Financhill
Sell
18

ACD.TO Quote, Financials, Valuation and Earnings

Last price:
$1.50
Seasonality move :
3.59%
Day range:
$1.54 - $1.64
52-week range:
$1.45 - $4.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.19x
P/B ratio:
0.17x
Volume:
1.5K
Avg. volume:
9.9K
1-year change:
-60.71%
Market cap:
$13.2M
Revenue:
$83.1M
EPS (TTM):
-$0.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.5M $63.5M $67.5M $79.7M $83.1M
Revenue Growth (YoY) -13.66% 30.89% 6.32% 18.1% 4.2%
 
Cost of Revenues $1M $930.3K $834.5K $700K $666K
Gross Profit $47.5M $62.6M $66.7M $79M $82.4M
Gross Profit Margin 97.9% 98.54% 98.76% 99.12% 99.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $35.9M $29.6M $37.9M $59M $49.5M
Operating Income $11.6M $33M $28.8M $20M $32.9M
 
Net Interest Expenses $14.6M $15.9M $24.1M $35.3M $36M
EBT. Incl. Unusual Items -$4.1M $14.9M $2.6M -$27.2M -$3.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M $1.7M $1M -$11.8M -$647K
Net Income to Company $607.8K $13.2M $1.6M -$15.4M -$2.4M
 
Minority Interest in Earnings $191.1K $1.3M $218K -$768K $693K
Net Income to Common Excl Extra Items $607.8K $13.2M $1.6M -$15.4M -$2.4M
 
Basic EPS (Cont. Ops) $0.05 $1.39 $0.17 -$1.71 -$0.37
Diluted EPS (Cont. Ops) $0.05 $1.39 $0.17 -$1.71 -$0.37
Weighted Average Basic Share $8.6M $8.6M $8.6M $8.6M $8.6M
Weighted Average Diluted Share $8.6M $8.6M $8.6M $8.6M $8.6M
 
EBITDA $22M $33.2M $37.9M $45.2M $49.8M
EBIT $21M $32.3M $37.1M $44.5M $49.1M
 
Revenue (Reported) $48.5M $63.5M $67.5M $79.7M $83.1M
Operating Income (Reported) $11.6M $33M $28.8M $20M $32.9M
Operating Income (Adjusted) $21M $32.3M $37.1M $44.5M $49.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.1M $16.5M $19.4M $21.2M $15.8M
Revenue Growth (YoY) 30.91% 2.07% 18.1% 9.18% -25.68%
 
Cost of Revenues $216.8K $234.2K $172K $188K $127K
Gross Profit $15.9M $16.2M $19.3M $21M $15.6M
Gross Profit Margin 98.65% 98.58% 99.12% 99.11% 99.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.5M $8M $22.5M $12.5M $9.4M
Operating Income $7.4M $8.2M -$3.2M $8.5M $6.2M
 
Net Interest Expenses $4.2M $6.4M $9.1M $9M $8.5M
EBT. Incl. Unusual Items $3.1M $1.9M -$12.4M -$510K -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $273K -$17K -$3.3M $99K $343K
Net Income to Company $2.9M $1.9M -$9M -$610K -$2.6M
 
Minority Interest in Earnings $215.5K $42.1K -$211K $163K -$225K
Net Income to Common Excl Extra Items $2.9M $1.9M -$9M -$609K -$2.6M
 
Basic EPS (Cont. Ops) $0.31 $0.21 -$1.03 -$0.09 -$0.28
Diluted EPS (Cont. Ops) $0.31 $0.21 -$1.03 -$0.09 -$0.28
Weighted Average Basic Share $8.6M $8.6M $8.6M $8.6M $8.6M
Weighted Average Diluted Share $8.6M $8.6M $8.6M $8.6M $8.6M
 
EBITDA $7.9M $9.5M $11.4M $13.3M $8.8M
EBIT $7.7M $9.3M $11.2M $13.2M $8.7M
 
Revenue (Reported) $16.1M $16.5M $19.4M $21.2M $15.8M
Operating Income (Reported) $7.4M $8.2M -$3.2M $8.5M $6.2M
Operating Income (Adjusted) $7.7M $9.3M $11.2M $13.2M $8.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $57.9M $67.6M $74.2M $85.7M $68.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $984.7K $827.4K $719.3K $737K $484K
Gross Profit $56.9M $66.8M $73.5M $85M $68.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $29.9M $34.4M $52.5M $51.7M $43.6M
Operating Income $27M $32.4M $21M $33.3M $24.6M
 
Net Interest Expenses $14.7M $21.6M $32.6M $38.3M $31.6M
EBT. Incl. Unusual Items $11.2M $9.8M -$13.6M -$16.9M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $559K $609K -$2.5M -$7.5M -$1M
Net Income to Company $10.7M $9.2M -$11.1M -$9.4M -$5.9M
 
Minority Interest in Earnings $972.8K $545.8K -$429.6K -$540K $606K
Net Income to Common Excl Extra Items $10.7M $9.2M -$11.1M -$9.4M -$5.9M
 
Basic EPS (Cont. Ops) $1.13 $1.01 -$1.25 -$1.04 -$0.76
Diluted EPS (Cont. Ops) $1.13 $1.01 -$1.25 -$1.04 -$0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $28.1M $38.1M $41M $50.8M $39.8M
EBIT $27.2M $37.3M $40.3M $50M $39.3M
 
Revenue (Reported) $57.9M $67.6M $74.2M $85.7M $68.7M
Operating Income (Reported) $27M $32.4M $21M $33.3M $24.6M
Operating Income (Adjusted) $27.2M $37.3M $40.3M $50M $39.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $45M $49.1M $55.8M $61.8M $47.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $731.9K $629.3K $513.3K $550K $368K
Gross Profit $44.3M $48.5M $55.3M $61.3M $47.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.2M $26.7M $41.3M $34M $28.1M
Operating Income $22.1M $21.8M $14M $27.3M $19M
 
Net Interest Expenses $11.1M $16.8M $25.3M $28.3M $23.9M
EBT. Incl. Unusual Items $10.1M $5M -$11.3M -$1M -$4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $781K -$337K -$3.8M $501K $111K
Net Income to Company $9.3M $5.3M -$7.5M -$1.5M -$5M
 
Minority Interest in Earnings $988.2K $197.8K -$449.6K -$222K -$309K
Net Income to Common Excl Extra Items $9.3M $5.3M -$7.5M -$1.5M -$5M
 
Basic EPS (Cont. Ops) $0.97 $0.59 -$0.82 -$0.15 -$0.54
Diluted EPS (Cont. Ops) $0.97 $0.59 -$0.82 -$0.15 -$0.54
Weighted Average Basic Share $25.7M $25.7M $25.7M $25.7M $25.7M
Weighted Average Diluted Share $25.7M $25.7M $25.7M $25.7M $25.7M
 
EBITDA $22.4M $27.6M $30.7M $36.3M $26.4M
EBIT $21.7M $26.9M $30.2M $35.7M $26M
 
Revenue (Reported) $45M $49.1M $55.8M $61.8M $47.5M
Operating Income (Reported) $22.1M $21.8M $14M $27.3M $19M
Operating Income (Adjusted) $21.7M $26.9M $30.2M $35.7M $26M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5M $24.1M $18.3M $9.7M $16.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $4.6M $2.7M
Other Current Assets -- -- -- -- --
Total Current Assets $361.4M $497.2M $463.3M $477M $375.3M
 
Property Plant And Equipment $1.7M $1.3M $1.7M $2.1M $2.6M
Long-Term Investments -- -- -- -- --
Goodwill $13.2M $13.1M $12.1M -- --
Other Intangibles $3.3M $3.1M $3.2M $3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $384.9M $520.1M $491.8M $513.5M $413.9M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $244.2M $240.7M $280.7M $398.5M $302.1M
 
Long-Term Debt $45.6M $174.7M $103M $24M $23.9M
Capital Leases -- -- -- -- --
Total Liabilities $291.2M $416.1M $385.1M $424.8M $327.2M
 
Common Stock $9.4M $9.4M $9.4M $9.4M $9.4M
Other Common Equity Adj $6.1M $6.1M $7.7M $7.1M $7.1M
Common Equity $89.9M $100M $101M $83.9M $80.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.9M $4M $5.6M $4.8M $5.9M
Total Equity $93.8M $104M $106.6M $88.7M $86.7M
 
Total Liabilities and Equity $384.9M $520.1M $491.8M $513.5M $413.9M
Cash and Short Terms $5.5M $24.1M $18.3M $9.7M $16.7M
Total Debt $63.5M $190.6M $111.6M $32.7M $44.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.6M $16.7M $9.4M $15M $6.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $439.7M $466.6M $483.1M $385.3M $405.9M
 
Property Plant And Equipment $1.5M $1.9M $2.3M $2.6M $2.2M
Long-Term Investments -- -- -- -- --
Goodwill $13.2M $14.2M $12.1M -- --
Other Intangibles $3.2M $3.3M $3.1M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $462.1M $502.1M $524.1M $420.1M $436.5M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $286.8M $105.6M $304.6M $193.3M $220.2M
 
Long-Term Debt $73.8M $284.5M $120.3M $137.5M $133.4M
Capital Leases -- -- -- -- --
Total Liabilities $361.6M $390.8M $426.8M $332.6M $354.7M
 
Common Stock $9.4M $9.4M $9.4M $9.4M $9.4M
Other Common Equity Adj $6.2M $8.1M $7.7M $7.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.7M $5.7M $5.2M $4.6M $5.4M
Total Equity $100.5M $111.4M $97.3M $87.6M $81.7M
 
Total Liabilities and Equity $462.1M $502.1M $524.1M $420.1M $436.5M
Cash and Short Terms $7.6M $16.7M $9.4M $15M $6.6M
Total Debt $89.8M $379.2M $139.1M $161.3M $158.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $607.8K $13.2M $1.6M -$15.4M -$2.4M
Depreciation & Amoritzation $1M $836.3K $834.5K $700K $666K
Stock-Based Compensation -- $87.9K $189.8K $165K $119K
Change in Accounts Receivable $7.6M -$118.8M $36.5M -$51.6M $48.6M
Change in Inventories -- -- -- -- --
Cash From Operations $23.4M -$101.6M $31.5M -$51.1M $60.6M
 
Capital Expenditures $43.5K $83.2K $175.2K $236K $395K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$224.9K -$1.5M -$712.3K -$236K $60.3M
 
Dividends Paid (Ex Special Dividend) $2.1M $1.7M $2.6M $1.9M --
Special Dividend Paid
Long-Term Debt Issued $10.9M $127.8M $2.4M $4.2M $55.3M
Long-Term Debt Repaid -$1.9M -$4.3M -$45.2M -$25.6M -$27.4M
Repurchase of Common Stock $264K -- -- -- --
Other Financing Activities -$181.4K -$1.4M $1.5M -- --
Cash From Financing -$21.7M $121.7M -$36.7M $43.2M -$108.2M
 
Beginning Cash (CF) $5.5M $24.1M $18.3M $9.7M $16.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2M $18.6M -$5.9M -$8.6M $7M
Ending Cash (CF) $1.7M $42.7M $12.4M $738K $18M
 
Levered Free Cash Flow $23.3M -$101.7M $31.3M -$51.4M $60.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.9M $1.9M -$9M -$610K -$2.6M
Depreciation & Amoritzation $216.8K $234.2K $172K $188K $127K
Stock-Based Compensation -- $71.9K $73K $63K $28K
Change in Accounts Receivable -$26.9M $10.6M -$10.9M -$13.5M -$8.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.5M -$2M -$12.1M -$115K -$7.8M
 
Capital Expenditures $107.2K $12.6K $140K $185K $12K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$12.6K -$140K $60M -$12K
 
Dividends Paid (Ex Special Dividend) $427.9K $641.9K $643K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9M $174K $60.2M $5M --
Long-Term Debt Repaid -$1.9M -$12.1M -$10.4M -$125.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M $2.2M -- -- --
Cash From Financing $23.6M $2.5M $8.4M -$61.4M $9.4M
 
Beginning Cash (CF) $7.6M $16.7M $9.4M $15M $6.6M
Foreign Exchange Rate Adjustment $916.2K $474.9K $500K $601K -$2.5M
Additions / Reductions $4.6M $939.3K -$3.3M -$950K -$921K
Ending Cash (CF) $13M $18.1M $6.6M $14.7M $3.2M
 
Levered Free Cash Flow -$18.6M -$2M -$12.2M -$300K -$7.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.7M $9.2M -$11.1M -$9.4M -$5.9M
Depreciation & Amoritzation $890.8K $827.8K $718.1K $737K $484K
Stock-Based Compensation -- $183K $222.5K $117K $102K
Change in Accounts Receivable -$100.5M -$2.5M -$48.4M $28.6M -$40.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$87.6M -$16.5M -$38.7M $45.5M -$32M
 
Capital Expenditures $143.1K $71.5K $269.1K $251K $169K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$608.5K -$269.1K $59.9M $340K
 
Dividends Paid (Ex Special Dividend) $1.7M $2.4M $2.6M -- --
Special Dividend Paid
Long-Term Debt Issued $32.6M $103.8M $61.5M -- --
Long-Term Debt Repaid -$2M -$39.8M -$24.7M -$134.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.5M -- -- --
Cash From Financing $85.4M $25.1M $33M -$100.1M $26.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8M $9.1M -$7.3M $5.7M -$8.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$87.7M -$16.5M -$39M $45.3M -$32.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.3M $5.3M -$7.5M -$1.5M -$5M
Depreciation & Amoritzation $637.9K $629.3K $513K $550K $368K
Stock-Based Compensation -- $110.2K $143K $95K $78K
Change in Accounts Receivable -$77.1M $39.3M -$45.6M $34.5M -$54.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$66.3M $18.8M -$51.4M $45.3M -$47.2M
 
Capital Expenditures $142.8K $131.1K $225K $240K $14K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$668.2K -$225K $59.9M -$14K
 
Dividends Paid (Ex Special Dividend) $1.3M $1.9M $1.9M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26.9M $2.8M $61.9M $25.3M $5.8M
Long-Term Debt Repaid -$2.1M -$37.7M -$17.1M -$125.7M -$7.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M $1.5M -- -- --
Cash From Financing $69.8M -$26.9M $42.8M -$100.4M $33.8M
 
Beginning Cash (CF) $24.2M $46.7M $35M $41.8M $23.6M
Foreign Exchange Rate Adjustment $118.6K $1.2M -$155K $562K $3.4M
Additions / Reductions $2M -$7.5M -$8.9M $5.3M -$10M
Ending Cash (CF) $26.3M $40.4M $25.9M $47.7M $17M
 
Levered Free Cash Flow -$66.5M $18.7M -$51.6M $45.1M -$47.2M

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.29% over the past day.

Buy
68
KOD alert for Dec 26

Kodiak Sciences, Inc. [KOD] is down 5.28% over the past day.

Buy
64
ZCSH alert for Dec 23

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0% over the past day.

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

Show me the best stock