Financhill
Sell
39

AIV Quote, Financials, Valuation and Earnings

Last price:
$8.21
Seasonality move :
1.6%
Day range:
$7.98 - $8.41
52-week range:
$7.06 - $9.49
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.66x
P/B ratio:
5.08x
Volume:
2.4M
Avg. volume:
795K
1-year change:
7.68%
Market cap:
$1.2B
Revenue:
$187M
EPS (TTM):
-$1.73
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $143.7M $151.5M $169.8M $190.3M $187M
Revenue Growth (YoY) 8.72% 5.4% 12.14% 12.08% -1.76%
 
Cost of Revenues $57.5M $61.5M $67.6M $71.8M $73.7M
Gross Profit $86.2M $89.9M $102.2M $118.6M $113.3M
Gross Profit Margin 59.96% 59.38% 60.19% 62.28% 60.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $10.5M $33.2M $39.7M $32.9M
Other Inc / (Exp) $325K $10M $47.7M $259.3M -$153.7M
Operating Expenses $71.1M $88.4M $117.9M $198.6M $101.7M
Operating Income $15.1M $1.5M -$15.6M -$80.1M $11.6M
 
Net Interest Expenses $18.6M $27.4M $50.6M $69.8M $28M
EBT. Incl. Unusual Items -$3.2M -$15.9M -$18.6M $109.4M -$170.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.3M -$10.1M -$13.6M $17.3M -$12.8M
Net Income to Company $113K -$5.8M -$5M $92.2M -$157.3M
 
Minority Interest in Earnings $191K $730K -$930K -$16.4M -$8.9M
Net Income to Common Excl Extra Items $304K -$5M -$5.9M $75.7M -$166.2M
 
Basic EPS (Cont. Ops) $0.00 -$0.03 -$0.04 $0.50 -$1.16
Diluted EPS (Cont. Ops) $0.00 -$0.03 -$0.04 $0.49 -$1.16
Weighted Average Basic Share $148.9M $148.6M $149.5M $149.4M $143.6M
Weighted Average Diluted Share $148.9M $148.6M $149.5M $150.8M $143.6M
 
EBITDA $79.4M $89.6M $119.1M $342.2M -$63.5M
EBIT $15.4M $11.6M $34.4M $183.3M -$132.4M
 
Revenue (Reported) $143.7M $151.5M $169.8M $190.3M $187M
Operating Income (Reported) $15.1M $1.5M -$15.6M -$80.1M $11.6M
Operating Income (Adjusted) $15.4M $11.6M $34.4M $183.3M -$132.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $37.3M $42.9M $47.7M $47.7M $53.2M
Revenue Growth (YoY) -22% 14.91% 11.17% 0.04% 11.44%
 
Cost of Revenues $15.2M $18.2M $17.5M $18.3M $23.3M
Gross Profit $22.2M $24.7M $30.2M $29.4M $29.8M
Gross Profit Margin 59.41% 57.67% 63.39% 61.58% 56.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $8.9M $10.8M $8.2M $7.8M
Other Inc / (Exp) $5.1M $11.7M $91.4M -$2.1M -$5.7M
Operating Expenses $20.8M $30.6M $96.2M $26M $31.3M
Operating Income $1.3M -$5.8M -$66M $3.4M -$1.5M
 
Net Interest Expenses $7.1M $12.7M $8.8M $5.8M $16.7M
EBT. Incl. Unusual Items -$677K -$6.9M $16.6M -$4.5M -$23.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.7M -$2M -$17.6M -$6.2M -$3.8M
Net Income to Company $2M -$4.8M $34.2M $1.7M -$20.1M
 
Minority Interest in Earnings $15K -$170K -$4.7M -$3.9M -$1.9M
Net Income to Common Excl Extra Items $2M -$5M $29.5M -$2.3M -$21.9M
 
Basic EPS (Cont. Ops) $0.01 -$0.03 $0.19 -$0.02 -$0.16
Diluted EPS (Cont. Ops) $0.01 -$0.03 $0.19 -$0.02 -$0.16
Weighted Average Basic Share $149M $149.8M $149.6M $143.3M $136.7M
Weighted Average Diluted Share $149M $149.8M $151.2M $143.3M $136.7M
 
EBITDA $25.7M $27.5M $111.8M $21.5M $18.7M
EBIT $6.4M $5.8M $26.3M $3.7M -$4.8M
 
Revenue (Reported) $37.3M $42.9M $47.7M $47.7M $53.2M
Operating Income (Reported) $1.3M -$5.8M -$66M $3.4M -$1.5M
Operating Income (Adjusted) $6.4M $5.8M $26.3M $3.7M -$4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $632.2M $161.8M $195.1M $179.6M $203.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $67.2M $72.5M $70M $86.2M
Gross Profit -- $94.6M $122.6M $109.6M $117.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $28.1M $39.8M $34.9M $32.3M
Other Inc / (Exp) $17.1M $31.2M $475.7M -$208.6M -$205.9M
Operating Expenses -- $111.4M $204.9M $101.6M $115.1M
Operating Income -- -$16.9M -$82.3M $8M $2.6M
 
Net Interest Expenses $18.6M $46.8M $76.5M $26.6M $49.1M
EBT. Incl. Unusual Items -- -$32.5M $317M -$227.2M -$252.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$13.3M $20.6M -$17.9M -$10.7M
Net Income to Company -- -$19.2M $296.3M -$209.3M -$241.7M
 
Minority Interest in Earnings -$163K $198K -$20.9M -$6.5M -$2.4M
Net Income to Common Excl Extra Items -- -$19M $275.4M -$215.8M -$244.1M
 
Basic EPS (Cont. Ops) -- -$0.12 $1.81 -$1.44 -$1.73
Diluted EPS (Cont. Ops) -- -$0.12 $1.80 -$1.44 -$1.73
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $97.8M $562.8M -$124.9M -$110.2M
EBIT -- $14.4M $397.7M -$191.6M -$193.1M
 
Revenue (Reported) $632.2M $161.8M $195.1M $179.6M $203.9M
Operating Income (Reported) -- -$16.9M -$82.3M $8M $2.6M
Operating Income (Adjusted) -- $14.4M $397.7M -$191.6M -$193.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $112.8M $123.1M $148.4M $137.6M $154.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.8M $51.5M $56.4M $54.6M $67.1M
Gross Profit $67M $71.6M $92M $83M $87.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $22.6M $29.2M $24.5M $23.9M
Other Inc / (Exp) $17.1M $38.3M $466.3M -$1.6M -$53.8M
Operating Expenses $62.6M $85.6M $172.7M $75.6M $89M
Operating Income $4.4M -$14M -$80.7M $7.4M -$1.6M
 
Net Interest Expenses $18.6M $38M $63.8M $20.6M $41.7M
EBT. Incl. Unusual Items $2.9M -$13.7M $321.8M -$14.8M -$97.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.7M -$9.9M $24.3M -$10.8M -$8.7M
Net Income to Company $9.7M -$3.8M $297.5M -$4M -$88.4M
 
Minority Interest in Earnings -$163K -$694K -$20.7M -$10.7M -$4.3M
Net Income to Common Excl Extra Items $9.5M -$4.5M $276.8M -$14.7M -$92.6M
 
Basic EPS (Cont. Ops) $0.06 -$0.02 $1.82 -$0.10 -$0.66
Diluted EPS (Cont. Ops) $0.06 -$0.02 $1.81 -$0.10 -$0.66
Weighted Average Basic Share $446.8M $447.8M $449M $433.3M $417.2M
Weighted Average Diluted Share $446.8M $448M $452M $433.3M $417.2M
 
EBITDA $79.2M $87.4M $531.1M $64M $17.2M
EBIT $21.5M $24.3M $387.7M $12.9M -$47.9M
 
Revenue (Reported) $112.8M $123.1M $148.4M $137.6M $154.5M
Operating Income (Reported) $4.4M -$14M -$80.7M $7.4M -$1.6M
Operating Income (Adjusted) $21.5M $24.3M $387.7M $12.9M -$47.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5.4M $289.6M $233.4M $206.5M $122.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $2.7M $2.5M $4.1M $4.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $15.4M $356.1M $310.4M $290.5M $215.7M
 
Property Plant And Equipment -- $105.6M $439.6M $118.6M $119.7M
Long-Term Investments $293M $335M $396.2M $238.3M $88.2M
Goodwill -- -- -- -- --
Other Intangibles $13.4M $7.3M $3.3M $14.2M $13.5M
Other Long-Term Assets $2.4M $18M $22.1M $22.1M $11M
Total Assets $1.3B $1.8B $2.4B $2.2B $2.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $34.7M $70.8M $97.4M $106.6M $90.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34.7M $76.7M $97.4M $106.6M $90.1M
 
Long-Term Debt $558.9M $982.1M $1.2B $1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $741.8M $1.3B $1.8B $1.4B $1.5B
 
Common Stock -- $1.5M $1.5M $1.5M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $513.3M $499.8M $500.6M $547.9M $349.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5M $63.6M $95.5M $244.3M $242M
Total Equity $518.3M $563.4M $596M $792.2M $591.6M
 
Total Liabilities and Equity $1.3B $1.8B $2.4B $2.2B $2.1B
Cash and Short Terms $5.4M $289.6M $233.4M $206.5M $122.6M
Total Debt $558.9M $982.1M $1.2B $1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $253.1M $206.4M $95.7M $82.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $4.1M $2.5M $3.3M $7.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $18M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $569.6M $325.9M $290.2M $173.6M $187.7M
 
Property Plant And Equipment -- $449.8M $104M $119.3M $118.6M
Long-Term Investments -- $367.6M $455.3M $299.7M $38.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $366.2M $25.6M $11.7M $13.6M $15.4M
Total Assets $6.2B $2.4B $2.3B $2.3B $2.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $63.7M $95.9M $125.1M $111M $125.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.7M $95.9M $125.1M $111M $125.1M
 
Long-Term Debt $3.9B $1.2B $940.4M $1.1B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $1.8B $1.3B $1.5B $1.6B
 
Common Stock $3.7M $1.5M $1.5M $1.4M $1.4M
Other Common Equity Adj $3.6M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.3M $65.8M $244.1M $246.6M $237.6M
Total Equity $2.1B $564.8M $1B $755.5M $467.4M
 
Total Liabilities and Equity $6.2B $2.4B $2.3B $2.3B $2.1B
Cash and Short Terms -- $253.1M $206.4M $95.7M $82.6M
Total Debt $3.9B $1.2B $940.4M $1.1B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $113K -$5.8M -$5M $92.2M -$157.3M
Depreciation & Amoritzation $64M $78M $84.7M $159M $68.8M
Stock-Based Compensation -- -- $5.3M $7.5M $9.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $57.9M $47.8M $12.6M $204.2M $50.5M
 
Capital Expenditures $39.3M $23.9M $177.8M $237.5M $272.5M
Cash Acquisitions -- -- -$23.3M -$13.4M -$3.8M
Cash From Investing -$412.9M -$129.3M -$271.4M -$120.8M -$260.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$3M --
Special Dividend Paid
Long-Term Debt Issued $128.8M $40M $224.9M $849.4M $174.4M
Long-Term Debt Repaid -$57.9M -$84.2M -$35.2M -$1B -$88.7M
Repurchase of Common Stock -- -- -$76K -$23.7M -$47.9M
Other Financing Activities $289.3M $426.5M $21M $69M $23.4M
Cash From Financing $360.2M $370.1M $204.7M -$98.3M $119.4M
 
Beginning Cash (CF) $4.8M $10.1M $298.7M $244.6M $229.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3M $288.6M -$54.2M -$14.8M -$90.5M
Ending Cash (CF) $10.1M $298.7M $244.6M $229.8M $139.3M
 
Levered Free Cash Flow $18.6M $24M -$165.2M -$33.3M -$222M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M -$4.8M $34.2M $1.7M -$20.1M
Depreciation & Amoritzation $19.3M $21.7M $85.4M $17.8M $23.5M
Stock-Based Compensation -- $1.9M $1.9M $1.7M $1.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.9M $5.6M $202.9M $24.9M $16.4M
 
Capital Expenditures $4.6M $52.5M $59.2M $82.3M $36M
Cash Acquisitions -- -$12.1M $15.8M -$3.4M -$383K
Cash From Investing -$96.9M -$114.6M $42.4M -$137.5M -$36.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$3M -- --
Special Dividend Paid -- -- $20K -- --
Long-Term Debt Issued -- $81.9M $80.7M $54.3M $32.6M
Long-Term Debt Repaid -$37.9M -$4.6M -$286.6M -$768K -$792K
Repurchase of Common Stock -- -- -$76K -$14.5M -$3.4M
Other Financing Activities $121.1M -$689K $96.3M -$2.9M -$6.9M
Cash From Financing $83.2M $76.5M -$114.2M $36.1M $21.5M
 
Beginning Cash (CF) $10M $295.2M $94.3M $192.4M $109.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$805K -$32.5M $131.1M -$76.5M $1M
Ending Cash (CF) $9.2M $262.8M $225.4M $115.9M $110.4M
 
Levered Free Cash Flow $8.3M -$46.9M $143.6M -$57.4M -$19.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$19.2M $296.3M -$209.3M -$241.7M
Depreciation & Amoritzation -- $83.4M $165.1M $66.7M $82.9M
Stock-Based Compensation -- $3.8M $8M $8.6M $6.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $361.6M $28.6M $218.8M $18.5M $54.1M
 
Capital Expenditures $15.3M $143.4M $227M $265.7M $174.2M
Cash Acquisitions -- -$12.1M -$21.8M -$6.2M -$788K
Cash From Investing -- -$238.3M -$137.7M -$301.9M -$110.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$3M -- --
Special Dividend Paid
Long-Term Debt Issued -- $242.1M $751.9M $247.8M $132M
Long-Term Debt Repaid -- -$71.5M -$988M -$80.6M -$28.7M
Repurchase of Common Stock -- -- -$4.7M -$56.6M -$45.3M
Other Financing Activities -- $298.6M $113.3M $64.2M -$65.1M
Cash From Financing -- $463.3M -$118.3M $173.8M $51.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $253.6M -$37.3M -$109.6M -$5.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$114.8M -$8.2M -$247.1M -$120.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $9.7M -$3.8M $297.5M -$4M -$88.4M
Depreciation & Amoritzation $57.7M $63.1M $143.4M $51.1M $65.1M
Stock-Based Compensation -- $3.8M $6.5M $7.6M $4.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.3M $22.1M $228.3M $42.6M $46.2M
 
Capital Expenditures $15.3M $134.9M $184M $212.2M $113.9M
Cash Acquisitions -- -$12.1M -$10.6M -$3.4M -$383K
Cash From Investing -$107.6M -$216.6M -$83M -$264.1M -$114.4M
 
Dividends Paid (Ex Special Dividend) -- -- -$3M -- --
Special Dividend Paid -- -- $20K -- --
Long-Term Debt Issued -- $202.1M $729M $127.4M $85M
Long-Term Debt Repaid -$42.8M -$30.1M -$982.9M -$62.3M -$2.4M
Repurchase of Common Stock -- -- -$4.6M -$37.5M -$34.8M
Other Financing Activities $120.4M -$7.5M $84.9M $80.1M -$8.4M
Cash From Financing $65.4M $158.6M -$164.4M $107.7M $39.3M
 
Beginning Cash (CF) $30.2M $829.3M $516.5M $610.8M $389.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$954K -$36M -$19.1M -$113.9M -$28.9M
Ending Cash (CF) $29.3M $793.3M $497.4M $496.9M $360.2M
 
Levered Free Cash Flow $26M -$112.8M $44.2M -$169.6M -$67.7M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.48% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.18% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.91% over the past day.

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

Show me the best stock