Financhill
Sell
19

APXZF Quote, Financials, Valuation and Earnings

Last price:
$4.30
Seasonality move :
0%
Day range:
$4.30 - $4.30
52-week range:
$4.30 - $4.30
Dividend yield:
0%
P/E ratio:
705.48x
P/S ratio:
9.92x
P/B ratio:
3.43x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$301M
Revenue:
$26M
EPS (TTM):
$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.5M $15.9M $20.3M $23.1M $26M
Revenue Growth (YoY) 37.7% 112.71% 27.27% 13.73% 12.8%
 
Cost of Revenues $4.7M $9.9M $14.6M $21.7M $23M
Gross Profit $2.8M $6.1M $5.7M $1.4M $3M
Gross Profit Margin 37.97% 37.99% 28.18% 6.05% 11.53%
 
R&D Expenses $481.5K $1.1M $1.1M -- --
Selling, General & Admin $2M $3.8M $4.8M $4.9M $7.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9M $4.5M $5.1M $4.4M $6.9M
Operating Income $980.2K $1.6M $576.6K -$3M -$3.9M
 
Net Interest Expenses $73K $75.1K $132.4K $198K $690.9K
EBT. Incl. Unusual Items -$3.8M $434.3K $3.5M -$4.7M -$4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $261.2K $451.5K $281.1K -$343.6K -$338.3K
Net Income to Company -$3.8M $434.3K $3.5M -$4.7M -$4.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$17.2K $3.2M -$4.4M -$4M
 
Basic EPS (Cont. Ops) -$0.09 -$0.00 $0.04 -$0.06 -$0.06
Diluted EPS (Cont. Ops) -$0.09 -$0.00 $0.04 -$0.06 -$0.06
Weighted Average Basic Share $44.9M $67.1M $79.5M $77.7M $72.3M
Weighted Average Diluted Share $44.9M $67.1M $79.9M $77.7M $72.3M
 
EBITDA $1.8M $3.2M $3M $1.8M $1.8M
EBIT $980.2K $1.6M $576.6K -$3M -$3.9M
 
Revenue (Reported) $7.5M $15.9M $20.3M $23.1M $26M
Operating Income (Reported) $980.2K $1.6M $576.6K -$3M -$3.9M
Operating Income (Adjusted) $980.2K $1.6M $576.6K -$3M -$3.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2M $4.7M $5.3M $6.2M $8.6M
Revenue Growth (YoY) 117.43% 12.55% 11.67% 16.93% 40.16%
 
Cost of Revenues $2.8M $3.7M $5M $5.4M $6.7M
Gross Profit $1.4M $999K $323.7K $833K $1.9M
Gross Profit Margin 32.36% 21.07% 6.11% 13.45% 21.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $726.5K $992.3K $1M $1.7M $1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $589.5K $920.5K $984K $1.6M $1M
Operating Income $774K $78.6K -$660.3K -$777.9K $868.3K
 
Net Interest Expenses $19.5K $17.5K -- -- --
EBT. Incl. Unusual Items -$2.3M $1.2M -$408.6K -$86.1K $857.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101.4K $120.1K $18.6K $103.5K -$625.4K
Net Income to Company -$2.4M $1.2M -$636.3K -$92.6K $835.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M $1M -$427.2K -$189.6K $1.5M
 
Basic EPS (Cont. Ops) -$0.03 $0.01 -$0.01 -$0.00 $0.02
Diluted EPS (Cont. Ops) -$0.03 $0.01 -$0.01 -$0.00 $0.02
Weighted Average Basic Share $75.8M $79.5M $79.6M $72.3M $72.3M
Weighted Average Diluted Share $75.8M $79.5M $79.6M $72.3M $72.3M
 
EBITDA $1.5M $948.9K $413.4K $644.4K $2.6M
EBIT $774K $78.6K -$660.3K -$777.9K $868.3K
 
Revenue (Reported) $4.2M $4.7M $5.3M $6.2M $8.6M
Operating Income (Reported) $774K $78.6K -$660.3K -$777.9K $868.3K
Operating Income (Adjusted) $774K $78.6K -$660.3K -$777.9K $868.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.6M $19.3M $22.6M $24.7M $31.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.1M $14.3M $20.8M $22.1M $26.5M
Gross Profit $4.5M $5M $1.8M $2.7M $4.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4M $4.7M $5.3M $5.7M $5.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4M $4.6M $4.7M $5.6M $5.3M
Operating Income $2.1M $375.4K -$2.9M -$2.9M -$361.7K
 
Net Interest Expenses $76.5K $111K $39.6K -- --
EBT. Incl. Unusual Items -$3M $5.9M -$6.1M -$1.1M $70.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $396.7K $592.9K -$123.1K -$286.6K -$372.9K
Net Income to Company -$3.2M $5.9M -$6.4M -$821.8K $20.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.4M $5.3M -$6M -$767.9K $443.5K
 
Basic EPS (Cont. Ops) -$0.06 $0.07 -$0.08 -$0.01 $0.01
Diluted EPS (Cont. Ops) -$0.06 $0.07 -$0.08 -$0.01 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5M $3.6M $1.6M $2.6M $5.9M
EBIT $2.1M $375.4K -$2.9M -$2.9M -$361.6K
 
Revenue (Reported) $13.6M $19.3M $22.6M $24.7M $31.4M
Operating Income (Reported) $2.1M $375.4K -$2.9M -$2.9M -$361.7K
Operating Income (Adjusted) $2.1M $375.4K -$2.9M -$2.9M -$361.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.3M $14.7M $17M $18.7M $25.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6M $11.1M $16.2M $16.8M $21.1M
Gross Profit $3.8M $3.7M $830.2K $2M $4.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $3M $3.6M $4.4M $3.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9M $2.9M $3.5M $4.3M $3.6M
Operating Income $1.8M $811.4K -$2.7M -$2.3M $416.2K
 
Net Interest Expenses $58.5K $94.4K -- -- --
EBT. Incl. Unusual Items -$667.1K $4.7M -$5.2M -$1.6M $156.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $295.8K $528.7K $95.3K $140K -$476.4K
Net Income to Company -$710.5K $4.7M -$5.4M -$1.6M $112.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$963.3K $4.2M -$5.3M -$1.7M $633.2K
 
Basic EPS (Cont. Ops) -$0.01 $0.05 -$0.07 -$0.02 $0.01
Diluted EPS (Cont. Ops) -$0.01 $0.05 -$0.07 -$0.02 $0.01
Weighted Average Basic Share $189.4M $238.5M $238.9M $217M $217M
Weighted Average Diluted Share $189.4M $240.9M $238.9M $217M $217M
 
EBITDA $3.9M $3.4M $822.1K $2M $5.2M
EBIT $1.8M $811.4K -$2.7M -$2.3M $416.2K
 
Revenue (Reported) $11.3M $14.7M $17M $18.7M $25.2M
Operating Income (Reported) $1.8M $811.4K -$2.7M -$2.3M $416.2K
Operating Income (Adjusted) $1.8M $811.4K -$2.7M -$2.3M $416.2K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.8M $100.2M $70.8M $36.8M $23.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $2.3M $2.8M $3.6M $2.9M
Inventory -- -- -- -- --
Prepaid Expenses $256.4K $245.1K $679.3K $743.8K $633.3K
Other Current Assets -- -- -- -- $90
Total Current Assets $27.8M $103.1M $74.5M $41.8M $28.6M
 
Property Plant And Equipment $2M $1.8M $4.1M $5.1M $3.9M
Long-Term Investments -- -- -- -- --
Goodwill $20M $30.8M $39.1M $39.8M $45.2M
Other Intangibles $9.2M $11.7M $21.5M $20.8M $19.5M
Other Long-Term Assets -- $110 $100 $100 $90
Total Assets $59M $147.5M $139.2M $107.7M $97M
 
Accounts Payable $570.3K $1M $2.1M $1.6M $1.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $562.6K $646.7K $920K $1.2M $1M
Other Current Liabilities $1M $752K $1.3M $515K $1.3M
Total Current Liabilities $4.8M $12.4M $9.5M $8.9M $10.6M
 
Long-Term Debt $1.5M $1.2M $2.9M $3.7M $2.7M
Capital Leases -- -- -- -- --
Total Liabilities $12.1M $14.7M $14.6M $13.6M $16.2M
 
Common Stock $8.6M $11.9M $10.8M $9.5M $45.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $46.8M $132.8M $124.5M $94.1M $80.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $46.8M $132.8M $124.5M $94.1M $80.8M
 
Total Liabilities and Equity $59M $147.5M $139.2M $107.7M $97M
Cash and Short Terms $25.8M $100.2M $70.8M $36.8M $23.9M
Total Debt $2.1M $1.9M $3.8M $4.9M $3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $102.5M $68.9M $59.8M $34.4M $18.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4M $2.4M $3.8M $4.1M $5.1M
Inventory -- -- -- -- --
Prepaid Expenses $339.1K $392.9K $577.3K $637K $815.9K
Other Current Assets -- $90 -- -- --
Total Current Assets $105.8M $71.8M $64.7M $40.8M $26.6M
 
Property Plant And Equipment $2M $1.9M $4.9M $4.3M $3.8M
Long-Term Investments -- -- -- -- --
Goodwill $31.5M $35.1M $35.3M $39.5M --
Other Intangibles $11.1M $16.8M $17.9M $19.6M --
Other Long-Term Assets -$110 -- -$90 -- --
Total Assets $150.6M $124.5M $125.4M $103.9M $104.8M
 
Accounts Payable $771.5K $969.9K $1.4M $1.3M $922.1K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $664.1K $743.8K $1.1M $1.1M --
Other Current Liabilities $685.3K $561.2K $10.7M $887.2K --
Total Current Liabilities $6.7M $7.9M $19.8M $9.9M $12.1M
 
Long-Term Debt $8.3M $1.1M $3.8M $3.1M $2.4M
Capital Leases -- -- -- -- --
Total Liabilities $16.6M $10.9M $25.4M $14.1M $17.2M
 
Common Stock $12M $9.7M $10M $9.1M $53.2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $134M $113.7M $100.1M $89.8M $87.6M
 
Total Liabilities and Equity $150.6M $124.5M $125.4M $103.9M $104.8M
Cash and Short Terms $102.5M $68.9M $59.8M $34.4M $18.4M
Total Debt $9M $1.8M $4.9M $4.2M $3.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.8M $434.3K $3.5M -$4.7M -$4.3M
Depreciation & Amoritzation $860K $1.6M $2.5M $4.8M --
Stock-Based Compensation $4.1M $588.6K $225.5K $73.4K --
Change in Accounts Receivable -$88.2K -$443.8K -$351.8K -$848.9K $437.4K
Change in Inventories -- -- -- -- --
Cash From Operations $1.9M $3.7M $3.4M $685.8K $4.5M
 
Capital Expenditures $1.7M $4.4M $9.5M $6.5M $4.1M
Cash Acquisitions $6.4M $10.1M $10.9M -- $8.4M
Cash From Investing -$8.1M -$14.6M -$21.8M -$6.5M -$12.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- $12.6M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$131K -- -$16.8K -$151.2K --
Repurchase of Common Stock -- -- -- $11M --
Other Financing Activities -- -- -- $90 -$80.9K
Cash From Financing $28.6M $88.1M -$926.8K -$24.7M -$1.3M
 
Beginning Cash (CF) $25.8M $100.2M $70.8M $36.8M $23.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.3M $77.1M -$19.4M -$30.6M -$10M
Ending Cash (CF) $48.1M $177.1M $51.4M $6.2M $13.2M
 
Levered Free Cash Flow $206.4K -$743.5K -$6.2M -$5.9M $420.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.4M $1.2M -$636.3K -$92.6K $835.8K
Depreciation & Amoritzation $696.6K $889.5K $1.2M $1.4M --
Stock-Based Compensation -- $27K $18.1K -$300 --
Change in Accounts Receivable -$383.2K -$312.5K -$699.1K -$357.5K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $186.7K $354.6K -$336.3K -$225.9K $350K
 
Capital Expenditures $1.1M $2.2M $1.2M $885.2K $1.2M
Cash Acquisitions -$180.7K $120.2K -- -- --
Cash From Investing -$966.1K -$2.4M -$1.2M -$885.3K -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$14.1K -- --
Repurchase of Common Stock -- -- -- -- $7.2M
Other Financing Activities $120 -$10 -- -$2.3K --
Cash From Financing $46.8M -$172.7K -$334.8K -$276.9K -$7.7M
 
Beginning Cash (CF) $102.5M $68.9M $59.8M $34.4M $18.4M
Foreign Exchange Rate Adjustment -$13.6K -$5.3K $4.1K -$768.9K -$34K
Additions / Reductions $46M -$2.2M -$1.9M -$2.2M -$8.6M
Ending Cash (CF) $148.5M $66.7M $57.9M $31.5M $9.7M
 
Levered Free Cash Flow -$960.2K -$1.9M -$1.6M -$1.1M -$898.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.2M $5.9M -$6.4M -$821.8K $20.4K
Depreciation & Amoritzation $1.9M $2.2M $3.5M $5.4M --
Stock-Based Compensation $1.1M $998.8K $79.9K $31.6K --
Change in Accounts Receivable -$435.1K -$377.6K -$1.1M -$107.4K -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $3.2M $4M $382K $3.6M $2.1M
 
Capital Expenditures $3.4M $8.3M $8M $4.5M $4.1M
Cash Acquisitions $16.8M $11.5M $503.1K -- --
Cash From Investing -$20.2M -$19.8M -$9.8M -$4.5M -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- $12.3M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$72.6K -$92.5K --
Repurchase of Common Stock -- -- -- $10.8M $7.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $118M $2.1M -$1.6M -$24.3M -$8.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $100.9M -$13.8M -$11.1M -$26M -$11.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$137.9K -$4.3M -$7.6M -$909.3K -$2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$710.5K $4.7M -$5.4M -$1.6M $112.9K
Depreciation & Amoritzation $2M $2.6M $3.6M $4.3M --
Stock-Based Compensation -- $212.8K $57K $16.6K --
Change in Accounts Receivable -$563.6K -$485.3K -$1.3M -$537.9K -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $3M $3.2M $91.2K $3M $2.4M
 
Capital Expenditures $2.9M $6.7M $5.3M $3.3M $3.2M
Cash Acquisitions $10.2M $11.2M -- -- --
Cash From Investing -$13.1M -$17.9M -$5.3M -$3.3M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $770 -- -$55.9K -- --
Repurchase of Common Stock -- -- -- -- $7.2M
Other Financing Activities -- $100 -- -$82.3K $100
Cash From Financing $87.9M $35.1K -$739.4K -$876.4K -$8.1M
 
Beginning Cash (CF) $184.6M $237.1M $186.1M $104.2M $70.3M
Foreign Exchange Rate Adjustment -$69.8K $27K $3.6K -$796.3K -$503K
Additions / Reductions $77.7M -$14.7M -$5.9M -$2M -$9.5M
Ending Cash (CF) $262.2M $222.4M $180.2M $101.4M $60.3M
 
Levered Free Cash Flow $80.6K -$3.5M -$5.2M -$316.7K -$876.2K

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock