Financhill
Sell
9

ADGM Quote, Financials, Valuation and Earnings

Last price:
$1.10
Seasonality move :
1.45%
Day range:
$1.04 - $1.17
52-week range:
$0.95 - $11.57
Dividend yield:
0%
P/E ratio:
218.00x
P/S ratio:
74.71x
P/B ratio:
0.11x
Volume:
549K
Avg. volume:
719.3K
1-year change:
-89.75%
Market cap:
$8.4M
Revenue:
--
EPS (TTM):
-$0.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $270K $189K $300K
Revenue Growth (YoY) -- -- -- -30% 58.73%
 
Cost of Revenues -- -- $1.2M $875K $1.3M
Gross Profit -- -- -$888K -$686K -$1M
Gross Profit Margin -- -- -328.89% -362.96% -335.33%
 
R&D Expenses -- -- $15.4M $17.9M $15.4M
Selling, General & Admin -- -- $4.4M $5.4M $11.5M
Other Inc / (Exp) -- -- $704K $338K -$8.5M
Operating Expenses -- -- $19.8M $23.2M $26.9M
Operating Income -- -- -$20.6M -$23.9M -$27.9M
 
Net Interest Expenses -- -- -- $98K $1.7M
EBT. Incl. Unusual Items -- -- -$19.9M -$23.7M -$38.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$19.9M -$23.7M -$38.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$19.9M -$23.7M -$38.1M
 
Basic EPS (Cont. Ops) -- -- -$1.49 -$1.77 -$2.85
Diluted EPS (Cont. Ops) -- -- -$1.49 -$1.77 -$2.85
Weighted Average Basic Share -- -- $13.4M $13.4M $13.4M
Weighted Average Diluted Share -- -- $13.4M $13.4M $13.4M
 
EBITDA -- -- -$19.6M -$23M -$36M
EBIT -- -- -$19.9M -$23.5M -$36.5M
 
Revenue (Reported) -- -- $270K $189K $300K
Operating Income (Reported) -- -- -$20.6M -$23.9M -$27.9M
Operating Income (Adjusted) -- -- -$19.9M -$23.5M -$36.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $41K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $253K --
Gross Profit -- -- -- -$212K --
Gross Profit Margin -- -- -- -517.07% --
 
R&D Expenses -- -- -- $4.4M --
Selling, General & Admin -- $5.1M $180.4K $4.5M --
Other Inc / (Exp) -- $12.5K $745.2K -$1.2M --
Operating Expenses -- $5.1M $180.4K $8.9M --
Operating Income -- -$5.1M -$180.4K -$9.1M --
 
Net Interest Expenses -- -- -- $483K --
EBT. Incl. Unusual Items -- -$5.1M $564.8K -$10.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$5.1M -$17.6M -$28M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$5.1M $564.8K -$10.8M --
 
Basic EPS (Cont. Ops) -- -$0.27 $0.03 -$0.80 --
Diluted EPS (Cont. Ops) -- -$0.27 $0.03 -$0.80 --
Weighted Average Basic Share -- $19.2M $19.2M $13.4M $14.5M
Weighted Average Diluted Share -- $19.2M $19.2M $13.4M $14.5M
 
EBITDA -- -$5.1M -$180.4K -$10.3M --
EBIT -- -$5.1M -$180.4K -$10.3M --
 
Revenue (Reported) -- -- -- $41K --
Operating Income (Reported) -- -$5.1M -$180.4K -$9.1M --
Operating Income (Adjusted) -- -$5.1M -$180.4K -$10.3M --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- -- -- -- $205K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $1.4M
Gross Profit -- -- -- -- -$1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $14.5M
Selling, General & Admin -- -- $6.6M $1.7M $14.2M
Other Inc / (Exp) -- $15.3K $78.5K -$2.1M -$6.3M
Operating Expenses -- -- $6.6M $1.7M $28.6M
Operating Income -- -- -$6.6M -$1.7M -$29.9M
 
Net Interest Expenses -- -- -- $232K $2M
EBT. Incl. Unusual Items -- -- -$6.6M $1.4M -$38.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$6.6M $1.4M -$2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$6.6M $1.4M -$38.2M
 
Basic EPS (Cont. Ops) -- -- -$0.34 $0.08 -$2.86
Diluted EPS (Cont. Ops) -- -- -$0.34 $0.08 -$2.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$6.6M -$1.7M -$35.6M
EBIT -- -- -$6.6M -$1.7M -$36.2M
 
Revenue (Reported) -- -- -- -- $205K
Operating Income (Reported) -- -- -$6.6M -$1.7M -$29.9M
Operating Income (Adjusted) -- -- -$6.6M -$1.7M -$36.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $101K $26K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $571K $542K
Gross Profit -- -- -- -$470K -$516K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $9.2M $3.5M
Selling, General & Admin -- $5.5M $737.9K $6.1M $4.8M
Other Inc / (Exp) -- $32.3K $786.8K -$3.6M $1.6M
Operating Expenses -- $5.5M $737.9K $15.3M $8.3M
Operating Income -- -$5.5M -$737.9K -$15.8M -$8.8M
 
Net Interest Expenses -- -- -- $715K $753K
EBT. Incl. Unusual Items -- -$5.5M $157.6K -$19.7M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$5.5M -$18M -$36.9M -$8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$5.5M $157.6K -$19.7M -$8M
 
Basic EPS (Cont. Ops) -- -$0.30 $0.01 -$1.45 -$0.60
Diluted EPS (Cont. Ops) -- -$0.30 $0.01 -$1.45 -$0.60
Weighted Average Basic Share -- $46.8M $57.6M $34.2M $27.9M
Weighted Average Diluted Share -- $46.8M $57.6M $34.2M $27.9M
 
EBITDA -- -$5.5M -$737.9K -$19.3M -$6.9M
EBIT -- -$5.5M -$737.9K -$19.4M -$7.3M
 
Revenue (Reported) -- -- -- $101K $26K
Operating Income (Reported) -- -$5.5M -$737.9K -$15.8M -$8.8M
Operating Income (Adjusted) -- -$5.5M -$737.9K -$19.4M -$7.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $18.9M $5.5M $1.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $33K -- $71K
Inventory -- -- $334K $367K $3.3M
Prepaid Expenses -- $1.8K $263K $291K $232K
Other Current Assets -- -- $241K $527K $177K
Total Current Assets -- $1.8K $19.7M $6.7M $5.2M
 
Property Plant And Equipment -- -- $1.7M $1.9M $1.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $22K $26K $23K
Total Assets -- $42.5K $21.4M $8.7M $6.8M
 
Accounts Payable -- $25K $578K $1M $3.8M
Accrued Expenses -- $19.8K $1.2M $1.1M $3.5M
Current Portion Of Long-Term Debt -- -- -- $9.5M $39.7M
Current Portion Of Capital Lease Obligations -- -- -- $163K $79K
Other Current Liabilities -- -- -- -- $78K
Total Current Liabilities -- $56K $2.6M $13M $48.7M
 
Long-Term Debt -- -- -- -- $143K
Capital Leases -- -- -- -- --
Total Liabilities -- $56K $94.1M $104.6M $140.4M
 
Common Stock -- -- $1K $1K $1K
Other Common Equity Adj -- -- $4K $28K $17K
Common Equity -- -$13.5K -$72.6M -$95.9M -$133.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$13.5K -$72.6M -$95.9M -$133.6M
 
Total Liabilities and Equity -- $42.5K $21.4M $8.7M $6.8M
Cash and Short Terms -- -- $18.9M $5.5M $1.4M
Total Debt -- -- -- $9.5M $39.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $623.6K $23.1K $2M $28.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $70K $90K
Inventory -- -- -- $287K $4.1M
Prepaid Expenses -- $451K $150.9K $262K $2.3M
Other Current Assets -- -- -- $175K $213K
Total Current Assets -- $1.1M $174K $2.8M $35M
 
Property Plant And Equipment -- -- -- $1.7M $1.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $44.3M
Other Intangibles -- -- -- -- $26.1M
Other Long-Term Assets -- $149.5M $150.4M $27K $16K
Total Assets -- $150.6M $150.6M $4.5M $107.2M
 
Accounts Payable -- $9.2K $67.1K $2.1M $4.4M
Accrued Expenses -- $5.1M $5.9M $4M $1.2M
Current Portion Of Long-Term Debt -- -- -- $29.3M --
Current Portion Of Capital Lease Obligations -- -- -- $112K $142K
Other Current Liabilities -- -- -- $118K --
Total Current Liabilities -- $5.1M $6M $37M $7.9M
 
Long-Term Debt -- -- -- $571K $13.8M
Capital Leases -- -- -- -- --
Total Liabilities -- $10.3M $8.6M $129.1M $30.6M
 
Common Stock -- $149.5M $150.3M $1K $1K
Other Common Equity Adj -- -- -- $27K -$9K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $140.3M $142M -$124.5M $76.6M
 
Total Liabilities and Equity -- $150.6M $150.6M $4.5M $107.2M
Cash and Short Terms -- $623.6K $23.1K $2M $28.3M
Total Debt -- -- -- $29.9M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -$19.9M -$23.7M -$38.1M
Depreciation & Amoritzation -- -- $336K $495K $532K
Stock-Based Compensation -- -- $339K $365K $442K
Change in Accounts Receivable -- -- $40K $33K -$70K
Change in Inventories -- -- -$473K $35K -$3M
Cash From Operations -- -- -$19.3M -$22.4M -$25.7M
 
Capital Expenditures -- -- $1.3M $502K $340K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$1.3M -$500K -$340K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $9.5M $23M
Long-Term Debt Repaid -- -- -$161.2K -- -$1.1M
Repurchase of Common Stock -- -- -- -- -$115.1M
Other Financing Activities -- -- -$3.4M -$45K --
Cash From Financing -- -- $130K $9.5M $21.9M
 
Beginning Cash (CF) -- -- $39.2M $18.9M $5.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$20.4M -$13.4M -$4.1M
Ending Cash (CF) -- -- $18.9M $5.5M $1.4M
 
Levered Free Cash Flow -- -- -$20.6M -$22.9M -$26M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -$210.3K -$211.2K -$9.3M -$8M
Depreciation & Amoritzation -- -- -- $124K $330K
Stock-Based Compensation -- -- -- $99K $110K
Change in Accounts Receivable -- -- -- -$67K $70K
Change in Inventories -- -- -- -$98K -$281K
Cash From Operations -- -$759.3K -$76.9K -$6.4M -$6.7M
 
Capital Expenditures -- -- -- $65K $162K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$149.5M -- -$65K -$162K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $127.1K -- $3M $10M
Long-Term Debt Repaid -- -$161.2K -- -- -$429K
Repurchase of Common Stock -- -- -- -$115.1M -$4.4M
Other Financing Activities -- -$3.4M -$45K -- --
Cash From Financing -- $151.1M -$45K $3M $9.6M
 
Beginning Cash (CF) -- -- $501.2K $5.5M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -$18K $30K
Additions / Reductions -- $810.1K -$121.9K -$3.4M $2.7M
Ending Cash (CF) -- $810.1K $379.4K $2.1M $4.1M
 
Levered Free Cash Flow -- -$759.3K -$76.9K -$6.5M -$6.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -- -$6.6M $1.4M -$2.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $99K $538K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$387.7K -$619.4K -$1M
 
Capital Expenditures -- -- -- $65K $547K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $114.7M $3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $720K $2.4M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$115.1M -$4.4M
Other Financing Activities -- -- -$43K -- --
Cash From Financing -- -- -$43K -$114.4M -$1.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$430.7K -$319.4K $27.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$387.7K -$619.4K -$49.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -$210.3K -$211.2K -$9.3M -$8M
Depreciation & Amoritzation -- -- -- $124K $330K
Stock-Based Compensation -- -- -- $99K $110K
Change in Accounts Receivable -- -- -- -$67K $70K
Change in Inventories -- -- -- -$98K -$281K
Cash From Operations -- -$759.3K -$76.9K -$6.4M -$6.7M
 
Capital Expenditures -- -- -- $65K $162K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$149.5M -- -$65K -$162K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $127.1K -- $3M $10M
Long-Term Debt Repaid -- -$161.2K -- -- -$429K
Repurchase of Common Stock -- -- -- -$115.1M -$4.4M
Other Financing Activities -- -$3.4M -$45K -- --
Cash From Financing -- $151.1M -$45K $3M $9.6M
 
Beginning Cash (CF) -- -- $501.2K $5.5M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -$18K $30K
Additions / Reductions -- $810.1K -$121.9K -$3.4M $2.7M
Ending Cash (CF) -- $810.1K $379.4K $2.1M $4.1M
 
Levered Free Cash Flow -- -$759.3K -$76.9K -$6.5M -$6.9M

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

GET BETTER TRADE IDEAS

Popular

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock