Financhill
Buy
97

JAGGF Quote, Financials, Valuation and Earnings

Last price:
$5.7200
Seasonality move :
10.47%
Day range:
$5.5900 - $5.8000
52-week range:
$1.3894 - $5.8000
Dividend yield:
0%
P/E ratio:
5.39x
P/S ratio:
3.27x
P/B ratio:
1.98x
Volume:
71.2K
Avg. volume:
84.7K
1-year change:
285.29%
Market cap:
$487.8M
Revenue:
$158.6M
EPS (TTM):
-$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $160.2M $151.5M $142.5M $136.5M $158.6M
Revenue Growth (YoY) 64.81% -5.48% -5.92% -4.19% 16.19%
 
Cost of Revenues $77M $96.9M $112.5M $110.1M $103.2M
Gross Profit $83.3M $54.6M $30M $26.4M $55.5M
Gross Profit Margin 51.97% 36.02% 21.09% 19.35% 34.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7M $5.7M $6.9M $7.4M $7.8M
Other Inc / (Exp) $16.8M -$11.3M $8.8M $2.6M -$19.4M
Operating Expenses $10.3M $10.2M $14.1M $12.3M $29.7M
Operating Income $72.9M $44.3M $15.9M $14.1M $25.8M
 
Net Interest Expenses $517K $488K $645K $683K $1.6M
EBT. Incl. Unusual Items $86.8M $32M $26.9M $14.9M $6.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.5M $7.9M $5.4M -$995K $7.3M
Net Income to Company $72.3M $24.1M $21.4M $15.9M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $72.3M $24.1M $21.4M $15.9M -$1.3M
 
Basic EPS (Cont. Ops) $1.00 $0.33 $0.30 $0.21 -$0.02
Diluted EPS (Cont. Ops) $0.98 $0.33 $0.29 $0.21 -$0.02
Weighted Average Basic Share $72.3M $72.4M $72.5M $74.6M $79.2M
Weighted Average Diluted Share $73.4M $73.4M $73.5M $75.5M $79.2M
 
EBITDA $88.6M $65.8M $38.1M $41.6M $53.6M
EBIT $72.9M $44.3M $15.9M $14.1M $25.8M
 
Revenue (Reported) $160.2M $151.5M $142.5M $136.5M $158.6M
Operating Income (Reported) $72.9M $44.3M $15.9M $14.1M $25.8M
Operating Income (Adjusted) $72.9M $44.3M $15.9M $14.1M $25.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40.7M $37.8M $31.6M $38.9M $34M
Revenue Growth (YoY) -6.31% -7.12% -16.45% 23.05% -12.6%
 
Cost of Revenues $25.7M $28.9M $27.8M $23.2M $19.3M
Gross Profit $15M $9M $3.8M $15.7M $14.7M
Gross Profit Margin 36.81% 23.71% 11.97% 40.42% 43.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.7M $1.8M $1.8M $2.1M
Other Inc / (Exp) $2.1M $1.1M $2.7M -$407K --
Operating Expenses $2.2M $2.1M $2.6M $9M $6.6M
Operating Income $12.8M $6.8M $1.2M $6.7M $8.1M
 
Net Interest Expenses -- $638K $154K $1.2M --
EBT. Incl. Unusual Items $14.9M $7.5M $3.8M $5.7M $14.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $999K -- $3.4M $1.1M
Net Income to Company $11.4M $6.4M $3.8M $2.3M $13.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.4M $6.5M $3.8M $2.3M $13M
 
Basic EPS (Cont. Ops) $0.16 $0.09 $0.05 $0.03 $0.16
Diluted EPS (Cont. Ops) $0.16 $0.09 $0.05 $0.03 $0.16
Weighted Average Basic Share $72.4M $72.5M $74M $79.2M $79.3M
Weighted Average Diluted Share $73.4M $73.4M $74.8M $80.6M $80.6M
 
EBITDA $18.4M $12.3M $8.6M $12.1M $13.1M
EBIT $12.8M $6.8M $1.2M $6.7M $8.1M
 
Revenue (Reported) $40.7M $37.8M $31.6M $38.9M $34M
Operating Income (Reported) $12.8M $6.8M $1.2M $6.7M $8.1M
Operating Income (Adjusted) $12.8M $6.8M $1.2M $6.7M $8.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $152.2M $149.1M $136.8M $152.1M $139.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $92.2M $108.6M $111.4M $105.3M $78.5M
Gross Profit $60M $40.5M $25.3M $46.8M $60.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.4M $6.8M $7.1M $7.5M $9.1M
Other Inc / (Exp) $9.5M -$11.2M $9.5M $6.9M --
Operating Expenses $10.8M $10.3M $14.1M $19M $48.2M
Operating Income $49.2M $30.3M $11.2M $27.8M $12.8M
 
Net Interest Expenses $905K $1.7M $1.1M $1.7M $1M
EBT. Incl. Unusual Items $56M $17M $22M $32.8M -$13.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $3.5M $5.3M $3.5M $1.7M
Net Income to Company $45.1M $13.3M $16.3M $29.1M -$15M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.8M $13.5M $16.7M $29.3M -$15.1M
 
Basic EPS (Cont. Ops) $0.62 $0.19 $0.23 $0.37 -$0.19
Diluted EPS (Cont. Ops) $0.61 $0.18 $0.23 $0.37 -$0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $69M $50.9M $37.2M $55.9M $34.1M
EBIT $49.2M $30.3M $11.2M $27.8M $12.8M
 
Revenue (Reported) $152.2M $149.1M $136.8M $152.1M $139.5M
Operating Income (Reported) $49.2M $30.3M $11.2M $27.8M $12.8M
Operating Income (Adjusted) $49.2M $30.3M $11.2M $27.8M $12.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $108.8M $106.4M $100.7M $116.3M $97.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70.8M $82.8M $83.2M $78.4M $53.8M
Gross Profit $37.9M $23.6M $17.5M $37.8M $43.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $5.3M $5.5M $5.7M $6.9M
Other Inc / (Exp) -$1.2M -$1.1M -$458K $3.6M -$11.3M
Operating Expenses $7.8M $7.8M $7.8M $14.5M $33M
Operating Income $30.2M $15.8M $9.7M $23.3M $10.3M
 
Net Interest Expenses $580K $1.5M $469K $1.5M $951K
EBT. Incl. Unusual Items $28.4M $13.5M $8.6M $26.5M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $3.5M $3.4M $7.9M $2.3M
Net Income to Company $20.5M $9.8M $5.2M $18.5M $4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.5M $9.9M $5.2M $18.6M $4.8M
 
Basic EPS (Cont. Ops) $0.28 $0.14 $0.07 $0.24 $0.06
Diluted EPS (Cont. Ops) $0.28 $0.13 $0.07 $0.23 $0.06
Weighted Average Basic Share $217.1M $217.4M $219.3M $237.4M $237.9M
Weighted Average Diluted Share $220.4M $219.4M $221.2M $240.8M $239.3M
 
EBITDA $46.2M $31.3M $30.4M $44.8M $25.3M
EBIT $30.2M $15.8M $9.7M $23.3M $10.3M
 
Revenue (Reported) $108.8M $106.4M $100.7M $116.3M $97.1M
Operating Income (Reported) $30.2M $15.8M $9.7M $23.3M $10.3M
Operating Income (Adjusted) $30.2M $15.8M $9.7M $23.3M $10.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40M $40.9M $25.8M $22.9M $48.7M
Short Term Investments -- -- -- -- $1.4M
Accounts Receivable, Net -- -- -- -- --
Inventory $12.5M $14.5M $16.2M $15.6M $15.3M
Prepaid Expenses -- -- -- -- $2.2M
Other Current Assets -- -- -- -- --
Total Current Assets $60.4M $62.8M $54.6M $46M $70.5M
 
Property Plant And Equipment $147.6M $162.8M $197.3M $230.4M $253.4M
Long-Term Investments $5.6M $5.6M $5.5M $4.7M $753K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.1M $586K $517K $659K $753K
Total Assets $249.8M $268.6M $297.4M $312.7M $370.1M
 
Accounts Payable $11.6M $10.4M $14.2M $10.6M $10.4M
Accrued Expenses $7.1M $5.3M $5.5M $5.4M $5.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1.4M $2.4M $2M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $31.3M $30.8M $35.1M $33.4M $56.9M
 
Long-Term Debt $1.2M $2.4M $1.6M $592K $2.5M
Capital Leases -- -- -- -- --
Total Liabilities $60.1M $67.3M $80.4M $72.4M $130.6M
 
Common Stock $565.7M $566.9M $566.7M $574M $574.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $189.7M $201.3M $217M $240.3M $239.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $189.7M $201.3M $217M $240.3M $239.5M
 
Total Liabilities and Equity $249.8M $268.6M $297.4M $312.7M $370.1M
Cash and Short Terms $40M $40.9M $25.8M $22.9M $48.7M
Total Debt $2.7M $3.9M $4M $2.5M $3.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $38.6M $30.4M $20.8M $42.6M $63.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $14.4M $15.3M $15.9M $16.4M $15.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $60.8M $53M $47.6M $65.9M $82.7M
 
Property Plant And Equipment $160M $185.1M $204M $237M $255.5M
Long-Term Investments $5.6M $5.6M $5.6M $742K $783K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $604K $615K $605K $742K --
Total Assets $255.3M $276.8M $296.7M $332.2M $360.6M
 
Accounts Payable $10.6M $17.7M $18.2M $16M $21.1M
Accrued Expenses $5.5M -- -- -- --
Current Portion Of Long-Term Debt $3M -- -- -- --
Current Portion Of Capital Lease Obligations $991K $2.3M $2M $1.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.7M $33.4M $30.7M $36.1M $71.2M
 
Long-Term Debt $1.6M $2M $601K $3.5M $2.3M
Capital Leases -- -- -- -- --
Total Liabilities $55.2M $61.2M $67.2M $72.8M $114.6M
 
Common Stock $567M $566.7M $574M $574.6M $576.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $200.1M $215.6M $229.5M $259.4M $246M
 
Total Liabilities and Equity $255.3M $276.8M $296.7M $332.2M $360.6M
Cash and Short Terms $38.6M $30.4M $20.8M $42.6M $63.8M
Total Debt $2.6M $4.4M $2.6M $4.9M $3.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $72.3M $24.1M $21.4M $15.9M -$1.3M
Depreciation & Amoritzation $15.2M $21.2M $20.3M $24.7M $26M
Stock-Based Compensation $997K $1M $1.2M $884K $447K
Change in Accounts Receivable $1.8M -$2.7M $296K $4.4M -$451K
Change in Inventories $223K -$1.8M -$1.3M $792K $453K
Cash From Operations $78.3M $44.5M $40.5M $36.2M $57.2M
 
Capital Expenditures $34.8M $34.2M $44.2M $36.7M $33.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.7M -$27M -$43.7M -$35.8M -$30.7M
 
Dividends Paid (Ex Special Dividend) $8.9M $13.9M $6.8M -- --
Special Dividend Paid
Long-Term Debt Issued $6.5M $7.3M $6M $6M $6M
Long-Term Debt Repaid -$11.1M -$10.2M -$8.6M -$9.3M -$8.6M
Repurchase of Common Stock $3.5M -- $75K -- --
Other Financing Activities $96K $289K -- -$20K --
Cash From Financing -$16.8M -$16.1M -$9.5M -$3.2M -$2.5M
 
Beginning Cash (CF) $40M $40.9M $25.8M $22.9M $47.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $1.2M -$15.1M -$2.7M $24.4M
Ending Cash (CF) $69.3M $41.8M $8.3M $20.2M $72.1M
 
Levered Free Cash Flow $43.6M $10.3M -$3.6M -$543K $23.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.4M $6.4M $3.8M $2.3M $13.2M
Depreciation & Amoritzation $5.7M $5.4M $7.4M $5M $4M
Stock-Based Compensation -- -- $38.6K $6K --
Change in Accounts Receivable -$989.7K $1.9M -$643.9K -$780K -$541.9K
Change in Inventories $1M $1.5M -$941.1K -$1.1M -$8.7K
Cash From Operations $16.2M $13M $6.1M $12.7M $6.9M
 
Capital Expenditures $10.7M $10.2M $9.2M $7.6M $7.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.4M -$10.2M -$8.9M -$7.6M -$7.7M
 
Dividends Paid (Ex Special Dividend) $2.3M $2.2M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M $1.7M $1.7M $1.7M --
Long-Term Debt Repaid -$3.4M -$2.4M -$2.6M -$2.3M --
Repurchase of Common Stock -- $73.7K -- -- --
Other Financing Activities $300K -- -$20K -- --
Cash From Financing -$2.4M -$3M -$981.2K -$526K $4.6M
 
Beginning Cash (CF) $38.6M $30.4M $20.8M $42.6M $52.9M
Foreign Exchange Rate Adjustment $156.5K -$476.4K -$225.5K -$337.7K -$229.8K
Additions / Reductions $3.5M -$668.4K -$4M $4.2M $3.6M
Ending Cash (CF) $42.3M $29.2M $16.6M $46.5M $56.2M
 
Levered Free Cash Flow $5.4M $2.8M -$3.1M $5.1M -$347.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $45.1M $13.3M $16.3M $29.1M -$15M
Depreciation & Amoritzation $19.9M $20.1M $26M $24M $17.3M
Stock-Based Compensation $1.2M $1.2M $911K $492K --
Change in Accounts Receivable -$1.3M $938.1K -$30.6K $2.4M $153.9K
Change in Inventories -$433K -$892.3K $38.2K -$58.9K $407.2K
Cash From Operations $55.4M $39.5M $37M $51M $33.9M
 
Capital Expenditures $43.6M $33.9M $43M $32.1M $23.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36.4M -$33.7M -$42.2M -$27.3M -$25.6M
 
Dividends Paid (Ex Special Dividend) $16.3M $9.1M $94.7K -- --
Special Dividend Paid
Long-Term Debt Issued $6M $6M $6M $6M --
Long-Term Debt Repaid -$8.9M -$8.7M -$9M -$8.9M --
Repurchase of Common Stock $2.3M $73.7K $1K -- --
Other Financing Activities $266K -- -- -- --
Cash From Financing -$20.6M -$12M -$3M -$2.8M $2.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8M -$8.3M -$9.5M $21.8M $10M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.8M $5.6M -$6M $18.9M $10M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $20.5M $9.8M $5.2M $18.5M $4.8M
Depreciation & Amoritzation $16.1M $15M $20.8M $20M $11.7M
Stock-Based Compensation -- $522K $833.4K $442K $3K
Change in Accounts Receivable -$2.2M $1.5M $1.1M -$867.8K -$263.9K
Change in Inventories -$1.5M -$623.3K $727K -$112K -$144.1K
Cash From Operations $35.2M $30.1M $26.7M $41.5M $19.3M
 
Capital Expenditures $30.3M $29.9M $28.9M $24.3M $15.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.1M -$29.7M -$28.4M -$19.9M -$15.5M
 
Dividends Paid (Ex Special Dividend) $11.7M $6.8M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6M $4.7M $4.7M $4.7M --
Long-Term Debt Repaid -$8.2M -$6.7M -$7.1M -$6.7M -$2.1M
Repurchase of Common Stock -- $73.7K -- -- --
Other Financing Activities $289K -- -$20K -- --
Cash From Financing -$13.1M -$8.9M -$2.3M -$2M $2.7M
 
Beginning Cash (CF) $112.7M $96.7M $72.1M $108.4M $143.5M
Foreign Exchange Rate Adjustment -$144.2K -$2M -$845.9K $94.2K -$780.7K
Additions / Reductions -$1.1M -$10.5M -$4.9M $19.7M $5.7M
Ending Cash (CF) $111.4M $84.2M $66.3M $128.2M $148.4M
 
Levered Free Cash Flow $4.9M $174.9K -$2.3M $17.2M $4.1M

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: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock