Financhill
Buy
63

ADN.TO Quote, Financials, Valuation and Earnings

Last price:
$16.02
Seasonality move :
7.87%
Day range:
$15.99 - $16.19
52-week range:
$13.98 - $18.43
Dividend yield:
7.21%
P/E ratio:
19.35x
P/S ratio:
3.38x
P/B ratio:
0.87x
Volume:
20.5K
Avg. volume:
18.8K
1-year change:
-11%
Market cap:
$294.4M
Revenue:
$116.2M
EPS (TTM):
$0.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $91M $95.7M $90.5M $93.5M $116.2M
Revenue Growth (YoY) -9.01% 5.16% -5.49% 3.32% 24.29%
 
Cost of Revenues $61.2M $65.2M $63.2M $64.3M $78.4M
Gross Profit $29.9M $30.5M $27.3M $29.2M $37.7M
Gross Profit Margin 32.8% 31.9% 30.18% 31.26% 32.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9M $8.8M $9.4M $9.7M $14.1M
Other Inc / (Exp) $14.7M $7.7M $34.4M $23.6M $10.5M
Operating Expenses $9M $8.8M $9.4M $9.7M $14.1M
Operating Income $20.8M $21.8M $17.9M $19.6M $23.7M
 
Net Interest Expenses $4.3M $3M $3.1M $3.2M $3.1M
EBT. Incl. Unusual Items $31.3M $26.5M $49.1M $40M $31M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2M $7.8M $13.6M $10.6M $9.3M
Net Income to Company $22.1M $18.7M $35.5M $29.4M $21.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.1M $18.7M $35.5M $29.4M $21.7M
 
Basic EPS (Cont. Ops) $1.32 $1.12 $2.11 $1.72 $1.24
Diluted EPS (Cont. Ops) $1.32 $1.12 $2.11 $1.72 $1.24
Weighted Average Basic Share $16.7M $16.7M $16.8M $17.1M $17.6M
Weighted Average Diluted Share $16.7M $16.7M $16.8M $17.1M $17.6M
 
EBITDA $21.1M $22M $18.1M $19.9M $24.2M
EBIT $20.8M $21.8M $17.9M $19.6M $23.7M
 
Revenue (Reported) $91M $95.7M $90.5M $93.5M $116.2M
Operating Income (Reported) $20.8M $21.8M $17.9M $19.6M $23.7M
Operating Income (Adjusted) $20.8M $21.8M $17.9M $19.6M $23.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.5M $23.6M $26.6M $26M $23M
Revenue Growth (YoY) 5.39% -3.65% 12.71% -2.38% -11.33%
 
Cost of Revenues $16.8M $16.3M $18.7M $18.4M $17.2M
Gross Profit $7.6M $7.3M $7.9M $7.5M $5.8M
Gross Profit Margin 31.22% 30.75% 29.72% 28.95% 25.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $2.8M $3.2M $3.6M $3.4M
Other Inc / (Exp) -$2.7M $3M $3.7M -$91K --
Operating Expenses $2.6M $2.8M $3.2M $3.6M $2.9M
Operating Income $5M $4.4M $4.7M $3.9M $3M
 
Net Interest Expenses $748K $795K $795K $654K $1M
EBT. Incl. Unusual Items $1.6M $6.6M $7.6M $3.2M $3.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $1.8M $1.2M $939K $171K
Net Income to Company $344K $4.8M $6.4M $2.2M $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $344K $4.8M $6.4M $2.2M $2.9M
 
Basic EPS (Cont. Ops) $0.02 $0.29 $0.37 $0.13 $0.16
Diluted EPS (Cont. Ops) $0.02 $0.29 $0.37 $0.13 $0.16
Weighted Average Basic Share $16.7M $16.8M $17.1M $17.5M $18.1M
Weighted Average Diluted Share $16.7M $16.8M $17.1M $17.5M $18.1M
 
EBITDA $5.1M $4.5M $4.8M $4M $3.5M
EBIT $5M $4.4M $4.7M $3.9M $3M
 
Revenue (Reported) $24.5M $23.6M $26.6M $26M $23M
Operating Income (Reported) $5M $4.4M $4.7M $3.9M $3M
Operating Income (Adjusted) $5M $4.4M $4.7M $3.9M $3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $94.7M $95.5M $93.4M $119.8M $85.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.9M $65.6M $64.5M $81.1M $61.5M
Gross Profit $30.8M $29.8M $28.9M $38.6M $23.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4M $9.4M $9.7M $13.9M $12.8M
Other Inc / (Exp) $17.2M $11.5M $37.9M $18M --
Operating Expenses $8.4M $9.4M $9.7M $13.9M $11.5M
Operating Income $22.4M $20.4M $19.2M $24.8M $12.3M
 
Net Interest Expenses $2.9M $3M $3.2M $3.2M $3.7M
EBT. Incl. Unusual Items $36.7M $28.9M $54M $39.6M $19.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2M $8.5M $14.1M $11.9M $4.8M
Net Income to Company $27.5M $20M $39.8M $27.7M $14.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.5M $20.4M $39.8M $27.7M $14.8M
 
Basic EPS (Cont. Ops) $1.65 $1.22 $2.35 $1.61 $0.83
Diluted EPS (Cont. Ops) $1.65 $1.22 $2.35 $1.61 $0.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $22.7M $20.7M $19.5M $25.2M $13.8M
EBIT $22.4M $20.4M $19.2M $24.8M $12.3M
 
Revenue (Reported) $94.7M $95.5M $93.4M $119.8M $85.2M
Operating Income (Reported) $22.4M $20.4M $19.2M $24.8M $12.3M
Operating Income (Adjusted) $22.4M $20.4M $19.2M $24.8M $12.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $69.8M $66.7M $69.7M $96M $65M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.6M $45.6M $46.9M $63.8M $46.8M
Gross Profit $22.2M $21.2M $22.8M $32.2M $18.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.6M $7.2M $7.5M $11.7M $10.5M
Other Inc / (Exp) $3.4M $7.2M $10.8M $5.2M $4.5M
Operating Expenses $6.6M $7.2M $7.5M $11.7M $9.1M
Operating Income $15.6M $13.9M $15.3M $20.4M $9.1M
 
Net Interest Expenses $2.2M $2.3M $2.4M $2.4M $2.9M
EBT. Incl. Unusual Items $16.8M $18.8M $23.7M $23.2M $11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $5.3M $5.8M $7.1M $2.6M
Net Income to Company $12.1M $13.5M $17.8M $16.2M $9.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.1M $13.5M $17.8M $16.2M $9.3M
 
Basic EPS (Cont. Ops) $0.73 $0.81 $1.05 $0.93 $0.52
Diluted EPS (Cont. Ops) $0.73 $0.81 $1.05 $0.93 $0.52
Weighted Average Basic Share $50.1M $50.2M $51.1M $52.1M $53.8M
Weighted Average Diluted Share $50.1M $50.2M $51.1M $52.1M $53.8M
 
EBITDA $15.8M $14.1M $15.5M $20.8M $10.4M
EBIT $15.6M $13.9M $15.3M $20.4M $9.1M
 
Revenue (Reported) $69.8M $66.7M $69.7M $96M $65M
Operating Income (Reported) $15.6M $13.9M $15.3M $20.4M $9.1M
Operating Income (Adjusted) $15.6M $13.9M $15.3M $20.4M $9.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.3M $7.3M $6.2M $1.8M $15.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.7M $8.4M $8.3M $9.3M $8.6M
Inventory $957K $1.5M $1.9M $15.3M $2.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $19.4M $17.3M $16.3M $28.1M $25.9M
 
Property Plant And Equipment $487.9M $493.2M $525.4M $533.7M $576M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $388M $394.1M $437.4M $442.8M $471.9M
Total Assets $513.4M $516.6M $547.8M $568M $608M
 
Accounts Payable $8.6M $8.8M $11.2M $9.4M $10.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.5M $13.6M $16.1M $14.4M $62.3M
 
Long-Term Debt $101.2M $100.9M $107.9M $105.5M $68.9M
Capital Leases -- -- -- -- --
Total Liabilities $220.2M $225.2M $244.1M $249M $269M
 
Common Stock $139.4M $139.4M $142.8M $147.6M $156.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $293.2M $291.5M $303.7M $319M $339M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $293.2M $291.5M $303.7M $319M $339M
 
Total Liabilities and Equity $513.4M $516.6M $547.8M $568M $608M
Cash and Short Terms $10.3M $7.3M $6.2M $1.8M $15.3M
Total Debt $101.2M $100.9M $107.9M $105.5M $114.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $10.5M $3.8M $2.7M $14.6M $2.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.4M $13.5M $12M $10.5M --
Inventory $853K $943K $15.4M $1.6M $2.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $18.7M $18.7M $32.1M $26.7M $13.4M
 
Property Plant And Equipment $489.9M $512.3M $521.9M $552.6M $583M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $390.1M $409.9M $433.7M $457.9M --
Total Assets $514.8M $537.1M $560M $585.4M $602.7M
 
Accounts Payable $11.1M $12.2M $12.2M $12.7M $9.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $43.2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16M $17.1M $17.2M $61.7M $15.2M
 
Long-Term Debt $100.9M $108.1M $107.8M $64.6M $112M
Capital Leases -- -- -- -- --
Total Liabilities $224.6M $242M $249.6M $257.7M $264.3M
 
Common Stock $139.4M $141.6M $146.4M $153.8M $164M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $290.2M $295.1M $310.4M $327.8M $338.4M
 
Total Liabilities and Equity $514.8M $537.1M $560M $585.4M $602.7M
Cash and Short Terms $10.5M $3.8M $2.7M $14.6M $2.4M
Total Debt $100.9M $108.1M $107.8M $107.8M $112.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $22.1M $18.7M $35.5M $29.4M $21.7M
Depreciation & Amoritzation $280K $261K $273K $363K $517K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.9M -$655K $121K -$1M $725K
Change in Inventories $588K -$493K -$400K $514K -$501K
Cash From Operations $20.1M $16.2M $15.2M $10.4M $34M
 
Capital Expenditures $351K $333K $378K $619K $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $32K $186K -$319K $56K -$9.1M
 
Dividends Paid (Ex Special Dividend) $19.4M $19.4M $16M $14.9M $11.5M
Special Dividend Paid
Long-Term Debt Issued $106.5M -- -- -- $10.3M
Long-Term Debt Repaid -$104.6M -- -- -- -$10.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$532K -- -- -- --
Cash From Financing -$17.5M -$19.4M -$16M -$14.9M -$11.5M
 
Beginning Cash (CF) $10.3M $7.3M $6.2M $1.8M $15.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M -$2.9M -$1.1M -$4.4M $13.4M
Ending Cash (CF) $12.9M $4.4M $5.1M -$2.6M $28.7M
 
Levered Free Cash Flow $19.7M $15.9M $14.9M $9.8M $23.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $344K $4.8M $6.4M $2.2M $2.9M
Depreciation & Amoritzation $66K $74K $106K $139K $552K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$864K -$7.6M -$5.5M -$2.8M $232K
Change in Inventories -$239K -$217K -$371K $182K -$924K
Cash From Operations $7.3M $852K $2.8M $5.1M $2.7M
 
Capital Expenditures $148K $148K $373K $292K $149K
Cash Acquisitions -- -- -- -- --
Cash From Investing $191K -$148K -$293K -$291K -$130K
 
Dividends Paid (Ex Special Dividend) $4.8M $3.7M $3.7M $2.6M $2.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.8M -$3.7M -$3.7M -$2.6M -$2.8M
 
Beginning Cash (CF) $10.5M $3.8M $2.7M $14.6M $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6M -$3M -$1.3M $2.2M -$219K
Ending Cash (CF) $13.1M $741K $1.5M $16.8M $2.2M
 
Levered Free Cash Flow $7.1M $704K $2.4M $4.8M $2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.5M $20M $39.8M $27.7M $14.8M
Depreciation & Amoritzation $266K $263K $341K $470K $1.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.8M -$5.8M $1.5M $1.5M $2.4M
Change in Inventories $325K -$90K -$174K -$653K -$118K
Cash From Operations $21.9M $10.6M $13.8M $34.5M $4.6M
 
Capital Expenditures $304K $279K $677K $10.2M $3.5M
Cash Acquisitions -- -- -- -- $6.5M
Cash From Investing $493K -$160K $38K -$10M -$8.2M
 
Dividends Paid (Ex Special Dividend) $19.4M $17.1M $14.9M $12.6M $10.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $10.3M --
Long-Term Debt Repaid -- -- -- -$10.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$19.4M -$17.1M -$14.9M -$12.6M -$8.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M -$6.7M -$1M $11.9M -$12.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21.6M $10.3M $13.1M $24.3M $1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.1M $13.5M $17.8M $16.2M $9.3M
Depreciation & Amoritzation $192K $194K $262K $369K $1.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $46K -$5.1M -$3.7M -$1.2M $478K
Change in Inventories $104K $507K $733K -$434K -$51K
Cash From Operations $14.6M $9M $7.5M $31.6M $2.2M
 
Capital Expenditures $305K $251K $550K $10.2M $3.1M
Cash Acquisitions -- -- -- -- $6.5M
Cash From Investing $109K -$237K $120K -$9.9M -$9M
 
Dividends Paid (Ex Special Dividend) $14.5M $12.3M $11.2M $8.9M $7.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $10.3M $2.2M
Long-Term Debt Repaid -- -- -- -$10.3M -$220K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$14.5M -$12.3M -$11.2M -$8.9M -$6M
 
Beginning Cash (CF) $29.5M $17.6M $10.4M $31.1M $9.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $196K -$3.6M -$3.5M $12.8M -$12.8M
Ending Cash (CF) $29.7M $14.1M $6.9M $43.9M -$3.1M
 
Levered Free Cash Flow $14.3M $8.7M $7M $21.5M -$937K

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 15

Frequency Electronics, Inc. [FEIM] is down 3.51% over the past day.

Buy
57
MOD alert for Dec 15

Modine Manufacturing Co. [MOD] is up 1.79% over the past day.

Sell
42
OKLO alert for Dec 15

Oklo, Inc. [OKLO] is down 5.81% over the past day.

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

Show me the best stock