.1M $132.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $60M $73.5M $111.5M $141.8M $149.5M
Operating Income $37.3M $47.5M $30.6M $16.7M $24.4M
 
Net Interest Expenses $2.7M $3.2M $4.7M $12.2M $16.2M
EBT. Incl. Unusual Items $36.4M $76M $46.3M $14.5M $20.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.2M $18.5M $14M $9.5M $7.4M
Net Income to Company $36.1M $74.7M $44.2M $13.2M $18.4M
 
Minority Interest in Earnings -$8K $89.8K $199.7K $221.6K $2.2M
Net Income to Common Excl Extra Items $23.9M $56.2M $30.3M $3.7M $11M
 
Basic EPS (Cont. Ops) $3.87 $8.97 $4.62 $0.53 $1.35
Diluted EPS (Cont. Ops) $3.86 $8.95 $4.61 $0.53 $1.35
Weighted Average Basic Share $6.2M $6.3M $6.5M $6.5M $6.5M
Weighted Average Diluted Share $6.2M $6.3M $6.5M $6.5M $6.5M
 
EBITDA $67.2M $90.1M $77.6M $79.2M $97.4M
EBIT $37.3M $47.5M $30.6M $16.7M $24.4M
 
Revenue (Reported) $596.6M $801.8M $946.1M $1.2B $1.4B
Operating Income (Reported) $37.3M $47.5M $30.6M $16.7M $24.4M
Operating Income (Adjusted) $37.3M $47.5M $30.6M $16.7M $24.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $243.1M $312.6M $362.8M $437.7M
Revenue Growth (YoY) -- 293.74% 28.62% 16.05% 20.66%
 
Cost of Revenues -- $200.5M $262.3M $303.2M $373.6M
Gross Profit -- $42.6M $50.3M $59.5M $64.1M
Gross Profit Margin -- 17.53% 16.1% 16.41% 14.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $25.9M $37.7M $39.1M $41.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $20.8M $35.1M $35.2M $38.6M
Operating Income -- $21.8M $15.2M $24.3M $25.6M
 
Net Interest Expenses -- $937.3K $3.6M $4.3M $3.9M
EBT. Incl. Unusual Items -- $20.9M $11.2M $20.7M $21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $7.1M $4.6M $6.3M $6.2M
Net Income to Company -- $20.4M $11.1M $19.9M $20.3M
 
Minority Interest in Earnings -- $115.8K $496.1K $1.6M $203.3K
Net Income to Common Excl Extra Items -- $13.3M $6.6M $13.6M $14.2M
 
Basic EPS (Cont. Ops) -- $2.03 $0.93 $1.84 $2.19
Diluted EPS (Cont. Ops) -- $2.03 $0.93 $1.84 $2.19
Weighted Average Basic Share -- $6.5M $6.5M $6.5M $6.4M
Weighted Average Diluted Share -- $6.5M $6.5M $6.5M $6.4M
 
EBITDA -- $33.5M $31.9M $42.9M $48.3M
EBIT -- $21.8M $15.2M $24.3M $25.6M
 
Revenue (Reported) -- $243.1M $312.6M $362.8M $437.7M
Operating Income (Reported) -- $21.8M $15.2M $24.3M $25.6M
Operating Income (Adjusted) -- $21.8M $15.2M $24.3M $25.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $755.6M $1.2B $1.4B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1B $1.2B $1.4B
Gross Profit -- $103.8M $149M $175.7M $191.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $81.6M $137.9M $161.6M $165.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $126M $144.6M $147.7M
Operating Income -- -- $23M $31.1M $44.2M
 
Net Interest Expenses -- $3.6M $9.4M $15.6M $15.1M
EBT. Incl. Unusual Items -- $38M $14.4M $18.4M $29M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $8.5M $9.3M $9.7M
Net Income to Company -- -- $13.2M $16.2M $25.2M
 
Minority Interest in Earnings -- $108.8K $128.7K $1.7M $632.5K
Net Income to Common Excl Extra Items -- $26.9M $4.7M $6.9M $16.1M
 
Basic EPS (Cont. Ops) -- $4.16 $0.71 $0.79 $2.39
Diluted EPS (Cont. Ops) -- $3.86 $0.70 $0.79 $2.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $81.1M $101.3M $125M
EBIT -- $41.7M $23M $31.1M $44.2M
 
Revenue (Reported) -- $755.6M $1.2B $1.4B $1.6B
Operating Income (Reported) -- -- $23M $31.1M $44.2M
Operating Income (Adjusted) -- $41.7M $23M $31.1M $44.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $693.8M $902.9M $1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $589.9M $791.8M $916.7M $1.1B
Gross Profit -- $103.8M $111.1M $128.2M $145.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $81.6M $105.6M $121M $128.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $62.1M $97.3M $108M $116.9M
Operating Income -- $41.7M $13.8M $20.2M $29M
 
Net Interest Expenses -- $3.6M $8.2M $11.7M $10.6M
EBT. Incl. Unusual Items -- $38M $6.1M $10.1M $18.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $10.9M $5.6M $5.4M $7.7M
Net Income to Company -- $36.2M $5.2M $8.3M $15.1M
 
Minority Interest in Earnings -- $108.8K $42.1K $1.5M -$84.3K
Net Income to Common Excl Extra Items -- $25.3M -$345.3K $2.9M $7.8M
 
Basic EPS (Cont. Ops) -- $3.87 -$0.06 $0.21 $1.23
Diluted EPS (Cont. Ops) -- $3.86 -$0.07 $0.20 $1.23
Weighted Average Basic Share -- $19.5M $19.5M $19.6M $19.2M
Weighted Average Diluted Share -- $19.5M $19.7M $19.6M $19.2M
 
EBITDA -- $75.9M $59.2M $73.4M $90M
EBIT -- $41.7M $13.8M $20.2M $29M
 
Revenue (Reported) -- $693.8M $902.9M $1B $1.2B
Operating Income (Reported) -- $41.7M $13.8M $20.2M $29M
Operating Income (Adjusted) -- $41.7M $13.8M $20.2M $29M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.4M $125M $97M $111.3M $92.9M
Short Term Investments $1.2M $1.8M $3.1M $2.5M --
Accounts Receivable, Net $148.4M $184.4M $242M $286.7M $258.7M
Inventory -- -- -- -- --
Prepaid Expenses $413.6K $1.1M $671.3K $3.3M $2.7M
Other Current Assets $584.2K $1.1M $16.8M $6.6M --
Total Current Assets $232.3M $370.5M $408.4M $495.9M $391.5M
 
Property Plant And Equipment $119.4M $186.9M $180.7M $247.2M $248.4M
Long-Term Investments $9.3M $15.3M $15.9M $23M $25.4M
Goodwill $72.6M $77.5M $92M $108.4M --
Other Intangibles $26.6M $25.7M $41.7M $43.8M --
Other Long-Term Assets -$1.2K -$1.1K $768.9K $944K --
Total Assets $489.8M $687.8M $750.8M $936.5M $907.9M
 
Accounts Payable $23M $32.1M $45.2M $51.2M $54M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $17.8M $21.9M $24.7M $34.3M --
Other Current Liabilities $4.3M $4.6M $7.3M $12.8M --
Total Current Liabilities $185.8M $248.1M $325.5M $379.9M $416.9M
 
Long-Term Debt $128.7M $179.2M $150.5M $271.9M $244M
Capital Leases -- -- -- -- --
Total Liabilities $363.9M $476.8M $521.1M $707M $707.1M
 
Common Stock $7.6M $7.4M $6.9M $7.2M $6.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $125.2M $210.6M $224.2M $224.2M $196.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $648.5K $523.1K $5.5M $5.3M $4.1M
Total Equity $125.9M $211.1M $229.7M $229.5M $200.8M
 
Total Liabilities and Equity $489.8M $687.8M $750.8M $936.5M $907.9M
Cash and Short Terms $67.4M $125M $97M $111.3M $92.9M
Total Debt $158.8M $201.2M $175.1M $306.2M $282.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $45.3M $44.9M $46.3M $53.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $226.3M $337.5M $328.6M $397.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $303.8M $414M $415.2M $501.8M
 
Property Plant And Equipment -- $165.4M $230.5M $265.3M $270.3M
Long-Term Investments -- $14.1M $21M $28.2M $33.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $607.3M $825.1M $882.6M $1B
 
Accounts Payable -- $34.1M $39.7M $52.7M $74.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $221.1M $398.3M $351.6M $386.2M
 
Long-Term Debt -- $161.2M $184.1M $281.1M $359.8M
Capital Leases -- -- -- -- --
Total Liabilities -- $396.4M $603.7M $652.1M $772M
 
Common Stock -- $6.4M $6.9M $7.3M $7.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.1M $5.2M $4.6M $3.8M
Total Equity -- $210.8M $221.5M $230.5M $228.4M
 
Total Liabilities and Equity -- $607.3M $825.1M $882.6M $1B
Cash and Short Terms -- $45.3M $44.9M $46.3M $53.1M
Total Debt -- $183.3M $217.7M $320.9M $406.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $36.1M $74.7M $44.2M $13.2M $18.4M
Depreciation & Amoritzation $29.8M $42.5M $47M $62.4M $73M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $72M $53.9M $34.5M $73.4M $106.7M
 
Capital Expenditures $12.3M $21.7M $25.2M $37.1M $31.5M
Cash Acquisitions $15M $20.1M $14.5M $12.6M $1.6M
Cash From Investing -$32.5M -$30.6M -$45.9M -$55.6M -$38M
 
Dividends Paid (Ex Special Dividend) $3.3M $4.7M $5.2M $5.7M $6.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $8.8M
Other Financing Activities -$28.3M $7.4M $19.7M $29.2M --
Cash From Financing -$29.4M $41.8M -$8M -$6.7M -$80.3M
 
Beginning Cash (CF) $67.4M $125M $97M $111.3M $92.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M $64.9M -$20M $10.7M -$12M
Ending Cash (CF) $77M $189.6M $76.4M $121.7M $80.5M
 
Levered Free Cash Flow $59.7M $32.2M $9.4M $36.2M $75.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $20.4M $11.1M $19.9M $20.3M
Depreciation & Amoritzation -- $11.7M $16.7M $18.6M $23.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $21.4M $29.3M $35.2M $28.2M
 
Capital Expenditures -- $6.1M $10.2M $7.4M $8.7M
Cash Acquisitions -- $3.6M $430.8K -- $967.7K
Cash From Investing -- -$10.1M -$11.5M -$9M -$11.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$4.6M -- $173.6K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $63.1K
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$2.8M -$12.8M -$37.9M -$18.2M
 
Beginning Cash (CF) -- $45.3M $44.9M $46.3M $53.1M
Foreign Exchange Rate Adjustment -- -$118.8K -$6.5K $30.8K -$87.8K
Additions / Reductions -- $8.5M $5M -$11.7M -$1.2M
Ending Cash (CF) -- $53.6M $49.9M $34.6M $51.8M
 
Levered Free Cash Flow -- $15.3M $19.1M $27.8M $19.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $13.2M $16.2M $25.2M
Depreciation & Amoritzation -- -- $58.1M $70.2M $81.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$2.8M $132.7M $68.2M
 
Capital Expenditures -- $18.2M $32.3M $34.7M $34.7M
Cash Acquisitions -- -- $16.7M $1.6M $33.2M
Cash From Investing -- -- -$52.3M -$45M -$71.5M
 
Dividends Paid (Ex Special Dividend) -- -- $1.1M $10.6M $7.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $10.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $49.4M -$89.2M $5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$6.5M -$1.8M $1.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$35.1M $98M $33.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $36.2M $5.2M $8.3M $15.1M
Depreciation & Amoritzation -- $34.2M $45.4M $53.2M $63.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$17.5M -$50.5M $9.4M -$27.9M
 
Capital Expenditures -- $18.2M $25.4M $23M $26.9M
Cash Acquisitions -- $9.8M $12.3M $1.3M $33M
Cash From Investing -- -$33.2M -$39.8M -$29.2M -$63.6M
 
Dividends Paid (Ex Special Dividend) -- $4.2M $2.1K $4.9M $5.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $2.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$19.6M $38.6M -$44.3M $39.9M
 
Beginning Cash (CF) -- $159.3M $136.4M $153.2M $160M
Foreign Exchange Rate Adjustment -- -$452.6K -$468.4K -$454.9K -$442.8K
Additions / Reductions -- -$70.8M -$52.1M -$64.5M -$52M
Ending Cash (CF) -- $88M $83.9M $88.2M $107.6M
 
Levered Free Cash Flow -- -$35.7M -$75.9M -$13.6M -$54.8M

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