Financhill
Sell
12

ADMQ Quote, Financials, Valuation and Earnings

Last price:
$0.04
Seasonality move :
19.49%
Day range:
$0.04 - $0.04
52-week range:
$0.03 - $0.07
Dividend yield:
0%
P/E ratio:
262.76x
P/S ratio:
1.04x
P/B ratio:
2.15x
Volume:
30K
Avg. volume:
51.9K
1-year change:
10.12%
Market cap:
$6M
Revenue:
$5.2M
EPS (TTM):
$0.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.8M $5M $6.6M $5.6M $5.2M
Revenue Growth (YoY) 7.38% 31.83% 30.16% -14.22% -7.74%
 
Cost of Revenues $2M $3M $4M $3.8M $3.7M
Gross Profit $1.8M $2M $2.6M $1.8M $1.5M
Gross Profit Margin 46.55% 39.58% 39.15% 32.75% 29.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $2.1M $1.9M $1.5M $1.4M
Other Inc / (Exp) $110 $4.8K $186K -$69.4K $110.6K
Operating Expenses $1.5M $2.1M $1.9M $1.5M $1.4M
Operating Income $271.9K -$121.2K $715.1K $353K $91.9K
 
Net Interest Expenses $9.4K $1.4K $16.6K $63.7K $29.5K
EBT. Incl. Unusual Items $262.7K -$117.9K $884.4K $220K $173K
Earnings of Discontinued Ops. $143.6K $96.6K -- -- --
Income Tax Expense $31K $2K $147.1K $70.2K $35.5K
Net Income to Company $375.3K -$23.3K $737.4K $149.8K $137.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $375.3K -$23.3K $737.4K $149.8K $137.5K
 
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 $134.6M $149.4M $163M $153.7M $155.6M
Weighted Average Diluted Share $184.9M $149.4M $187.2M $180.5M $155.6M
 
EBITDA $320K -$49.2K $960.3K $329.4K $302.5K
EBIT $272K -$116.5K $901.1K $283.6K $202.5K
 
Revenue (Reported) $3.8M $5M $6.6M $5.6M $5.2M
Operating Income (Reported) $271.9K -$121.2K $715.1K $353K $91.9K
Operating Income (Adjusted) $272K -$116.5K $901.1K $283.6K $202.5K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6M $2.5M $2.3M $2M $2.2M
Revenue Growth (YoY) 12.85% 55.91% -6.34% -14.57% 9.18%
 
Cost of Revenues $750.2K $1.5M $1.6M $1.4M $1.6M
Gross Profit $840.3K $938.8K $772.5K $594.6K $565.3K
Gross Profit Margin 52.83% 37.86% 33.26% 29.97% 26.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $843.3K $447.7K $302K $408.5K $403.9K
Other Inc / (Exp) $14.2K $198.2K -$19.5K $18.3K $9K
Operating Expenses $843.3K $447.7K $302K $408.5K $403.9K
Operating Income -$3K $491.1K $470.5K $186.1K $161.4K
 
Net Interest Expenses -- $2K $27.9K $9.1K $9.4K
EBT. Incl. Unusual Items $11.2K $687.3K $423.1K $195.3K $161K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.3K $93.8K $93.4K $39.6K $35.2K
Net Income to Company -$20.1K $593.5K $329.7K $155.6K $125.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.1K $593.5K $329.7K $155.6K $125.8K
 
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 $156.4M $163.7M $153.7M $156.5M $156.6M
Weighted Average Diluted Share $181.9M $188.1M $153.7M $156.5M $156.6M
 
EBITDA $28K $706.5K $460.1K $225.8K $187.8K
EBIT $11.2K $689.3K $451K $204.4K $170.4K
 
Revenue (Reported) $1.6M $2.5M $2.3M $2M $2.2M
Operating Income (Reported) -$3K $491.1K $470.5K $186.1K $161.4K
Operating Income (Adjusted) $11.2K $689.3K $451K $204.4K $170.4K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.4M $6.4M $6.3M $4.9M $5.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3M $4.1M $3.9M $3.5M $4.1M
Gross Profit $2.1M $2.4M $2.4M $1.4M $1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $1.9M $1.6M $1.5M $1.5M
Other Inc / (Exp) $10.7K $175.7K $9.2K $33.2K $14.8K
Operating Expenses $1.8M $1.9M $1.6M $1.5M $1.5M
Operating Income $313.3K $459.5K $755.6K -$90.2K $76.7K
 
Net Interest Expenses $200 $13.4K $38.5K $49.2K $39K
EBT. Incl. Unusual Items $324.1K $621.8K $726.3K -$106.2K $52.5K
Earnings of Discontinued Ops. $317.9K -- -- -- --
Income Tax Expense $62.3K $75.8K $156.3K -$2.6K $29.2K
Net Income to Company $483.1K $545.9K $570K -$103.7K $23.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $579.7K $545.9K $570K -$103.7K $23.3K
 
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 -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $387.3K $702.1K $800.6K $1.4K $191.6K
EBIT $324.3K $635.2K $764.8K -$88.7K $91.5K
 
Revenue (Reported) $4.4M $6.4M $6.3M $4.9M $5.7M
Operating Income (Reported) $313.3K $459.5K $755.6K -$90.2K $76.7K
Operating Income (Adjusted) $324.3K $635.2K $764.8K -$88.7K $91.5K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5M $4.9M $4.7M $3.9M $4.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M $3.1M $3M $2.7M $3.1M
Gross Profit $1.6M $1.9M $1.6M $1.2M $1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $1.3M $1.1M $1.1M $1.2M
Other Inc / (Exp) $7.8K $178.7K $1.9K $104.5K $8.8K
Operating Expenses $1.7M $1.3M $1.1M $1.1M $1.2M
Operating Income -$58.9K $521.9K $562.3K $119.1K $103.8K
 
Net Interest Expenses $200 $12.2K $34K $20K $29.1K
EBT. Incl. Unusual Items -$51.3K $688.4K $530.2K $204.1K $83.6K
Earnings of Discontinued Ops. $193.3K -- -- -- --
Income Tax Expense $31.3K $105.1K $114.3K $41.5K $35.2K
Net Income to Company $14.1K $583.3K $416K $162.6K $48.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $110.7K $583.3K $416K $162.6K $48.4K
 
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 $432.1M $491M $461M $463.8M $469.8M
Weighted Average Diluted Share $527.9M $539.2M $512.8M $463.8M $469.8M
 
EBITDA -$650 $750.7K $590.9K $262.9K $183.6K
EBIT -$51.1K $700.6K $564.3K $191.9K $112.6K
 
Revenue (Reported) $3.5M $4.9M $4.7M $3.9M $4.4M
Operating Income (Reported) -$58.9K $521.9K $562.3K $119.1K $103.8K
Operating Income (Adjusted) -$51.1K $700.6K $564.3K $191.9K $112.6K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $275.4K $277.4K $418.4K $234.2K $301.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $76.2K $176.4K $711.2K $358.4K $415.5K
Inventory $138.7K $207.6K $139.1K $168.1K $171.2K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $111.2K $38.9K $41.4K $27.5K
Total Current Assets $505.3K $772.5K $1.3M $830.5K $918K
 
Property Plant And Equipment $245.7K $1.1M $1.4M $2.9M $3.2M
Long-Term Investments -- -- -- -- --
Goodwill $688.8K $688.8K $688.8K $688.8K $688.8K
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.4M $2.6M $3.4M $4.4M $4.9M
 
Accounts Payable $19.3K $4.9K $20.9K $72.3K $56.3K
Accrued Expenses $126.5K $129.9K $153.4K $166.2K $190K
Current Portion Of Long-Term Debt -- $629.8K $331.9K $106.1K $197.8K
Current Portion Of Capital Lease Obligations $28.3K -- -- $33.7K $17.8K
Other Current Liabilities $305K $222.7K $218K $308K $213.6K
Total Current Liabilities $554.4K $1M $1M $842.3K $874.7K
 
Long-Term Debt $106.1K -- $86K $1.1M $1.2M
Capital Leases -- -- -- -- --
Total Liabilities $660.5K $1M $1.1M $2M $2.1M
 
Common Stock $138.3K $165.7K $155.7K $155.7K $158.2K
Other Common Equity Adj -- -- -- -- --
Common Equity $777.3K $1.5M $2.3M $2.4M $2.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $779.3K $1.6M $2.3M $2.4M $2.7M
 
Total Liabilities and Equity $1.4M $2.6M $3.4M $4.4M $4.9M
Cash and Short Terms $275.4K $277.4K $418.4K $234.2K $301.4K
Total Debt $106.1K $629.8K $417.9K $1.2M $1.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $303.6K $654.2K $706.8K $498.3K $749.2K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $297.5K $505.3K $654.6K $310.7K $383.4K
Inventory $205.2K $60.6K $124K $231.8K $11.2K
Prepaid Expenses $10K -- -- -- --
Other Current Assets $130.3K $60.5K $31.2K $24.5K $14.4K
Total Current Assets $949.7K $1.3M $1.6M $1.1M $1.2M
 
Property Plant And Equipment $664.9K $1.4M $1.6M $3.2M $4.9M
Long-Term Investments -- -- -- -- --
Goodwill $688.8K $688.8K $688.8K $688.8K $688.8K
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3M $3.3M $3.9M $5M $6.8M
 
Accounts Payable $94.4K $129K $43K $85.4K $67K
Accrued Expenses $137.5K $112.3K $184.6K $178.4K $261.3K
Current Portion Of Long-Term Debt $179.5K $368K $204.9K $247.8K $131.6K
Current Portion Of Capital Lease Obligations -- -- -- $26.1K --
Other Current Liabilities $199.7K $218.5K $231.9K $233.7K $238.7K
Total Current Liabilities $608.5K $1.1M $1.2M $933.1K $1M
 
Long-Term Debt $106.1K $129.5K -- $1.2M $2.9M
Capital Leases -- -- -- -- --
Total Liabilities $714.6K $1.2M $1.2M $2.2M $4M
 
Common Stock $165.7K $165.7K $155.7K $158.5K $158.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6M $2.1M $2.7M $2.7M $2.8M
 
Total Liabilities and Equity $2.3M $3.3M $3.9M $5M $6.8M
Cash and Short Terms $303.6K $654.2K $706.8K $498.3K $749.2K
Total Debt $285.6K $497.5K $204.9K $1.5M $3.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $375.3K -$23.3K $737.4K $149.8K $137.5K
Depreciation & Amoritzation $48K $67.3K $59.3K $45.8K $100.1K
Stock-Based Compensation -- $231.9K -- -- $131.9K
Change in Accounts Receivable $153.4K -$106.1K -$575.5K $360.3K -$35.8K
Change in Inventories -$46.1K -$68.9K $68.5K -$29K $6.9K
Cash From Operations $330.8K -$59.3K $498.6K $545.9K $316.1K
 
Capital Expenditures $42.2K $100.5K $143.1K $639.7K $317.4K
Cash Acquisitions -- -$12.8K -- -- --
Cash From Investing -$42.2K -$113.2K -$143.1K -$639.7K -$317.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $179.5K -- $114.1K $147.3K
Long-Term Debt Repaid -$31.6K -$17.8K -$214.4K -$204.5K -$78.9K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$31.6K $161.7K -$214.4K -$90.4K $68.4K
 
Beginning Cash (CF) $31.2K $288.2K $277.4K $418.4K $234.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $257K -$10.8K $141.1K -$184.2K $67.2K
Ending Cash (CF) $288.2K $277.4K $418.4K $234.2K $301.4K
 
Levered Free Cash Flow $288.6K -$159.8K $355.5K -$93.8K -$1.3K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$20.1K $593.5K $329.7K $155.6K $125.8K
Depreciation & Amoritzation $16.8K $17.2K $9.1K $21.4K $17.4K
Stock-Based Compensation $40K -- -- -- --
Change in Accounts Receivable -$63.9K -$305.4K -$194.6K $127K $62.8K
Change in Inventories $21.3K $167.8K $176.9K $464.5K $389.8K
Cash From Operations -$25.6K $346.8K $323.7K $251.2K $682.7K
 
Capital Expenditures -- $110.5K $28.8K $59K $983.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$110.5K -$28.8K -$59K -$983.6K
 
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 -- -$65K -$50.9K -- $925.8K
 
Beginning Cash (CF) $329.2K $482.9K $462.8K $306.1K $124.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.6K $171.3K $244K $192.2K $625K
Ending Cash (CF) $303.6K $654.2K $706.8K $498.3K $749.2K
 
Levered Free Cash Flow -$25.6K $236.3K $294.9K $192.2K -$300.9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $483.1K $545.9K $570K -$103.7K $23.3K
Depreciation & Amoritzation $63K $66.9K $35.8K $90.1K $100.1K
Stock-Based Compensation $153.1K $144.4K -$65.6K $115.9K $32.5K
Change in Accounts Receivable -$52.5K -$210.9K -$187.6K $375.3K -$84.9K
Change in Inventories -$137K $144.6K -$63.4K -$97.9K $220.6K
Cash From Operations $1.7K $714.2K $653.2K $119.6K $524.7K
 
Capital Expenditures -- $110.5K $308K $594.9K $1.8M
Cash Acquisitions -$12.8K -- -- -- --
Cash From Investing -$55K -$211K -$308K -$594.9K -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $261.3K $1.7M
Long-Term Debt Repaid -$3.9K -$152.6K -$292.6K $5.4K -$165.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $175.6K -$152.6K -$292.6K $266.7K $1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.3K $350.6K $52.6K -$208.5K $250.8K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7K $714.2K $345.2K -$475.2K -$1.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $14.1K $583.3K $416K $162.6K $48.4K
Depreciation & Amoritzation $50.5K $50.1K $26.6K $71K $71K
Stock-Based Compensation $153.1K $65.6K -- $115.9K $16.6K
Change in Accounts Receivable -$226.4K -$331.2K $56.7K $71.7K $22.6K
Change in Inventories -$66.5K $147K $15.2K -$53.8K $160K
Cash From Operations -$151.3K $622.2K $776.8K $350.5K $559.1K
 
Capital Expenditures -- $110.5K $275.4K $230.6K $1.7M
Cash Acquisitions -$12.8K -- -- -- --
Cash From Investing -$12.8K -$110.5K -$275.4K -$230.6K -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $179.5K -- -- $147.3K $1.7M
Long-Term Debt Repaid -- -$134.8K -$213K -$3.1K -$90.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $179.5K -$134.8K -$213K $144.2K $1.6M
 
Beginning Cash (CF) $640K $1.1M $1.5M $860.3K $603.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.4K $376.8K $288.4K $264.1K $447.7K
Ending Cash (CF) $668.2K $1.5M $1.8M $1.1M $1.1M
 
Levered Free Cash Flow -$151.3K $511.7K $501.4K $120K -$1.2M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock