Financhill
Sell
34

AGAE Quote, Financials, Valuation and Earnings

Last price:
$0.73
Seasonality move :
7.53%
Day range:
$0.70 - $0.74
52-week range:
$0.61 - $1.57
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.04x
P/B ratio:
0.43x
Volume:
50.9K
Avg. volume:
25.2K
1-year change:
-47.45%
Market cap:
$31.8M
Revenue:
$7.7M
EPS (TTM):
-$0.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.5M $3.2M $5M $6.4M $7.7M
Revenue Growth (YoY) -- -57.46% 54.36% 28.18% 20.51%
 
Cost of Revenues $5.1M $2.9M $4.1M $4.8M $4.8M
Gross Profit $2.5M $347.9K $880.8K $1.5M $2.9M
Gross Profit Margin 32.91% 10.84% 17.77% 24.25% 37.35%
 
R&D Expenses -- -- -- -- $162.9K
Selling, General & Admin $12.3M $16.5M $13.3M $11M $7.8M
Other Inc / (Exp) -$945.1K -$20.2M $981.4K -$78.9K $46.7K
Operating Expenses $15.9M $20.3M $16.7M $13.1M $9.5M
Operating Income -$13.4M -$20M -$15.8M -$11.5M -$6.6M
 
Net Interest Expenses $1.1M $5.5M $268.8K -- --
EBT. Incl. Unusual Items -$15.5M -$45.8M -$15.1M -$10.8M -$3.6M
Earnings of Discontinued Ops. -$1.3M $725.5K $77.9M -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$16.7M -$45.1M $62.9M -$10.8M -$3.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.7M -$45.1M $62.9M -$10.8M -$3.6M
 
Basic EPS (Cont. Ops) -$1.04 -$1.57 $1.61 -$0.28 -$0.10
Diluted EPS (Cont. Ops) -$1.04 -$1.57 $1.61 -$0.28 -$0.10
Weighted Average Basic Share $16.2M $28.7M $39M $39.1M $37.2M
Weighted Average Diluted Share $16.2M $28.7M $39M $39.1M $37.2M
 
EBITDA -$10.8M -$36.6M -$12.5M -$9.5M -$5.1M
EBIT -$14.4M -$40.2M -$15.8M -$11.5M -$6.6M
 
Revenue (Reported) $7.5M $3.2M $5M $6.4M $7.7M
Operating Income (Reported) -$13.4M -$20M -$15.8M -$11.5M -$6.6M
Operating Income (Adjusted) -$14.4M -$40.2M -$15.8M -$11.5M -$6.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $596.9K $1.7M $1.6M $1.1M $2.2M
Revenue Growth (YoY) -90.12% 182.44% -7.13% -28.47% 93.18%
 
Cost of Revenues $640.4K $1.3M $1.1M $575.2K $1.4M
Gross Profit -$43.5K $348.8K $422K $544.8K $780K
Gross Profit Margin -7.29% 20.69% 26.95% 48.64% 36.05%
 
R&D Expenses -- -- -- -- $158.2K
Selling, General & Admin $2.8M $3.5M $2.5M $945.6K $1.4M
Other Inc / (Exp) -$1.7M $966.9K $34.1K -$390 -$4.2M
Operating Expenses $3.8M $4.3M $2.1M $1.2M $2M
Operating Income -$3.8M -$3.9M -$1.7M -$640.3K -$1.2M
 
Net Interest Expenses $1.5M $11.8K -- -- --
EBT. Incl. Unusual Items -$7M -$3M -$1.6M $75.3K -$4.4M
Earnings of Discontinued Ops. $491.1K $77.3M -- -- --
Income Tax Expense -- -- -- -- -$332.9K
Net Income to Company -$6.5M $74.3M -$1.6M $75.3K -$4M
 
Minority Interest in Earnings -- -- -- -- $680
Net Income to Common Excl Extra Items -$6.5M $74.3M -$1.6M $75.3K -$4M
 
Basic EPS (Cont. Ops) -$0.22 $1.90 -$0.04 $0.00 -$0.11
Diluted EPS (Cont. Ops) -$0.22 $1.90 -$0.04 $0.00 -$0.11
Weighted Average Basic Share $29.6M $39.1M $39.1M $36.9M $37.2M
Weighted Average Diluted Share $29.6M $39.1M $39.1M $37.1M $37.2M
 
EBITDA -$4.6M -$3.1M -$2M -$400.9K -$777.1K
EBIT -$5.6M -$3.9M -$1.7M -$640.3K -$1.2M
 
Revenue (Reported) $596.9K $1.7M $1.6M $1.1M $2.2M
Operating Income (Reported) -$3.8M -$3.9M -$1.7M -$640.3K -$1.2M
Operating Income (Adjusted) -$5.6M -$3.9M -$1.7M -$640.3K -$1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -$9.8M $3.9M $7.1M $6.8M $9.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -$1M $3.4M $5.4M $4.4M $6.4M
Gross Profit -$8.8M $562.2K $1.7M $2.4M $2.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $689.8K
Selling, General & Admin $9.5M $14.4M $12.3M $7.9M $11.6M
Other Inc / (Exp) -$8.5M -$11.1M -$210.8K $147.3K -$3.8M
Operating Expenses $10.5M $17.9M $14.4M $9.7M $13.9M
Operating Income -$19.3M -$17.3M -$12.7M -$7.3M -$11.1M
 
Net Interest Expenses $3.6M $2.8M -- -- --
EBT. Incl. Unusual Items -$31.4M -$31.2M -$12.8M -$4.3M -$11.2M
Earnings of Discontinued Ops. $630.7K $80.4M -$1.4M -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$32M $49.2M -$14.2M -$4.3M -$10.8M
 
Minority Interest in Earnings -- -- -- -- $210.7K
Net Income to Common Excl Extra Items -$32M $49.2M -$14.2M -$4.3M -$10.6M
 
Basic EPS (Cont. Ops) -$1.26 $1.16 -$0.40 -$0.11 -$0.27
Diluted EPS (Cont. Ops) -$1.26 $1.16 -$0.40 -$0.11 -$0.27
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$26.6M -$26M -$10.6M -$5.5M -$9.4M
EBIT -$27.8M -$29.4M -$12.7M -$7.3M -$11.1M
 
Revenue (Reported) -$9.8M $3.9M $7.1M $6.8M $9.3M
Operating Income (Reported) -$19.3M -$17.3M -$12.7M -$7.3M -$11.1M
Operating Income (Adjusted) -$27.8M -$29.4M -$12.7M -$7.3M -$11.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3M $3M $5.1M $5.6M $7.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $2.7M $4M $3.4M $5M
Gross Profit $140.1K $354.5K $1.2M $2.2M $2.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $526.9K
Selling, General & Admin $13M $10.9M $8.8M $5.8M $9.6M
Other Inc / (Exp) -$8.1M $981.9K -$210.3K $16K -$3.9M
Operating Expenses $15.8M $13.3M $10.1M $6.9M $11.3M
Operating Income -$15.7M -$13M -$8.9M -$4.7M -$9.1M
 
Net Interest Expenses $3M $269.4K -- -- --
EBT. Incl. Unusual Items -$26.8M -$12.3M -$9.1M -$2.5M -$10.1M
Earnings of Discontinued Ops. $630.7K $80.3M -- -- --
Income Tax Expense -- -- -- -- -$332.9K
Net Income to Company -$26.2M $68M -$9.1M -$2.5M -$9.7M
 
Minority Interest in Earnings -- -- -- -- $210.7K
Net Income to Common Excl Extra Items -$26.2M $68M -$9.1M -$2.5M -$9.5M
 
Basic EPS (Cont. Ops) -$1.01 $1.74 -$0.23 -$0.07 -$0.24
Diluted EPS (Cont. Ops) -$1.01 $1.74 -$0.23 -$0.07 -$0.24
Weighted Average Basic Share $79.7M $117M $117.3M $112.1M $119.3M
Weighted Average Diluted Share $79.7M $117M $117.3M $112.3M $119.3M
 
EBITDA -$21.1M -$10.5M -$7.6M -$3.7M -$8M
EBIT -$23.8M -$13M -$8.9M -$4.7M -$9.1M
 
Revenue (Reported) $2.3M $3M $5.1M $5.6M $7.2M
Operating Income (Reported) -$15.7M -$13M -$8.9M -$4.7M -$9.1M
Operating Income (Adjusted) -$23.8M -$13M -$8.9M -$4.7M -$9.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.3M $424.2K $92.9M $11.2M $16.3M
Short Term Investments -- -- -- $70M $56.5M
Accounts Receivable, Net $629.4K $271.1K $389K $72.7K $529.4K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $3.7M
Other Current Assets $1.1M $909.8K $984.8K $459.3K $498.9K
Total Current Assets $15.6M $47M $94.3M $82.4M $78.3M
 
Property Plant And Equipment $18.1M $9.3M $6.1M $9.9M $9.2M
Long-Term Investments $4.6M -- -- -- --
Goodwill -- -- -- -- $12.7M
Other Intangibles $34K $30.8K $26.8K $72.6K $6.3M
Other Long-Term Assets $35.7M $5M $5M $5M $5M
Total Assets $74.7M $61.9M $105.8M $97.7M $112M
 
Accounts Payable $208.8K $901.4K $341.2K $317.6K $371.8K
Accrued Expenses $2.5M $1.1M $2.4M $98.5K $108K
Current Portion Of Long-Term Debt $13.8M $2.5M -- -- $9.2M
Current Portion Of Capital Lease Obligations -- -- -- $1.2M $1.5M
Other Current Liabilities $7.5M $9.2M $14.7K $100 $100
Total Current Liabilities $28M $25.7M $5.2M $3.3M $12M
 
Long-Term Debt -- $946.3K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $30.5M $28.5M $7.2M $9.8M $18.6M
 
Common Stock $2.3K $3.9K $3.9K $3.9K $3.9K
Other Common Equity Adj $136.2K $191K $269.6K $219.7K $433.6K
Common Equity $44.2M $33.4M $98.6M $87.9M $82.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $10.7M
Total Equity $44.2M $33.4M $98.6M $87.9M $93.4M
 
Total Liabilities and Equity $74.7M $61.9M $105.8M $97.7M $112M
Cash and Short Terms $3.3M $424.2K $92.9M $81.2M $72.8M
Total Debt $13.8M $4.9M -- -- $9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5.8M $95.2M $84.2M $10.4M $11M
Short Term Investments -- -- -- $60M $66.7M
Accounts Receivable, Net $1.3M $338.1K $121.4K $10.7K $297K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $3.7M
Other Current Assets $1.4M $1M $1.2M $470.4K $515.4K
Total Current Assets $13.5M $101.6M $85.6M $76.4M $102.8M
 
Property Plant And Equipment $17.6M $6.9M $4.8M $9.2M $7.9M
Long-Term Investments $5M -- -- -- --
Goodwill $4.1M -- -- -- $12.9M
Other Intangibles $13M -- $80.8K $738K $5.9M
Other Long-Term Assets -- -- $5M $5M --
Total Assets $65.3M $109.1M $95.9M $91.8M $129.8M
 
Accounts Payable $985.5K $342.2K $745.6K $470.3K $365.5K
Accrued Expenses $5M $1.2M $87.5K $124.1K $177.3K
Current Portion Of Long-Term Debt $3.5M -- -- -- $37.3M
Current Portion Of Capital Lease Obligations -- -- -- $1.4M $1.6M
Other Current Liabilities $112.5K $16.8K $70.2K $100 --
Total Current Liabilities $13.4M $3.5M $3.9M $2.5M $40M
 
Long-Term Debt $4.1M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $21.3M $5.5M $5.6M $8.3M $45.3M
 
Common Stock $3.2K $3.9K $3.9K $3.9K $4K
Other Common Equity Adj $181.7K $226.9K $179.2K $221.6K $504.9K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $10.6M
Total Equity $44M $103.6M $90.2M $83.5M $84.6M
 
Total Liabilities and Equity $65.3M $109.1M $95.9M $91.8M $129.8M
Cash and Short Terms $5.8M $95.2M $84.2M $70.4M $77.7M
Total Debt $7.6M -- -- -- $37.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$16.7M -$45.1M $62.9M -$10.8M -$3.6M
Depreciation & Amoritzation $3.5M $3.6M $3.3M $2.1M $1.5M
Stock-Based Compensation $247.7K $5.1M $1.3M $791.3K $150.5K
Change in Accounts Receivable -$218.2K $361.9K -$118.7K -$361.7K -$262.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$5.2M -$10.1M -$10.9M -$8.1M
 
Capital Expenditures $1.3M $356.5K $191.7K $94.3K $1M
Cash Acquisitions $14.9M -- $106M -- -$6.4M
Cash From Investing $9M -$5.5M $105.9M -$70.1M $6.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $9.9M -- -- $9.2M
Long-Term Debt Repaid -- -$7M -$3.4M -- --
Repurchase of Common Stock -- -- -- -$610.6K -$2.1M
Other Financing Activities -- -$745.1K -- -- --
Cash From Financing -- $9.2M -$3.4M -$610.6K $7.1M
 
Beginning Cash (CF) $5.5M $6.9M $5.4M $97.9M $16.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M -$1.5M $92.4M -$81.7M $5.1M
Ending Cash (CF) $6.9M $5.4M $97.9M $16.2M $21.3M
 
Levered Free Cash Flow -$8.9M -$5.5M -$10.3M -$11M -$9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.5M $74.3M -$1.6M $75.3K -$4M
Depreciation & Amoritzation $905.6K $806.1K -$328.7K $239.4K $403.5K
Stock-Based Compensation $508.3K $51.2K $238.8K $64.6K $229.7K
Change in Accounts Receivable $31.6K $50.2K $61.8K $438.6K -$4M
Change in Inventories -- -- -- -- --
Cash From Operations -$918.9K -$5.2M -$2.2M -$1.6M -$8.7M
 
Capital Expenditures $48.1K $25.9K $4K $41.7K $85.1K
Cash Acquisitions -- $96.2M -- -- --
Cash From Investing -$48.1K $96.1M -$4K -$9M -$26.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $8.2M
Long-Term Debt Repaid -- -$3.4M -- -- --
Repurchase of Common Stock -- -- -- -$176.8K --
Other Financing Activities $21.9K -- -- -- --
Cash From Financing $21.9K -$3.4M -- -$176.8K $8.2M
 
Beginning Cash (CF) $6.9M $12.7M $91.5M $26.2M $38.3M
Foreign Exchange Rate Adjustment $24.5K -$22.2K -$19K -- -$328.2K
Additions / Reductions -$945.1K $87.6M -$2.2M -$10.8M -$27M
Ending Cash (CF) $5.9M $100.2M $89.2M $15.4M $11M
 
Levered Free Cash Flow -$967K -$5.2M -$2.2M -$1.6M -$8.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$32M $49.2M -$14.2M -$4.3M -$10.8M
Depreciation & Amoritzation $1.1M $3.4M $2.1M $1.8M $1.7M
Stock-Based Compensation $5M $1.5M $1M $134.7K $917.6K
Change in Accounts Receivable $1.3M -$200.5K $184.2K -$1.9M -$4M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.4M -$8.4M -$10.8M -$7M -$16.8M
 
Capital Expenditures -$557.3K $107.2K $56.4K $826.1K $407K
Cash Acquisitions -- $106.2M -$105.1K -- --
Cash From Investing -$4.5M $106M -$202.6K -$64.2M -$24.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $37.3M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$2.7M -$2M
Other Financing Activities -- -- -- -- --
Cash From Financing $5.5M -- -- -$2.7M $37.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.4M $94.2M -$11M -$73.8M -$4.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.9M -$8.5M -$10.8M -$7.8M -$17.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$26.2M $68M -$9.1M -$2.5M -$9.7M
Depreciation & Amoritzation $2.7M $2.5M $1.3M $1M $1.2M
Stock-Based Compensation $4.7M $1.1M $793.2K $136.6K $903.6K
Change in Accounts Receivable $526.4K -$36K $266.9K -$1.3M -$5.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.6M -$7.8M -$8.6M -$4.6M -$13.2M
 
Capital Expenditures $391.2K $142K $6.7K $738.5K $98.5K
Cash Acquisitions -- $106.2M -- -- --
Cash From Investing -$5.5M $106M -$47.7K $5.9M -$24.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.9M -- -- -- $28M
Long-Term Debt Repaid -$7M -$3.4M -- -- --
Repurchase of Common Stock -- -- -- -$2.1M -$2M
Other Financing Activities -$745.1K -- -- -- --
Cash From Financing $9.2M -$3.4M -- -$2.1M $28M
 
Beginning Cash (CF) $19.6M $33.7M $285.1M $50.9M $71.9M
Foreign Exchange Rate Adjustment $25.3K $51.9K -$62.4K -$30 -$338.7K
Additions / Reductions -$1M $94.7M -$8.6M -$731.4K -$10M
Ending Cash (CF) $18.6M $128.5M $276.4M $50.2M $61.6M
 
Levered Free Cash Flow -$5M -$8M -$8.6M -$5.3M -$13.3M

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 down 0.4% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3.78% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.88% over the past day.

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

Show me the best stock