Financhill
Buy
80

ATH.TO Quote, Financials, Valuation and Earnings

Last price:
$7.83
Seasonality move :
-0.01%
Day range:
$7.80 - $7.95
52-week range:
$4.05 - $8.05
Dividend yield:
0%
P/E ratio:
8.80x
P/S ratio:
2.96x
P/B ratio:
2.13x
Volume:
1.4M
Avg. volume:
1.7M
1-year change:
55.58%
Market cap:
$3.8B
Revenue:
$1.4B
EPS (TTM):
$0.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $464.6M $978.6M $1.3B $1.2B $1.4B
Revenue Growth (YoY) -44.48% 113.41% 37.54% -11.21% 13.47%
 
Cost of Revenues $304.8M $705.2M $951.1M $900.3M $862.3M
Gross Profit $159.9M $273.4M $394.9M $294.8M $493.7M
Gross Profit Margin 34.41% 27.94% 29.34% 24.67% 36.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $106.1M $15.9M $20.8M $20.6M $22.2M
Other Inc / (Exp) -$407.1M $227.5M -$118.6M -$238.2M $230.5M
Operating Expenses $339.4M -$27.3M $48.1M $74.9M $52.7M
Operating Income -$179.6M $300.7M $346.7M $219.9M $441M
 
Net Interest Expenses $70.9M $78.8M $81.6M $30.4M $40.7M
EBT. Incl. Unusual Items -$657.5M $457.6M $159M -$37.1M $617.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$413.3M $14.1M $145.3M
Net Income to Company -$657.5M $457.6M $572.3M -$51.2M $472M
 
Minority Interest in Earnings -- -- -- -- $4.3M
Net Income to Common Excl Extra Items -$657.5M $457.6M $572.3M -$51.2M $472M
 
Basic EPS (Cont. Ops) -$1.24 $0.86 $1.01 -$0.09 $0.85
Diluted EPS (Cont. Ops) -$1.24 $0.84 $0.98 -$0.09 $0.85
Weighted Average Basic Share $528.8M $530.7M $568M $583.8M $547.8M
Weighted Average Diluted Share $528.8M $546.7M $586.9M $583.8M $553.4M
 
EBITDA -$470.5M $413.3M $476.8M $338.5M $564M
EBIT -$583.6M $300.7M $346.7M $219.9M $441M
 
Revenue (Reported) $464.6M $978.6M $1.3B $1.2B $1.4B
Operating Income (Reported) -$179.6M $300.7M $346.7M $219.9M $441M
Operating Income (Adjusted) -$583.6M $300.7M $346.7M $219.9M $441M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $271M $358.2M $348.1M $352M $321.5M
Revenue Growth (YoY) 116.15% 32.15% -2.8% 1.12% -8.66%
 
Cost of Revenues $180.2M $254.3M $211.4M $206.7M $206.7M
Gross Profit $90.8M $103.8M $136.7M $145.3M $114.8M
Gross Profit Margin 33.52% 28.99% 39.28% 41.27% 35.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $5.4M $3.9M $4.9M $5.7M
Other Inc / (Exp) -$23.8M $66.2M -$203.5M -$2.4M --
Operating Expenses $5M -$11.2M $21.2M $6.8M $16.3M
Operating Income $85.8M $115M $115.6M $138.4M $98.5M
 
Net Interest Expenses $17.8M $11M $9.8M $18.8M $4.9M
EBT. Incl. Unusual Items $105M $155.1M -$95.7M $91.8M $94M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$16.5M $21.5M $23.9M
Net Income to Company $105M $155.1M -$79.2M $70.3M $70.1M
 
Minority Interest in Earnings -- -- -- $1.6M $466K
Net Income to Common Excl Extra Items $105M $155.1M -$79.2M $70.3M $70.1M
 
Basic EPS (Cont. Ops) $0.20 $0.27 -$0.14 $0.13 $0.14
Diluted EPS (Cont. Ops) $0.20 $0.25 -$0.14 $0.12 $0.14
Weighted Average Basic Share $530.7M $585.1M $581.9M $540.9M $494.5M
Weighted Average Diluted Share $547.6M $620.6M $581.9M $550.7M $497.9M
 
EBITDA $113.7M $148.7M $146.2M $172M $133.5M
EBIT $85.8M $115M $115.6M $138.4M $98.5M
 
Revenue (Reported) $271M $358.2M $348.1M $352M $321.5M
Operating Income (Reported) $85.8M $115M $115.6M $138.4M $98.5M
Operating Income (Adjusted) $85.8M $115M $115.6M $138.4M $98.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $857.4M $1.4B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $654.8M $918.2M $898M $875.5M $901.1M
Gross Profit $202.7M $439.6M $261.6M $441.3M $455.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.8M $19.2M $20.4M $22.8M $22.9M
Other Inc / (Exp) -$85.2M $208.4M -$151.3M -$11.3M --
Operating Expenses $91.9M $108.7M $15.9M $46.2M $55.1M
Operating Income $110.8M $330.9M $245.6M $395.1M $400.6M
 
Net Interest Expenses $71M $87.9M $41.8M $43.9M $19.5M
EBT. Incl. Unusual Items $16.6M $466.7M -$16.6M $327.8M $608.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$427.5M $93.4M $143.7M
Net Income to Company $16.6M $466.7M $410.9M $234.4M $464.6M
 
Minority Interest in Earnings -- -- -- $3.5M $1.8M
Net Income to Common Excl Extra Items $16.6M $466.7M $410.9M $234.4M $464.6M
 
Basic EPS (Cont. Ops) $0.03 $0.85 $0.70 $0.42 $0.90
Diluted EPS (Cont. Ops) $0.03 $0.80 $0.64 $0.40 $0.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $224.2M $456.8M $370.7M $512.3M $534.5M
EBIT $110.8M $330.9M $245.6M $395.1M $400.6M
 
Revenue (Reported) $857.4M $1.4B $1.2B $1.3B $1.4B
Operating Income (Reported) $110.8M $330.9M $245.6M $395.1M $400.6M
Operating Income (Adjusted) $110.8M $330.9M $245.6M $395.1M $400.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $714.8M $1.1B $897M $1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $384.6M $724.8M $671.7M $646.9M $685.7M
Gross Profit $330.2M $358.6M $225.3M $371.8M $333.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.4M $14.7M $14.4M $16.5M $17.2M
Other Inc / (Exp) -$103.5M -$122.6M -$212.1M -$8.7M -$22.5M
Operating Expenses $161.3M $99M $66.8M $38.1M $40.4M
Operating Income $168.8M $259.6M $158.5M $333.7M $293.3M
 
Net Interest Expenses $52.5M $62.1M $22.3M $35.8M $14.7M
EBT. Incl. Unusual Items $73.5M $82.6M -$92.9M $272M $263M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$14.2M $65.1M $63.5M
Net Income to Company $73.5M $82.6M -$78.7M $206.9M $199.5M
 
Minority Interest in Earnings -- -- -- $3.5M $963K
Net Income to Common Excl Extra Items $73.5M $82.6M -$78.7M $206.9M $199.5M
 
Basic EPS (Cont. Ops) $0.14 $0.12 -$0.14 $0.37 $0.39
Diluted EPS (Cont. Ops) $0.14 $0.11 -$0.17 $0.36 $0.39
Weighted Average Basic Share $1.6B $1.7B $1.8B $1.7B $1.5B
Weighted Average Diluted Share $1.6B $1.7B $1.8B $1.7B $1.5B
 
EBITDA $166.8M $356.8M $250.7M $424.5M $395.1M
EBIT $89.6M $259.6M $158.5M $333.7M $293.3M
 
Revenue (Reported) $714.8M $1.1B $897M $1B $1B
Operating Income (Reported) $168.8M $259.6M $158.5M $333.7M $293.3M
Operating Income (Adjusted) $89.6M $259.6M $158.5M $333.7M $293.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $165.2M $223.1M $197.5M $343.3M $344.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56M $85.8M $85.4M $97.3M $132M
Inventory $30.4M $43M $56.9M $42.5M $43.2M
Prepaid Expenses $11.6M $15.2M $11.9M $12.7M $10.6M
Other Current Assets -- -- -- -- --
Total Current Assets $269.7M $370.1M $356.6M $500.6M $540.6M
 
Property Plant And Equipment $976.2M $1.3B $1.4B $1.1B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $135.6M -- -- -- --
Total Assets $1.4B $1.7B $2.2B $2B $2.5B
 
Accounts Payable $104M $112M $126.1M $129.7M $168.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $74.7M $58.3M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.9M $99.7M $90.1M $55.4M $72.8M
Total Current Liabilities $109.9M $286.4M $274.5M $185.1M $244.1M
 
Long-Term Debt $559.5M $316.3M $151.5M $182.3M $197.4M
Capital Leases -- -- -- -- --
Total Liabilities $859M $716.2M $519.9M $465.2M $610.9M
 
Common Stock $2.2B $2.2B $2.4B $2.3B $2B
Other Common Equity Adj -- -- -- -- --
Common Equity $567M $1B $1.7B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $116.7M
Total Equity $567M $1B $1.7B $1.6B $1.9B
 
Total Liabilities and Equity $1.4B $1.7B $2.2B $2B $2.5B
Cash and Short Terms $165.2M $223.1M $197.5M $343.3M $344.8M
Total Debt $559.5M $441.6M $213.8M $185.5M $199.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $320.1M $200.1M $337.1M $334.9M $334.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $105.9M $129.2M $130.9M $113.9M $123.8M
Inventory $35.7M $39.6M $53.8M $44.8M $46.1M
Prepaid Expenses $19M $13M $12.1M $10.9M --
Other Current Assets -- -- -- -- --
Total Current Assets $480.7M $385.1M $535.1M $504.4M $520M
 
Property Plant And Equipment $976.6M $1.4B $1.1B $1.3B $1.7B
Long-Term Investments -- $211K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.5B $1.8B $2.1B $2.2B $2.5B
 
Accounts Payable $88.3M $140.1M $131.4M $129.7M $174.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $568.4M $47.5M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $75.7M $78.2M $109.2M $66.1M --
Total Current Liabilities $732.5M $265.8M $240.6M $198.2M $258M
 
Long-Term Debt $11.6M $192.6M $182.4M $195.6M $198.1M
Capital Leases -- -- -- -- --
Total Liabilities $869.2M $585.5M $522M $559.7M $634.4M
 
Common Stock $2.2B $2.4B $2.3B $2B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $115.9M $117.6M
Total Equity $640.5M $1.2B $1.6B $1.7B $1.9B
 
Total Liabilities and Equity $1.5B $1.8B $2.1B $2.2B $2.5B
Cash and Short Terms $320.1M $200.1M $337.1M $334.9M $334.6M
Total Debt $580M $240.1M $182.4M $195.6M $198.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$657.5M $457.6M $572.3M -$51.2M $472M
Depreciation & Amoritzation -- $112.6M $130.1M $118.6M $123M
Stock-Based Compensation $3.3M $917K $6.4M $3.6M $6.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$22.9M $194.3M $315.6M $305.5M $557.5M
 
Capital Expenditures $111.6M $92.1M $147.4M $139.8M $268M
Cash Acquisitions -- -- -- -- $469K
Cash From Investing -$61M $22.7M -$146M $20.6M -$251.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $399.7M -- -- $195.5M
Long-Term Debt Repaid -$2.6M -$558.9M -$244.7M -$28.9M -$230.1M
Repurchase of Common Stock -- -- -- $158.6M $317M
Other Financing Activities -- -- -- $2.6M $22.6M
Cash From Financing -$2.6M -$159.2M -$204.9M -$170.7M -$328.7M
 
Beginning Cash (CF) $254.4M $223.1M $197.5M $343.3M $344.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$86.5M $57.9M -$25.5M $145.8M $1.5M
Ending Cash (CF) $165.2M $281M $181.8M $479.5M $370.4M
 
Levered Free Cash Flow -$134.6M $102.1M $168.2M $165.7M $289.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $105M $155.1M -$79.2M $70.3M $70.1M
Depreciation & Amoritzation $27.9M $31.1M $28.6M $33.6M $35.1M
Stock-Based Compensation $911K $1.8M $115K $1.5M $1.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $75.7M $117.9M $134.9M $187.1M $157.4M
 
Capital Expenditures $15.6M $52.3M $33.3M $50.6M $96.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $42.4M -$49.4M $114.1M -$39.7M -$70.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $195.5M --
Long-Term Debt Repaid -$725K -$31.6M -$7.7M -$228.6M --
Repurchase of Common Stock -- -- $41.2M $85.4M $65.2M
Other Financing Activities -- -- -- $2.3M --
Cash From Financing -$725K -$31.6M -$46.1M -$116M -$61.1M
 
Beginning Cash (CF) $320.1M $200.1M $337.1M $334.9M $334.6M
Foreign Exchange Rate Adjustment $4M $9.1M $1.7M $114K $4.8M
Additions / Reductions $121.4M $45.9M $204.6M $31.5M $30.5M
Ending Cash (CF) $445.4M $255.1M $543.5M $366.5M $369.9M
 
Levered Free Cash Flow $60.1M $65.6M $101.6M $136.5M $61.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.6M $466.7M $410.9M $234.4M $464.6M
Depreciation & Amoritzation $113.5M $118M $127.1M $123.1M $133.9M
Stock-Based Compensation $1.8M $5.5M $3.8M $6.8M $5.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $129.1M $327.4M $271.7M $502.1M $540.9M
 
Capital Expenditures $91M $152.8M $114.1M $213.9M $325.5M
Cash Acquisitions -- -- -- $469K --
Cash From Investing -$7.9M -$88.3M $23.6M -$197.6M -$294.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.8M -$757.5M -$72.4M -$230M --
Repurchase of Common Stock -- -- $88.2M $307.9M $253.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.8M -$318M -$155.6M -$308.9M -$252.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.3M -$73.9M $137M -$2.3M -$301K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $38.2M $174.7M $157.6M $288.2M $215.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $73.5M $82.6M -$78.7M $206.9M $199.5M
Depreciation & Amoritzation $27.9M $89.3M $86.3M $90.8M $101.7M
Stock-Based Compensation -$45K $4.5M $1.8M $5M $4.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $113.1M $246.3M $202.3M $398.9M $382.2M
 
Capital Expenditures $73.8M $134.4M $101.1M $175.1M $232.6M
Cash Acquisitions -- -- -- $469K --
Cash From Investing -$7.7M -$118.7M $50.9M -$167.3M -$210.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $195.5M --
Long-Term Debt Repaid -$2.1M -$200.7M -$28.4M -$229.6M -$169K
Repurchase of Common Stock -- -- $88.2M $237.5M $174.1M
Other Financing Activities -- -- -- $21.7M -$4M
Cash From Financing -$2.1M -$160.9M -$111.5M -$249.7M -$173.8M
 
Beginning Cash (CF) $626.4M $567.8M $642.9M $944.7M $943.1M
Foreign Exchange Rate Adjustment $5.6M $10.4M -$2.1M $9.6M -$8.4M
Additions / Reductions $107.2M -$23M $139.6M -$8.5M -$10.3M
Ending Cash (CF) $739.2M $555.2M $780.4M $945.9M $924.5M
 
Levered Free Cash Flow $39.3M $111.8M $101.3M $223.8M $149.6M

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 66.41% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.56% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.46% over the past day.

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

Show me the best stock