Financhill
Sell
39

AEG.TO Quote, Financials, Valuation and Earnings

Last price:
$0.28
Seasonality move :
-9.27%
Day range:
$0.28 - $0.31
52-week range:
$0.25 - $0.45
Dividend yield:
0%
P/E ratio:
14.21x
P/S ratio:
1.47x
P/B ratio:
1.11x
Volume:
16.1K
Avg. volume:
21.3K
1-year change:
-28.21%
Market cap:
$23.9M
Revenue:
$17.9M
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.4M $10.9M $2M $16.9M $17.9M
Revenue Growth (YoY) -- 15.36% -82.05% 767.26% 5.81%
 
Cost of Revenues $4.8M $5.9M $119K $3.1M $3.3M
Gross Profit $4.6M $5M $1.8M $13.9M $14.6M
Gross Profit Margin 48.98% 45.61% 93.9% 81.84% 81.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $8.3M $4.6M $11.5M $10.8M
Other Inc / (Exp) -$2.7M -$1.4M -$5.4M $28K $417K
Operating Expenses $6.3M $8.3M $4.6M $11.4M $10.8M
Operating Income -$1.7M -$3.3M -$2.8M $2.4M $3.7M
 
Net Interest Expenses $510K $505K $1.1M $3.6M $3M
EBT. Incl. Unusual Items -$4.9M -$5.3M -$9.1M -$677K $1.5M
Earnings of Discontinued Ops. -$13.8M -$3.1M -$1.6M -$4M -$2.8M
Income Tax Expense $949K -$404K -$1.5M -- --
Net Income to Company -$5.9M -$7.9M -$9.2M -$4.7M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.6M -$4.9M -$7.6M -$677K $1.5M
 
Basic EPS (Cont. Ops) -$0.86 -$0.34 -$0.38 -$0.06 -$0.02
Diluted EPS (Cont. Ops) -$0.86 -$0.34 -$0.38 -$0.06 -$0.02
Weighted Average Basic Share $22.8M $23.1M $24.3M $79.4M $85.3M
Weighted Average Diluted Share $22.8M $23.1M $24.3M $79.4M $85.3M
 
EBITDA -$2.4M -$1.5M -$2.6M $3.7M $5M
EBIT -$4.4M -$3.3M -$2.8M $2.4M $3.7M
 
Revenue (Reported) $9.4M $10.9M $2M $16.9M $17.9M
Operating Income (Reported) -$1.7M -$3.3M -$2.8M $2.4M $3.7M
Operating Income (Adjusted) -$4.4M -$3.3M -$2.8M $2.4M $3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9M $3.4M $4.3M $4.2M $3.8M
Revenue Growth (YoY) 25.23% 17.77% 27.04% -1.75% -9.67%
 
Cost of Revenues $2.7M $3.5M $701K $555K $286K
Gross Profit $189K -$173K $3.6M $3.7M $3.5M
Gross Profit Margin 6.6% -5.13% 83.64% 86.82% 92.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $886K $2.3M $2.7M $2.3M
Other Inc / (Exp) -$1.1M -$1.5M -$16K -$607K --
Operating Expenses $1.9M $886K $2.3M $2.7M $2.3M
Operating Income -$1.7M -$1.1M $1.3M $977K $1.2M
 
Net Interest Expenses $109K $111K $780K $742K $553K
EBT. Incl. Unusual Items -$2.9M -$2.6M $641K -$287K $709K
Earnings of Discontinued Ops. $5M -- -$174K -$1.4M -$25K
Income Tax Expense -- -$243K -- -- --
Net Income to Company $1.1M -$2.4M $464K -$1.7M $684K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$2.4M $641K -$287K $709K
 
Basic EPS (Cont. Ops) $0.09 -$0.10 $0.01 -$0.02 $0.01
Diluted EPS (Cont. Ops) $0.09 -$0.10 $0.01 -$0.02 $0.01
Weighted Average Basic Share $23.2M $23.2M $85.3M $85.3M $85.3M
Weighted Average Diluted Share $23.2M $23.2M $85.3M $85.3M $85.6M
 
EBITDA -$1.1M -$647K $1.6M $1.3M $1.5M
EBIT -$1.7M -$1.1M $1.3M $977K $1.2M
 
Revenue (Reported) $2.9M $3.4M $4.3M $4.2M $3.8M
Operating Income (Reported) -$1.7M -$1.1M $1.3M $977K $1.2M
Operating Income (Adjusted) -$1.7M -$1.1M $1.3M $977K $1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.1M $12.6M $18.6M $46.9M $16.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.2M $10.3M $5.9M -- $1.2M
Gross Profit $2M $2.3M $12.7M $11.1M $15.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $5.6M $11.5M $8.2M $11.1M
Other Inc / (Exp) -$3.4M -$5.1M -$412K -$1.4M --
Operating Expenses $3.8M $5.6M $11.5M $6M $11.1M
Operating Income -$1.8M -$3.3M $1.2M $5.1M $4M
 
Net Interest Expenses $565K $490K $3.8M $2.4M $2.4M
EBT. Incl. Unusual Items -$3.6M -$9.9M -$2.8M $1.1M $2.4M
Earnings of Discontinued Ops. -$14.1M -$1.1M -$1.1M -$2.2M -$761K
Income Tax Expense $1.2M -$959K -$792K -- --
Net Income to Company -$19.8M -$9M -$3M -- $1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.7M -$9M -$2M $147K $2.4M
 
Basic EPS (Cont. Ops) -$0.82 -$0.43 -$0.10 -$0.02 $0.02
Diluted EPS (Cont. Ops) -$0.82 -$0.43 -$0.10 -$0.02 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $267K -$1.9M $2.6M -- $5.2M
EBIT -$1.8M -$3.3M $1.2M $5.1M $4M
 
Revenue (Reported) $10.1M $12.6M $18.6M $46.9M $16.3M
Operating Income (Reported) -$1.8M -$3.3M $1.2M $5.1M $4M
Operating Income (Adjusted) -$1.8M -$3.3M $1.2M $5.1M $4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.5M $9.2M $12.6M $14.1M $12.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5M $8.8M $1.7M $3M $865K
Gross Profit $1.9M $335K $10.9M $11.1M $11.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $2.8M $8.2M $8.2M $8.4M
Other Inc / (Exp) -$1.1M -$4.7M $2K -$1.5M $353K
Operating Expenses $5M $2.8M $8.2M $8.1M $8.4M
Operating Income -$3.1M -$2.5M $2.7M $3M $3.3M
 
Net Interest Expenses $365K $325K $2.7M $2.4M $1.7M
EBT. Incl. Unusual Items -$4.5M -$7.5M $412K $1.1M $2.1M
Earnings of Discontinued Ops. -$428K -- -$1.1M -$2.2M -$178K
Income Tax Expense -$112K -$667K -- -- --
Net Income to Company -$1.7M -$6.9M -$654K -$1.1M $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M -$6.9M $412K $1.1M $2.1M
 
Basic EPS (Cont. Ops) -$0.21 -$0.30 -$0.01 -$0.01 $0.02
Diluted EPS (Cont. Ops) -$0.21 -$0.30 -$0.01 -$0.01 $0.02
Weighted Average Basic Share $69M $69.7M $232.4M $255.9M $255.9M
Weighted Average Diluted Share $69M $69.7M $232.4M $256.1M $257.1M
 
EBITDA -$1.2M -$1.3M $3.6M $4M $4.1M
EBIT -$3M -$2.5M $2.7M $3M $3.3M
 
Revenue (Reported) $7.5M $9.2M $12.6M $14.1M $12.5M
Operating Income (Reported) -$3.1M -$2.5M $2.7M $3M $3.3M
Operating Income (Adjusted) -$3M -$2.5M $2.7M $3M $3.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $949K $1.8M $6.5M $803K $1.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $391K $2.4M $3.2M $2.4M
Inventory $429K $670K $919K -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $168K $167K $283K $267K $349K
Total Current Assets $88.3M $3M $10.2M $12.3M $6.5M
 
Property Plant And Equipment $8.8M $6.7M $5.1M $3.8M $347K
Long-Term Investments $122K $5.4M $3.6M $2.6M $1.8M
Goodwill $1.4M $1.4M $8.8M $7.4M $7.4M
Other Intangibles $3.9M $3.9M $46.2M $41.3M $40.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $102.7M $20.3M $73.9M $67.3M $56.3M
 
Accounts Payable $2.3M $1.5M $2.2M $1.3M $1.2M
Accrued Expenses $341K $1.7M $2.8M $1.1M $1.2M
Current Portion Of Long-Term Debt -- -- $1.1M $1.8M $2.8M
Current Portion Of Capital Lease Obligations $1.1M $1.4M $2.4M $1.3M $822K
Other Current Liabilities $74.5M -- -- $6.6M $1.6M
Total Current Liabilities $79.4M $5M $10.9M $14.1M $10.7M
 
Long-Term Debt -- $5.5M $54.9M $31.6M $25.6M
Capital Leases -- -- -- -- --
Total Liabilities $87.2M $12.4M $66.8M $46.5M $36.7M
 
Common Stock $32.5M $32.9M $36M $59.3M $59.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $15.4M $7.9M $7M $20.9M $19.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.4M $7.9M $7M $20.9M $19.6M
 
Total Liabilities and Equity $102.7M $20.3M $73.9M $67.3M $56.3M
Cash and Short Terms $949K $1.8M $6.5M $803K $1.9M
Total Debt $501K $6.9M $58.4M $34.8M $29.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.1M $968K $2.2M $1.4M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $437K $3.4M $2.4M $2.3M
Inventory $621K $709K $843K $116K --
Prepaid Expenses -- -- -- -- --
Other Current Assets $246K $354K $271K $284K --
Total Current Assets $5.1M $2.5M $6.8M $4.4M $4.3M
 
Property Plant And Equipment $7M $5.4M $5.5M $1.6M $259K
Long-Term Investments $5.4M $614K $2.9M $1.9M $1.8M
Goodwill $1.4M $1.4M $8.8M $7.4M --
Other Intangibles $3.9M $3.9M $45.5M $40.5M --
Other Long-Term Assets $513K -- -- -- --
Total Assets $23.3M $13.7M $69.4M $55.8M $53.3M
 
Accounts Payable $4.3M $3.6M $3.7M $645K $1.3M
Accrued Expenses -- -- -- $2M --
Current Portion Of Long-Term Debt -- -- $1.7M $2.3M --
Current Portion Of Capital Lease Obligations $1.3M $1.7M $1.6M $1M --
Other Current Liabilities -- -- -- $101K --
Total Current Liabilities $6M $7.2M $8.7M $7.4M $7.6M
 
Long-Term Debt $5.6M $4.2M $35M $28M $23.7M
Capital Leases -- -- -- -- --
Total Liabilities $13.4M $12.7M $44.5M $36M $31.7M
 
Common Stock $32.5M $32.9M $59.4M $59.3M $59.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10M $1M $24.9M $19.9M $21.6M
 
Total Liabilities and Equity $23.3M $13.7M $69.4M $55.8M $53.3M
Cash and Short Terms $3.1M $968K $2.2M $1.4M $1.1M
Total Debt $6.9M $5.9M $38.4M $31.4M $27.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.9M -$7.9M -$9.2M -$4.7M -$1.3M
Depreciation & Amoritzation $2.1M $1.8M $119K $1.3M $1.3M
Stock-Based Compensation $35K $408K $388K $82K $61K
Change in Accounts Receivable -$1M $704K $92K -$2.1M $503K
Change in Inventories $112K -$241K $547K $1K $81K
Cash From Operations -$716K -$4M -$734K -$979K -$280K
 
Capital Expenditures $468K $81K $3K $36K $749K
Cash Acquisitions -$4.7M -- $50M -- --
Cash From Investing -$7.5M $8.2M -$49.9M -$1.4M $3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $491K -- $55M -- $600K
Long-Term Debt Repaid -$1.7M -$2.2M -$52K -$1.2M -$2.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$46K -- -$1.4M -- --
Cash From Financing -$2.7M -$3.4M $55.3M -$2.9M -$2.6M
 
Beginning Cash (CF) $12M $1.8M $3.5M $781K $1.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11M $816K $4.7M -$5.3M $609K
Ending Cash (CF) $949K $2.6M $8.2M -$4.5M $2.5M
 
Levered Free Cash Flow -$1.2M -$4.1M -$737K -$1M -$1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1M -$2.4M $464K -$1.7M $684K
Depreciation & Amoritzation $382K $412K $299K $137K $286K
Stock-Based Compensation $366K -- $10K $35K $16K
Change in Accounts Receivable $306K $315K -$193K $469K $364K
Change in Inventories $348K -$39K -$42K $30K --
Cash From Operations -$658K -$76K -$80K $253K $288K
 
Capital Expenditures -$148K $32K $594K $55K $32K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$144K -$32K -$662K -$150K -$32K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$850K $700K -- -- --
Long-Term Debt Repaid -$286K -$443K $646K -$748K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.5M $257K -$639K -$811K -$676K
 
Beginning Cash (CF) $3.1M $968K $1.2M $982K $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3M $149K -$1.4M -$708K -$420K
Ending Cash (CF) $838K $1.1M -$182K $274K $631K
 
Levered Free Cash Flow -$510K -$108K -$674K $198K $256K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.8M -$9M -$3M -- $1.7M
Depreciation & Amoritzation $704K $1.4M $1.4M -- $1.1M
Stock-Based Compensation $534K $47K $453K -- $42K
Change in Accounts Receivable -$1.8M $498K -$3.4M -- -$394K
Change in Inventories $87K -$478K -$259K -- --
Cash From Operations -$5M $1.1M -$2.5M -- $2.4M
 
Capital Expenditures -$124K $133K $794K $72K $1.3M
Cash Acquisitions $4.7M -- $50M -- --
Cash From Investing $4.9M -$2.5M -$50.8M -- $298K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $491K $1.7M -- -- --
Long-Term Debt Repaid -$1.9M -$2.4M $645K -$2.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.4M -$547K $54.5M -- -$3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$2M $1.3M -- -$279K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.9M $920K -$3.3M -- $1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.7M -$6.9M -$654K -$1.1M $1.9M
Depreciation & Amoritzation $1.7M $1.2M $891K $821K $864K
Stock-Based Compensation $372K -- $65K $53K $34K
Change in Accounts Receivable $273K $67K -$2.2M $943K $39K
Change in Inventories $198K -$39K -$49K $17K --
Cash From Operations -$6.2M -$1.2M -$1.5M -$1.1M $1.6M
 
Capital Expenditures $10K $62K $791K $72K $671K
Cash Acquisitions $11.8M -- -- -- --
Cash From Investing $10.8M $58K -$862K $3.7M $508K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $0 $1.7M -- -- $400K
Long-Term Debt Repaid -$1.1M -$1.3M -$612K -$1.9M -$2.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.6M $341K -$1.9M -$2.5M -$2.9M
 
Beginning Cash (CF) $4.5M $2.7M $4.9M $3.2M $4.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1M -$797K -$4.3M $98K -$790K
Ending Cash (CF) $6.7M $1.9M $586K $3.3M $3.8M
 
Levered Free Cash Flow -$6.2M -$1.3M -$2.3M -$1.2M $890K

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
53
Is AAPL Stock a Buy?

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

Buy
55
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
35
SMX alert for Dec 19

SMX (Security Matters) Plc [SMX] is up 24.85% over the past day.

Sell
36
INSP alert for Dec 19

Inspire Medical Systems, Inc. [INSP] is down 19.66% over the past day.

Sell
40
INSM alert for Dec 19

Insmed, Inc. [INSM] is down 16.08% over the past day.

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

Show me the best stock