Financhill
Sell
17

AIV Quote, Financials, Valuation and Earnings

Last price:
$5.86
Seasonality move :
-0.13%
Day range:
$5.78 - $5.96
52-week range:
$5.24 - $9.13
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.09x
P/B ratio:
13.46x
Volume:
1.1M
Avg. volume:
1.7M
1-year change:
-34.62%
Market cap:
$834.2M
Revenue:
$208.7M
EPS (TTM):
-$1.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $151.5M $169.8M $190.3M $187M $208.7M
Revenue Growth (YoY) 5.4% 12.14% 12.08% -1.76% 11.6%
 
Cost of Revenues $61.5M $152.3M $230.8M $142.5M $177.3M
Gross Profit $89.9M $17.5M -$40.4M $44.4M $31.3M
Gross Profit Margin 59.38% 10.31% -21.23% 23.77% 15.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5M -- -- -- --
Other Inc / (Exp) $10M $47.7M $259.3M -$153.7M -$45.2M
Operating Expenses $88.4M $26.6M -$8.5M $36.7M $86.5M
Operating Income $1.5M -$9.1M -$31.9M $7.8M -$55.2M
 
Net Interest Expenses $27.4M $52.9M $73.8M $37.7M $70.1M
EBT. Incl. Unusual Items -$15.9M -$18.6M $109.4M -$170.1M -$107.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.1M -$13.6M $17.3M -$12.8M -$11.1M
Net Income to Company -$5.8M -$5M $92.2M -$157.3M -$96M
 
Minority Interest in Earnings $730K $930K $16.4M $8.9M $6.5M
Net Income to Common Excl Extra Items -$5M -$5M $91.1M -$157.3M -$97.5M
 
Basic EPS (Cont. Ops) -$0.03 -$0.04 $0.50 -$1.16 -$0.75
Diluted EPS (Cont. Ops) -$0.03 -$0.04 $0.49 -$1.16 -$0.75
Weighted Average Basic Share $148.6M $149.5M $149.4M $143.6M $138.5M
Weighted Average Diluted Share $148.6M $149.5M $150.8M $143.6M $138.5M
 
EBITDA $89.6M $75.6M $127.1M $76.6M $31.2M
EBIT $11.6M -$9.1M -$31.9M $7.8M -$55.2M
 
Revenue (Reported) $151.5M $169.8M $190.3M $187M $208.7M
Operating Income (Reported) $1.5M -$9.1M -$31.9M $7.8M -$55.2M
Operating Income (Adjusted) $11.6M -$9.1M -$31.9M $7.8M -$55.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $42.9M $44.2M $47.7M $35.3M $35.1M
Revenue Growth (YoY) 15.41% 3.14% 7.83% -25.94% -0.56%
 
Cost of Revenues $39.9M $102.9M $36.1M $39M $33.1M
Gross Profit $3M -$58.7M $11.6M -$3.7M $2M
Gross Profit Margin 7.06% -132.58% 24.25% -10.49% 5.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11.7M $91.4M -$2.1M -$5.7M --
Operating Expenses $6.6M $55.6M $9.8M $10.9M $12.8M
Operating Income -$3.6M -$114.3M $1.8M -$14.6M -$10.8M
 
Net Interest Expenses $12.7M $9.7M $8.3M $16.3M $14M
EBT. Incl. Unusual Items -$6.9M $16.6M -$4.5M -$31.2M -$79.4M
Earnings of Discontinued Ops. -- -- -- $6.9M $366.2M
Income Tax Expense -$2M -$17.6M -$6.2M -$3.8M -$116K
Net Income to Company -$4.8M $34.2M $1.7M -$20.1M $303M
 
Minority Interest in Earnings $170K $4.7M $3.9M $1.5M $195K
Net Income to Common Excl Extra Items -$4.8M $33.8M $1.7M -$27.3M $294.2M
 
Basic EPS (Cont. Ops) -$0.03 $0.19 -$0.02 -$0.16 -$0.68
Diluted EPS (Cont. Ops) -$0.03 $0.19 -$0.02 -$0.16 -$0.68
Weighted Average Basic Share $149.8M $149.6M $143.3M $136.7M $138.9M
Weighted Average Diluted Share $149.8M $151.2M $143.3M $136.7M $138.9M
 
EBITDA $18.1M $22.7M $19.6M $6.8M $5.4M
EBIT -$3.6M -$62.8M $1.8M -$14.6M -$10.8M
 
Revenue (Reported) $42.9M $44.2M $47.7M $35.3M $35.1M
Operating Income (Reported) -$3.6M -$114.3M $1.8M -$14.6M -$10.8M
Operating Income (Adjusted) -$3.6M -$62.8M $1.8M -$14.6M -$10.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $160.4M $191.7M $179.6M $186M $194.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $149M $237.6M $136.7M $138.6M $157.3M
Gross Profit $11.4M -$45.9M $42.9M $47.4M $37.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $31.2M $475.7M -$208.6M -$205.9M --
Operating Expenses $14.5M $50M $34.4M $85.5M $42.3M
Operating Income -$3.1M -$95.9M $8.5M -$38.1M -$5.1M
 
Net Interest Expenses $45.1M $80.8M $35.6M $56.6M $70.3M
EBT. Incl. Unusual Items -$14.4M $317M -$227.2M -$259.7M -$112.6M
Earnings of Discontinued Ops. -- -- -- $6.9M $366.2M
Income Tax Expense -$12.6M $20.6M -$17.9M -$10.7M $3M
Net Income to Company -$19.2M $296.3M -$209.3M -$241.7M $266.7M
 
Minority Interest in Earnings $679K $20.9M $6.5M $2M $6.9M
Net Income to Common Excl Extra Items -$1.8M $292.5M -$206.6M -$249M $256.4M
 
Basic EPS (Cont. Ops) -$0.01 $1.82 -$1.43 -$1.74 -$1.00
Diluted EPS (Cont. Ops) -$0.01 $1.80 -$1.43 -$1.74 -$1.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $79.3M $120.7M $75.2M $42.6M $65.1M
EBIT -$3.1M -$44.3M $8.5M -$38.1M -$5.1M
 
Revenue (Reported) $160.4M $191.7M $179.6M $186M $194.4M
Operating Income (Reported) -$3.1M -$95.9M $8.5M -$38.1M -$5.1M
Operating Income (Adjusted) -$3.1M -$44.3M $8.5M -$38.1M -$5.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $144.9M $137.6M $136.7M $140.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $199.8M $105.7M $101.8M $112.2M --
Gross Profit -$54.9M $31.9M $34.9M $28.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $466.3M -$1.6M -$53.8M -$1.5M --
Operating Expenses $35.3M $24.2M $73.2M $31.8M --
Operating Income -$90.2M $7.7M -$38.3M -$3.7M --
 
Net Interest Expenses $65.9M $27.6M $46.5M $49.5M --
EBT. Incl. Unusual Items $321.8M -$14.8M -$104.4M -$102.6M --
Earnings of Discontinued Ops. -- -- $6.9M $366.2M --
Income Tax Expense $24.3M -$10.8M -$8.7M $5.4M --
Net Income to Company $297.5M -$4M -$88.4M $274.3M --
 
Minority Interest in Earnings $20.7M $10.7M $3.9M $4.7M --
Net Income to Common Excl Extra Items $293.7M -$3.9M -$95.6M $265.5M --
 
Basic EPS (Cont. Ops) $1.82 -$0.10 -$0.67 -$0.92 --
Diluted EPS (Cont. Ops) $1.81 -$0.10 -$0.67 -$0.92 --
Weighted Average Basic Share $449M $433.3M $417.2M $413.2M --
Weighted Average Diluted Share $452M $433.3M $417.2M $413.2M --
 
EBITDA $104.8M $58.8M $24.6M $45.3M --
EBIT -$38.6M $7.7M -$38.3M -$3.7M --
 
Revenue (Reported) $144.9M $137.6M $136.7M $140.2M --
Operating Income (Reported) -$90.2M $7.7M -$38.3M -$3.7M --
Operating Income (Adjusted) -$38.6M $7.7M -$38.3M -$3.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $289.6M $244.6M $229.8M $139.3M $172.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7M $2.5M $4.1M $5.2M $8.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $356.1M $285.1M $272.9M $202M $515.6M
 
Property Plant And Equipment $105.6M $444.7M $125.3M $125.9M $122.3M
Long-Term Investments $335M $421.9M $300.7M $93.4M $32.2M
Goodwill -- -- -- -- --
Other Intangibles $7.3M $3.3M $14.2M $13.5M $13.2M
Other Long-Term Assets $18M $22.1M $22.1M $9.4M $11.2M
Total Assets $1.8B $2.4B $2.2B $2.1B $2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $70.8M $97.4M $106.6M $121.1M $100.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $160.6M
Total Current Liabilities $76.7M $42.9M $2.9M $7.8M $409.3M
 
Long-Term Debt $982.1M $1.6B $1.2B $1.3B $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.8B $1.4B $1.5B $1.6B
 
Common Stock $1.5M $1.5M $1.5M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $499.8M $500.6M $547.9M $349.7M $123M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $63.6M $95.5M $244.3M $242M $189.3M
Total Equity $563.4M $596M $792.2M $591.6M $312.3M
 
Total Liabilities and Equity $1.8B $2.4B $2.2B $2.1B $2B
Cash and Short Terms $289.6M $244.6M $229.8M $139.3M $172.4M
Total Debt $982.1M $1.6B $1.2B $1.3B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $262.8M $225.4M $115.9M $110.4M $425.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.1M $2.5M $3.3M $7.9M --
Inventory -- -- -- -- --
Prepaid Expenses $18M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $266.8M $266.7M $159.1M $176.5M $850.2M
 
Property Plant And Equipment $10.5M $108.6M $125.9M $123.7M $117M
Long-Term Investments $397.4M $516.8M $254.5M $40.1M $25.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $25.6M $11.7M $13.6M $15.4M --
Total Assets $2.4B $2.3B $2.3B $2.1B $2.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $95.9M $125.1M $111M $125.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.7M $494K $725K $980K $668.1M
 
Long-Term Debt $1.6B $951.5M $1.2B $1.4B $959.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.3B $1.5B $1.6B $1.8B
 
Common Stock $1.5M $1.5M $1.4M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $65.8M $244.1M $246.6M $237.6M $193.3M
Total Equity $564.8M $1B $755.5M $467.4M $255.3M
 
Total Liabilities and Equity $2.4B $2.3B $2.3B $2.1B $2.1B
Cash and Short Terms $262.8M $225.4M $115.9M $110.4M $425.1M
Total Debt $1.6B $952M $1.2B $1.4B $960.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$5M $92.2M -$157.3M -$96M
Depreciation & Amoritzation $78M $84.7M $159M $68.8M $86.4M
Stock-Based Compensation -- $5.3M $7.5M $9.2M $6.5M
Change in Accounts Receivable -- -- $195.8M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $47.8M $12.6M $204.2M $54.7M $47M
 
Capital Expenditures $23.9M $177.8M $237.5M $272.5M $160M
Cash Acquisitions -- -- $12.4M $1.1M $58.6M
Cash From Investing -$129.3M -$241.8M $26K -$265.3M -$20.6M
 
Dividends Paid (Ex Special Dividend) -- -- $3M -- --
Special Dividend Paid
Long-Term Debt Issued $40M $224.9M $849.4M $174.4M $330.5M
Long-Term Debt Repaid -$84.2M -$35.2M -$1B -$88.7M -$270.7M
Repurchase of Common Stock -- -- $23.5M $46.8M $38.9M
Other Financing Activities $426.5M $21M $69M $23.4M -$69.6M
Cash From Financing $370.1M $175M -$219.1M $120.1M $7.3M
 
Beginning Cash (CF) $10.1M $244.6M $229.8M $139.3M $172.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $288.6M -$54.2M -$14.8M -$90.5M $33.7M
Ending Cash (CF) $298.7M $190.4M $215M $48.8M $206.1M
 
Levered Free Cash Flow $24M -$165.2M -$33.3M -$217.8M -$113M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1.2M -$205.3M -$153.4M -$7.6M --
Depreciation & Amoritzation $21.6M $15.5M $17.7M $21.2M --
Stock-Based Compensation $1.5M $1M $1.6M $1.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$9.5M -$24M $7.9M $828K --
 
Capital Expenditures $43M $53.5M $60.3M $46.2M --
Cash Acquisitions -- $16K $372K $58M --
Cash From Investing -$25.1M -$37.7M $3.4M $92.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- $2.2M
Long-Term Debt Issued $22.9M $120.4M $47M $245.6M --
Long-Term Debt Repaid -$5.2M -$18.3M -$26.4M -$268.4M --
Repurchase of Common Stock -- $19.1M $10.1M $4.8M --
Other Financing Activities $28.5M -$15.9M -$56.7M -$61.2M --
Cash From Financing $16.4M $66M $12.1M -$30.5M --
 
Beginning Cash (CF) $244.6M $229.8M $139.3M $172.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.2M $4.3M $23.4M $62.5M --
Ending Cash (CF) $226.4M $234.1M $162.6M $235M --
 
Levered Free Cash Flow -$52.5M -$77.5M -$52.4M -$45.3M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.2M $296.3M -$209.3M -$241.7M $266.7M
Depreciation & Amoritzation $83.4M $165.1M $66.7M $75.6M $66.2M
Stock-Based Compensation $3.8M $8M $8.6M $6.4M $5.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $28.6M $218.8M $22.7M $54.1M $23.2M
 
Capital Expenditures $139.5M $227M $265.7M $174.2M $120M
Cash Acquisitions -$12.1M $12.4M $725K $1.1M $63.6M
Cash From Investing -$238.3M $12.6M -$306.3M -$109.4M $499.9M
 
Dividends Paid (Ex Special Dividend) -- $3M -- -- $88.2M
Special Dividend Paid
Long-Term Debt Issued $242.1M $751.9M $247.8M $132M --
Long-Term Debt Repaid -$71.5M -$988M -$80.6M -$28.7M --
Repurchase of Common Stock -- $4.4M $55.8M $44.2M $5.1M
Other Financing Activities $298.6M $113.3M $64.2M -$65.1M --
Cash From Financing $463.3M -$268.6M $174M $49.8M -$208.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $253.6M -$37.3M -$109.6M -$5.5M $315M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$114.8M -$8.2M -$242.9M -$120.1M -$96.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $92.2M -$157.3M -$96M $274.3M --
Depreciation & Amoritzation $159M $68.8M $79.2M $44.9M --
Stock-Based Compensation $7.5M $9.2M $6.5M $4.2M --
Change in Accounts Receivable $187.9M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $204.2M $54.7M $47M $22.4M --
 
Capital Expenditures $237.5M $272.5M $160M $73.9M --
Cash Acquisitions $12.4M $1.1M $58.6M $5.7M --
Cash From Investing $26K -$265.3M -$20.6M $407.6M --
 
Dividends Paid (Ex Special Dividend) $3M -- -- $88.2M --
Special Dividend Paid $20K -- -- $2.8M --
Long-Term Debt Issued $849.4M $174.4M $330.5M $65.1M --
Long-Term Debt Repaid -$1B -$88.7M -$270.7M -$43.7M --
Repurchase of Common Stock $23.5M $46.8M $38.9M $256K --
Other Financing Activities $69M $23.4M -$69.6M -$5.2M --
Cash From Financing -$219.1M $120.1M $7.3M -$177.7M --
 
Beginning Cash (CF) $727.1M $636.2M $532.6M $569.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.8M -$90.5M $33.7M $252.4M --
Ending Cash (CF) $712.3M $545.7M $566.3M $822M --
 
Levered Free Cash Flow -$33.3M -$217.8M -$113M -$51.5M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is up 18.47% over the past day.

Buy
67
CGNX alert for Feb 13

Cognex Corp. [CGNX] is up 0.2% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is up 2.14% over the past day.

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

Show me the best stock