Financhill
Sell
11

ADAP Quote, Financials, Valuation and Earnings

Last price:
$0.23
Seasonality move :
23.87%
Day range:
$0.25 - $0.29
52-week range:
$0.25 - $1.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.36x
P/B ratio:
5.43x
Volume:
3.1M
Avg. volume:
1.8M
1-year change:
-82.64%
Market cap:
$64.3M
Revenue:
$178M
EPS (TTM):
-$0.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4M $6.1M $27.1M $60.3M $178M
Revenue Growth (YoY) 252.76% 55.36% 341.5% 122.05% 195.34%
 
Cost of Revenues -- -- -- -- $70K
Gross Profit -- -- $27.1M $60.3M $178M
Gross Profit Margin -- -- -- -- 99.96%
 
R&D Expenses $91.6M $111.1M $127.7M $126.5M $149.1M
Selling, General & Admin $45.8M $57.3M $63.4M $71.8M $81.3M
Other Inc / (Exp) $1.2M $3.9M -$536K $19.5M -$18.1M
Operating Expenses $137.4M $168.4M $191.1M $198.3M $230.4M
Operating Income -$133.4M -$162.2M -$164M -$138M -$52.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$129.9M -$157.3M -$163M -$112.5M -$67.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162K $791K $2.5M $1.3M $3.6M
Net Income to Company -$130.1M -$158.1M -$165.5M -$113.9M -$70.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$130.1M -$158.1M -$165.5M -$113.9M -$70.8M
 
Basic EPS (Cont. Ops) -$0.90 -$1.02 -$1.02 -$0.54 -$0.30
Diluted EPS (Cont. Ops) -$0.90 -$1.02 -$1.02 -$0.54 -$0.30
Weighted Average Basic Share $142.5M $155.8M $161.2M $201.1M $252.3M
Weighted Average Diluted Share $142.5M $155.8M $161.2M $201.1M $252.3M
 
EBITDA -$125.8M -$155.7M -$156.9M -$102.7M -$52.7M
EBIT -$133.4M -$162.2M -$163M -$112.5M -$63.9M
 
Revenue (Reported) $4M $6.1M $27.1M $60.3M $178M
Operating Income (Reported) -$133.4M -$162.2M -$164M -$138M -$52.4M
Operating Income (Adjusted) -$133.4M -$162.2M -$163M -$112.5M -$63.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5M $1.4M $11M $231K $3.2M
Revenue Growth (YoY) 106.32% -5.66% 678.26% -97.91% 1294.81%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.8M $29.5M $23.1M $33.2M $39.1M
Selling, General & Admin $13.2M $14.8M $15.2M $16.9M $21.2M
Other Inc / (Exp) $2.7M $4M -$1.5M -$313K -$15.4M
Operating Expenses $39M $44.3M $38.3M $50.1M $60.3M
Operating Income -$37.5M -$42.9M -$27.2M -$49.9M -$57.2M
 
Net Interest Expenses $1.7M -- -- -- --
EBT. Incl. Unusual Items -$36.6M -$38.6M -$28.3M -$48.6M -$72.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52K $209K $994K -$656K $1.7M
Net Income to Company -$36.6M -$38.9M -$29.3M -$47.9M -$74.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.6M -$38.9M -$29.3M -$47.9M -$74.2M
 
Basic EPS (Cont. Ops) -$0.24 -$0.24 -$0.18 -$0.18 -$0.31
Diluted EPS (Cont. Ops) -$0.24 -$0.24 -$0.18 -$0.18 -$0.31
Weighted Average Basic Share $154.9M $156.2M $164.2M $227.4M $255.9M
Weighted Average Diluted Share $154.9M $156.2M $164.2M $227.4M $255.9M
 
EBITDA -$35.1M -$40.6M -$24.8M -$45.7M -$68M
EBIT -$37.5M -$42.9M -$26.2M -$48.6M -$70.8M
 
Revenue (Reported) $1.5M $1.4M $11M $231K $3.2M
Operating Income (Reported) -$37.5M -$42.9M -$27.2M -$49.9M -$57.2M
Operating Income (Adjusted) -$37.5M -$42.9M -$26.2M -$48.6M -$70.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4M $6.1M $27.1M $60.3M $178M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $91.6M $111.1M $127.7M $126.5M $149.1M
Selling, General & Admin $45.8M $57.3M $63.4M $71.8M $81.3M
Other Inc / (Exp) $1.2M $3.9M -$536K $19.5M -$18.1M
Operating Expenses $137.4M $168.4M $191.1M $198.3M $230.4M
Operating Income -$133.4M -$162.2M -$164M -$138M -$52.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$129.9M -$157.3M -$163M -$112.5M -$67.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162K $791K $2.5M $1.3M $3.6M
Net Income to Company -$130.1M -$158.1M -$165.5M -$113.9M -$70.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$130.1M -$158.1M -$165.5M -$113.9M -$70.8M
 
Basic EPS (Cont. Ops) -$0.96 -$1.02 -$1.02 -$0.47 -$0.25
Diluted EPS (Cont. Ops) -$0.96 -$1.02 -$1.02 -$0.47 -$0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$125.8M -$155.7M -$156.9M -$101M -$53.9M
EBIT -$133.4M -$162.2M -$163M -$110.8M -$65.2M
 
Revenue (Reported) $4M $6.1M $27.1M $60.3M $178M
Operating Income (Reported) -$133.4M -$162.2M -$164M -$138M -$52.4M
Operating Income (Adjusted) -$133.4M -$162.2M -$163M -$110.8M -$65.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.1M $27.1M $60.3M $178M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $111.1M $127.7M $126.5M $149.1M --
Selling, General & Admin $57.3M $63.4M $71.8M $81.3M --
Other Inc / (Exp) $3.9M -$536K $19.5M -$18.1M --
Operating Expenses $168.4M $191.1M $198.3M $230.4M --
Operating Income -$162.2M -$164M -$138M -$52.4M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$157.3M -$163M -$112.5M -$67.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $791K $2.5M $1.3M $3.6M --
Net Income to Company -$158.1M -$165.5M -$113.9M -$70.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$158.1M -$165.5M -$113.9M -$70.8M --
 
Basic EPS (Cont. Ops) -$1.02 -$1.02 -$0.47 -$0.25 --
Diluted EPS (Cont. Ops) -$1.02 -$1.02 -$0.47 -$0.31 --
Weighted Average Basic Share $623.2M $644.8M $803.6M $1B --
Weighted Average Diluted Share $623.2M $644.8M $805.1M $1B --
 
EBITDA -$155.7M -$156.9M -$101M -$53.9M --
EBIT -$162.2M -$163M -$110.8M -$65.2M --
 
Revenue (Reported) $6.1M $27.1M $60.3M $178M --
Operating Income (Reported) -$162.2M -$164M -$138M -$52.4M --
Operating Income (Adjusted) -$162.2M -$163M -$110.8M -$65.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.9M $149.9M $108M $144M $91.1M
Short Term Investments $311.3M $219.6M $96.6M $2.9M $60.5M
Accounts Receivable, Net $139K $752K $7.4M $821K $1.5M
Inventory -- -- -- -- $7.3M
Prepaid Expenses $6.3M $9M $9.5M $10M $10M
Other Current Assets $2.5M $2.8M $3.2M $3.7M $3.2M
Total Current Assets $398.2M $415.5M $255.4M $207.6M $188.2M
 
Property Plant And Equipment $46.7M $51.4M $71.5M $71.7M $51.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.7M $1M $442K $330K $3.9M
Other Long-Term Assets $4.6M $1.7M $1.6M $3M $2.7M
Total Assets $451.1M $469.5M $328.9M $282.6M $246M
 
Accounts Payable $6.4M $8.1M $4.8M $8.1M $8.7M
Accrued Expenses $15.2M $17.8M $20.8M $15.6M $17.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.8M $2.3M $2.7M $5.4M $4.7M
Other Current Liabilities $47K $327K $2.2M $51K $2M
Total Current Liabilities $39.1M $62.5M $64.5M $72.8M $64.5M
 
Long-Term Debt -- -- -- -- $50.2M
Capital Leases -- -- -- -- --
Total Liabilities $109.9M $263.6M $247M $243.1M $234.1M
 
Common Stock $1.3M $1.3M $1.4M $1.9M $2.1M
Other Common Equity Adj -$10M -$11.1M -$875K -$3.7M -$1.9M
Common Equity $341.2M $206M $81.9M $39.5M $11.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $341.2M $206M $81.9M $39.5M $11.8M
 
Total Liabilities and Equity $451.1M $469.5M $328.9M $282.6M $246M
Cash and Short Terms $368.2M $369.6M $204.6M $146.9M $151.6M
Total Debt -- -- -- -- $50.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.9M $149.9M $108M $144M $91.1M
Short Term Investments $311.3M $219.6M $96.6M $2.9M $60.5M
Accounts Receivable, Net $139K $752K $7.4M $821K $1.5M
Inventory -- -- -- -- $7.3M
Prepaid Expenses $6.3M $9M $9.5M $10M $10M
Other Current Assets $2.5M $2.8M $3.2M $3.7M $3.2M
Total Current Assets $398.2M $415.5M $255.4M $207.6M $188.2M
 
Property Plant And Equipment $46.7M $51.4M $71.5M $71.7M $51.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.7M $1M $442K $330K $3.9M
Other Long-Term Assets $4.6M $1.7M $1.6M $3M $2.7M
Total Assets $451.1M $469.5M $328.9M $282.6M $246M
 
Accounts Payable $6.4M $8.1M $4.8M $8.1M $8.7M
Accrued Expenses $15.2M $17.8M $20.8M $15.6M $17.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.8M $2.3M $2.7M $5.4M $4.7M
Other Current Liabilities $47K $327K $2.2M $51K $2M
Total Current Liabilities $39.1M $62.5M $64.5M $72.8M $64.5M
 
Long-Term Debt -- -- -- -- $50.2M
Capital Leases -- -- -- -- --
Total Liabilities $109.9M $263.6M $247M $243.1M $234.1M
 
Common Stock $1.3M $1.3M $1.4M $1.9M $2.1M
Other Common Equity Adj -$10M -$11.1M -$875K -$3.7M -$1.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $341.2M $206M $81.9M $39.5M $11.8M
 
Total Liabilities and Equity $451.1M $469.5M $328.9M $282.6M $246M
Cash and Short Terms $368.2M $369.6M $204.6M $146.9M $151.6M
Total Debt -- -- -- -- $50.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$130.1M -$158.1M -$165.5M -$113.9M -$70.8M
Depreciation & Amoritzation $7.6M $6.6M $6.1M $9.8M $11.2M
Stock-Based Compensation $10.4M $20.6M $18.2M $11.8M $12.1M
Change in Accounts Receivable $1.7M -$19.4M -$9.8M -$1.3M $29.8M
Change in Inventories -- -- -- -- -$7.4M
Cash From Operations -$53.6M $10.7M -$141.8M -$140.9M -$73.2M
 
Capital Expenditures $2.9M $8.8M $29.7M $4.9M $2.7M
Cash Acquisitions -- -- -- $45.3M --
Cash From Investing -$278.9M $75.8M $89.1M $176.5M -$59M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $49.5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $340.1M $3.3M $12.9M $880K $78.7M
 
Beginning Cash (CF) $54.9M $61.5M $151.7M $109.6M $147M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $89.8M -$39.8M $36.5M -$53.4M
Ending Cash (CF) $61.5M $151.7M $109.6M $147M $93.2M
 
Levered Free Cash Flow -$56.5M $1.9M -$171.5M -$145.8M -$75.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$36.6M -$38.9M -$29.3M -$47.9M -$74.2M
Depreciation & Amoritzation $2.4M $2.2M $1.4M $2.9M $2.8M
Stock-Based Compensation $3.1M $4.8M $3.9M $3.1M $2.8M
Change in Accounts Receivable -$1.6M $12.5M $20M -$582K $24.3M
Change in Inventories -- -- -- -- -$5.5M
Cash From Operations -$29.2M $133.9M $2M -$14.7M -$34.2M
 
Capital Expenditures $1.2M $4M $3.4M $827K $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $7.6M -$28.5M $21M $68.2M $8.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $122K $52K $1.4M $74K $1K
 
Beginning Cash (CF) $82.9M $44.6M $80.7M $93.1M $119.4M
Foreign Exchange Rate Adjustment $63K $1.5M $4.5M $350K -$180K
Additions / Reductions -$21.5M $105.5M $24.4M $53.6M -$26M
Ending Cash (CF) $61.5M $151.7M $109.6M $147M $93.2M
 
Levered Free Cash Flow -$30.5M $129.9M -$1.4M -$15.5M -$35.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$130.1M -$158.1M -$165.5M -$113.9M -$70.8M
Depreciation & Amoritzation $7.6M $6.6M $6.1M $9.8M $11.2M
Stock-Based Compensation $10.4M $20.6M $18.2M $11.8M $12.1M
Change in Accounts Receivable $1.7M -$19.4M -$9.8M -$1.3M $29.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$53.6M $10.7M -$141.8M -$140.9M -$73.2M
 
Capital Expenditures $2.9M $8.8M $29.7M $4.9M $2.7M
Cash Acquisitions -- -- -- $45.3M --
Cash From Investing -$278.9M $75.8M $89.1M $176.5M -$59M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $340.1M $3.3M $12.9M $880K $78.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $89.8M -$39.8M $36.5M -$53.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$56.5M $1.9M -$171.5M -$145.8M -$75.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$158.1M -$165.5M -$113.9M -$70.8M --
Depreciation & Amoritzation $6.6M $6.1M $9.8M $11.2M --
Stock-Based Compensation $20.6M $18.2M $11.8M $12.1M --
Change in Accounts Receivable -$19.4M -$9.8M -$1.3M $29.8M --
Change in Inventories -- -- -- -$7.4M --
Cash From Operations $10.7M -$141.8M -$140.9M -$73.2M --
 
Capital Expenditures $8.8M $29.7M $4.9M $2.7M --
Cash Acquisitions -- -- $45.3M -- --
Cash From Investing $75.8M $89.1M $176.5M -$59M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $49.5M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.3M $12.9M $880K $78.7M --
 
Beginning Cash (CF) $198.2M $423.2M $404.3M $624.6M --
Foreign Exchange Rate Adjustment $365K -$2.3M $877K -$402K --
Additions / Reductions $89.8M -$39.8M $36.5M -$53.4M --
Ending Cash (CF) $288.4M $381.1M $441.7M $570.8M --
 
Levered Free Cash Flow $1.9M -$171.5M -$145.8M -$75.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock