Financhill
Buy
61

ADMQ Quote, Financials, Valuation and Earnings

Last price:
$0.05
Seasonality move :
14.84%
Day range:
$0.04 - $0.05
52-week range:
$0.01 - $0.05
Dividend yield:
0%
P/E ratio:
12.03x
P/S ratio:
1.18x
P/B ratio:
2.00x
Volume:
39.9K
Avg. volume:
51.3K
1-year change:
10.5%
Market cap:
$6.6M
Revenue:
$5.8M
EPS (TTM):
$0.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5M $6.6M $5.6M $5.2M $5.8M
Revenue Growth (YoY) 31.83% 30.16% -14.22% -7.74% 11.01%
 
Cost of Revenues $3M $4M $3.8M $3.7M $3.7M
Gross Profit $2M $2.6M $1.8M $1.5M $2M
Gross Profit Margin 39.58% 39.15% 32.75% 29.04% 35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $1.9M $1.5M $1.4M $1.6M
Other Inc / (Exp) $4.8K $186K -$69.4K $110.6K $36.6K
Operating Expenses $2.1M $1.9M $1.5M $1.4M $1.6M
Operating Income -$121.2K $715.1K $353K $91.9K $391.7K
 
Net Interest Expenses $1.4K $16.6K $63.7K $29.5K $38.5K
EBT. Incl. Unusual Items -$117.9K $884.4K $219.9K $173K $389.8K
Earnings of Discontinued Ops. $96.6K -- -- -- --
Income Tax Expense $2K $147.1K $70.2K $35.5K $65.5K
Net Income to Company -$23.3K $737.3K $149.8K $137.5K $324.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.3K $737.3K $149.8K $137.5K $324.3K
 
Basic EPS (Cont. Ops) -$0.00 $0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) -$0.00 $0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $149.4M $163M $153.7M $155.6M $156.6M
Weighted Average Diluted Share $149.4M $187.2M $180.5M $155.6M $156.6M
 
EBITDA -$49.2K $774.4K $398.8K $191.9K $482.7K
EBIT -$116.5K $715.1K $353K $91.9K $391.6K
 
Revenue (Reported) $5M $6.6M $5.6M $5.2M $5.8M
Operating Income (Reported) -$121.2K $715.1K $353K $91.9K $391.7K
Operating Income (Adjusted) -$116.5K $715.1K $353K $91.9K $391.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5M $2.3M $2M $2.2M $2.2M
Revenue Growth (YoY) 55.91% -6.34% -14.57% 9.18% 1.8%
 
Cost of Revenues $1.5M $1.6M $1.4M $1.6M $1.6M
Gross Profit $938.8K $772.5K $594.6K $565.3K $589K
Gross Profit Margin 37.86% 33.26% 29.97% 26.1% 26.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $447.7K $302K $408.5K $403.9K $383.5K
Other Inc / (Exp) $198.2K -$19.5K $18.3K $9K --
Operating Expenses $447.7K $302K $408.5K $403.9K $383.5K
Operating Income $491.1K $470.5K $186.1K $161.4K $205.6K
 
Net Interest Expenses $2K $27.9K $9.1K $9.4K $2.4K
EBT. Incl. Unusual Items $687.3K $423.1K $195.2K $161K $216K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $93.8K $93.4K $39.6K $35.2K --
Net Income to Company $593.5K $329.7K $155.6K $125.8K $216K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $593.5K $329.7K $155.6K $125.8K $216K
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) -- $0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $163.7M $153.7M $156.5M $156.6M $157.4M
Weighted Average Diluted Share $188.1M $178.9M $156.5M $156.6M $157.4M
 
EBITDA $508.4K $479.6K $207.6K $178.8K $230.8K
EBIT $491.1K $470.5K $186.1K $161.4K $205.6K
 
Revenue (Reported) $2.5M $2.3M $2M $2.2M $2.2M
Operating Income (Reported) $491.1K $470.5K $186.1K $161.4K $205.6K
Operating Income (Adjusted) $491.1K $470.5K $186.1K $161.4K $205.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4M $6.3M $4.9M $5.7M $5.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1M $3.9M $3.5M $4.1M $3.8M
Gross Profit $2.4M $2.4M $1.4M $1.6M $1.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $1.6M $1.5M $1.5M $1.6M
Other Inc / (Exp) $175.7K $9.2K $33.2K $14.8K --
Operating Expenses $1.9M $1.6M $1.5M $1.5M $1.6M
Operating Income $459.5K $755.6K -$90.2K $76.7K $281.9K
 
Net Interest Expenses $13.4K $38.4K $49.6K $39K $30.6K
EBT. Incl. Unusual Items $621.8K $726.3K -$106.2K $52.5K $556.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.8K $156.3K -$2.6K $29.2K $30.3K
Net Income to Company $449.3K $570K -$103.7K $23.3K $526.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $545.9K $570K -$103.7K $23.3K $526.3K
 
Basic EPS (Cont. Ops) $0.00 $0.00 -$0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) -- $0.00 -$0.00 $0.00 $0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $526.4K $791.4K -$100 $176.7K $380.8K
EBIT $459.5K $755.6K -$90.2K $76.7K $281.9K
 
Revenue (Reported) $6.4M $6.3M $4.9M $5.7M $5.6M
Operating Income (Reported) $459.5K $755.6K -$90.2K $76.7K $281.9K
Operating Income (Adjusted) $459.5K $755.6K -$90.2K $76.7K $281.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9M $4.7M $3.9M $4.4M $4.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1M $3M $2.7M $3.1M $3.1M
Gross Profit $1.9M $1.6M $1.2M $1.3M $1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.1M $1.1M $1.2M $1.2M
Other Inc / (Exp) $178.7K $1.9K $104.5K $8.8K $269.3K
Operating Expenses $1.3M $1.1M $1.1M $1.2M $1.2M
Operating Income $521.8K $562.4K $119.1K $103.8K -$5.9K
 
Net Interest Expenses $12.2K $34K $20K $29.1K $21.1K
EBT. Incl. Unusual Items $688.4K $530.3K $204K $83.6K $250.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.1K $114.2K $41.4K $35.2K --
Net Income to Company $583.3K $416K $162.5K $48.4K $250.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $583.3K $416K $162.5K $48.4K $250.4K
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) -$0.00 $0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $491M $461M $466M $469.8M $470.9M
Weighted Average Diluted Share $539.2M $538.1M $466M $469.8M $470.9M
 
EBITDA $552.5K $589K $190.1K $174.8K $72.9K
EBIT $502.4K $562.3K $119K $103.8K -$5.9K
 
Revenue (Reported) $4.9M $4.7M $3.9M $4.4M $4.3M
Operating Income (Reported) $521.8K $562.4K $119.1K $103.8K -$5.9K
Operating Income (Adjusted) $502.4K $562.3K $119K $103.8K -$5.9K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $277.4K $418.4K $234.2K $301.4K $412.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $176.4K $711.2K $358.4K $415.5K $366.7K
Inventory $207.6K $139.1K $168.1K $171.2K $347.3K
Prepaid Expenses -- $38.9K $41.4K -- --
Other Current Assets $111.2K $38.9K $41.4K $27.5K $104.9K
Total Current Assets $772.5K $1.3M $830.5K $918K $1.3M
 
Property Plant And Equipment $1.1M $1.4M $2.9M $3.2M $5.5M
Long-Term Investments -- -- -- -- --
Goodwill $688.8K $688.8K $688.8K $688.8K $688.8K
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.6M $3.4M $4.4M $4.9M $7.4M
 
Accounts Payable $4.9K $20.9K $72.3K $56.3K $106K
Accrued Expenses $129.9K $153.4K $166.2K $190K $255.4K
Current Portion Of Long-Term Debt $629.8K $331.9K $106.1K $197.8K $122.8K
Current Portion Of Capital Lease Obligations -- -- $33.7K $17.8K --
Other Current Liabilities $222.7K $218K $308K $213.6K $214.4K
Total Current Liabilities $1M $1M $842.2K $874.7K $885.7K
 
Long-Term Debt -- $86K $1.1M $1.2M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities $1M $1.1M $2M $2.1M $4.4M
 
Common Stock $165.7K $153.7K $153.7K $156.2K $156.6K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5M $2.3M $2.4M $2.7M $3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6M $2.3M $2.4M $2.7M $3M
 
Total Liabilities and Equity $2.6M $3.4M $4.4M $4.9M $7.4M
Cash and Short Terms $277.4K $418.4K $234.2K $301.4K $412.4K
Total Debt $629.8K $311.8K $1.1M $1.3M $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $654.2K $706.8K $498.3K $749.2K $383.1K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $505.3K $654.6K $310.7K $383.4K $402.6K
Inventory $60.5K $124K $231.8K $11.2K $243.8K
Prepaid Expenses $45K $31.2K -- -- --
Other Current Assets $60.5K $31.2K $24.5K $14.4K --
Total Current Assets $1.3M $1.6M $1.1M $1.2M $1.2M
 
Property Plant And Equipment $1.4M $1.6M $3.2M $4.9M $8.3M
Long-Term Investments -- -- -- -- --
Goodwill $688.8K $688.8K $688.8K $688.8K --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.3M $3.9M $5M $6.8M $10.2M
 
Accounts Payable $129K $43K $85.4K $67K $128.3K
Accrued Expenses $112.3K $184.6K $178.4K $261.3K --
Current Portion Of Long-Term Debt $368K $204.9K $247.8K $131.6K --
Current Portion Of Capital Lease Obligations -- -- $26.1K -- --
Other Current Liabilities $218.5K $231.9K $233.7K $238.7K --
Total Current Liabilities $1.1M $1.2M $933.1K $1M $925.6K
 
Long-Term Debt $129.5K -- $1.2M $2.9M $5.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.2M $1.2M $2.2M $4M $6.9M
 
Common Stock $163.7K $153.7K $156.5K $156.6K $157.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1M $2.7M $2.7M $2.8M $3.3M
 
Total Liabilities and Equity $3.3M $3.9M $5M $6.8M $10.2M
Cash and Short Terms $654.2K $706.8K $498.3K $749.2K $383.1K
Total Debt $497.5K $98.8K $1.4M $3M $5.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.3K $737.3K $149.8K $137.5K $324.3K
Depreciation & Amoritzation $67.3K $59.3K $45.8K $100K $91.1K
Stock-Based Compensation $231.9K -- -- $131.9K $16.6K
Change in Accounts Receivable -$106.1K -$575.5K $360.3K -$35.8K -$3.3K
Change in Inventories -$68.9K $68.5K -$29K $6.8K -$176K
Cash From Operations -$59.3K $498.5K $545.9K $316.1K $284.3K
 
Capital Expenditures $100.5K $143.1K $639.7K $317.4K $2.3M
Cash Acquisitions -$12.8K -- -- -- --
Cash From Investing -$113.2K -$143.1K -$639.7K -$317.4K -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $179.5K -- $114.1K $147.3K $2.2M
Long-Term Debt Repaid -$17.8K -$214.4K -$204.5K -$78.9K -$115.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $161.7K -$214.4K -$90.4K $68.4K $2.1M
 
Beginning Cash (CF) $288.2K $418.4K $234.2K $301.4K $412.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.8K $141K -$184.2K $67.2K $111K
Ending Cash (CF) $277.4K $559.5K $50.1K $368.6K $523.5K
 
Levered Free Cash Flow -$159.8K $355.4K -$93.8K -$1.3K -$2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $593.5K $329.7K $155.6K $125.8K $216K
Depreciation & Amoritzation $17.2K $9.1K $21.4K $17.4K $25.2K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$305.4K -$194.5K $127K $62.8K -$42.6K
Change in Inventories $167.8K $176.9K $464.5K $389.8K $321K
Cash From Operations $346.8K $323.7K $251.2K $682.7K $376K
 
Capital Expenditures $110.5K $28.8K $59K $983.6K $445.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110.5K -$28.8K -$59K -$983.6K -$101K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $952.3K --
Long-Term Debt Repaid -$65K -$50.9K -- -$26.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$64.9K -$50.9K -- $925.8K -$20.5K
 
Beginning Cash (CF) $654.2K $706.8K $498.3K $749.2K $383.1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $171.3K $244K $192.2K $625K $254.4K
Ending Cash (CF) $825.5K $950.8K $690.5K $1.4M $637.5K
 
Levered Free Cash Flow $236.3K $294.9K $192.2K -$300.9K -$69.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $449.3K $570K -$103.7K $23.3K $526.3K
Depreciation & Amoritzation $66.9K $35.8K $90.1K $100.1K $99K
Stock-Based Compensation $144.4K -$65.6K -- $32.5K $10.8K
Change in Accounts Receivable -$210.9K -$187.6K $375.3K -$84.9K -$43.2K
Change in Inventories $144.6K -$63.4K -$97.9K $220.6K -$232.5K
Cash From Operations $714.2K $653.2K $119.6K $524.7K -$269.1K
 
Capital Expenditures $211K $307.9K $594.9K $1.8M $3.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$211K -$308K -$594.9K -$1.8M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $261.3K $1.7M --
Long-Term Debt Repaid -$152.6K -$292.6K $5.4K -$165.8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$152.6K -$292.6K $266.7K $1.5M $2.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $350.6K $52.6K -$208.5K $250.8K -$366.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $503.2K $345.3K -$475.3K -$1.3M -$4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $583.3K $416K $162.5K $48.4K $250.4K
Depreciation & Amoritzation $50.1K $26.7K $70.9K $71K $78.8K
Stock-Based Compensation $65.6K -- -- $16.6K $10.8K
Change in Accounts Receivable -$331.2K $56.7K $71.7K $22.6K -$17.2K
Change in Inventories $147.1K $15.2K -$53.8K $160K $103.5K
Cash From Operations $622.2K $776.8K $350.5K $559.2K $5.8K
 
Capital Expenditures $110.5K $275.4K $230.6K $1.7M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110.5K -$275.4K -$230.6K -$1.7M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $147.3K $1.7M $1.2M
Long-Term Debt Repaid -$134.8K -$213K -$3.1K -$90.1K -$16.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$134.8K -$213K $144.2K $1.6M $2.4M
 
Beginning Cash (CF) $1.3M $1.8M $1.1M $1.1M $783.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $376.8K $288.4K $264.2K $447.8K -$29.3K
Ending Cash (CF) $1.7M $2M $1.4M $1.5M $754.5K
 
Levered Free Cash Flow $511.7K $501.4K $119.9K -$1.2M -$3.2M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock