Financhill
Sell
17

JAGX Quote, Financials, Valuation and Earnings

Last price:
$1.09
Seasonality move :
107.52%
Day range:
$1.00 - $1.10
52-week range:
$1.00 - $33.25
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.09x
P/B ratio:
0.44x
Volume:
175.6K
Avg. volume:
181K
1-year change:
-95.51%
Market cap:
$1.4M
Revenue:
$11.7M
EPS (TTM):
-$52.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.4M $4.3M $12M $9.8M $11.7M
Revenue Growth (YoY) 62.5% -53.81% 175.8% -18.36% 19.75%
 
Cost of Revenues $3.3M $2.3M $4.3M $4.4M $4.3M
Gross Profit $6.1M $2M $7.6M $5.3M $7.4M
Gross Profit Margin 65.05% 46.18% 63.94% 54.67% 63.1%
 
R&D Expenses $6.4M $15.1M $17.6M $18.6M $16.5M
Selling, General & Admin $21M $26M $26.7M $23M $24M
Other Inc / (Exp) -$4.4M -$3.5M -$1.3M -$1.6M -$8.2M
Operating Expenses $32.8M $42.7M $42.1M $39.3M $38.2M
Operating Income -$26.6M -$40.7M -$34.4M -$33.9M -$30.8M
 
Net Interest Expenses $2.8M $8.4M $12.7M $6.4M $231K
EBT. Incl. Unusual Items -$33.8M -$52.6M -$48.4M -$41.9M -$39.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$33.8M -$52.6M -$49.1M -$41.9M -$39M
 
Minority Interest in Earnings -- -$5K -$941K -$601K -$759K
Net Income to Common Excl Extra Items -$33.8M -$52.6M -$48.4M -$41.9M -$39.3M
 
Basic EPS (Cont. Ops) -$13,501.89 -$5,293.44 -$2,170.89 -$107.42 -$130.69
Diluted EPS (Cont. Ops) -$13,501.89 -$5,293.44 -$2,170.89 -$107.42 -$130.69
Weighted Average Basic Share $2.9K $9.9K $21.9K $384.5K $294.5K
Weighted Average Diluted Share $2.9K $9.9K $21.9K $384.5K $294.5K
 
EBITDA -$24.4M -$38.9M -$32.1M -$31.5M -$28.5M
EBIT -$26.6M -$40.7M -$34.4M -$33.9M -$30.8M
 
Revenue (Reported) $9.4M $4.3M $12M $9.8M $11.7M
Operating Income (Reported) -$26.6M -$40.7M -$34.4M -$33.9M -$30.8M
Operating Income (Adjusted) -$26.6M -$40.7M -$34.4M -$33.9M -$30.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $630K $3.2M $2.8M $3.1M $3.1M
Revenue Growth (YoY) -77.28% 400% -10.7% 10.49% -0.8%
 
Cost of Revenues $617K $613K $826.5K $1.1M $1.1M
Gross Profit $13K $2.5M $2M $2M $2M
Gross Profit Margin 2.06% 80.54% 70.62% 63.42% 64.58%
 
R&D Expenses $3.3M $5.9M $6.1M $4M $3.7M
Selling, General & Admin $6.2M $6.5M $5M $5.8M $6.1M
Other Inc / (Exp) -$585K $18K $1.4M -$2.9M --
Operating Expenses $9.5M $12.4M $10.8M $9.2M $9.2M
Operating Income -$9.5M -$9.9M -$8.8M -$7.3M -$7.2M
 
Net Interest Expenses $2.1M $2.7M $500K -- $6K
EBT. Incl. Unusual Items -$12.2M -$12.6M -$7.9M -$10M -$9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.2M -$12.6M -$8M -$10.2M -$9.8M
 
Minority Interest in Earnings -- -$89K -$126K -$167K -$146K
Net Income to Common Excl Extra Items -$12.2M -$12.6M -$7.9M -$10M -$9.6M
 
Basic EPS (Cont. Ops) -$1,196.87 -$529.70 -$22.50 -$1.05 -$6.28
Diluted EPS (Cont. Ops) -$1,196.87 -$529.70 -$22.50 -$1.05 -$6.28
Weighted Average Basic Share $10.2K $23.6K $345.7K $9.4M $1.5M
Weighted Average Diluted Share $10.2K $23.6K $345.7K $9.4M $1.5M
 
EBITDA -$9.1M -$9.3M -$8.2M -$6.7M -$6.7M
EBIT -$9.5M -$9.9M -$8.8M -$7.3M -$7.2M
 
Revenue (Reported) $630K $3.2M $2.8M $3.1M $3.1M
Operating Income (Reported) -$9.5M -$9.9M -$8.8M -$7.3M -$7.2M
Operating Income (Adjusted) -$9.5M -$9.9M -$8.8M -$7.3M -$7.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8M $10.8M $10.7M $10.5M $11.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M $3.3M $3.6M $4.4M $4.4M
Gross Profit $2.2M $7.4M $7.1M $6M $7.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.5M $18.8M $19.4M $15.5M $15.2M
Selling, General & Admin $24.1M $28.9M $22.5M $22.8M $27.3M
Other Inc / (Exp) -$4.5M -$3.6M $964K -$7.9M --
Operating Expenses $37.2M $46.4M $40.1M $35.9M $40.2M
Operating Income -$35M -$39M -$33M -$29.9M -$32.8M
 
Net Interest Expenses $7.5M $11.9M $8.8M $859K $6K
EBT. Incl. Unusual Items -$47.1M -$54.5M -$40.8M -$38.3M -$41M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$47.1M -$54.5M -$41.6M -$38.2M -$41.2M
 
Minority Interest in Earnings -- -$295K -$1.1M -$584K -$745K
Net Income to Common Excl Extra Items -$47.1M -$54.5M -$40.8M -$38.3M -$41M
 
Basic EPS (Cont. Ops) -$5,224.32 -$4,144.91 -$412.92 -$16.10 -$52.01
Diluted EPS (Cont. Ops) -$5,224.32 -$4,144.91 -$412.92 -$16.10 -$52.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$33.3M -$36.8M -$30.6M -$27.5M -$30.6M
EBIT -$35M -$39M -$33M -$29.9M -$32.8M
 
Revenue (Reported) $4.8M $10.8M $10.7M $10.5M $11.8M
Operating Income (Reported) -$35M -$39M -$33M -$29.9M -$32.8M
Operating Income (Adjusted) -$35M -$39M -$33M -$29.9M -$32.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3M $8.7M $7.5M $8.2M $8.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M $2.6M $2.8M $3.2M $3.2M
Gross Profit $392K $6.1M $4.6M $5M $5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.6M $13.3M $15.1M $12M $10.7M
Selling, General & Admin $19M $22M $17.7M $17.4M $20.7M
Other Inc / (Exp) -$2.4M -$2.6M $276K -$6M -$1.2M
Operating Expenses $30.3M $34.2M $31.4M $27.7M $29.7M
Operating Income -$29.9M -$28.1M -$26.7M -$22.7M -$24.7M
 
Net Interest Expenses $6M $9.5M $6.1M $611K $6K
EBT. Incl. Unusual Items -$38.3M -$40.2M -$32.6M -$29M -$30.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$38.3M -$40.2M -$32.7M -$29.1M -$31.2M
 
Minority Interest in Earnings -- -$290K -$462K -$445K -$431K
Net Income to Common Excl Extra Items -$38.3M -$40.2M -$32.6M -$29M -$30.8M
 
Basic EPS (Cont. Ops) -$3,903.48 -$2,868.80 -$207.13 -$8.58 -$33.23
Diluted EPS (Cont. Ops) -$3,903.48 -$2,868.80 -$207.13 -$8.58 -$33.23
Weighted Average Basic Share $29.5K $51.2K $724.8K $14.4M $3.2M
Weighted Average Diluted Share $29.5K $51.2K $724.8K $14.4M $3.2M
 
EBITDA -$28.5M -$26.4M -$24.9M -$20.9M -$23M
EBIT -$29.9M -$28.1M -$26.7M -$22.7M -$24.7M
 
Revenue (Reported) $2.3M $8.7M $7.5M $8.2M $8.3M
Operating Income (Reported) -$29.9M -$28.1M -$26.7M -$22.7M -$24.7M
Operating Income (Adjusted) -$29.9M -$28.1M -$26.7M -$22.7M -$24.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.1M $17.1M $5.5M $6.5M $8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5M $1.7M $1.9M $2M $1.5M
Inventory $2.8M $4.9M $7M $9.2M $10.3M
Prepaid Expenses $2.4M -- -- -- --
Other Current Assets -- $4.3M $7.4M $10.1M $12.2M
Total Current Assets $17.8M $28.4M $22.3M $28M $32.2M
 
Property Plant And Equipment $677K $1.7M $1.7M $1.7M $1.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $24.3M $22.7M $22.4M $20.1M $18.5M
Other Long-Term Assets $37K $446K $995K $1M $1.3M
Total Assets $42.8M $53.3M $47.5M $50.8M $53.4M
 
Accounts Payable $4.8M $4.9M $5.8M $5M $5.3M
Accrued Expenses $4.4M $6.6M $7.6M $3.5M $1.8M
Current Portion Of Long-Term Debt $3.8M $3.2M $15.9M $4.9M $12M
Current Portion Of Capital Lease Obligations -- $240K $483K $348K $299K
Other Current Liabilities $179K $1K -- -- --
Total Current Liabilities $13.2M $15.5M $30.3M $14M $19.7M
 
Long-Term Debt $12.4M $25.9M $18.5M $31.9M $24.2M
Capital Leases -- -- -- -- --
Total Liabilities $25.6M $41.4M $48.8M $45.9M $44.4M
 
Common Stock $11K $5K -- $7K --
Other Common Equity Adj -- -- -$680K -$652K -$467K
Common Equity $17.2M $11.6M -$657K $5M $7.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $242K -$699K -$64K -$791K
Total Equity $17.2M $11.9M -$1.4M $4.9M $9M
 
Total Liabilities and Equity $42.8M $53.3M $47.5M $50.8M $53.4M
Cash and Short Terms $8.1M $17.1M $5.5M $6.5M $8M
Total Debt $12.4M $25.9M $34.4M $36.7M $36.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $12.4M $10.6M $3.2M $13.3M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1M $1.8M $1.7M $1.2M $1.4M
Inventory $4.5M $6.6M $8.4M $9.7M $10.6M
Prepaid Expenses $4.9M $5.6M -- -- --
Other Current Assets -- -- $8.6M $12.4M --
Total Current Assets $24M $25.2M $22.1M $36.6M $29.4M
 
Property Plant And Equipment $1.7M $1.7M $1.3M $1.5M $1.5M
Long-Term Investments $10.5M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $23.1M $22.6M $21M $18.9M --
Other Long-Term Assets -- $1.8M $1M $1.3M --
Total Assets $59.3M $51.3M $45.4M $58.5M $49.5M
 
Accounts Payable $3.8M $6.3M $5.1M $4.6M $8.4M
Accrued Expenses $6.1M $8.5M $3.3M $3.3M --
Current Portion Of Long-Term Debt $1.8M $11.7M $3.5M $11.5M --
Current Portion Of Capital Lease Obligations $297K $418K $526K $368K --
Other Current Liabilities $3K -- -- -- --
Total Current Liabilities $12M $26.9M $12.5M $19.9M $36.1M
 
Long-Term Debt $25.8M $20.7M $31.5M $22.4M $8.6M
Capital Leases -- -- -- -- --
Total Liabilities $37.7M $47.7M $44M $42.9M $45.1M
 
Common Stock $5K $13K $2K $1K --
Other Common Equity Adj -- -- -$796K -$687K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$48K $56K -$514K -$1.3M
Total Equity $21.6M $3.6M $1.4M $15.6M $4.4M
 
Total Liabilities and Equity $59.3M $51.3M $45.4M $58.5M $49.5M
Cash and Short Terms $12.4M $10.6M $3.2M $13.3M $3.5M
Total Debt $25.8M $32.5M $35M $33.9M $31.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$33.8M -$52.6M -$49.1M -$41.9M -$39M
Depreciation & Amoritzation $2.3M $1.8M $2.3M $2.4M $2.4M
Stock-Based Compensation $2.8M $4M $3.3M $2.1M $1.6M
Change in Accounts Receivable -$2.9M $2.4M -$421K $298K $526K
Change in Inventories -$653K -$2.1M -$2.1M -$2.2M -$1.2M
Cash From Operations -$15.3M -$35M -$33.1M -$33.2M -$29.4M
 
Capital Expenditures $7K $6K $1.7M -- $231K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7K $241K -$1.7M $1.2M -$231K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $12.3M $11M $4M -- --
Long-Term Debt Repaid -$6.6M -$1.9M -$100K -$100K -$100K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6M -$731K -$1.2M $380K -$608K
Cash From Financing $19.5M $43.7M $23.2M $33M $31.2M
 
Beginning Cash (CF) $8.1M $17.1M $5.5M $6.5M $8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2M $9M -$11.6M $1M $1.5M
Ending Cash (CF) $12.3M $26M -$6.1M $7.5M $9.5M
 
Levered Free Cash Flow -$15.3M -$35M -$34.8M -$33.2M -$29.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.2M -$12.6M -$8M -$10.2M -$9.8M
Depreciation & Amoritzation $473K $587K $625K $596K $557K
Stock-Based Compensation $1.2M $741K $528K $305K $135K
Change in Accounts Receivable $2M -$412K -$296K $64K -$188K
Change in Inventories -$1.1M $144K -$115K -$118K $91K
Cash From Operations -$9.4M -$8.5M -$6.8M -$6.3M -$4.7M
 
Capital Expenditures -- $56K -- -- $54K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.5M -$56K -$20K -- -$54K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4M -- -- --
Long-Term Debt Repaid -$688K -$68K $293K $216K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $281K $18K -$313K -$437K --
Cash From Financing $373K $10.1M $1.4M $3.5M $6.3M
 
Beginning Cash (CF) $12.4M $10.6M $3.2M $13.3M $3.5M
Foreign Exchange Rate Adjustment -- -$15K -$20K $31K -$196K
Additions / Reductions -$19.5M $1.5M -$5.4M -$2.8M $1.3M
Ending Cash (CF) -$7.2M $12.1M -$2.2M $10.5M $4.7M
 
Levered Free Cash Flow -$9.4M -$8.6M -$6.8M -$6.3M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$47.1M -$54.5M -$41.6M -$38.2M -$41.2M
Depreciation & Amoritzation $1.8M $2.2M $2.4M $2.4M $2.3M
Stock-Based Compensation $3.5M $4M $2M $1.8M $1.1M
Change in Accounts Receivable $2.5M -$391K $653K $554K -$199K
Change in Inventories -$2.3M -$2.1M -$1.8M -$1.3M -$954K
Cash From Operations -$30.1M -$35.6M -$32.2M -$29M -$26M
 
Capital Expenditures $6K $1.3M $361K -- $269K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.5M $9.4M $866K -$10K -$269K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $22.1M -- -- -- --
Long-Term Debt Repaid -$6M $470K -$32K -$150K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.7M -$796K -$122K -- --
Cash From Financing $51.6M $24.4M $24M $39M $16.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11M -$1.8M -$7.3M $10M -$9.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.1M -$36.9M -$32.6M -$29M -$26.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$38.3M -$40.2M -$32.7M -$29.1M -$31.2M
Depreciation & Amoritzation $1.3M $1.7M $1.8M $1.8M $1.7M
Stock-Based Compensation $2.8M $2.8M $1.5M $1.3M $715K
Change in Accounts Receivable $2.4M -$452K $622K $878K $153K
Change in Inventories -$1.7M -$1.7M -$1.4M -$485K -$283K
Cash From Operations -$26M -$26.7M -$25.8M -$21.6M -$18.2M
 
Capital Expenditures $6K $1.3M -- -- $54K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.5M -$1.3M $1.2M -$16K -$54K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11M $4M -- -- $3.4M
Long-Term Debt Repaid -$2.5M -$118K -$50K -$100K -$238K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$35K -$100K $934K -$437K --
Cash From Financing $40.8M $21.5M $22.4M $28.4M $13.9M
 
Beginning Cash (CF) $76.5M $37M $26.2M $41M $11.4M
Foreign Exchange Rate Adjustment -- -$38K -$29K $2K -$103K
Additions / Reductions $4.3M -$6.5M -$2.2M $6.8M -$4.5M
Ending Cash (CF) $80.8M $30.5M $23.9M $47.8M $6.8M
 
Levered Free Cash Flow -$26.1M -$28M -$25.8M -$21.6M -$18.3M

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
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

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

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
44
PSTG alert for Dec 5

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

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock