Financhill
Sell
40

AXGN Quote, Financials, Valuation and Earnings

Last price:
$17.27
Seasonality move :
12.65%
Day range:
$17.17 - $18.00
52-week range:
$5.55 - $21.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.08x
P/B ratio:
7.37x
Volume:
351.1K
Avg. volume:
524.9K
1-year change:
122.55%
Market cap:
$765.8M
Revenue:
$187.3M
EPS (TTM):
-$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $112.3M $127.4M $138.6M $159M $187.3M
Revenue Growth (YoY) 5.24% 13.41% 8.82% 14.74% 17.81%
 
Cost of Revenues $21.6M $22.9M $29.8M $37.1M $45.4M
Gross Profit $90.7M $104.4M $108.8M $121.9M $142M
Gross Profit Margin 80.78% 82% 78.52% 76.64% 75.79%
 
R&D Expenses $17.8M $24.2M $25.6M $27.3M $27.8M
Selling, General & Admin $96.1M $105.7M $112.9M $116M $117.5M
Other Inc / (Exp) $450K -$213K $1.4M $2.6M $1.5M
Operating Expenses $113.9M $129.8M $138.5M $143.3M $145.3M
Operating Income -$23.2M -$25.4M -$29.7M -$21.5M -$3.3M
 
Net Interest Expenses $1.1M $1.4M $624K $2.8M $8.2M
EBT. Incl. Unusual Items -$23.8M -$27M -$28.9M -$21.7M -$10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$23.8M -$27M -$28.9M -$21.7M -$10M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.8M -$27M -$28.9M -$21.7M -$10M
 
Basic EPS (Cont. Ops) -$0.60 -$0.65 -$0.69 -$0.51 -$0.23
Diluted EPS (Cont. Ops) -$0.60 -$0.65 -$0.69 -$0.51 -$0.23
Weighted Average Basic Share $40M $41.2M $42.1M $42.9M $44.3M
Weighted Average Diluted Share $40M $41.2M $42.1M $42.9M $44.3M
 
EBITDA -$19.3M -$20.9M -$23.5M -$13.3M $6.1M
EBIT -$22.7M -$25.6M -$28.3M -$18.9M -$1.8M
 
Revenue (Reported) $112.3M $127.4M $138.6M $159M $187.3M
Operating Income (Reported) -$23.2M -$25.4M -$29.7M -$21.5M -$3.3M
Operating Income (Adjusted) -$22.7M -$25.6M -$28.3M -$18.9M -$1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.5M $31.5M $36.2M $42.9M $49.4M
Revenue Growth (YoY) 15.39% -2.95% 14.67% 18.69% 15.1%
 
Cost of Revenues $5.5M $5.4M $11.8M $10.9M $11.8M
Gross Profit $27M $26.1M $24.4M $32M $37.6M
Gross Profit Margin 83.19% 82.79% 67.46% 74.6% 76.06%
 
R&D Expenses $4.9M $6.3M $5.3M $7.2M $6.7M
Selling, General & Admin $27.5M $25.2M $24.7M $28M $28.9M
Other Inc / (Exp) -$41K -$4K $153K $1.1M $234K
Operating Expenses $32.4M $31.5M $30M $35.2M $35.6M
Operating Income -$5.4M -$5.4M -$5.6M -$3.2M $2M
 
Net Interest Expenses $595K -- -- $1.8M $1.8M
EBT. Incl. Unusual Items -$6M -$5.3M -$5.4M -$3.9M $450K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6M -$5.3M -$5.4M -$3.9M $450K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6M -$5.3M -$5.4M -$3.9M $450K
 
Basic EPS (Cont. Ops) -$0.15 -$0.12 -$0.13 -$0.09 $0.01
Diluted EPS (Cont. Ops) -$0.15 -$0.12 -$0.13 -$0.09 $0.01
Weighted Average Basic Share $40.2M $41.6M $42.3M $43.1M $46.2M
Weighted Average Diluted Share $40.2M $41.6M $42.3M $43.1M $46.2M
 
EBITDA -$4.3M -$4.2M -$4.3M -$197K $4.2M
EBIT -$5.4M -$5.4M -$5.5M -$2.1M $2.3M
 
Revenue (Reported) $32.5M $31.5M $36.2M $42.9M $49.4M
Operating Income (Reported) -$5.4M -$5.4M -$5.6M -$3.2M $2M
Operating Income (Adjusted) -$5.4M -$5.4M -$5.5M -$2.1M $2.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $112.3M $127.4M $138.6M $159M $187.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.6M $22.9M $29.8M $37.1M $45.4M
Gross Profit $90.7M $104.4M $108.8M $121.9M $142M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.8M $24.2M $25.6M $27.3M $27.8M
Selling, General & Admin $96.1M $105.7M $112.9M $116M $117.5M
Other Inc / (Exp) $450K -$214K $1.4M $2.6M $1.5M
Operating Expenses $113.9M $129.8M $138.5M $143.3M $145.3M
Operating Income -$23.2M -$25.4M -$29.7M -$21.5M -$3.3M
 
Net Interest Expenses $1.1M $1.4M $624K $2.8M $8.2M
EBT. Incl. Unusual Items -$23.8M -$27M -$28.9M -$21.7M -$10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$23.8M -$27M -$28.9M -$21.7M -$10M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.8M -$27M -$28.9M -$21.7M -$10M
 
Basic EPS (Cont. Ops) -$0.60 -$0.64 -$0.68 -$0.52 -$0.22
Diluted EPS (Cont. Ops) -$0.60 -$0.64 -$0.68 -$0.52 -$0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$19.3M -$20.9M -$23.5M -$13.3M $6.1M
EBIT -$22.7M -$25.6M -$28.3M -$18.9M -$1.8M
 
Revenue (Reported) $112.3M $127.4M $138.6M $159M $187.3M
Operating Income (Reported) -$23.2M -$25.4M -$29.7M -$21.5M -$3.3M
Operating Income (Adjusted) -$22.7M -$25.6M -$28.3M -$18.9M -$1.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $127.4M $138.6M $159M $187.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.9M $29.8M $37.1M $45.4M --
Gross Profit $104.4M $108.8M $121.9M $142M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.2M $25.6M $27.3M $27.8M --
Selling, General & Admin $105.7M $112.9M $116M $117.5M --
Other Inc / (Exp) -$214K $1.4M $2.6M $1.5M --
Operating Expenses $129.8M $138.5M $143.3M $145.3M --
Operating Income -$25.4M -$29.7M -$21.5M -$3.3M --
 
Net Interest Expenses $1.4M $664K $2.8M $8.2M --
EBT. Incl. Unusual Items -$27M -$28.9M -$21.7M -$10M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$27M -$28.9M -$21.7M -$10M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27M -$28.9M -$21.7M -$10M --
 
Basic EPS (Cont. Ops) -$0.64 -$0.68 -$0.52 -$0.22 --
Diluted EPS (Cont. Ops) -$0.64 -$0.68 -$0.52 -$0.22 --
Weighted Average Basic Share $164.9M $168.3M $171.5M $177M --
Weighted Average Diluted Share $164.9M $168.3M $171.5M $177M --
 
EBITDA -$20.9M -$23.5M -$13.3M $6.1M --
EBIT -$25.6M -$28.3M -$18.9M -$1.8M --
 
Revenue (Reported) $127.4M $138.6M $159M $187.3M --
Operating Income (Reported) -$25.4M -$29.7M -$21.5M -$3.3M --
Operating Income (Adjusted) -$25.6M -$28.3M -$18.9M -$1.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $48.8M $32.8M $15.3M $31M $27.6M
Short Term Investments $55.2M $51.3M $33.5M -- $5.9M
Accounts Receivable, Net $17.6M $18.2M $22.2M $25.1M $24.1M
Inventory $12.5M $16.7M $18.9M $23M $33.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.3M $1.9M $1.9M $2.8M $2.4M
Total Current Assets $145.3M $127M $98.1M $88M $99.2M
 
Property Plant And Equipment $54.1M $78.1M $93.7M $104.3M $98.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2.1M $2.9M $3.6M $4.5M $5.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $201.4M $208M $195.4M $196.8M $203.7M
 
Accounts Payable $4.6M $5.9M $9M $11.8M $8M
Accrued Expenses $3.8M $6.9M $4.5M $3.2M $2.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $863K $1.8M $1.3M $1.5M $2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.8M $24.3M $23.8M $30.4M $30.6M
 
Long-Term Debt $32M $44.8M $45.7M $46.6M $47.5M
Capital Leases -- -- -- -- --
Total Liabilities $78.2M $95.5M $94.4M $101.2M $99.8M
 
Common Stock $406K $417K $424K $431K $441K
Other Common Equity Adj -- -- -- -- --
Common Equity $123.1M $112.6M $101M $95.7M $103.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $123.1M $112.6M $101M $95.7M $103.9M
 
Total Liabilities and Equity $201.4M $208M $195.4M $196.8M $203.7M
Cash and Short Terms $104M $84.1M $48.8M $31M $33.5M
Total Debt $32M $44.8M $45.7M $46.6M $47.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $48.8M $32.8M $15.3M $31M $27.6M
Short Term Investments $55.2M $51.3M $33.5M -- $5.9M
Accounts Receivable, Net $17.6M $18.2M $22.2M $25.1M $24.1M
Inventory $12.5M $16.7M $18.9M $23M $33.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.3M $1.9M $1.9M $2.8M $2.4M
Total Current Assets $145.3M $127M $98.1M $88M $99.2M
 
Property Plant And Equipment $54.1M $78.1M $93.7M $104.3M $98.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2.1M $2.9M $3.6M $4.5M $5.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $201.4M $208M $195.4M $196.8M $203.7M
 
Accounts Payable $4.6M $5.9M $9M $11.8M $8M
Accrued Expenses $3.8M $6.9M $4.5M $3.2M $2.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $863K $1.8M $1.3M $1.5M $2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.8M $24.3M $23.8M $30.4M $30.6M
 
Long-Term Debt $32M $44.8M $45.7M $46.6M $47.5M
Capital Leases -- -- -- -- --
Total Liabilities $78.2M $95.5M $94.4M $101.2M $99.8M
 
Common Stock $406K $417K $424K $431K $441K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $123.1M $112.6M $101M $95.7M $103.9M
 
Total Liabilities and Equity $201.4M $208M $195.4M $196.8M $203.7M
Cash and Short Terms $104M $84.1M $48.8M $31M $33.5M
Total Debt $32M $44.8M $45.7M $46.6M $47.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.8M -$27M -$28.9M -$21.7M -$10M
Depreciation & Amoritzation $3.5M $4.7M $4.9M $5.6M $7.8M
Stock-Based Compensation $8.5M $10.9M $15.6M $14.4M $15.9M
Change in Accounts Receivable -$635K -$499K -$4.6M -$2.7M $392K
Change in Inventories -$910K -$7.5M -$1.9M -$4.1M -$10.2M
Cash From Operations -$9.6M -$13.4M -$16.1M -$5.7M $4.5M
 
Capital Expenditures $22.6M $28.4M $21.3M $14.9M $4.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17M -$23.6M -$3.2M $19.3M -$10.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $42.8M $15M -- -- --
Long-Term Debt Repaid -$7.8M -$15K -$12K -$10K -$10K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -- -- -- --
Cash From Financing $40.5M $20.5M $1.8M $2M $2.3M
 
Beginning Cash (CF) $41.7M $55.6M $39M $21.5M $37M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.9M -$16.6M -$17.5M $15.5M -$3.5M
Ending Cash (CF) $55.6M $39M $21.5M $37M $33.6M
 
Levered Free Cash Flow -$32.2M -$41.8M -$37.3M -$20.6M $11K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6M -$5.3M -$5.4M -$3.9M $450K
Depreciation & Amoritzation $1.1M $1.1M $1.2M $1.9M $1.9M
Stock-Based Compensation $2.7M $1.5M $4.2M $1.3M $3.1M
Change in Accounts Receivable $1.1M $305K -$944K -$1.9M $477K
Change in Inventories -$734K -$1.7M $1.9M -$1K -$3.8M
Cash From Operations $2.8M -$1.5M $1.4M -$211K $8.7M
 
Capital Expenditures $3.3M $7.2M $6.8M $1.8M $813K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.4M -$13.6M -$1.2M -$277K -$813K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4K -$3K -$3K -$3K -$4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5K -- -- -- --
Cash From Financing $4.5M $1M $813K $418K $970K
 
Beginning Cash (CF) $67.6M $53.1M $20.6M $37.1M $24.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12M -$14.1M $966K -$70K $8.9M
Ending Cash (CF) $55.6M $39M $21.5M $37M $33.6M
 
Levered Free Cash Flow -$460K -$8.7M -$5.4M -$2M $7.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.8M -$27M -$28.9M -$21.7M -$10M
Depreciation & Amoritzation $3.5M $4.7M $4.9M $5.6M $7.8M
Stock-Based Compensation $8.5M $10.9M $15.6M $14.4M $15.9M
Change in Accounts Receivable -$635K -$499K -$4.6M -$2.7M $392K
Change in Inventories -$910K -$7.5M -$1.9M -$4.1M -$10.2M
Cash From Operations -$9.6M -$13.4M -$16.1M -$5.7M $4.5M
 
Capital Expenditures $22.6M $28.4M $21.3M $14.9M $4.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17M -$23.6M -$3.2M $19.3M -$10.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.8M -$15K -$12K -$10K -$10K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -- -- -- --
Cash From Financing $40.5M $20.5M $1.8M $2M $2.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.9M -$16.6M -$17.5M $15.5M -$3.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$32.2M -$41.8M -$37.3M -$20.6M $11K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$27M -$28.9M -$21.7M -$10M --
Depreciation & Amoritzation $4.7M $4.9M $5.6M $7.8M --
Stock-Based Compensation $10.9M $15.6M $14.4M $15.9M --
Change in Accounts Receivable -$499K -$4.6M -$2.7M $392K --
Change in Inventories -$7.5M -$1.9M -$4.1M -$10.2M --
Cash From Operations -$13.4M -$16.1M -$5.7M $4.5M --
 
Capital Expenditures $28.4M $21.3M $14.9M $4.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.6M -$3.2M $19.3M -$10.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- --
Long-Term Debt Repaid -$15K -$12K -$10K -$10K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $20.5M $1.8M $2M $2.3M --
 
Beginning Cash (CF) $214.3M $98.5M $102.1M $108.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.6M -$17.5M $15.5M -$3.5M --
Ending Cash (CF) $197.7M $81M $117.6M $105.1M --
 
Levered Free Cash Flow -$41.8M -$37.3M -$20.6M $11K --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock