Financhill
Buy
63

AIF.TO Quote, Financials, Valuation and Earnings

Last price:
$55.72
Seasonality move :
6.15%
Day range:
$55.19 - $55.66
52-week range:
$43.84 - $63.07
Dividend yield:
1.08%
P/E ratio:
6.87x
P/S ratio:
4.74x
P/B ratio:
2.89x
Volume:
99.1K
Avg. volume:
262.1K
1-year change:
-6.2%
Market cap:
$2.4B
Revenue:
$519.7M
EPS (TTM):
-$1.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $561.2M $625.4M $735.5M $509.7M $519.7M
Revenue Growth (YoY) 6.74% 11.45% 17.6% -30.69% 1.96%
 
Cost of Revenues -- -- -- $45.4M $44M
Gross Profit -- -- -- $464.3M $475.7M
Gross Profit Margin -- -- -- 91.09% 91.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $109.8M $130.8M $159.9M $184.3M $105.9M
Other Inc / (Exp) -$10.8M -$6M -$34.1M -$4.5M -$24.8M
Operating Expenses -$59.3M -$56.9M -$64.3M $446.7M $441M
Operating Income $59.3M $56.9M $64.3M $17.6M $34.8M
 
Net Interest Expenses $6.4M $6.5M $14.6M $21.7M $19.6M
EBT. Incl. Unusual Items $37.1M $33M $867K -$34.8M -$13.4M
Earnings of Discontinued Ops. -$5.6M -- -- $43.7M $14.2M
Income Tax Expense $10.5M $8.6M $4.8M $1.8M -$9.7M
Net Income to Company $37.6M $34.2M $3.9M -$31.7M -$10.4M
 
Minority Interest in Earnings -- -$115K -$3K -- --
Net Income to Common Excl Extra Items $27M $25.6M -$889K -$33.5M -$793K
 
Basic EPS (Cont. Ops) $0.52 $0.62 -$0.02 $0.23 $0.29
Diluted EPS (Cont. Ops) $0.51 $0.60 -$0.02 $0.22 $0.29
Weighted Average Basic Share $40.2M $41.7M $44.6M $45.3M $45.8M
Weighted Average Diluted Share $41.2M $42.9M $44.6M $45.9M $46.8M
 
EBITDA $100.9M $103.5M $123.9M $63M $78.8M
EBIT $59.3M $56.9M $64.3M $17.6M $34.8M
 
Revenue (Reported) $561.2M $625.4M $735.5M $509.7M $519.7M
Operating Income (Reported) $59.3M $56.9M $64.3M $17.6M $34.8M
Operating Income (Adjusted) $59.3M $56.9M $64.3M $17.6M $34.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $151.8M $177.7M $124.5M $128.4M $133.3M
Revenue Growth (YoY) 12.48% 17.06% -29.96% 3.19% 3.81%
 
Cost of Revenues -- -- $10M $11.2M $9.8M
Gross Profit -- -- $114.5M $117.2M $123.5M
Gross Profit Margin -- -- 91.97% 91.29% 92.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38M $36.2M $27.6M $31.1M $36.9M
Other Inc / (Exp) $1.2M $1.1M -$1.1M -$1.3M --
Operating Expenses $5.2M -$13.7M $108.2M $107.7M $109.4M
Operating Income -$5.2M $13.7M $6.2M $9.5M $14.1M
 
Net Interest Expenses $1.8M $4.3M $5.5M $4.8M $2M
EBT. Incl. Unusual Items $1.2M $8M -$3.6M $406K $3M
Earnings of Discontinued Ops. -- -- $4.2M $3.5M $393K
Income Tax Expense $2.4M $2.3M $876K $4.8M $3.6M
Net Income to Company $2.1M $9.1M -$39.1M -$24.7M $4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$295K $6.8M -$3.3M -$2.9M $512K
 
Basic EPS (Cont. Ops) -$0.01 $0.15 $0.02 $0.01 $0.02
Diluted EPS (Cont. Ops) -$0.01 $0.15 $0.02 $0.01 $0.02
Weighted Average Basic Share $41.2M $44.6M $45.4M $45.9M $43.1M
Weighted Average Diluted Share $41.2M $45.4M $45.9M $46.8M $43.6M
 
EBITDA $6.6M $28.6M $16.2M $20.7M $23.9M
EBIT -$5.2M $13.7M $6.2M $9.5M $14.1M
 
Revenue (Reported) $151.8M $177.7M $124.5M $128.4M $133.3M
Operating Income (Reported) -$5.2M $13.7M $6.2M $9.5M $14.1M
Operating Income (Adjusted) -$5.2M $13.7M $6.2M $9.5M $14.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $602M $714.6M $704.2M $515.3M $529.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $45.3M $40.8M
Gross Profit -- -- $114.5M $470M $488.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124M $155M $162.5M $169.5M $110.5M
Other Inc / (Exp) -$9.7M -$14.2M -$16.6M -$23.7M --
Operating Expenses -$48.2M -$56.8M $53.9M $448.2M $432.3M
Operating Income $48.2M $56.8M $60.5M $21.8M $56.3M
 
Net Interest Expenses $5.8M $11.3M $22M $20.4M $11M
EBT. Incl. Unusual Items $35M $15.8M $4M -$31.4M $20.2M
Earnings of Discontinued Ops. -$276K -- $4.2M $34.6M $369.9M
Income Tax Expense $12.2M $4M $9.7M $3.4M -$3.8M
Net Income to Company $35.5M $18.8M -$29.6M -$55.2M $22.4M
 
Minority Interest in Earnings -- -$3K -- -- --
Net Income to Common Excl Extra Items $23.3M $14.8M -$2.6M -$32M $26.2M
 
Basic EPS (Cont. Ops) $0.56 $0.33 $0.03 $0.06 -$1.34
Diluted EPS (Cont. Ops) $0.55 $0.32 $0.03 $0.06 -$1.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $92M $115.2M $114.8M $67.1M $97.1M
EBIT $48.2M $56.8M $60.5M $21.8M $56.3M
 
Revenue (Reported) $602M $714.6M $704.2M $515.3M $529.4M
Operating Income (Reported) $48.2M $56.8M $60.5M $21.8M $56.3M
Operating Income (Adjusted) $48.2M $56.8M $60.5M $21.8M $56.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $462.5M $551.7M $520.5M $384.2M $393.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $10M $33.7M $30.5M
Gross Profit -- -- $114.5M $350.6M $363.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96.6M $120.8M $123.4M $123.9M $89.1M
Other Inc / (Exp) -$6.1M -$14.3M $3.2M -$16.1M -$9.1M
Operating Expenses -$30.8M -$46.7M $71.6M $336.3M $327.6M
Operating Income $30.8M $46.7M $42.8M $14.3M $35.8M
 
Net Interest Expenses $4.5M $9.3M $16.7M $15.2M $6.3M
EBT. Incl. Unusual Items $27.2M $10M $13.1M -$20.2M $13.4M
Earnings of Discontinued Ops. -- -- $4.2M $26.4M $382.1M
Income Tax Expense $8.9M $4.3M $9.3M $5.5M $11.3M
Net Income to Company $27.6M $12.2M -$21.3M -$44.7M $14.7M
 
Minority Interest in Earnings -- -$3K -- -- --
Net Income to Common Excl Extra Items $18.7M $7.9M $6.2M -$23.7M $3.4M
 
Basic EPS (Cont. Ops) $0.46 $0.17 $0.23 $0.06 -$1.57
Diluted EPS (Cont. Ops) $0.44 $0.17 $0.23 $0.06 -$1.57
Weighted Average Basic Share $122.8M $133.3M $135.8M $137.2M $132.8M
Weighted Average Diluted Share $124.9M $134.7M $136.7M $138.8M $133.7M
 
EBITDA $64.4M $92.1M $83M $48M $66.3M
EBIT $30.8M $46.7M $42.8M $14.3M $35.8M
 
Revenue (Reported) $462.5M $551.7M $520.5M $384.2M $393.9M
Operating Income (Reported) $30.8M $46.7M $42.8M $14.3M $35.8M
Operating Income (Adjusted) $30.8M $46.7M $42.8M $14.3M $35.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $69.6M $51.3M $55.3M $41.9M $41.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $175.3M $196.2M $218.5M $207.1M $102.5M
Inventory -- -- -- -- --
Prepaid Expenses $13.2M $20.9M $23.8M $27.8M $25.7M
Other Current Assets -- -- -- -- --
Total Current Assets $266.4M $281.8M $315.3M $297.6M $477.1M
 
Property Plant And Equipment $72.1M $81.6M $60.5M $45.1M $32.6M
Long-Term Investments $35.8M $55.8M $64.3M $55.8M $59.8M
Goodwill $261.1M $467.3M $497.6M $510M $404.2M
Other Intangibles $77.9M $286.7M $292.8M $270.6M $214.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $735.4M $1.2B $1.3B $1.2B $1.3B
 
Accounts Payable $7.6M $10.6M $7.3M $17.5M $15M
Accrued Expenses $78.9M $98.4M $97M $91.6M $87.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.7M $13.9M $14.9M $14.3M $11M
Other Current Liabilities -- -- -- -- $57.7M
Total Current Liabilities $153.2M $209.9M $239.9M $218.3M $288.1M
 
Long-Term Debt $174.3M $344.1M $363.3M $341.2M $308.6M
Capital Leases -- -- -- -- --
Total Liabilities $352M $606.9M $664M $612.2M $633.7M
 
Common Stock $529.9M $726.3M $747.7M $769.3M $798.1M
Other Common Equity Adj $40.8M $38.4M $47.2M $42.4M $73.7M
Common Equity $383.4M $589.5M $599.9M $602.5M $617.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.9M -- -- --
Total Equity $383.4M $592.3M $599.9M $602.5M $617.2M
 
Total Liabilities and Equity $735.4M $1.2B $1.3B $1.2B $1.3B
Cash and Short Terms $69.6M $51.3M $55.3M $41.9M $41.9M
Total Debt $186M $358.1M $378.1M $355.6M $319.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $66.4M $46.6M $44.7M $39.6M $405.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $202M $199M $225.9M $95.1M $145.2M
Inventory -- -- -- -- --
Prepaid Expenses $15.8M $21.5M $25.6M $23.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $294.5M $284.6M $315.2M $470.8M $556.6M
 
Property Plant And Equipment $80.1M $62.2M $46.7M $34.3M $35.6M
Long-Term Investments $48.3M $64.4M $65.2M $56.8M $57M
Goodwill $338.3M $491.5M $497.6M $399.4M --
Other Intangibles $176.1M $292.2M $266.6M $216.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $959M $1.2B $1.2B $1.2B $1.3B
 
Accounts Payable $13.6M $12.3M $17.3M $9.6M $9M
Accrued Expenses $83.9M $99.7M $94.2M $69.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.1M $15M $14.3M $13.4M --
Other Current Liabilities -- -- -- $41.9M --
Total Current Liabilities $182.9M $222M $226.4M $227.4M $206.3M
 
Long-Term Debt $304.5M $371.1M $349.6M $331.5M $186.9M
Capital Leases -- -- -- -- --
Total Liabilities $540.3M $648.9M $629M $601.7M $438.2M
 
Common Stock $556.2M $739.5M $769.1M $790.8M $644.9M
Other Common Equity Adj $39.6M $40.6M $45.7M $56.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.8M -- -- -- --
Total Equity $418.7M $578.5M $599.2M $616.7M $828.9M
 
Total Liabilities and Equity $959M $1.2B $1.2B $1.2B $1.3B
Cash and Short Terms $66.4M $46.6M $44.7M $39.6M $405.1M
Total Debt $317.5M $386.2M $363.9M $344.8M $198M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $37.6M $34.2M $3.9M -$31.7M -$10.4M
Depreciation & Amoritzation $41.8M $46.6M $59.5M $57.9M $50.4M
Stock-Based Compensation $15.4M $23.9M $24.1M $23.7M $42.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $72.3M $55.9M $75.2M $71.4M $79.8M
 
Capital Expenditures $4.4M $10.6M $24.5M $12.5M $7.5M
Cash Acquisitions $12.5M $358.9M $29.9M $25.1M --
Cash From Investing -$20.9M -$373.3M -$54.1M -$34.9M $2.8M
 
Dividends Paid (Ex Special Dividend) $21.9M $21.6M $24.7M $26.6M $24.7M
Special Dividend Paid
Long-Term Debt Issued $38.1M $341M $84.5M $72.7M $34.4M
Long-Term Debt Repaid -$65.2M -$190.9M -$72.1M -$98.7M -$88.3M
Repurchase of Common Stock $3.6M $6.3M $12.6M $9.6M $14.5M
Other Financing Activities -$723K -$414K -$1.9M -$8K -$170K
Cash From Financing -$41.3M $300.8M -$16.8M -$51.8M -$75.5M
 
Beginning Cash (CF) $69.6M $51.3M $55.3M $41.9M $41.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.4M -$18.4M $4M -$13.4M $8.7M
Ending Cash (CF) $78.3M $31.1M $58.9M $30.4M $52.2M
 
Levered Free Cash Flow $68M $45.3M $50.7M $58.9M $72.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.1M $9.1M -$39.1M -$24.7M $4.1M
Depreciation & Amoritzation $11.8M $14.9M $13.1M $11.1M $9.8M
Stock-Based Compensation $7.1M $8.4M $5.4M $5M $4.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.5M $24M $36M $18.4M $22.6M
 
Capital Expenditures $2.6M $6.8M $1.9M $2.4M $710K
Cash Acquisitions $3.5M -$17K -- -- --
Cash From Investing -$6M -$7M -$2.2M -$2.3M -$1.2M
 
Dividends Paid (Ex Special Dividend) $5.4M $6.5M $6.7M $6.2M $5.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7M -- $3M -- --
Long-Term Debt Repaid -$11.9M -$32.6M -$30.2M -$8.6M --
Repurchase of Common Stock $167K $61K $2.3M $11.3M -$91K
Other Financing Activities -$136K -$120K -$2K -$16K --
Cash From Financing -$7.8M -$37.5M -$34.2M -$18.8M -$5.9M
 
Beginning Cash (CF) $66.4M $46.6M $44.7M $39.6M $405.1M
Foreign Exchange Rate Adjustment $622K -$97K $2M $1.5M $6.9M
Additions / Reductions -$7.7M -$20.5M $1.6M -$1.3M $22.4M
Ending Cash (CF) $59.3M $26.1M $48.3M $39.8M $434.5M
 
Levered Free Cash Flow $2.9M $17.2M $34.1M $16M $21.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35.5M $18.8M -$29.6M -$55.2M $22.4M
Depreciation & Amoritzation $43.8M $58.4M $57.3M $54.4M $41.2M
Stock-Based Compensation $19.9M $28.5M $21.3M $21.7M $39.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $78.1M $58.2M $54.2M $99.8M $74.9M
 
Capital Expenditures $8.2M $20.2M $16.2M $11.9M $3.8M
Cash Acquisitions $156.3M $244.9M -- $25.1M --
Cash From Investing -$170.5M -$266.4M -$12.3M -$37.6M $646.8M
 
Dividends Paid (Ex Special Dividend) $21.2M $24M $26.2M $25.2M $24.4M
Special Dividend Paid
Long-Term Debt Issued $148.1M $267.4M $61.7M $41M --
Long-Term Debt Repaid -$62.8M -$210.1M -$90.2M -$73.7M --
Repurchase of Common Stock $5.7M $12.8M $7M $17.4M $188.8M
Other Financing Activities -- -$2.2M -$9K -- --
Cash From Financing $71M $191.1M -$47.4M -$61.2M -$360.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.7M -$19.7M -$2M $3.5M $357M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $69.9M $38M $38M $87.9M $71.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.6M $12.2M -$21.3M -$44.7M $14.7M
Depreciation & Amoritzation $33.6M $45.4M $43.2M $39.7M $30.5M
Stock-Based Compensation $16.6M $21.1M $18.4M $16.4M $12.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $45.4M $47.7M $26.7M $55.1M $50.3M
 
Capital Expenditures $6.6M $16.2M $7.9M $7.3M $3.7M
Cash Acquisitions $143.9M $29.9M -- -- --
Cash From Investing -$153.6M -$46.7M -$4.9M -$7.6M $636.5M
 
Dividends Paid (Ex Special Dividend) $16M $18.4M $19.9M $18.5M $18.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $148.1M $74.5M $51.7M $20M $50.6M
Long-Term Debt Repaid -$31.3M -$50.4M -$68.6M -$43.6M -$183.6M
Repurchase of Common Stock $6.2M $12.7M $7M $14.9M $189.1M
Other Financing Activities -$136K -$1.9M -$7K -$66K -$178.8M
Cash From Financing $106.7M -$3.1M -$33.8M -$43.2M -$328.5M
 
Beginning Cash (CF) $209.5M $160.6M $130.6M $133.4M $1.3B
Foreign Exchange Rate Adjustment -$1.7M -$2.5M $1.4M $1.9M -$3.6M
Additions / Reductions -$3.3M -$4.6M -$10.6M $6.2M $354.5M
Ending Cash (CF) $204.6M $153.4M $121.4M $141.5M $1.6B
 
Levered Free Cash Flow $38.8M $31.5M $18.8M $47.8M $46.6M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 28.81% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 43.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.97% over the past day.

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

Show me the best stock