Financhill
Sell
20

JAGX Quote, Financials, Valuation and Earnings

Last price:
$1.11
Seasonality move :
107.52%
Day range:
$1.07 - $1.13
52-week range:
$1.00 - $33.25
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.39x
P/B ratio:
0.45x
Volume:
52.2K
Avg. volume:
300.7K
1-year change:
-95.61%
Market cap:
$1.4M
Revenue:
$11.7M
EPS (TTM):
-$33.98
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 -$5.23
Diluted EPS (Cont. Ops) -$13,501.89 -$5,293.44 -$2,170.89 -$107.42 -$5.23
Weighted Average Basic Share $2.9K $9.9K $21.9K $384.5K $7.4M
Weighted Average Diluted Share $2.9K $9.9K $21.9K $384.5K $7.4M
 
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 -$33.98
Diluted EPS (Cont. Ops) -$5,224.32 -$4,144.91 -$412.92 -$16.10 -$33.98
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 DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock