Financhill
Buy
61

ARE.TO Quote, Financials, Valuation and Earnings

Last price:
$30.94
Seasonality move :
7.52%
Day range:
$28.35 - $29.93
52-week range:
$15.21 - $35.10
Dividend yield:
2.55%
P/E ratio:
362.77x
P/S ratio:
0.38x
P/B ratio:
2.06x
Volume:
515.3K
Avg. volume:
525.9K
1-year change:
6.12%
Market cap:
$1.9B
Revenue:
$1.1B
EPS (TTM):
$0.08
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $1.1B
Revenue Growth (YoY) -- -- -- -- -74.98%
 
Cost of Revenues -- -- -- -- $1B
Gross Profit -- -- -- -- $15.8M
Gross Profit Margin -- -- -- -- 1.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $56.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- $56.9M
Operating Income -- -- -- -- -$41.1M
 
Net Interest Expenses -- -- -- -- $12.4M
EBT. Incl. Unusual Items -- -- -- -- -$48.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$11.1M
Net Income to Company -- -- -- -- -$49.2M
 
Minority Interest in Earnings -- -- -- -- -$147K
Net Income to Common Excl Extra Items -- -- -- -- -$38.1M
 
Basic EPS (Cont. Ops) -- -- -- -- -$0.60
Diluted EPS (Cont. Ops) -- -- -- -- -$0.60
Weighted Average Basic Share -- -- -- -- $62.9M
Weighted Average Diluted Share -- -- -- -- $62.9M
 
EBITDA -- -- -- -- -$15.1M
EBIT -- -- -- -- -$41.1M
 
Revenue (Reported) -- -- -- -- $1.1B
Operating Income (Reported) -- -- -- -- -$41.1M
Operating Income (Adjusted) -- -- -- -- -$41.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.3B $1.2B $1.3B $1.5B
Revenue Growth (YoY) 11.93% 13.5% -6.13% 2.89% 19.99%
 
Cost of Revenues $1.1B $1.2B $1.2B $1.1B $1.4B
Gross Profit $101.1M $94.8M $25.5M $127.4M $106.8M
Gross Profit Margin 8.69% 7.18% 2.06% 9.99% 6.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.4M $42.5M $28.7M $55.8M $54.7M
Other Inc / (Exp) $4.9M $8.7M $143.4M $4.2M --
Operating Expenses $42.4M $42.5M $28.7M $50.2M $60.9M
Operating Income $58.7M $52.3M -$3.2M $77.2M $45.9M
 
Net Interest Expenses $11.8M $15.1M $16.5M $11.8M $18M
EBT. Incl. Unusual Items $48M $41.5M $120.6M $72M $47.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.5M $12M -$7.6M $21.3M $9.3M
Net Income to Company $52M $46.5M $125.8M $77.8M $49.7M
 
Minority Interest in Earnings -- -- -- $6K $405K
Net Income to Common Excl Extra Items $38.4M $34.5M $133.4M $56.5M $40.4M
 
Basic EPS (Cont. Ops) $0.64 $0.57 $2.16 $0.90 $0.63
Diluted EPS (Cont. Ops) $0.52 $0.45 $1.60 $0.85 $0.60
Weighted Average Basic Share $60.3M $61M $61.8M $62.5M $63.3M
Weighted Average Diluted Share $73.5M $82.2M $83.5M $66.7M $67.1M
 
EBITDA $80.9M $76.2M $17M $100.2M $70.4M
EBIT $58.7M $52.3M -$3.2M $77.2M $45.9M
 
Revenue (Reported) $1.2B $1.3B $1.2B $1.3B $1.5B
Operating Income (Reported) $58.7M $52.3M -$3.2M $77.2M $45.9M
Operating Income (Adjusted) $58.7M $52.3M -$3.2M $77.2M $45.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $4.5B $4.8B $4.1B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4.3B $4.6B $4B $4.9B
Gross Profit $302.7M $259.2M $168.2M $97.2M $254.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $188.1M $196.2M $174.1M $207.9M $228.2M
Other Inc / (Exp) $26.8M $24.1M $248.2M $42.7M --
Operating Expenses $188.1M $196.2M $174.1M $202.3M $230.1M
Operating Income $114.6M $62.9M -$6M -$105.1M $24.5M
 
Net Interest Expenses $41.1M $52M $66.2M $56.2M $61.2M
EBT. Incl. Unusual Items $86.5M $19.7M $163.8M -$104.5M $5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.5M $13.4M $11.1M -$15.4M $4.1M
Net Income to Company $101.1M $36.2M $183M -$79.3M $12.7M
 
Minority Interest in Earnings -- -- -- $6K -$86K
Net Income to Common Excl Extra Items $69.6M $22.8M $171.9M -$63.8M $8.6M
 
Basic EPS (Cont. Ops) $1.15 $0.37 $2.79 -$1.03 $0.13
Diluted EPS (Cont. Ops) $0.91 $0.25 $2.05 -$1.09 $0.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $208.4M $155.4M $82.2M -$29M $127.1M
EBIT $114.6M $62.9M -$6M -$105.1M $24.5M
 
Revenue (Reported) $4B $4.5B $4.8B $4.1B $5.2B
Operating Income (Reported) $114.6M $62.9M -$6M -$105.1M $24.5M
Operating Income (Adjusted) $114.6M $62.9M -$6M -$105.1M $24.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3.4B $3.5B $3B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $3.2B $3.4B $3B $3.7B
Gross Profit $205.9M $186.8M $93.4M $13.7M $173.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.4M $148.3M $126M $156.1M $171.1M
Other Inc / (Exp) $16.4M $17.8M $234.1M $38.2M $154K
Operating Expenses $134.4M $148.3M $126M $150.5M $177.3M
Operating Income $71.6M $38.5M -$32.6M -$136.8M -$3.6M
 
Net Interest Expenses $33.8M $40M $49.4M $31.9M $48.7M
EBT. Incl. Unusual Items $44.4M $5.4M $143.9M -$119.3M -$16.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.2M $6.5M $5M -$26.1M -$4.9M
Net Income to Company $54.8M $17.2M $157.2M -$99.7M -$10.5M
 
Minority Interest in Earnings -- -- -- $6K $14K
Net Income to Common Excl Extra Items $37.6M $10.7M $152.2M -$73.5M -$5.5M
 
Basic EPS (Cont. Ops) $0.62 $0.17 $2.47 -$1.18 -$0.09
Diluted EPS (Cont. Ops) $0.45 $0.06 $1.79 -$1.24 -$0.13
Weighted Average Basic Share $180.9M $182.7M $184.9M $187M $189.1M
Weighted Average Diluted Share $208.3M $204M $226.2M $191.3M $192.9M
 
EBITDA $138.1M $108.9M $31.6M -$75.2M $72.7M
EBIT $71.6M $38.5M -$32.6M -$136.8M -$3.6M
 
Revenue (Reported) $2.9B $3.4B $3.5B $3B $3.9B
Operating Income (Reported) $71.6M $38.5M -$32.6M -$136.8M -$3.6M
Operating Income (Adjusted) $71.6M $38.5M -$32.6M -$136.8M -$3.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- -- $385.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $1.4B
Inventory -- -- -- -- $26.8M
Prepaid Expenses -- -- -- -- $75.7M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- $2.4B
 
Property Plant And Equipment -- -- -- -- $372.1M
Long-Term Investments -- -- -- -- $282.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- -- $3.4B
 
Accounts Payable -- -- -- -- $913.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $2B
 
Long-Term Debt -- -- -- -- $415.8M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $2.5B
 
Common Stock -- -- -- -- $443.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- $915M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $6.2M
Total Equity -- -- -- -- $921.1M
 
Total Liabilities and Equity -- -- -- -- $3.4B
Cash and Short Terms -- -- -- -- $385.6M
Total Debt -- -- -- -- $457.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $637.3M $583.6M $433.2M $506.1M $390.8M
Short Term Investments -- $800K $836K -- --
Accounts Receivable, Net $1.1B $1.2B $1.4B $1.4B $1.6B
Inventory $26.4M $36.9M $29.7M $30.1M $20.4M
Prepaid Expenses $69.8M $71.7M $100.6M $86.1M $140.3M
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2.3B $2.4B $2.4B $2.7B
 
Property Plant And Equipment $376.1M $397.1M $248.1M $342.1M $381.8M
Long-Term Investments $161.2M $218.7M $281.6M $264.8M $280M
Goodwill $83.8M $108.1M $105.1M $122.6M --
Other Intangibles $549.4M $563.3M $19.5M $59M --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.4B $3.7B $3.1B $3.3B $3.7B
 
Accounts Payable $853.8M $946M $988M $958.6M $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $55.8M $63.4M $220.9M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $154.9M --
Total Current Liabilities $1.6B $1.8B $1.8B $2.1B $2.3B
 
Long-Term Debt $701.5M $733.8M $104M $270.1M $398.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.7B $2B $2.4B $2.8B
 
Common Stock $397.2M $410.4M $423.2M $435.3M $454.4M
Other Common Equity Adj -$23.6M $29.7M $14M $1.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $6.3M $6.8M
Total Equity $902.3M $950.5M $1.1B $962.2M $922.8M
 
Total Liabilities and Equity $3.4B $3.7B $3.1B $3.3B $3.7B
Cash and Short Terms $637.3M $583.6M $433.2M $506.1M $390.8M
Total Debt $757.3M $797.2M $142.1M $314M $451.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- -$49.2M
Depreciation & Amoritzation -- -- -- -- $26M
Stock-Based Compensation -- -- -- -- $1.4M
Change in Accounts Receivable -- -- -- -- -$196.8M
Change in Inventories -- -- -- -- -$5.3M
Cash From Operations -- -- -- -- -$164M
 
Capital Expenditures -- -- -- -- $24.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$21M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $11.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- $132.8M
 
Beginning Cash (CF) -- -- -- -- $385.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$52.4M
Ending Cash (CF) -- -- -- -- $333M
 
Levered Free Cash Flow -- -- -- -- -$188.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $52M $46.5M $125.8M $77.8M $49.7M
Depreciation & Amoritzation $22.1M $23.8M $20.3M $23M $24.4M
Stock-Based Compensation $4.7M $2.8M $6.2M $2.8M $6.5M
Change in Accounts Receivable -$168.7M -$152.8M $7.3M -$111.5M -$116.2M
Change in Inventories -$1.3M -$3.4M $933K $1.1M $7.4M
Cash From Operations -$27.2M -$11M $110.7M $73.2M $57M
 
Capital Expenditures $3.7M $13.3M $4M $13.3M $10.2M
Cash Acquisitions -- -$58K -- $113.5M $26.1M
Cash From Investing -$2.2M -$10.8M $151.9M -$116.4M -$32.1M
 
Dividends Paid (Ex Special Dividend) $10.6M $11.3M $11.4M $11.9M $12M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $42.1M -$192.4M -$66.6M $6.9M --
Long-Term Debt Repaid -$19.4M -$17M -$15.7M $2.8M --
Repurchase of Common Stock -- -- -- $2.9M $7.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $12.1M -$33.9M -$184.7M $50.5M -$97.8M
 
Beginning Cash (CF) $637.3M $582.8M $432.4M $506.1M $390.8M
Foreign Exchange Rate Adjustment $1.2M $5M $2M -$670K $1.4M
Additions / Reductions -$16.1M -$50.7M $79.8M $6.7M -$71.5M
Ending Cash (CF) $622.4M $537.1M $514.2M $512.1M $320.7M
 
Levered Free Cash Flow -$30.9M -$24.3M $106.7M $59.9M $46.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $101.1M $36.2M $183M -$79.3M $12.7M
Depreciation & Amoritzation $93.6M $92.5M $88.6M $76.3M $102.3M
Stock-Based Compensation $19.4M $19M $21.8M $18.2M $27.7M
Change in Accounts Receivable $41.3M -$146.4M -$150.7M $13.1M -$79.7M
Change in Inventories -$4.8M -$9.3M -$6.2M -$408K $9.7M
Cash From Operations $112.9M -$74.8M -$85.9M $178.5M -$27.4M
 
Capital Expenditures $90.9M $35.5M $33.3M $51.1M $56.1M
Cash Acquisitions $1.4M $30.4M -- $114.2M $87.1M
Cash From Investing -$84M -$56.4M $343.5M -$132.5M -$116.9M
 
Dividends Paid (Ex Special Dividend) $40.3M $43.7M $45.5M $46.6M $47.7M
Special Dividend Paid
Long-Term Debt Issued $81.7M -$8.3M $11.1M $15.9M --
Long-Term Debt Repaid -$70.3M -$71.4M -$86.2M -$230.9M --
Repurchase of Common Stock -- -- -- $2.9M $7.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$28.9M $63.3M -$300.6M $27.5M $31.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.9M -$61.7M -$44.2M $73.7M -$115.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $22M -$110.4M -$119.2M $127.4M -$83.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $54.8M $17.2M $157.2M -$99.7M -$10.5M
Depreciation & Amoritzation $66.4M $70.2M $64.4M $61.6M $76.1M
Stock-Based Compensation $14.9M $14.7M $16.7M $11.8M $14.9M
Change in Accounts Receivable -$198.5M -$288.4M -$168.9M -$97.5M -$274.9M
Change in Inventories -$5.1M -$10.5M -$5.5M -$9.3M $1.1M
Cash From Operations -$102.1M -$148.7M -$124.9M -$11.4M -$67.4M
 
Capital Expenditures $30.4M $24.3M $16.3M $43.4M $46.2M
Cash Acquisitions -- $5.8M -- $113.5M $26.1M
Cash From Investing -$24.1M -$24.7M $355M -$122.4M -$58.7M
 
Dividends Paid (Ex Special Dividend) $30.7M $33.2M $34.2M $35.2M $35.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $80M $11.1M $6.7M $9.9M $227.9M
Long-Term Debt Repaid -$53.2M -$52.9M -$58.6M -$35M -$23.7M
Repurchase of Common Stock -- -- -- $2.9M $7.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.9M $111.7M -$177M -$7.6M $82.6M
 
Beginning Cash (CF) $2B $1.7B $1.1B $1.4B $1.2B
Foreign Exchange Rate Adjustment -$2.1M $6.5M $182K $1.7M -$3.7M
Additions / Reductions -$132.2M -$55.3M $53.2M -$139.7M -$47.2M
Ending Cash (CF) $1.8B $1.7B $1.2B $1.3B $1.2B
 
Levered Free Cash Flow -$132.6M -$173M -$141.2M -$54.8M -$113.6M

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

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock