Financhill
Buy
54

AIXXF Quote, Financials, Valuation and Earnings

Last price:
$14.92
Seasonality move :
7.27%
Day range:
$14.92 - $14.92
52-week range:
$9.31 - $26.33
Dividend yield:
2.92%
P/E ratio:
14.71x
P/S ratio:
2.44x
P/B ratio:
1.91x
Volume:
200
Avg. volume:
4.4K
1-year change:
-38.07%
Market cap:
$1.7B
Revenue:
$685.3M
EPS (TTM):
$1.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $307.5M $507.5M $488.5M $681.9M $685.3M
Revenue Growth (YoY) 5.79% 65.06% -3.76% 39.61% 0.5%
 
Cost of Revenues $183.8M $292.8M $282.5M $379.8M $401.2M
Gross Profit $123.7M $214.7M $205.9M $302.1M $284.1M
Gross Profit Margin 40.22% 42.31% 42.16% 44.3% 41.45%
 
R&D Expenses $66.7M $67.2M $60.9M $94.9M $98.9M
Selling, General & Admin $31.6M $41.9M $42.6M $50.5M $49.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $86.8M $98.1M $97.3M $138.2M $141.6M
Operating Income $36.8M $116.7M $108.6M $163.9M $142.5M
 
Net Interest Expenses -- $55.6K -- -- --
EBT. Incl. Unusual Items $40.1M $117.1M $110.9M $170.7M $143.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $689.8K $4.8M $4.9M $13.5M $28.1M
Net Income to Company $39.4M $112.2M $106M $157.2M $115M
 
Minority Interest in Earnings $467.1K $971.4K -$36.9K -$4.3K $37.9K
Net Income to Common Excl Extra Items $39.8M $113.2M $105.9M $157.2M $115M
 
Basic EPS (Cont. Ops) $0.35 $1.01 $0.94 $1.40 $1.02
Diluted EPS (Cont. Ops) $0.35 $1.01 $0.94 $1.40 $1.02
Weighted Average Basic Share $111.8M $112.1M $112.3M $112.5M $112.6M
Weighted Average Diluted Share $111.9M $112.1M $112.4M $112.5M $112.6M
 
EBITDA $51.1M $128.1M $120.6M $183.5M $158.9M
EBIT $40.2M $117.4M $111.3M $170.9M $143.5M
 
Revenue (Reported) $307.5M $507.5M $488.5M $681.9M $685.3M
Operating Income (Reported) $36.8M $116.7M $108.6M $163.9M $142.5M
Operating Income (Adjusted) $40.2M $117.4M $111.3M $170.9M $143.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $128.9M $206.9M $187.4M $230.7M $241.7M
Revenue Growth (YoY) 55.05% 60.51% -9.44% 23.13% 4.77%
 
Cost of Revenues $75.2M $115.4M $103.3M $124.9M $132.5M
Gross Profit $53.7M $91.5M $84.1M $105.8M $109.2M
Gross Profit Margin 41.65% 44.24% 44.87% 45.86% 45.2%
 
R&D Expenses $20.5M $18.7M $16.7M $30M $24.1M
Selling, General & Admin $7.9M $11.4M $12M $13.2M $11.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $27.6M $25.8M $27.5M $43.3M $33.1M
Operating Income $26.1M $65.7M $56.6M $62.5M $76.1M
 
Net Interest Expenses -- $11.4K -- -- $5.3K
EBT. Incl. Unusual Items $29.2M $66.2M $58.6M $68.7M $75.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$479.3K $6.8M $7.2M $2.3M $18.7M
Net Income to Company $28.2M $61.6M $55.4M $66.3M $56.8M
 
Minority Interest in Earnings -$34.6K -$9.2K -$19.4K $5.4K $28.8K
Net Income to Common Excl Extra Items $29.7M $59.3M $51.4M $66.4M $56.9M
 
Basic EPS (Cont. Ops) $0.26 $0.53 $0.45 $0.59 $0.50
Diluted EPS (Cont. Ops) $0.26 $0.53 $0.45 $0.59 $0.50
Weighted Average Basic Share $113.9M $111.5M $114.7M $111.3M $113M
Weighted Average Diluted Share $114.1M $111.7M $115M $111.5M $113M
 
EBITDA $34.5M $68.4M $61.3M $72.2M $80M
EBIT $29.3M $66.3M $58.7M $68.7M $75.9M
 
Revenue (Reported) $128.9M $206.9M $187.4M $230.7M $241.7M
Operating Income (Reported) $26.1M $65.7M $56.6M $62.5M $76.1M
Operating Income (Adjusted) $29.3M $66.3M $58.7M $68.7M $75.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $310.8M $502.4M $485.4M $682.4M $684M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $185.7M $290.1M $281.2M $380.1M $400.6M
Gross Profit $125.1M $212.3M $204.3M $302.3M $283.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $66.7M $67.1M $60.8M $94.9M $98.8M
Selling, General & Admin $31.5M $41.8M $42.5M $50.5M $49.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $87.1M $98M $97.1M $138.1M $141.5M
Operating Income $38.1M $114.4M $107.2M $164.2M $142M
 
Net Interest Expenses -- $55.4K -- -- --
EBT. Incl. Unusual Items $41.4M $114.7M $109.4M $170.9M $142.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $703.5K $4.4M $4.9M $13.6M $27.9M
Net Income to Company $39.4M $112.2M $106M $157.2M $115M
 
Minority Interest in Earnings $459.7K $990.1K -$37.2K -$4.4K $37.5K
Net Income to Common Excl Extra Items $41.2M $111.3M $104.5M $157.4M $114.7M
 
Basic EPS (Cont. Ops) $0.37 $0.99 $0.93 $1.40 $1.01
Diluted EPS (Cont. Ops) $0.37 $0.99 $0.93 $1.40 $1.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $52.9M $125.7M $119.1M $183.7M $158.4M
EBIT $41.5M $115.1M $109.8M $171.2M $143M
 
Revenue (Reported) $310.8M $502.4M $485.4M $682.4M $684M
Operating Income (Reported) $38.1M $114.4M $107.2M $164.2M $142M
Operating Income (Adjusted) $41.5M $115.1M $109.8M $171.2M $143M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $502.4M $485.4M $682.4M $684M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $290.1M $281.2M $380.1M $400.6M --
Gross Profit $212.3M $204.3M $302.3M $283.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $67.1M $60.8M $94.9M $98.8M --
Selling, General & Admin $41.8M $42.5M $50.5M $49.8M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $98M $97.1M $138.1M $141.5M --
Operating Income $114.4M $107.2M $164.2M $142M --
 
Net Interest Expenses $57.8K $44.7K -- $5.3K --
EBT. Incl. Unusual Items $114.7M $109.4M $170.9M $142.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $4.9M $13.6M $27.9M --
Net Income to Company $112.2M $106M $157.2M $115M --
 
Minority Interest in Earnings $990.1K -$37.2K -$4.4K $37.5K --
Net Income to Common Excl Extra Items $111.3M $104.5M $157.4M $114.7M --
 
Basic EPS (Cont. Ops) $0.99 $0.93 $1.40 $1.01 --
Diluted EPS (Cont. Ops) $0.99 $0.93 $1.40 $1.01 --
Weighted Average Basic Share $443.7M $449.9M $453.9M $447.2M --
Weighted Average Diluted Share $443.9M $450.1M $454M $447.2M --
 
EBITDA $125.7M $119.1M $183.7M $158.4M --
EBIT $115.1M $109.8M $171.2M $143M --
 
Revenue (Reported) $502.4M $485.4M $682.4M $684M --
Operating Income (Reported) $114.4M $107.2M $164.2M $142M --
Operating Income (Adjusted) $115.1M $109.8M $171.2M $143M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $230.3M $170.8M $112.3M $108.4M $66.7M
Short Term Investments $76.8M $228.3M $236.4M $92.5M $531.7K
Accounts Receivable, Net $50.8M $91.7M $128.4M $174.2M $201.2M
Inventory $97.3M $136.6M $239.8M $436M $384.1M
Prepaid Expenses $2.7M $3.1M $11.1M $17.2M $23.3M
Other Current Assets $4.1M $2.2M $2.4M $2.8M $7.3M
Total Current Assets $465.2M $641.6M $743.1M $844.2M $698.6M
 
Property Plant And Equipment $78.1M $83.8M $106.1M $163.3M $236.1M
Long-Term Investments -- -- -- -- --
Goodwill $87.3M $81.9M $77.7M $79.9M $76.5M
Other Intangibles $3.5M $2.5M $3.5M $4.9M $7.7M
Other Long-Term Assets -- -- -- -- $3.9M
Total Assets $726.2M $838.6M $967.9M $1.1B $1.1B
 
Accounts Payable $13.3M $22.2M $49.4M $63.8M $35.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $902.8K $1.1M $2.2M $1.8M $2M
Other Current Liabilities $760.1K $509.5K $644.5K $372.5K $1.2M
Total Current Liabilities $107.6M $158.6M $245.9M $270.4M $169.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $115.7M $168.2M $256.6M $279M $177.3M
 
Common Stock $137.6M $127M $120.5M $124.4M $117.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $609.3M $670.3M $711.1M $859.3M $882.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $195.9K $219.8K $232.1K $185.2K
Total Equity $610.5M $670.5M $711.3M $859.5M $882.4M
 
Total Liabilities and Equity $726.2M $838.6M $967.9M $1.1B $1.1B
Cash and Short Terms $307.1M $399.1M $348.7M $200.8M $67.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $230.3M $170.8M $112.3M $108.4M $66.7M
Short Term Investments $76.8M $228.3M $236.4M $92.5M $531.7K
Accounts Receivable, Net $50.8M $91.7M $128.4M $174.2M $201.2M
Inventory $97.3M $136.6M $239.8M $436M $384.1M
Prepaid Expenses $2.7M $3.1M $11.1M $17.2M $23.3M
Other Current Assets $4.1M $2.2M $2.4M $2.8M $7.3M
Total Current Assets $465.2M $641.6M $743.1M $844.2M $698.6M
 
Property Plant And Equipment $78.1M $83.8M $106.1M $163.3M $236.1M
Long-Term Investments -- -- -- -- --
Goodwill $87.3M $81.9M $77.7M $79.9M $76.5M
Other Intangibles $3.5M $2.5M $3.5M $4.9M $7.7M
Other Long-Term Assets -- -- -- -- $3.9M
Total Assets $726.2M $838.6M $967.9M $1.1B $1.1B
 
Accounts Payable $13.3M $22.2M $49.4M $63.8M $35.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $902.8K $1.1M $2.2M $1.8M $2M
Other Current Liabilities $760.1K $509.5K $644.5K $372.5K $1.2M
Total Current Liabilities $107.6M $158.6M $245.9M $270.4M $169.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $115.7M $168.2M $256.6M $279M $177.3M
 
Common Stock $137.6M $127M $120.5M $124.4M $117.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $195.9K $219.8K $232.1K $185.2K
Total Equity $610.5M $670.5M $711.3M $859.5M $882.4M
 
Total Liabilities and Equity $726.2M $838.6M $967.9M $1.1B $1.1B
Cash and Short Terms $307.1M $399.1M $348.7M $200.8M $67.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $39.4M $112.2M $106M $157.2M $115M
Depreciation & Amoritzation $10.9M $10.7M $9.4M $12.6M $15.4M
Stock-Based Compensation $1.3M $4.6M $4.7M $5.2M $4.9M
Change in Accounts Receivable -$14.7M -$46.6M -$42.2M -$42M -$38.8M
Change in Inventories -$773.2K -$47M -$109.3M -$185M $34.4M
Cash From Operations -$44.7M $78.5M $39.2M -$51.2M $28.4M
 
Capital Expenditures $10.6M $20.6M $31.3M $67.8M $106.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$47.4M -$115.2M -$50.9M $84.6M -$16.3M
 
Dividends Paid (Ex Special Dividend) -- -$14.6M -$35.5M -$37.7M -$48.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1M -$10.2M -$36.5M -$38.8M -$50.3M
 
Beginning Cash (CF) $309.3M $221.6M $159.1M $113.4M $106.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.1M -$46.8M -$48.2M -$5.5M -$38.2M
Ending Cash (CF) $213.9M $178.5M $110.5M $106.1M $69.4M
 
Levered Free Cash Flow -$55.3M $57.9M $7.9M -$119M -$78.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $28.2M $61.6M $55.4M $66.3M $56.8M
Depreciation & Amoritzation $4.9M $2.3M $3M $3.4M $4M
Stock-Based Compensation $517.5K $1.2M $1.2M $881.9K $1.4M
Change in Accounts Receivable -$26.1M -$50.7M -$75M -$55M -$84M
Change in Inventories $26.3M $20.3M -$20.1M -$14.3M $68.2M
Cash From Operations -$18.3M $30.8M $1.7M $20.3M -$2.6M
 
Capital Expenditures $989.9K $4.9M $14.1M $49.6M $12M
Cash Acquisitions -- -- -- -- --
Cash From Investing $32.1M -$17.5M -$34.8M $4.3M -$13.1M
 
Dividends Paid (Ex Special Dividend) -- -$50.7K -$1.6M $215.2K $786.3K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $3.3K $62.7K
Cash From Financing -$268.8K -$296K -$1.6M -$323.8K $67.8K
 
Beginning Cash (CF) $207.9M $163.6M $140.4M $83.8M $85.3M
Foreign Exchange Rate Adjustment -$175.3K $1.2M -$2.4M -$1.3M $1.4M
Additions / Reductions $13.5M $13M -$34.7M $24.3M -$15.7M
Ending Cash (CF) $213.9M $178.5M $110.5M $106.1M $69.4M
 
Levered Free Cash Flow -$19.3M $25.9M -$12.4M -$29.4M -$14.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $39.4M $112.2M $106M $157.2M $115M
Depreciation & Amoritzation $10.9M $10.7M $9.4M $12.6M $15.4M
Stock-Based Compensation $1.3M $4.6M $4.7M $5.2M $4.9M
Change in Accounts Receivable -$14.7M -$46.6M -$42.2M -$42M -$38.8M
Change in Inventories -$773.2K -$47M -$109.3M -$185M $34.4M
Cash From Operations -$44.7M $78.5M $39.2M -$51.2M $28.4M
 
Capital Expenditures $10.6M $20.6M $31.3M $67.8M $106.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$47.4M -$115.2M -$50.9M $84.6M -$16.3M
 
Dividends Paid (Ex Special Dividend) -- -$14.6M -$35.5M -$37.7M -$48.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1M -$10.2M -$36.5M -$38.8M -$50.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.1M -$46.8M -$48.2M -$5.5M -$38.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$55.3M $57.9M $7.9M -$119M -$78.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $112.2M $106M $157.2M $115M --
Depreciation & Amoritzation $10.7M $9.4M $12.6M $15.4M --
Stock-Based Compensation $4.6M $4.7M $5.2M $4.9M --
Change in Accounts Receivable -$46.6M -$42.2M -$42M -$38.8M --
Change in Inventories -$47M -$109.3M -$185M $34.4M --
Cash From Operations $78.5M $39.2M -$51.2M $28.4M --
 
Capital Expenditures $20.6M $31.3M $67.8M $106.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$115.2M -$50.9M $84.6M -$16.3M --
 
Dividends Paid (Ex Special Dividend) -$14.6M -$35.5M -$37.7M -$48.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$10.2M -$36.5M -$38.8M -$50.3M --
 
Beginning Cash (CF) $774.3M $660.3M $378.7M $379.1M --
Foreign Exchange Rate Adjustment $3.8M -$409.2K -$1.8M $1.5M --
Additions / Reductions -$46.8M -$48.2M -$5.5M -$38.2M --
Ending Cash (CF) $727.2M $601.5M $372.4M $341.9M --
 
Levered Free Cash Flow $57.9M $7.9M -$119M -$78.4M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock