Financhill
Sell
34

JAGX Quote, Financials, Valuation and Earnings

Last price:
$0.88
Seasonality move :
-0.41%
Day range:
$0.81 - $0.92
52-week range:
$0.56 - $15.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.31x
P/B ratio:
0.36x
Volume:
925.8K
Avg. volume:
6.3M
1-year change:
-93.83%
Market cap:
$1.1M
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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $8.7M $7.5M $8.2M $8.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6M $2.8M $3.2M $3.2M --
Gross Profit $6.1M $4.6M $5M $5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.3M $15.1M $12M $10.7M --
Selling, General & Admin $22M $17.7M $17.4M $20.7M --
Other Inc / (Exp) -$2.6M $276K -$6M -$1.2M --
Operating Expenses $34.2M $31.4M $27.7M $29.7M --
Operating Income -$28.1M -$26.7M -$22.7M -$24.7M --
 
Net Interest Expenses $9.5M $6.1M $611K $6K --
EBT. Incl. Unusual Items -$40.2M -$32.6M -$29M -$30.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$40.2M -$32.7M -$29.1M -$31.2M --
 
Minority Interest in Earnings -$290K -$462K -$445K -$431K --
Net Income to Common Excl Extra Items -$40.2M -$32.6M -$29M -$30.8M --
 
Basic EPS (Cont. Ops) -$2,868.80 -$207.13 -$8.58 -$33.23 --
Diluted EPS (Cont. Ops) -$2,868.80 -$207.13 -$8.58 -$33.23 --
Weighted Average Basic Share $51.2K $724.8K $14.4M $3.2M --
Weighted Average Diluted Share $51.2K $724.8K $14.4M $3.2M --
 
EBITDA -$26.4M -$24.9M -$20.9M -$23M --
EBIT -$28.1M -$26.7M -$22.7M -$24.7M --
 
Revenue (Reported) $8.7M $7.5M $8.2M $8.3M --
Operating Income (Reported) -$28.1M -$26.7M -$22.7M -$24.7M --
Operating Income (Adjusted) -$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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$40.2M -$32.7M -$29.1M -$31.2M --
Depreciation & Amoritzation $1.7M $1.8M $1.8M $1.7M --
Stock-Based Compensation $2.8M $1.5M $1.3M $715K --
Change in Accounts Receivable -$452K $622K $878K $153K --
Change in Inventories -$1.7M -$1.4M -$485K -$283K --
Cash From Operations -$26.7M -$25.8M -$21.6M -$18.2M --
 
Capital Expenditures $1.3M -- -- $54K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M $1.2M -$16K -$54K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M -- -- $3.4M --
Long-Term Debt Repaid -$118K -$50K -$100K -$238K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100K $934K -$437K -- --
Cash From Financing $21.5M $22.4M $28.4M $13.9M --
 
Beginning Cash (CF) $37M $26.2M $41M $11.4M --
Foreign Exchange Rate Adjustment -$38K -$29K $2K -$103K --
Additions / Reductions -$6.5M -$2.2M $6.8M -$4.5M --
Ending Cash (CF) $30.5M $23.9M $47.8M $6.8M --
 
Levered Free Cash Flow -$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 Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 36x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
54
AAOI alert for Feb 28

Applied Optoelectronics, Inc. [AAOI] is up 56.96% over the past day.

Buy
90
BNAI alert for Feb 28

Brand Engagement Network, Inc. [BNAI] is up 36.02% over the past day.

Sell
36
WLDN alert for Feb 28

Willdan Group, Inc. [WLDN] is down 25.56% over the past day.

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

Show me the best stock