Financhill
Buy
53

AX.UN.TO Quote, Financials, Valuation and Earnings

Last price:
$7.14
Seasonality move :
4.48%
Day range:
$7.13 - $7.18
52-week range:
$5.88 - $8.02
Dividend yield:
8.4%
P/E ratio:
--
P/S ratio:
2.84x
P/B ratio:
0.55x
Volume:
279.8K
Avg. volume:
407K
1-year change:
-8.11%
Market cap:
$685.2M
Revenue:
$300.4M
EPS (TTM):
-$0.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $458.9M $419.5M $372.5M $335.8M $300.4M
Revenue Growth (YoY) -12.03% -8.59% -11.2% -9.85% -10.56%
 
Cost of Revenues $191.1M $183.1M $163.8M $153M $138.3M
Gross Profit $267.9M $236.4M $208.7M $182.8M $162M
Gross Profit Margin 58.37% 56.36% 56.03% 54.43% 53.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$153.5M $233M -$122.8M -$425.2M -$97.8M
Operating Expenses $27.3M -$9.9M $29.4M $48.6M $36.8M
Operating Income $240.5M $246.3M $179.3M $134.2M $125.2M
 
Net Interest Expenses $86.1M $69.6M $89.4M $121.9M $94.3M
EBT. Incl. Unusual Items $22.3M $390.5M $9.1M -$337.7M -$49.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $733K $1.3M $14.4M -$5.6M -$2.3M
Net Income to Company $21.5M $389.2M -$5.3M -$332.1M -$47.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.5M $389.2M -$5.3M -$332.1M -$47.4M
 
Basic EPS (Cont. Ops) $0.03 $2.87 -$0.18 -$3.10 -$0.57
Diluted EPS (Cont. Ops) $0.02 $2.86 -$0.18 -$3.10 -$0.57
Weighted Average Basic Share $136.2M $129.6M $117.9M $111.3M $105.1M
Weighted Average Diluted Share $136.6M $130M $117.9M $111.3M $105.1M
 
EBITDA $242M $247.6M $180.6M $135.4M $126.4M
EBIT $240.5M $246.3M $179.3M $134.2M $125.2M
 
Revenue (Reported) $458.9M $419.5M $372.5M $335.8M $300.4M
Operating Income (Reported) $240.5M $246.3M $179.3M $134.2M $125.2M
Operating Income (Adjusted) $240.5M $246.3M $179.3M $134.2M $125.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $97.7M $94.1M $80.4M $66.4M $59.5M
Revenue Growth (YoY) -13.83% -3.63% -14.56% -17.46% -10.33%
 
Cost of Revenues $41.9M $40.7M $37M $32.6M $29.8M
Gross Profit $55.7M $53.4M $43.4M $33.8M $29.7M
Gross Profit Margin 57.08% 56.74% 54% 50.94% 49.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.5M -$138.7M -$160.4M -$32.3M --
Operating Expenses $5.2M $16.9M $24.2M -$21.1M $43.4M
Operating Income $50.5M $36.5M $19.2M $54.9M -$13.7M
 
Net Interest Expenses $16.8M $24.5M $29.1M $23M $15.6M
EBT. Incl. Unusual Items $39.9M -$105.4M -$138.7M -$11.5M -$33.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90K -$10.9M -$1.2M $92K $173K
Net Income to Company $39.9M -$94.5M -$137.5M -$11.6M -$33.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.9M -$94.5M -$137.5M -$11.6M -$33.6M
 
Basic EPS (Cont. Ops) $0.28 -$0.85 -$1.29 -$0.14 -$0.38
Diluted EPS (Cont. Ops) $0.28 -$0.85 -$1.29 -$0.14 -$0.38
Weighted Average Basic Share $128M $115.8M $109.2M $104.3M $96.7M
Weighted Average Diluted Share $128.1M $115.8M $109.2M $104.3M $96.7M
 
EBITDA $50.8M $36.8M $19.5M $55.1M -$13.3M
EBIT $50.5M $36.5M $19.2M $54.9M -$13.7M
 
Revenue (Reported) $97.7M $94.1M $80.4M $66.4M $59.5M
Operating Income (Reported) $50.5M $36.5M $19.2M $54.9M -$13.7M
Operating Income (Adjusted) $50.5M $36.5M $19.2M $54.9M -$13.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $434.8M $376.1M $349M $312.4M $249.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $188.9M $164.3M $159.2M $142.7M $121.6M
Gross Profit $245.9M $211.7M $189.8M $169.7M $128.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $202.2M $63.3M -$483.4M -$185M --
Operating Expenses $921K $37.3M $42.9M -$21.6M $135.2M
Operating Income $245M $174.5M $146.9M $191.3M -$7M
 
Net Interest Expenses $73.4M $76.9M $118.1M $119.1M $67.5M
EBT. Incl. Unusual Items $362.2M $204.1M -$388.1M -$104.3M -$73.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $20.6M -$14.6M $482K $1.5M
Net Income to Company $361.2M $183.4M -$373.5M -$104.8M -$75.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $361.2M $183.4M -$373.5M -$104.8M -$75.1M
 
Basic EPS (Cont. Ops) $2.61 $1.31 -$3.43 -$1.10 -$0.89
Diluted EPS (Cont. Ops) $2.59 $1.30 -$3.43 -$1.10 -$0.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $246.4M $175.7M $148.2M $192.5M -$5.5M
EBIT $245M $174.5M $146.9M $191.3M -$7M
 
Revenue (Reported) $434.8M $376.1M $349M $312.4M $249.7M
Operating Income (Reported) $245M $174.5M $146.9M $191.3M -$7M
Operating Income (Adjusted) $245M $174.5M $146.9M $191.3M -$7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $321.8M $278.4M $254.9M $231.5M $180.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $140.5M $121.7M $117.2M $106.9M $90.1M
Gross Profit $181.3M $156.7M $137.8M $124.7M $90.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $208.3M $38.6M -$322M -$81.8M $1.1M
Operating Expenses -$1.9M $45.3M $58.8M -$11.4M $87M
Operating Income $183.2M $111.4M $79M $136.1M $3.8M
 
Net Interest Expenses $53.2M $60.4M $89.1M $86.3M $50M
EBT. Incl. Unusual Items $329.7M $143.3M -$253.9M -$20.6M -$44.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $891K $20.2M -$8.7M -$2.6M $1.2M
Net Income to Company $328.8M $123M -$245.2M -$18M -$45.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $328.8M $123M -$245.2M -$18M -$45.7M
 
Basic EPS (Cont. Ops) $2.40 $0.86 -$2.29 -$0.26 -$0.57
Diluted EPS (Cont. Ops) $2.39 $0.85 -$2.29 -$0.26 -$0.57
Weighted Average Basic Share $393.7M $356M $337.3M $318.3M $295.1M
Weighted Average Diluted Share $394.7M $356.6M $337.3M $318.3M $295.1M
 
EBITDA $184.2M $112.3M $79.9M $137M $5M
EBIT $183.2M $111.4M $79M $136.1M $3.8M
 
Revenue (Reported) $321.8M $278.4M $254.9M $231.5M $180.9M
Operating Income (Reported) $183.2M $111.4M $79M $136.1M $3.8M
Operating Income (Adjusted) $183.2M $111.4M $79M $136.1M $3.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.7M $253.7M $39.8M $36M $39.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.7M $5.6M $5.2M $5M $4.9M
Inventory $15.1M -- -- -- --
Prepaid Expenses $8.5M $7M $6.3M $7M $4.1M
Other Current Assets -- -- -- -- --
Total Current Assets $173.6M $339M $400.2M $645.4M $261.4M
 
Property Plant And Equipment $7.5M $6.4M $5.3M $4.3M $6.4M
Long-Term Investments $200.3M $258.3M $762.9M $557.8M $335.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.9B $4.6B $4.6B $3.7B $2.8B
 
Accounts Payable $35.4M $36.8M $29.5M $18.7M $19.8M
Accrued Expenses $10.1M $6.5M $7.9M $7.3M $7.1M
Current Portion Of Long-Term Debt $750.4M $801.5M $1.3B $863.2M $501M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $22.8M $7.7M -- $5.7M $7.8M
Total Current Liabilities $854.8M $946.9M $1.4B $965.8M $577.9M
 
Long-Term Debt $1.6B $1.2B $962.7M $1B $631M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.1B $2.3B $2B $1.2B
 
Common Stock $1.8B $1.9B $1.8B $1.6B $1.5B
Other Common Equity Adj $147.2M $145.8M $256.6M $224.3M $303.9M
Common Equity $2B $2.2B $2B $1.5B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $2.5B $2.2B $1.7B $1.6B
 
Total Liabilities and Equity $4.9B $4.6B $4.6B $3.7B $2.8B
Cash and Short Terms $56.7M $253.7M $39.8M $36M $39.9M
Total Debt $2.4B $2B $2.2B $1.9B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $311.7M $177M $40.3M $68.9M $64.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9M $6.3M $5.5M $6M --
Inventory $1.4M -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6M $20.8M $13.2M $5.9M --
Total Current Assets $398.6M $873.4M $348.3M $308.8M $394.1M
 
Property Plant And Equipment $6.8M $5.5M $4.7M $3.6M $5.3M
Long-Term Investments $229.3M $725.2M $539.1M $403.7M $201.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.6B $5.2B $3.9B $2.8B $2.6B
 
Accounts Payable $98.4M $189.5M $69.5M $74.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $696M $1.9B $371.7M $583.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $824.6M $2.2B $465.8M $675.5M $522.2M
 
Long-Term Debt $1.3B $538.6M $1.5B $551.5M $661.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.7B $2B $1.2B $1.2B
 
Common Stock $1.6B $1.7B $1.6B $1.6B $1.5B
Other Common Equity Adj $153.2M $275.9M $253.7M $248.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -$907K -$1.2M -$2.7M -$3M --
Minority Interest, Total -- -- -- -- --
Total Equity $2.5B $2.5B $1.9B $1.6B $1.4B
 
Total Liabilities and Equity $4.6B $5.2B $3.9B $2.8B $2.6B
Cash and Short Terms $311.7M $177M $40.3M $68.9M $64.2M
Total Debt $2B $2.5B $1.9B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $21.5M $389.2M -$5.3M -$332.1M -$47.4M
Depreciation & Amoritzation $1.4M $1.4M $1.3M $1.2M $1.2M
Stock-Based Compensation -$1.9M $2.1M -$721K $185K $2.1M
Change in Accounts Receivable $2.6M $3.7M -$1.8M $400K $3.6M
Change in Inventories -$428K $15.1M -- -- --
Cash From Operations $176.3M $244.4M $154.3M $97.4M $98.7M
 
Capital Expenditures $19K $5K $21K $376K $414K
Cash Acquisitions -- -- -- -- --
Cash From Investing $166M $565.3M -$302.5M $281M $633.1M
 
Dividends Paid (Ex Special Dividend) $97.6M $97.9M $175.9M $93.2M $104.5M
Special Dividend Paid
Long-Term Debt Issued $626.9M $569.1M $1.1B $967.6M $551.3M
Long-Term Debt Repaid -$844.1M -$965.1M -$831.4M -$1.2B -$1.1B
Repurchase of Common Stock $35.3M $129.3M $186.9M $64.7M $62.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$350M -$623M -$46.6M -$378.2M -$730.4M
 
Beginning Cash (CF) $56.7M $253.7M $39.8M $36M $39.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.8M $186.8M -$192.3M -$228K $3.4M
Ending Cash (CF) $48.9M $440.4M -$150M $35.3M $45.4M
 
Levered Free Cash Flow $176.3M $244.4M $154.3M $97M $98.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $39.9M -$94.5M -$137.5M -$11.6M -$33.6M
Depreciation & Amoritzation $348K $314K $314K $283K $403K
Stock-Based Compensation $405K -$450K $20K $1.7M -$487K
Change in Accounts Receivable -$704K -$1.8M $2.5M -$2.4M $1.8M
Change in Inventories $385K -- -- -- --
Cash From Operations $63M $60.1M $31.8M $29.5M $56.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $661M -$85.2M -$16.9M $477.9M -$8.9M
 
Dividends Paid (Ex Special Dividend) $23.6M $20.5M $19.6M $18.9M $17.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17.2M $194.1M $425.4M $139.5M --
Long-Term Debt Repaid -$411.4M -$92.8M -$407.1M -$591.5M --
Repurchase of Common Stock $58.3M $1.2M $14.4M $14.9M $9.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$476.1M $79.7M -$15.7M -$485.8M -$7.1M
 
Beginning Cash (CF) $311.7M $177M $40.3M $68.9M $64.2M
Foreign Exchange Rate Adjustment $810K $2.4M $486K -$293K $197K
Additions / Reductions $248.8M $57M -$271K $21.3M $41.2M
Ending Cash (CF) $561.3M $236.5M $40.5M $89.9M $105.5M
 
Levered Free Cash Flow $63M $60.1M $31.8M $29.5M $56.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $361.2M $183.4M -$373.5M -$104.8M -$75.1M
Depreciation & Amoritzation $1.4M $1.3M $1.2M $1.2M $1.5M
Stock-Based Compensation $582K $208K -$180K $2.7M -$468K
Change in Accounts Receivable $5M -$3M $1.5M -$6.4M $12M
Change in Inventories $13.5M -- -- -- --
Cash From Operations $209M $189.1M $84.7M $75.4M $125.4M
 
Capital Expenditures $6K $26K $376K $414K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $829.4M -$544.6M $448.5M $626.9M $42M
 
Dividends Paid (Ex Special Dividend) $99.5M $137M $135.2M $88.1M $94.3M
Special Dividend Paid
Long-Term Debt Issued $583.4M $924.8M $1.1B $361.2M --
Long-Term Debt Repaid -$1.1B -$464.3M -$1.5B -$918.4M --
Repurchase of Common Stock $130.5M $114.6M $149.7M $45.4M $56.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$792.3M $209.1M -$634.8M -$690.6M -$158.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $245.1M -$143.5M -$102.1M $11.6M $10.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $208.9M $189M $84.3M $74.9M $125.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $328.8M $123M -$245.2M -$18M -$45.7M
Depreciation & Amoritzation $1M $942K $915K $875K $1.2M
Stock-Based Compensation $1.1M -$695K -$154K $2.4M -$235K
Change in Accounts Receivable $5.2M -$1.5M $1.9M -$4.9M $3.5M
Change in Inventories $13.7M -- -- -- --
Cash From Operations $211.2M $155.9M $86.3M $64.2M $90.9M
 
Capital Expenditures -- $21K $376K $414K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $633.4M -$476.5M $274.5M $620.4M $29.4M
 
Dividends Paid (Ex Special Dividend) $70.6M $109.7M $69.1M $64M $53.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $545.3M $901M $897.9M $291.5M $268.6M
Long-Term Debt Repaid -$958M -$457.2M -$1.1B -$850.6M -$291.8M
Repurchase of Common Stock $115.6M $101M $63.9M $44.6M $38.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$599M $233M -$355.2M -$667.6M -$95.3M
 
Beginning Cash (CF) $423.6M $364.5M $137.8M $137.4M $120.1M
Foreign Exchange Rate Adjustment $31K $2.9M -$12K $344K -$551K
Additions / Reductions $245.6M -$84.7M $5.6M $17.4M $24.4M
Ending Cash (CF) $669.3M $282.8M $143.4M $155.1M $144M
 
Levered Free Cash Flow $211.2M $155.8M $85.9M $63.8M $90.9M

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 27.24% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 40.14% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.88% over the past day.

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

Show me the best stock