Financhill
Buy
74

ARIS.TO Quote, Financials, Valuation and Earnings

Last price:
$25.31
Seasonality move :
-0.41%
Day range:
$24.37 - $25.49
52-week range:
$5.17 - $29.30
Dividend yield:
0%
P/E ratio:
69.02x
P/S ratio:
4.10x
P/B ratio:
3.16x
Volume:
2M
Avg. volume:
999.6K
1-year change:
342.48%
Market cap:
$4.9B
Revenue:
$699.5M
EPS (TTM):
$0.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $524.3M $479.7M $520.7M $604.2M $699.5M
Revenue Growth (YoY) 21.04% -8.52% 8.55% 16.04% 15.77%
 
Cost of Revenues $267.4M $284.8M $315.9M $417.4M $499.1M
Gross Profit $257M $194.9M $204.8M $186.8M $200.4M
Gross Profit Margin 49.01% 40.63% 39.33% 30.92% 28.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.2M $16.5M $28.7M $24.1M $25.1M
Other Inc / (Exp) -$120.7M $137M -$69M -$56.9M -$25.2M
Operating Expenses $35.6M $18.5M $28.8M $28.9M $32.3M
Operating Income $221.4M $176.4M $176M $158M $168.1M
 
Net Interest Expenses $19.1M $23.3M $35.1M $36.3M $39M
EBT. Incl. Unusual Items $50.6M $287.7M $92M $79.3M $112.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88M $64.9M $81.5M $64M $76.8M
Net Income to Company -$37M $225.6M -$6.3M $15.4M $31.9M
 
Minority Interest in Earnings -$30.7M -$7.8M -- -- -$1.8M
Net Income to Common Excl Extra Items -$37M $225.6M -$6.3M $15.4M $31.9M
 
Basic EPS (Cont. Ops) -$0.10 $2.82 -$0.06 $0.11 $0.21
Diluted EPS (Cont. Ops) -$0.10 $2.46 -$0.06 $0.11 $0.21
Weighted Average Basic Share $60.7M $82.8M $108.2M $136.7M $157.7M
Weighted Average Diluted Share $60.7M $94.9M $108.2M $137.1M $158.7M
 
EBITDA $255.6M $216M $221.4M $208.3M $216.2M
EBIT $221.4M $176.4M $176M $158M $168.1M
 
Revenue (Reported) $524.3M $479.7M $520.7M $604.2M $699.5M
Operating Income (Reported) $221.4M $176.4M $176M $158M $168.1M
Operating Income (Adjusted) $221.4M $176.4M $176M $158M $168.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $114.3M $122.7M $156.2M $183.8M $355.5M
Revenue Growth (YoY) -24.18% 7.3% 27.31% 17.68% 93.44%
 
Cost of Revenues $64.9M $70.6M $110.5M $132.5M $186.8M
Gross Profit $49.4M $52M $45.7M $51.2M $168.7M
Gross Profit Margin 43.24% 42.41% 29.26% 27.87% 47.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $7.4M $5.3M $5.4M $7.1M
Other Inc / (Exp) $13.4M -$80M -$1.1M -$18M --
Operating Expenses $5.8M $9.6M $5.3M $8.6M $20.1M
Operating Income $43.6M $42.4M $40.4M $42.6M $148.5M
 
Net Interest Expenses $6.9M $8.5M $9.1M $8.6M $12.6M
EBT. Incl. Unusual Items $44.4M -$36.2M $33.6M $18.6M $104.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.2M $17.9M $16.5M $21.6M $46.9M
Net Income to Company $32.8M -$61.5M $18.6M -$3M $58.9M
 
Minority Interest in Earnings -- -- -- -$208.7K -$2.8K
Net Income to Common Excl Extra Items $31.8M -$63.2M $18.5M -$3M $57.9M
 
Basic EPS (Cont. Ops) $0.32 -$0.63 $0.14 -$0.02 $0.29
Diluted EPS (Cont. Ops) $0.29 -$0.63 $0.13 -$0.02 $0.29
Weighted Average Basic Share $98.5M $101M $137.2M $169.9M $199.2M
Weighted Average Diluted Share $109.3M $101M $137.5M $169.9M $202.5M
 
EBITDA $53.5M $51.8M $55.7M $55.5M $167.4M
EBIT $43.6M $42.4M $40.4M $42.6M $148.5M
 
Revenue (Reported) $114.3M $122.7M $156.2M $183.8M $355.5M
Operating Income (Reported) $43.6M $42.4M $40.4M $42.6M $148.5M
Operating Income (Adjusted) $43.6M $42.4M $40.4M $42.6M $148.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $491.5M $498.5M $574.4M $659.5M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $270.9M $292.2M $387.1M $483M $617.9M
Gross Profit $220.6M $206.2M $187.3M $176.4M $456.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21M $28.6M $24.1M $24.2M $31.4M
Other Inc / (Exp) $83.2M -$64.6M -$46.5M -$48.4M --
Operating Expenses $24.8M $31.8M $24.6M $34.8M $60.5M
Operating Income $195.9M $174.4M $162.7M $141.6M $396.1M
 
Net Interest Expenses $20M $32.2M $42.2M $34M $70.4M
EBT. Incl. Unusual Items $222.4M $92.7M $96.7M $66.7M $204.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79.5M $76.4M $64.4M $72.1M $136.9M
Net Income to Company $148.5M $2.8M $22.4M -$4.2M $67.7M
 
Minority Interest in Earnings -$27.1M -- -- -$208.7K -$447K
Net Income to Common Excl Extra Items $151.4M $1.6M $22.3M -$4.3M $67.7M
 
Basic EPS (Cont. Ops) $2.61 $0.04 $0.16 -$0.03 $0.36
Diluted EPS (Cont. Ops) $2.09 -$0.02 $0.09 -$0.03 $0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $234.3M $216M $212.2M $187.7M $460.4M
EBIT $195.9M $174.4M $162.7M $141.6M $396.1M
 
Revenue (Reported) $491.5M $498.5M $574.4M $659.5M $1.1B
Operating Income (Reported) $195.9M $174.4M $162.7M $141.6M $396.1M
Operating Income (Adjusted) $195.9M $174.4M $162.7M $141.6M $396.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $380.4M $434.1M $489.2M $863.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $219.9M $298M $364.4M $481.8M --
Gross Profit $160.6M $136.1M $124.8M $381.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.7M $13.8M $13.9M $20.1M --
Other Inc / (Exp) -$59.2M -$33.9M -$25.3M -$112.6M --
Operating Expenses $24.8M $14.8M $20.7M $49.9M --
Operating Income $135.8M $121.3M $104.2M $331.5M --
 
Net Interest Expenses $24.1M $30.2M $25.6M $41.3M --
EBT. Incl. Unusual Items $67.1M $73.2M $60.9M $152.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62M $45.1M $53.2M $113.2M --
Net Income to Company -$5.3M $23.4M $3.7M $39.5M --
 
Minority Interest in Earnings -- -- -$208.7K $1.1M --
Net Income to Common Excl Extra Items -$6.8M $23.2M $3.8M $39M --
 
Basic EPS (Cont. Ops) -$0.05 $0.17 $0.03 $0.18 --
Diluted EPS (Cont. Ops) -$0.10 $0.10 $0.03 $0.18 --
Weighted Average Basic Share $296.7M $409.6M $459.7M $550.6M --
Weighted Average Diluted Share $309.1M $414M $460.6M $554.7M --
 
EBITDA $167.3M $160.1M $139.6M $383M --
EBIT $135.8M $121.3M $104.2M $331.5M --
 
Revenue (Reported) $380.4M $434.1M $489.2M $863.2M --
Operating Income (Reported) $135.8M $121.3M $104.2M $331.5M --
Operating Income (Adjusted) $135.8M $121.3M $104.2M $331.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $345.6M $408.7M $405.8M $256.6M $363.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $37.3M $65.8M $65M $67.9M
Inventory $38.7M $28.3M $36.1M $51.2M $65.7M
Prepaid Expenses $3.6M $2.5M $3.6M $6.2M $5.2M
Other Current Assets -- $5.7M $1.2M $2.3M $2.4M
Total Current Assets $418.8M $482.5M $512.4M $381.2M $504.5M
 
Property Plant And Equipment $385.5M $575.7M $1B $1.2B $2.3B
Long-Term Investments $24.5M $202.9M $155.3M $145.6M $4.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $946.1K $997.9K $1.7M $2.4M $4.5M
Total Assets $833.7M $1.3B $1.7B $1.8B $2.9B
 
Accounts Payable $44M $30M $51.4M $73.2M $100.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $15.8M $10.4M $38.9M $48.8M $31.8M
Current Portion Of Capital Lease Obligations $2.5M $2.2M $3.3M $2.7M $2.4M
Other Current Liabilities -- -- $29.6M $35.3M $12.8M
Total Current Liabilities $227.3M $79.7M $196.8M $177M $193.5M
 
Long-Term Debt $166.7M $389.3M $496.8M $453.7M $714.5M
Capital Leases -- -- -- -- --
Total Liabilities $578.8M $656.7M $1B $974.7M $1.3B
 
Common Stock $601.6M $790.8M $968.8M $949.1M $1.3B
Other Common Equity Adj -$147.7M -$156.4M -$248.4M -$94.4M -$230.2M
Common Equity $195.8M $604.5M $671.9M $823.7M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $54.2M -- -- -- $409.2M
Total Equity $250M $604.5M $671.9M $823.7M $1.6B
 
Total Liabilities and Equity $828.8M $1.3B $1.7B $1.8B $2.9B
Cash and Short Terms $345.6M $408.7M $405.8M $256.6M $363.2M
Total Debt $184.9M $401.8M $590.8M $504.9M $748.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $419.7M $447.6M $285.1M $108.5M $581.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $442.1K $36.7M $48.7M $98.1M $74.5M
Inventory $23.2M $36.3M $51.2M $62.4M $79.9M
Prepaid Expenses -- $5.8M $8M $8.4M --
Other Current Assets -- $942.2K $1.3M $2.3M --
Total Current Assets $475.3M $527.5M $394.3M $279.6M $745.2M
 
Property Plant And Equipment $567M $1B $1.2B $2.2B $2.6B
Long-Term Investments $208.2M $162.8M $143.2M $3.6M $4.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $3.2M $3.1M $3.4M --
Total Assets $1.3B $1.7B $1.7B $2.5B $3.3B
 
Accounts Payable $22.6M $66.1M $58.8M $69.8M $120.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $14.3M $39.2M $25.3M --
Current Portion Of Capital Lease Obligations -- $3.7M $2.1M $2.2M --
Other Current Liabilities -- -- $10.5M $37.1M --
Total Current Liabilities $55.3M $185.4M $137.2M $192.8M $308.5M
 
Long-Term Debt $388.9M $508.9M $464.1M $472.2M $644.3M
Capital Leases -- -- -- -- --
Total Liabilities $631.4M $1B $915.8M $994.9M $1.4B
 
Common Stock $795.6M $982.5M $971.7M $1.3B $1.6B
Other Common Equity Adj -- -$225.3M -$143.5M -$173.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $383.2M $405.4M
Total Equity $619.1M $708.1M $809M $1.5B $2B
 
Total Liabilities and Equity $1.3B $1.7B $1.7B $2.5B $3.3B
Cash and Short Terms $419.7M $447.6M $285.1M $108.5M $581.4M
Total Debt $394.8M $594.9M $505.1M $499.7M $720.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37M $225.6M -$6.3M $15.4M $31.9M
Depreciation & Amoritzation $34.3M $39.6M $43.7M $49.3M $46.7M
Stock-Based Compensation $10.5M $2.1M $1.8M $6.9M $7.2M
Change in Accounts Receivable -$13.2M -$12.5M -$20.2M $9.6M -$10.1M
Change in Inventories -$8.1M -$2.6M -$5.3M -$8.2M -$19.6M
Cash From Operations $176.6M $97.6M $72M $107.4M $138.2M
 
Capital Expenditures $84.2M $79.6M $149.7M $153.5M $248.6M
Cash Acquisitions $24.3M $8.8M $3.4M $73.9M --
Cash From Investing -$99.4M -$288M -$71.4M -$243.3M -$253.3M
 
Dividends Paid (Ex Special Dividend) $1.9M $14.4M $13.5M -- --
Special Dividend Paid
Long-Term Debt Issued -- $358.4M -- -- $603.6M
Long-Term Debt Repaid -$57.2M -$48M -$6.4M -$14M -$442.8M
Repurchase of Common Stock $5.4M $7M $4M -- --
Other Financing Activities -$31.8M $164.6M -$4M -$1M --
Cash From Financing -$23M $454.3M -$22.6M -$11M $202.5M
 
Beginning Cash (CF) $345.6M $408.7M $405.8M $256.6M $363.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.3M $252.1M -$31.4M -$141.5M $79.3M
Ending Cash (CF) $394M $648.9M $365.1M $120.6M $434.5M
 
Levered Free Cash Flow $92.4M $18.1M -$77.8M -$46.1M -$110.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $32.8M -$61.5M $18.6M -$3M $58.9M
Depreciation & Amoritzation $10M $9.8M $15.3M $12.5M $19.8M
Stock-Based Compensation $974.1K $2.1M $708.1K $3.4M $13.1M
Change in Accounts Receivable -$8.2M -$10.1M $4M -$15.5M -$30.3M
Change in Inventories -$3M -$2.2M -$5.1M -$2.2M $2.2M
Cash From Operations $33M -$2M $43.7M $23.1M $138.1M
 
Capital Expenditures $18.5M $37.6M $43.6M $78.5M $85.4M
Cash Acquisitions $1.3M -$2.9M -$86.4K -- --
Cash From Investing -$22M $88.1M -$45.4M -$78.5M -$67.1M
 
Dividends Paid (Ex Special Dividend) $4.5M $4.4M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $360.3M -- -- -- --
Long-Term Debt Repaid -$28.2M -$1.1M -$3.4M -$19.5M --
Repurchase of Common Stock $24.5K $34.8K -- -- --
Other Financing Activities $7.6M -- -- -- --
Cash From Financing $331.4M -$5.5M -$3M -$18K $77M
 
Beginning Cash (CF) $417.5M $447.6M $285.1M $108.5M $581.4M
Foreign Exchange Rate Adjustment -$2M -$3.9M $59.8K -$786.8K $2M
Additions / Reductions $340.4M $76.6M -$4.6M -$56.2M $150M
Ending Cash (CF) $756M $520.3M $280.5M $51.5M $733.4M
 
Levered Free Cash Flow $14.5M -$39.7M $178.7K -$55.4M $52.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $148.5M $2.8M $22.4M -$4.2M $67.7M
Depreciation & Amoritzation $38.6M $41.7M $50.5M $44.9M $63.3M
Stock-Based Compensation $4M $3.4M $2.5M $11.8M $29.4M
Change in Accounts Receivable -$13.8M -$1.9M -$4.4M -$53.7M $21.7M
Change in Inventories -$4M -$8.1M -$11.2M -$14.7M -$12.1M
Cash From Operations $100.8M $89M $76M $63.8M $401.3M
 
Capital Expenditures $83.4M $135.8M $142.1M $234.4M $289.2M
Cash Acquisitions $211.8M -$155M $25.8M $6.5M --
Cash From Investing -$291.8M -$57.9M -$218.7M -$255.1M -$271M
 
Dividends Paid (Ex Special Dividend) $11.9M $17.7M $200K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$59.9M $1.8M -$14.4M -$22.6M --
Repurchase of Common Stock $7.1M $6.9M $59.8K -- --
Other Financing Activities $153.1M -- -- -- --
Cash From Financing $429.1M -$27.2M -$11.6M $16.4M $334.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $238.2M -$4.9M -$153.5M -$177.5M $465.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.4M -$46.8M -$66.1M -$170.6M $112.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$5.3M $23.4M $3.7M $39.5M --
Depreciation & Amoritzation $32M $38.9M $34.5M $51.1M --
Stock-Based Compensation $2.2M $2.9M $7.8M $29.9M --
Change in Accounts Receivable $8.4M $24.1M -$39.2M -$7.3M --
Change in Inventories -$2.6M -$8.5M -$15M -$7.5M --
Cash From Operations $55M $59M $15.4M $278.5M --
 
Capital Expenditures $108.2M $100.5M $181.5M $222.1M --
Cash Acquisitions $44.9M $67.3M -- -- --
Cash From Investing -$27.1M -$174.4M -$186.2M -$203.9M --
 
Dividends Paid (Ex Special Dividend) $13.3M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.7M -$10.8M -$19.5M -- --
Repurchase of Common Stock $4M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$18.7M -$7.7M $19.8M $152.1M --
 
Beginning Cash (CF) $1.2B $879.1M $474.6M $1.3B --
Foreign Exchange Rate Adjustment -$6.4M $3.8M -$4.3M $4.4M --
Additions / Reductions $2.8M -$119.3M -$155.3M $231.2M --
Ending Cash (CF) $1.2B $763.5M $315M $1.6B --
 
Levered Free Cash Flow -$53.2M -$41.6M -$166.1M $56.4M --

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
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

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

Sell
40
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

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

Sell
30
MSTR alert for Feb 9

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

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

Show me the best stock