Financhill
Sell
22

ADGM Quote, Financials, Valuation and Earnings

Last price:
$0.89
Seasonality move :
-9.45%
Day range:
$0.88 - $0.97
52-week range:
$0.63 - $2.87
Dividend yield:
0%
P/E ratio:
218.00x
P/S ratio:
99.68x
P/B ratio:
1.99x
Volume:
136.9K
Avg. volume:
89.9K
1-year change:
-61.28%
Market cap:
$18.9M
Revenue:
$602K
EPS (TTM):
-$5.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $189K -- $602K
Revenue Growth (YoY) -- -- -30% -100% --
 
Cost of Revenues -- -- $1.4M -- $3.3M
Gross Profit -- -- -$1.2M -- -$2.7M
Gross Profit Margin -- -328.89% -624.87% -- -451.16%
 
R&D Expenses -- $15.4M $17.4M -- $12.2M
Selling, General & Admin $13.5K $6.6M $5.4M $4.8M $20M
Other Inc / (Exp) -- $704K $338K -$8.5M --
Operating Expenses $13.5K $6.6M $22.7M $4.8M $32.2M
Operating Income -$13.5K -$6.6M -$23.9M -$4.8M -$35M
 
Net Interest Expenses -- -- $137K -- $2.9M
EBT. Incl. Unusual Items -$13.5K -$6.6M -$23.7M -$2.1M -$75M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$13.5K -$6.6M -$23.7M -$2.1M -$75M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.5K -$6.6M -$23.7M -$2.1M -$75M
 
Basic EPS (Cont. Ops) -$0.00 -$0.34 -$31.50 -$0.22 -$4.94
Diluted EPS (Cont. Ops) -$0.00 -$0.34 -$31.50 -$0.22 -$4.94
Weighted Average Basic Share $19.2M $19.2M $751.6K $9.8M $15.2M
Weighted Average Diluted Share $19.2M $19.2M $751.6K $9.8M $15.2M
 
EBITDA -$13.5K -$6.6M -$23.4M -$4.8M -$33.6M
EBIT -$13.5K -$6.6M -$23.9M -$4.8M -$35M
 
Revenue (Reported) -- -- $189K -- $602K
Operating Income (Reported) -$13.5K -$6.6M -$23.9M -$4.8M -$35M
Operating Income (Adjusted) -$13.5K -$6.6M -$23.9M -$4.8M -$35M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $41K $185K --
Revenue Growth (YoY) -- -- -- 351.22% -100%
 
Cost of Revenues -- -- $253K $571K $531K
Gross Profit -- -- -$212K -$386K -$531K
Gross Profit Margin -- -- -517.07% -208.65% --
 
R&D Expenses -- -- $4.4M $2.5M $2.3M
Selling, General & Admin $5.1M $180.4K $4.5M $7.8M $2.9M
Other Inc / (Exp) $12.5K $745.2K -$1.2M -- --
Operating Expenses $5.1M $180.4K $8.9M $10.2M $5.2M
Operating Income -$5.1M -$180.4K -$9.1M -$10.6M -$5.7M
 
Net Interest Expenses -- -- $485K $739K $749K
EBT. Incl. Unusual Items -$5.1M $564.8K -$10.8M -$4.6M -$10.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.1M $564.8K -$10.8M -$4.6M -$10.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M $564.8K -$10.8M -$4.6M -$10.1M
 
Basic EPS (Cont. Ops) -$0.27 $0.03 -$14.15 -$0.32 -$0.66
Diluted EPS (Cont. Ops) -$0.27 $0.03 -$14.15 -$0.32 -$0.66
Weighted Average Basic Share $19.2M $19.2M $760.6K $14.5M $15.4M
Weighted Average Diluted Share $19.2M $19.2M $760.6K $14.5M $15.4M
 
EBITDA -$5.1M -$180.4K -$9M -$10.4M -$5.2M
EBIT -$5.1M -$180.4K -$9.1M -$10.6M -$5.7M
 
Revenue (Reported) -- -- $41K $185K --
Operating Income (Reported) -$5.1M -$180.4K -$9.1M -$10.6M -$5.7M
Operating Income (Adjusted) -$5.1M -$180.4K -$9.1M -$10.6M -$5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $222K $465K $137K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $972K $1.8M $2.8M
Gross Profit -- -- -$750K -$1.3M -$2.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $11.3M
Selling, General & Admin $5.5M $1.9M $8.5M $18.7M $12.9M
Other Inc / (Exp) $32.3K $806.8K -$3.3M -$3.9M --
Operating Expenses -- $1.9M $22.1M $27.5M $24M
Operating Income -- -$1.9M -$22.9M -$28.9M -$26.7M
 
Net Interest Expenses -- -- $1.1M $2.3M $2.8M
EBT. Incl. Unusual Items -$5.5M -$938.2K -$26.8M -$19.9M -$79.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$938.2K -$51.8M $8.2M -$79.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$938.2K -$26.8M -$19.9M -$79.1M
 
Basic EPS (Cont. Ops) -- -$0.05 -$35.26 -$17.32 -$5.19
Diluted EPS (Cont. Ops) -$0.29 -$0.05 -$35.26 -$17.32 -$5.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$1.9M -$22.5M -$28M -$25.2M
EBIT -- -$1.9M -$22.9M -$28.9M -$26.7M
 
Revenue (Reported) -- -- $222K $465K $137K
Operating Income (Reported) -- -$1.9M -$22.9M -$28.9M -$26.7M
Operating Income (Adjusted) -- -$1.9M -$22.9M -$28.9M -$26.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $222K $465K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $972K $1.8M $1.3M
Gross Profit -- -- -$750K -$1.3M -$1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $13.6M $8.8M $7.9M
Selling, General & Admin $5.5M $737.9K $8.2M $16M $8.8M
Other Inc / (Exp) $32.3K $786.8K -$3.6M $1.6M $182K
Operating Expenses $5.5M $737.9K $21.9M $24.8M $16.6M
Operating Income -$5.5M -$737.9K -$22.6M -$26.1M -$17.8M
 
Net Interest Expenses -- -- $1.1M $2.3M $2.1M
EBT. Incl. Unusual Items -$5.5M $157.6K -$28M -$17.7M -$21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.5M $157.6K -$28M -$17.7M -$21.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.5M $157.6K -$28M -$17.7M -$21.8M
 
Basic EPS (Cont. Ops) -$0.29 $0.01 -$36.82 -$17.04 -$1.42
Diluted EPS (Cont. Ops) -$0.29 $0.01 -$36.82 -$17.04 -$1.51
Weighted Average Basic Share $57.6M $57.6M $2.3M $16.1M $46.1M
Weighted Average Diluted Share $57.6M $57.6M $2.3M $16.1M $46.1M
 
EBITDA -$5.5M -$737.9K -$22.2M -$25.3M -$16.8M
EBIT -$5.5M -$737.9K -$22.6M -$26.1M -$17.8M
 
Revenue (Reported) -- -- $222K $465K --
Operating Income (Reported) -$5.5M -$737.9K -$22.6M -$26.1M -$17.8M
Operating Income (Adjusted) -$5.5M -$737.9K -$22.6M -$26.1M -$17.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $501.2K $5.5M $20.2K $20.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $33K -- $71K $35K
Inventory -- -- $367K -- $2.6M
Prepaid Expenses $1.8K $368.8K $291K $56.5K $1.9M
Other Current Assets -- $241K $527K $177K $222K
Total Current Assets $1.8K $870K $6.7M $76.7K $25.3M
 
Property Plant And Equipment -- -- $1.9M -- $2.1M
Long-Term Investments -- $149.6M -- $40.6M --
Goodwill -- -- -- -- $14M
Other Intangibles -- -- -- -- $7M
Other Long-Term Assets -- $22K $26K $23K $14K
Total Assets $42.5K $150.4M $8.7M $40.7M $50.2M
 
Accounts Payable -- -- $1M -- $2.8M
Accrued Expenses $19.8K $1.2M $1.1M $3.5M $2.2M
Current Portion Of Long-Term Debt -- -- $9.5M $38.1M --
Current Portion Of Capital Lease Obligations -- -- $163K $79K $143K
Other Current Liabilities -- -- -- $78K --
Total Current Liabilities $56K $6M $13M $12.4M $7.8M
 
Long-Term Debt -- -- $91.6M -- $16.1M
Capital Leases -- -- -- -- --
Total Liabilities $56K $11.2M $104.6M $15M $30.3M
 
Common Stock -- $149.5M $1K $40.5M $2K
Other Common Equity Adj -- $4K $28K $17K $1K
Common Equity -$13.6K $139.2M -$95.9M $25.7M $19.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$13.5K $139.2M -$95.9M $25.7M $19.9M
 
Total Liabilities and Equity $42.5K $150.4M $8.7M $40.7M $50.2M
Cash and Short Terms -- $501.2K $5.5M $20.2K $20.6M
Total Debt -- -- $101.1M -- $16.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $623.6K $23.1K $13.8K $28.3M $4.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $70K $90K --
Inventory -- -- -- $4.1M $1.5M
Prepaid Expenses $451K $150.9K $157.6K $2.3M $1.1M
Other Current Assets -- -- $175K $213K --
Total Current Assets $1.1M $174K $171.4K $35M $8.1M
 
Property Plant And Equipment -- -- -- $1.8M $2.5M
Long-Term Investments $149.5M $150.4M $39.6M -- --
Goodwill -- -- -- $44.3M --
Other Intangibles -- -- -- $26.1M --
Other Long-Term Assets $149.5M $150.4M $27K $16K --
Total Assets $150.6M $150.6M $39.8M $107.2M $31.5M
 
Accounts Payable -- -- -- $4.4M $1M
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 $9.3M $7.9M $9.7M
 
Long-Term Debt -- -- -- $13.8M $21.8M
Capital Leases -- -- -- -- --
Total Liabilities $10.3M $8.6M $11.9M $30.6M $32.9M
 
Common Stock $149.5M $150.3M $39.5M $1K $2K
Other Common Equity Adj -- -- $27K -$9K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $140.3M $142M $27.9M $76.6M -$1.3M
 
Total Liabilities and Equity $150.6M $150.6M $39.8M $107.2M $31.5M
Cash and Short Terms $623.6K $23.1K $13.8K $28.3M $4.7M
Total Debt -- -- -- $13.8M $21.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13.5K -$6.6M -$23.7M -$2.1M -$75M
Depreciation & Amoritzation -- $336K $495K -- $1.4M
Stock-Based Compensation -- $339K $365K -- $642K
Change in Accounts Receivable -- $40K $33K -- $35K
Change in Inventories -- -$473K $35K -- $626K
Cash From Operations -- -$1.1M -$22.4M -$725.9K -$29.5M
 
Capital Expenditures -- -- $502K -- $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$149.5M -$500K $113.7M -$1.6M
 
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 -- $151.1M $9.5M -$113M $15.6M
 
Beginning Cash (CF) -- $501.2K $5.5M $20.2K $20.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $501.2K -$13.3M -$70.9K -$15.3M
Ending Cash (CF) -- $1M -$7.7M -$50.7K $5.5M
 
Levered Free Cash Flow -- -$1.1M -$22.9M -$725.9K -$31.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.1M $564.8K -$10.8M -$4.6M -$10.1M
Depreciation & Amoritzation -- $360K $135K $375K $191K
Stock-Based Compensation -- $269K $125K $421K $137K
Change in Accounts Receivable -- -$9K $4K $82K -$2K
Change in Inventories -- $191K -$71K -$115K $297K
Cash From Operations -$133.6K -$26.4K -$6.4M -$8.7M -$3M
 
Capital Expenditures -- -- $118K $609K $520K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$118K -$609K -$520K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $16M -- --
Long-Term Debt Repaid -- -- -$714K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $5.6M $990K --
 
Beginning Cash (CF) $623.6K $23.1K $13.8K $28.3M $4.7M
Foreign Exchange Rate Adjustment -- -- $36K $26K $2K
Additions / Reductions -$133.6K -$26.4K -$916K -$8.3M -$3.5M
Ending Cash (CF) $490K -$3.3K -$866.2K $20M $1.1M
 
Levered Free Cash Flow -$133.6K -$26.4K -$6.5M -$9.3M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$938.2K -$51.8M $8.2M -$79.1M
Depreciation & Amoritzation -- -- -- -- $1.2M
Stock-Based Compensation -- -- $428K $439K $589K
Change in Accounts Receivable -- -- -- -- $89K
Change in Inventories -- -- -- -- $2.6M
Cash From Operations -- -$557.5K -$40.5M -$4.5M -$22M
 
Capital Expenditures -- -- $822K $626K $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$149.5M -$820K $113M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.7M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $115.1M --
Other Financing Activities -- -$43K -- -- --
Cash From Financing -- -$43K $24.9M -$112.7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$600.5K -$16.4M -$4.1M -$23.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$557.5K -$41.4M -$5.1M -$23.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.5M $157.6K -$28M -$17.7M -$21.8M
Depreciation & Amoritzation -- $360K $399K $962K $733K
Stock-Based Compensation -- $269K $329K $642K $589K
Change in Accounts Receivable -- -$9K -$73K -$17K $37K
Change in Inventories -- $191K $57K -$903K $1.1M
Cash From Operations -$945.7K -$433.1K -$18.6M -$22.3M -$14.9M
 
Capital Expenditures -- -- $320K $946K $865K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$320K -$946K -$865K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $127.1K -- $19.5M $10M --
Long-Term Debt Repaid -$161.2K -- -$714K -$429K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.4M -$45K -- -- --
Cash From Financing $151.1M -$45K $15.3M $15.6M --
 
Beginning Cash (CF) $2.2M $452K $91.8K $34.4M $25.8M
Foreign Exchange Rate Adjustment -- -- $18K $66K -$172K
Additions / Reductions $623.7K -$478.1K -$3.6M -$7.6M -$15.9M
Ending Cash (CF) $2.8M -$26.1K -$3.5M $26.9M $9.8M
 
Levered Free Cash Flow -$945.7K -$433.1K -$18.9M -$23.3M -$15.7M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock