Financhill
Sell
50

ACDVF Quote, Financials, Valuation and Earnings

Last price:
$15.65
Seasonality move :
3.9%
Day range:
$15.33 - $16.10
52-week range:
$8.56 - $18.56
Dividend yield:
0%
P/E ratio:
5.01x
P/S ratio:
0.36x
P/B ratio:
3.66x
Volume:
22.4K
Avg. volume:
388.6K
1-year change:
21.79%
Market cap:
$5.1B
Revenue:
$16.2B
EPS (TTM):
$3.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $5.1B $12.7B $16.2B $16.2B
Revenue Growth (YoY) -69.8% 17.26% 149.28% 27.07% 0.41%
 
Cost of Revenues $6.1B $6.1B $10.6B $11.6B $12.3B
Gross Profit -$1.7B -$981.9M $2.1B $4.6B $4B
Gross Profit Margin -39.65% -19.23% 16.88% 28.17% 24.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $465.7M $525.6M $972.3M $1.2B $1.3B
Other Inc / (Exp) -$738.1M -$380.5M -$468.1M $331M -$326.8M
Operating Expenses $765M $1.3B $2.3B $2.9B $3.1B
Operating Income -$2.5B -$2.3B -$143.7M $1.7B $921.4M
 
Net Interest Expenses $392.6M $532.8M $559.6M $380.7M $218.8M
EBT. Incl. Unusual Items -$3.6B -$3.2B -$1.2B $1.6B $375.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$153.7M -$302.3M $135.3M -$47.4M -$879M
Net Income to Company -$3.5B -$2.9B -$1.3B $1.7B $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.5B -$2.9B -$1.3B $1.7B $1.3B
 
Basic EPS (Cont. Ops) -$12.29 -$8.18 -$3.65 $4.70 $3.51
Diluted EPS (Cont. Ops) -$12.29 -$8.18 -$3.65 $4.41 $3.44
Weighted Average Basic Share $282M $351M $358M $358M $358M
Weighted Average Diluted Share $282M $351M $358M $376M $376M
 
EBITDA -$1.8B -$1.3B $777.8M $3.6B $2.2B
EBIT -$3.2B -$2.6B -$482.7M $2.3B $909M
 
Revenue (Reported) $4.4B $5.1B $12.7B $16.2B $16.2B
Operating Income (Reported) -$2.5B -$2.3B -$143.7M $1.7B $921.4M
Operating Income (Adjusted) -$3.2B -$2.6B -$482.7M $2.3B $909M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $575.2M $2B $3.6B $3.9B $3.6B
Revenue Growth (YoY) -79.28% 252.98% 77.91% 7.28% -6.75%
 
Cost of Revenues $1.3B $2B $2.9B $3.1B $2.9B
Gross Profit -$695.1M $32.4M $691.1M $786.7M $664.8M
Gross Profit Margin -120.85% 1.59% 19.13% 20.3% 18.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101.8M $190.2M $309.7M $335.1M $317.8M
Other Inc / (Exp) -$172M -$61.5M $111.6M $6.7M $21.6M
Operating Expenses $104.1M $466.3M $703.6M $778.5M $739.9M
Operating Income -$799.2M -$434M -$12.6M $8.2M -$75.1M
 
Net Interest Expenses $123.1M $146.8M $116M $63M $62.6M
EBT. Incl. Unusual Items -$1.1B -$642.3M -$17M -$48.2M -$116.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$65.5M $126.2M -$20M $11.9M -$45.2M
Net Income to Company -$1B -$768.5M $3M -$60.1M -$70.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1B -$768.5M $3M -$60.1M -$70.9M
 
Basic EPS (Cont. Ops) -$3.08 -$2.15 $0.01 -$0.16 -$0.22
Diluted EPS (Cont. Ops) -$3.08 -$2.15 -$0.02 -$0.16 -$0.28
Weighted Average Basic Share $335M $358M $358M $358M $330M
Weighted Average Diluted Share $335M $358M $376M $358M $348M
 
EBITDA -$628.8M -$158.6M $476.7M $435.2M $342.8M
EBIT -$954.7M -$479.7M $160.4M $107.5M -$1.4M
 
Revenue (Reported) $575.2M $2B $3.6B $3.9B $3.6B
Operating Income (Reported) -$799.2M -$434M -$12.6M $8.2M -$75.1M
Operating Income (Adjusted) -$954.7M -$479.7M $160.4M $107.5M -$1.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.2B $6.5B $14.2B $16.4B $16B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $6.8B $11.5B $11.8B $12.1B
Gross Profit -$2.6B -$261.1M $2.8B $4.7B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $330.2M $613.4M $1.1B $1.2B $1.2B
Other Inc / (Exp) -$344.1M -$272.3M -$303.8M $225.4M -$305.5M
Operating Expenses $333.4M $1.6B $2.5B $2.9B $3B
Operating Income -$3B -$1.9B $262M $1.7B $846.5M
 
Net Interest Expenses $449.3M $556.2M $529.2M $327.7M $218.3M
EBT. Incl. Unusual Items -$3.8B -$2.7B -$571M $1.6B $322.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$59.5M -$111.4M -$6.5M -$15M -$938.4M
Net Income to Company -$3.7B -$2.6B -$535.2M $1.6B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7B -$2.6B -$564.5M $1.6B $1.3B
 
Basic EPS (Cont. Ops) -$12.44 -$7.31 -$1.58 $4.55 $3.50
Diluted EPS (Cont. Ops) -$12.44 -$7.33 -$2.02 $4.17 $3.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.9B -$823.7M $1.4B $3.6B $2.1B
EBIT -$3.2B -$2.1B $131.3M $2.3B $815.3M
 
Revenue (Reported) $2.2B $6.5B $14.2B $16.4B $16B
Operating Income (Reported) -$3B -$1.9B $262M $1.7B $846.5M
Operating Income (Adjusted) -$3.2B -$2.1B $131.3M $2.3B $815.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $575.2M $2B $3.6B $3.9B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $2B $2.9B $3.1B $2.9B
Gross Profit -$695.1M $32.4M $691.1M $786.7M $664.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101.8M $190.2M $309.7M $335.1M $317.8M
Other Inc / (Exp) -$172M -$61.5M $111.6M $6.7M $21.6M
Operating Expenses $104.1M $466.3M $703.6M $778.5M $739.9M
Operating Income -$799.2M -$434M -$12.6M $8.2M -$75.1M
 
Net Interest Expenses $123.1M $146.8M $116M $63M $62.6M
EBT. Incl. Unusual Items -$1.1B -$642.3M -$17M -$48.2M -$116.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$65.5M $126.2M -$20M $11.9M -$45.2M
Net Income to Company -$1B -$768.5M $3M -$60.1M -$70.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1B -$768.5M $3M -$60.1M -$70.9M
 
Basic EPS (Cont. Ops) -$3.08 -$2.15 $0.01 -$0.16 -$0.22
Diluted EPS (Cont. Ops) -$3.08 -$2.15 -$0.02 -$0.16 -$0.28
Weighted Average Basic Share $335M $358M $358M $358M $330M
Weighted Average Diluted Share $335M $358M $376M $358M $348M
 
EBITDA -$628.8M -$158.6M $476.7M $435.2M $342.8M
EBIT -$954.7M -$479.7M $160.4M $107.5M -$1.4M
 
Revenue (Reported) $575.2M $2B $3.6B $3.9B $3.6B
Operating Income (Reported) -$799.2M -$434M -$12.6M $8.2M -$75.1M
Operating Income (Adjusted) -$954.7M -$479.7M $160.4M $107.5M -$1.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.9B $3.5B $2B $2.1B $1.8B
Short Term Investments $3B $3.6B $3.9B $4.3B $3.1B
Accounts Receivable, Net $505M $542M $764.1M $845M $758.8M
Inventory $130.2M $175.7M $234.3M $254M $272.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $199.2M $132.5M $237.3M $189.2M $418.1M
Total Current Assets $6.8B $7.9B $7.1B $7.7B $6.3B
 
Property Plant And Equipment $9.5B $9.2B $8.8B $9B $9.1B
Long-Term Investments $447M $512.1M $653.6M $618.1M $597.1M
Goodwill $2.6B $2.6B $2.4B $2.5B $2.3B
Other Intangibles $889.3M $847M $776.6M $817.1M $815.2M
Other Long-Term Assets $68.2M $58.8M $58.2M $67.1M $72.5M
Total Assets $22.7B $24B $21.7B $22.7B $21.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $975.6M $400.8M $525.3M $270.6M $810.3M
Current Portion Of Capital Lease Obligations $426.6M $392.9M $405.2M $382.2M $412.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.6B $5.4B $6.9B $7.5B $8B
 
Long-Term Debt $6.4B $10.1B $9.3B $7.9B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $21.3B $24B $22.9B $22.1B $20.1B
 
Common Stock $1.7B $2.1B $2B $2.1B $1.8B
Other Common Equity Adj -$30.6M -$35.3M -$33.9M -$43M -$33.4M
Common Equity $1.3B $7.1M -$1.1B $600M $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $7.1M -$1.1B $600M $1.7B
 
Total Liabilities and Equity $22.7B $24B $21.7B $22.7B $21.7B
Cash and Short Terms $5.9B $7B $5.9B $6.4B $4.9B
Total Debt $7.4B $10.5B $9.8B $8.2B $6.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.6B $2.5B $2.3B $2B $2.3B
Short Term Investments $2.1B $4.4B $4B $3.8B $2.6B
Accounts Receivable, Net $528.4M $656M $806.6M $877M $777M
Inventory $126M $183.4M $242.5M $232.4M $259.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $177.5M $185.8M $250.6M $269.4M $315.1M
Total Current Assets $5.6B $8.1B $7.6B $7.2B $6.3B
 
Property Plant And Equipment $9.6B $9.3B $8.9B $8.9B $9.5B
Long-Term Investments $746.3M $732.9M $941.2M $782.3M $893M
Goodwill $2.6B $2.6B $2.4B $2.4B $2.3B
Other Intangibles $894.4M $856.3M $777.8M $808.2M $826.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $21.8B $23.8B $22.5B $22B $22.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $858M $494.2M $445.8M $513.6M $1B
Current Portion Of Capital Lease Obligations $433.3M $400.5M $414M $384.8M $395.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.5B $6.4B $7.7B $8.5B $9B
 
Long-Term Debt $6.4B $10.1B $9.2B $6.9B $6.1B
Capital Leases -- -- -- -- --
Total Liabilities $21B $24.7B $23.7B $21.5B $20.9B
 
Common Stock $1.8B $2.2B $2B $2B $1.7B
Other Common Equity Adj -$20.6M -$24.8M -$34.7M -$48.1M -$37.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $716.2M -$928.3M -$1.1B $521.8M $1.4B
 
Total Liabilities and Equity $21.8B $23.8B $22.5B $22B $22.3B
Cash and Short Terms $4.7B $6.9B $6.3B $5.8B $5B
Total Debt $7.3B $10.6B $9.7B $7.4B $7.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.5B -$2.9B -$1.3B $1.7B $1.3B
Depreciation & Amoritzation $1.4B $1.3B $1.3B $1.3B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.8B -$1.2B $1.8B $3.2B $2.9B
 
Capital Expenditures $897.1M $855.8M $1.2B $1.2B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$547.1M -$1.5B -$1.9B -$1.4B -$994.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.7B $6.5B $155.3M $62.2M $1.2B
Long-Term Debt Repaid -$2B -$3.6B -$1.4B -$1.8B -$2.9B
Repurchase of Common Stock -$98.5M -- -- -- -$345.1M
Other Financing Activities -$58.2M -$163.5M -$4.6M -$740.6K -$24.8M
Cash From Financing $3.5B $3.2B -$1.2B -$1.8B -$2.1B
 
Beginning Cash (CF) $1.6B $3B $3.4B $2B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $510.5M -$1.3B $92.6M -$222.5M
Ending Cash (CF) $2.7B $3.5B $2.1B $2.1B $1.8B
 
Levered Free Cash Flow -$2.7B -$2.1B $611.8M $2B $944M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1B -$768.5M $3M -$60.1M -$70.9M
Depreciation & Amoritzation $325.9M $321.1M $316.3M $327.7M $344.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$700.6M $289.6M $1.1B $1.2B $1.1B
 
Capital Expenditures $220.9M $217.8M $332.6M $397.4M $483.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $576.8M -$991M -$553.6M $5.2M -$95.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $101M $30M $62.1M $1.2B --
Long-Term Debt Repaid -$318.8M -$182.3M -$278.6M -$2.4B -$162.7M
Repurchase of Common Stock -- -- -- -- -$227.4M
Other Financing Activities -$2.4M -- -- -$22.2M --
Cash From Financing -$161.7M -$151.5M -$215.8M -$1.3B -$390.1M
 
Beginning Cash (CF) $2.9B $3.5B $2B $2.1B $1.8B
Foreign Exchange Rate Adjustment -$14.2M $8.7M $739.1K $3.7M $10.4M
Additions / Reductions -$285.6M -$853M $292.7M -$78.6M $575.8M
Ending Cash (CF) $2.6B $2.6B $2.3B $2B $2.3B
 
Levered Free Cash Flow -$921.5M $71.8M $729.5M $783M $577.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.7B -$2.6B -$535.2M $1.6B $1.2B
Depreciation & Amoritzation $1.3B $1.3B $1.3B $1.3B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4B -$207.8M $2.6B $3.3B $2.7B
 
Capital Expenditures $839.9M $852.7M $1.3B $1.2B $2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21M -$3.1B -$1.5B -$794.3M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4B $6.4B $187.4M $1.2B -$19M
Long-Term Debt Repaid -$2B -$3.5B -$1.5B -$4B -$627.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$60.6M -- -- -- --
Cash From Financing $3.1B $3.2B -$1.3B -$2.8B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $596.1M -$56.9M -$193.3M -$278.7M $431.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.3B -$1.1B $1.3B $2.1B $738.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1B -$768.5M $3M -$60.1M -$70.9M
Depreciation & Amoritzation $325.9M $321.1M $316.3M $327.7M $344.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$700.6M $289.6M $1.1B $1.2B $1.1B
 
Capital Expenditures $220.9M $217.8M $332.6M $397.4M $483.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $576.8M -$991M -$553.6M $5.2M -$95.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $101M $30M $62.1M $1.2B --
Long-Term Debt Repaid -$318.8M -$182.3M -$278.6M -$2.4B -$162.7M
Repurchase of Common Stock -- -- -- -- -$227.4M
Other Financing Activities -$2.4M -- -- -$22.2M --
Cash From Financing -$161.7M -$151.5M -$215.8M -$1.3B -$390.1M
 
Beginning Cash (CF) $2.9B $3.5B $2B $2.1B $1.8B
Foreign Exchange Rate Adjustment -$14.2M $8.7M $739.1K $3.7M $10.4M
Additions / Reductions -$285.6M -$853M $292.7M -$78.6M $575.8M
Ending Cash (CF) $2.6B $2.6B $2.3B $2B $2.3B
 
Levered Free Cash Flow -$921.5M $71.8M $729.5M $783M $577.9M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock