Financhill
Buy
54

AI.TO Quote, Financials, Valuation and Earnings

Last price:
$11.71
Seasonality move :
1.06%
Day range:
$11.64 - $11.75
52-week range:
$9.97 - $11.84
Dividend yield:
7.97%
P/E ratio:
12.10x
P/S ratio:
7.22x
P/B ratio:
1.06x
Volume:
99.1K
Avg. volume:
105.7K
1-year change:
5.8%
Market cap:
$558M
Revenue:
$97.3M
EPS (TTM):
$0.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $44.4M $64.6M $79M $98.8M $97.3M
Revenue Growth (YoY) 5.74% -1.34% 22.33% 25.05% -1.56%
 
Cost of Revenues -- $7.6M $9.2M $8.8M $8.6M
Gross Profit -- $57M $69.8M $90M $88.7M
Gross Profit Margin -- 88.21% 88.36% 91.09% 91.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $766K -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $766K $2.7M $2M $12.7M $14.9M
Operating Income -- $54.3M $67.9M $77.3M $73.8M
 
Net Interest Expenses -- $12.5M $19.7M $25.9M $26M
EBT. Incl. Unusual Items $39.2M $41.8M $46.3M $51.5M $47.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $39.2M $41.8M $46.3M $51.5M $47.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.2M $41.8M $46.3M $51.5M $47.9M
 
Basic EPS (Cont. Ops) $0.93 $0.98 $1.08 $1.18 $1.06
Diluted EPS (Cont. Ops) $0.93 $0.98 $1.06 $1.14 $1.05
Weighted Average Basic Share $42.3M $42.6M $43.1M $43.7M $44.9M
Weighted Average Diluted Share $51.7M $50.1M $52.9M $54M $54.4M
 
EBITDA -- $55.6M $68.7M $88.7M $87.4M
EBIT $52.8M $55.6M $68.7M $88.7M $87.4M
 
Revenue (Reported) $44.4M $64.6M $79M $98.8M $97.3M
Operating Income (Reported) -- $54.3M $67.9M $77.3M $73.8M
Operating Income (Adjusted) $52.8M $55.6M $68.7M $88.7M $87.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.9M $20.7M $25.4M $24.5M $21M
Revenue Growth (YoY) 3.41% 29.89% 22.86% -3.61% -14.2%
 
Cost of Revenues $1.9M $2.1M $2.3M $2.2M $2.2M
Gross Profit $14.1M $18.6M $23.2M $22.3M $18.8M
Gross Profit Margin 88.31% 89.73% 91.14% 91.13% 89.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $683K $1.4M $5.5M $3.9M $1.8M
Operating Income $13.4M $17.2M $17.7M $18.4M $17.1M
 
Net Interest Expenses $2.8M $5.3M $6.8M $6.8M $5.2M
EBT. Incl. Unusual Items $10.6M $11.8M $11M $11.6M $11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $10.6M $11.8M $11M $11.6M $11.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.6M $11.8M $11M $11.6M $11.9M
 
Basic EPS (Cont. Ops) $0.25 $0.27 $0.25 $0.26 $0.25
Diluted EPS (Cont. Ops) $0.25 $0.27 $0.20 $0.26 $0.25
Weighted Average Basic Share $42.7M $43.1M $43.8M $44.4M $47.7M
Weighted Average Diluted Share $48.6M $53.4M $54.1M $53.1M $47.7M
 
EBITDA $13.8M $18.3M $22.9M $21.9M $18.4M
EBIT $13.8M $18.3M $22.9M $21.9M $18.4M
 
Revenue (Reported) $15.9M $20.7M $25.4M $24.5M $21M
Operating Income (Reported) $13.4M $17.2M $17.7M $18.4M $17.1M
Operating Income (Adjusted) $13.8M $18.3M $22.9M $21.9M $18.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $65.3M $71.6M $96.2M $100.6M $86.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7M $8.8M $8.8M $8.6M $8.7M
Gross Profit $57.6M $62.8M $87.4M $91.9M $78.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.7M $781K $9.2M $17.6M $7.4M
Operating Income $53.9M $62M $78.2M $74.4M $70.7M
 
Net Interest Expenses $12.8M $16.4M $25.4M $27.3M $21.2M
EBT. Incl. Unusual Items $41.1M $43.8M $52.9M $47M $49.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $41.1M $43.8M $52.9M $47M $49.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.1M $43.8M $52.9M $47M $49.6M
 
Basic EPS (Cont. Ops) $0.97 $1.02 $1.21 $1.06 $1.05
Diluted EPS (Cont. Ops) $0.97 $1.01 $1.08 $0.95 $0.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $56.1M $61.7M $86.1M $90.6M $76.2M
EBIT $56.1M $61.7M $86.1M $90.6M $76.2M
 
Revenue (Reported) $65.3M $71.6M $96.2M $100.6M $86.8M
Operating Income (Reported) $53.9M $62M $78.2M $74.4M $70.7M
Operating Income (Adjusted) $56.1M $61.7M $86.1M $90.6M $76.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.2M $55.8M $72.9M $74.6M $64.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M $6.9M $6.6M $6.4M $6.6M
Gross Profit $14.1M $48.8M $66.3M $68.2M $57.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $481K -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2M $512K $7.7M $12.6M $5.1M
Operating Income $13.4M $48.3M $58.6M $55.6M $52.5M
 
Net Interest Expenses $2.8M $13.4M $19.1M $20.5M $15.6M
EBT. Incl. Unusual Items $31.1M $33.1M $39.6M $35.2M $36.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $31.1M $33.1M $39.6M $35.2M $36.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.1M $33.1M $39.6M $35.2M $36.9M
 
Basic EPS (Cont. Ops) $0.73 $0.77 $0.91 $0.79 $0.78
Diluted EPS (Cont. Ops) $0.73 $0.76 $0.78 $0.69 $0.70
Weighted Average Basic Share $127.6M $129M $130.8M $132.8M $142.4M
Weighted Average Diluted Share $150.9M $157.9M $161.8M $162.2M $157.8M
 
EBITDA $13.8M $48M $65.3M $67.2M $56M
EBIT $41M $48M $65.3M $67.2M $56M
 
Revenue (Reported) $38.2M $55.8M $72.9M $74.6M $64.2M
Operating Income (Reported) $13.4M $48.3M $58.6M $55.6M $52.5M
Operating Income (Adjusted) $41M $48M $65.3M $67.2M $56M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5M $3.1M $5.4M $6M $6.3M
Inventory -- -- -- -- --
Prepaid Expenses $89K $128K $104K $43K $34K
Other Current Assets -- -- -- -- --
Total Current Assets $3.5M $128K $104K $43K $34K
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $755.3M $775.5M $874.8M $877.9M $864.3M
 
Accounts Payable $2.6M $3.6M $7M $5M $8.7M
Accrued Expenses $956K $554K $916K $916K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $167.2M $187.7M $243.3M $238.1M $213.5M
 
Long-Term Debt $125.2M $117.6M $156M $157.6M $133.9M
Capital Leases -- -- -- -- --
Total Liabilities $292.4M $305.3M $399.2M $395.7M $347.3M
 
Common Stock $460.1M $465.5M $471.9M $478.9M $513.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $462.9M $470.2M $475.6M $482.2M $517M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $462.9M $470.2M $475.6M $482.2M $517M
 
Total Liabilities and Equity $755.3M $775.5M $874.8M $877.9M $864.3M
Cash and Short Terms -- -- -- -- --
Total Debt $284.9M $295.5M $379M $374.6M $327.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $5.9M -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.3M $4.2M $6.3M $6.3M --
Inventory -- -- -- -- --
Prepaid Expenses $212K $140K $33K $67K --
Other Current Assets -- -- -- -- --
Total Current Assets $212K $6.1M $33K $143K $54K
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $774.4M $871.3M $864.9M $903.6M $894.4M
 
Accounts Payable $5M $5.1M $5M $9.3M --
Accrued Expenses $1.6M $1.2M $1.2M $906K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $219.2M $50.1M $215.9M $276.5M $261.4M
 
Long-Term Debt $85.8M $340.7M $157.2M $133.5M $106.1M
Capital Leases -- -- -- -- --
Total Liabilities $305M $390.8M $373.1M $410M $367.5M
 
Common Stock $464.2M $470.4M $477.8M $484.9M $520.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $469.4M $480.5M $491.8M $493.6M $527M
 
Total Liabilities and Equity $774.4M $871.3M $864.9M $903.6M $894.4M
Cash and Short Terms -- $5.9M -- -- --
Total Debt $296.8M $382.5M $364.8M $397.3M $358.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $39.2M $41.8M $46.3M $51.5M $47.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $317K $310K $378K $454K $403K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $56.4M $56.4M $39.7M $52.8M $93M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.6M -$33M -$87.8M -$4.6M -$24.9M
 
Dividends Paid (Ex Special Dividend) -$38.9M $34.6M $36.1M $42.3M $45.9M
Special Dividend Paid
Long-Term Debt Issued $558.7M $817.9M $610.1M $274.1M $447.5M
Long-Term Debt Repaid -$547.2M -$805.2M -$524.3M -$279.8M -$497.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.7M -$1.9M -- -$1.4M
Cash From Financing -$39.9M -$23.4M $48.1M -$48.1M -$68.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $56.4M $56.4M $39.7M $52.8M $93M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.6M $11.8M $11M $11.6M $11.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $76K $92K $104K $94K $76K
Change in Accounts Receivable -- -- -- -$76K --
Change in Inventories -- -- -- -- --
Cash From Operations $8.5M $6.3M $16.7M $8.1M -$25.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$51.3M -$33.6M -$38.2M -$15.9M $42.8M
 
Dividends Paid (Ex Special Dividend) $8.3M $8.3M $8.4M $8.6M $9.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $191.2M $103M $106.9M $102M --
Long-Term Debt Repaid -$140.2M -$65.7M -$77M -$85.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$17K --
Cash From Financing $42.7M $29M $21.5M $7.8M -$17.4M
 
Beginning Cash (CF) -- $5.9M -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.7M -- -- --
Ending Cash (CF) -- $7.6M -- -- --
 
Levered Free Cash Flow $8.5M $6.3M $16.7M $8.1M -$25.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $41.1M $43.8M $52.9M $47M $49.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $298K $349K $466K $413K $283K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.9M $51.4M $53.2M $59.3M $50.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$61.6M -$97M $1.5M -$43.5M $5.7M
 
Dividends Paid (Ex Special Dividend) $35.8M $36.1M $42.2M $45.4M $43.7M
Special Dividend Paid
Long-Term Debt Issued $737.7M $800.2M $304.3M $264.6M --
Long-Term Debt Repaid -$682.4M -$709.3M -$323M -$234.9M --
Repurchase of Common Stock -- -- -- -- $41K
Other Financing Activities -- -- -- -- --
Cash From Financing $19.7M $51.6M -$60.7M -$15.8M -$56M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $5.9M -$5.9M -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $41.9M $51.4M $53.2M $59.3M $50.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $31.1M $33.1M $39.6M $35.2M $36.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $225K $264K $352K $311K $191K
Change in Accounts Receivable -- -- -- -$76K --
Change in Inventories -- -- -- -- --
Cash From Operations $38.3M $26.9M $40.3M $46.9M $4.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.1M -$81M $8.3M -$30.5M -$0
 
Dividends Paid (Ex Special Dividend) -$9.6M $27.7M $33.9M $36.9M $34.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $557.3M $539.6M $233.8M $224.4M $439.3M
Long-Term Debt Repaid -$546M -$450.1M -$248.8M -$203.9M -$400.7M
Repurchase of Common Stock -- -- -- -- $41K
Other Financing Activities -- -$1.9M -- -$17K -$73K
Cash From Financing -$21.2M $60.1M -$48.6M -$16.3M -$4.2M
 
Beginning Cash (CF) -- $35M -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $5.9M -- -- --
Ending Cash (CF) -- $40.9M -- -- --
 
Levered Free Cash Flow $38.3M $26.9M $40.3M $46.9M $4.2M

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