Financhill
Sell
50

ADN.TO Quote, Financials, Valuation and Earnings

Last price:
$16.61
Seasonality move :
5.4%
Day range:
$16.38 - $16.70
52-week range:
$13.98 - $18.43
Dividend yield:
6.98%
P/E ratio:
19.96x
P/S ratio:
3.49x
P/B ratio:
0.90x
Volume:
9.5K
Avg. volume:
14.6K
1-year change:
-4.81%
Market cap:
$303.7M
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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $66.7M $69.7M $96M $65M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.6M $46.9M $63.8M $46.8M --
Gross Profit $21.2M $22.8M $32.2M $18.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.2M $7.5M $11.7M $10.5M --
Other Inc / (Exp) $7.2M $10.8M $5.2M $4.5M --
Operating Expenses $7.2M $7.5M $11.7M $9.1M --
Operating Income $13.9M $15.3M $20.4M $9.1M --
 
Net Interest Expenses $2.3M $2.4M $2.4M $2.9M --
EBT. Incl. Unusual Items $18.8M $23.7M $23.2M $11.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $5.8M $7.1M $2.6M --
Net Income to Company $13.5M $17.8M $16.2M $9.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.5M $17.8M $16.2M $9.3M --
 
Basic EPS (Cont. Ops) $0.81 $1.05 $0.93 $0.52 --
Diluted EPS (Cont. Ops) $0.81 $1.05 $0.93 $0.52 --
Weighted Average Basic Share $50.2M $51.1M $52.1M $53.8M --
Weighted Average Diluted Share $50.2M $51.1M $52.1M $53.8M --
 
EBITDA $14.1M $15.5M $20.8M $10.4M --
EBIT $13.9M $15.3M $20.4M $9.1M --
 
Revenue (Reported) $66.7M $69.7M $96M $65M --
Operating Income (Reported) $13.9M $15.3M $20.4M $9.1M --
Operating Income (Adjusted) $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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $13.5M $17.8M $16.2M $9.3M --
Depreciation & Amoritzation $194K $262K $369K $1.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.1M -$3.7M -$1.2M $478K --
Change in Inventories $507K $733K -$434K -$51K --
Cash From Operations $9M $7.5M $31.6M $2.2M --
 
Capital Expenditures $251K $550K $10.2M $3.1M --
Cash Acquisitions -- -- -- $6.5M --
Cash From Investing -$237K $120K -$9.9M -$9M --
 
Dividends Paid (Ex Special Dividend) $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 -$12.3M -$11.2M -$8.9M -$6M --
 
Beginning Cash (CF) $17.6M $10.4M $31.1M $9.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M -$3.5M $12.8M -$12.8M --
Ending Cash (CF) $14.1M $6.9M $43.9M -$3.1M --
 
Levered Free Cash Flow $8.7M $7M $21.5M -$937K --

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
67
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
33
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock