Financhill
Sell
42

AAG.V Quote, Financials, Valuation and Earnings

Last price:
$1.05
Seasonality move :
-11.97%
Day range:
$0.96 - $1.02
52-week range:
$0.39 - $1.42
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
9.19x
Volume:
1.5M
Avg. volume:
1.7M
1-year change:
75.44%
Market cap:
$337.9M
Revenue:
--
EPS (TTM):
-$0.05
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $6.5K $16.8K $12.9K $14.7K
Gross Profit -- -$6.5K -$16.8K -$12.9K -$14.7K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.4M $4.2M $4.4M $3.3M $5.4M
Other Inc / (Exp) $895.5K -$638.3K -$1.3M -$220.9K --
Operating Expenses $7M $7M $6.1M $6.2M $13.3M
Operating Income -$7M -$7M -$6.1M -$6.2M -$13.3M
 
Net Interest Expenses $641.2K $1.2M $1.1M $792.9K $700.4K
EBT. Incl. Unusual Items -$6.9M -$8.8M -$8.5M -$7.1M -$14.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.9M -$8.8M -$8.5M -$7.1M -$14.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.9M -$8.8M -$8.5M -$7.1M -$14.2M
 
Basic EPS (Cont. Ops) -$0.06 -$0.06 -$0.05 -$0.03 -$0.05
Diluted EPS (Cont. Ops) -$0.06 -$0.06 -$0.05 -$0.03 -$0.05
Weighted Average Basic Share $120.4M $135.8M $159.4M $210.2M $268M
Weighted Average Diluted Share $120.4M $135.8M $159.4M $210.2M $268M
 
EBITDA -$7M -$7M -$6.1M -$6.2M -$13.3M
EBIT -$7M -$7M -$6.1M -$6.2M -$13.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$7M -$7M -$6.1M -$6.2M -$13.3M
Operating Income (Adjusted) -$7M -$7M -$6.1M -$6.2M -$13.3M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $4.2K $3.1K $3.7K $3.4K
Gross Profit -- -$4.2K -$3.1K -$3.7K -$3.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $806.2K $1.2M $1.8M $3.9M $1.9M
Other Inc / (Exp) $169K -$300.6K -$24.6K -$311.9K --
Operating Expenses $1.2M $1.3M $1.6M $3.3M $3.1M
Operating Income -$1.2M -$1.4M -$1.6M -$3.3M -$3.1M
 
Net Interest Expenses $326.7K $297.1K $193.9K $219K $52.5K
EBT. Incl. Unusual Items -$1.3M -$2M -$1.8M -$3.8M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.3M -$2M -$1.8M -$3.8M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M -$2M -$1.8M -$3.8M -$3.3M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 -$0.02 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 -$0.02 -$0.01
Weighted Average Basic Share $135.6M $147M $207.3M $253.6M $308.8M
Weighted Average Diluted Share $135.6M $147M $207.3M $253.6M $308.8M
 
EBITDA -$1.2M -$1.3M -$1.6M -$3.3M -$3.1M
EBIT -$1.2M -$1.4M -$1.6M -$3.3M -$3.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.2M -$1.4M -$1.6M -$3.3M -$3.1M
Operating Income (Adjusted) -$1.2M -$1.4M -$1.6M -$3.3M -$3.1M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $14.5K $14.9K $13.6K $14.4K
Gross Profit -- -$14.5K -$14.9K -$13.6K -$14.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $4.1M $5.4M $7.1M $10.2M
Other Inc / (Exp) $496.9K -$976.1K -$824.8K -$266.8K --
Operating Expenses $6.2M $7.7M $6.1M $8.1M $14.3M
Operating Income -$6.2M -$7.7M -$6.1M -$8.1M -$14.3M
 
Net Interest Expenses $1.3M $1.1M $957.6K $836.8K $380.2K
EBT. Incl. Unusual Items -$7M -$9.7M -$7.9M -$9.1M -$15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7M -$9.7M -$7.9M -$9.1M -$15M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M -$9.7M -$7.9M -$9.1M -$15M
 
Basic EPS (Cont. Ops) -$0.05 -$0.07 -$0.04 -$0.04 -$0.05
Diluted EPS (Cont. Ops) -$0.05 -$0.07 -$0.04 -$0.04 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.2M -$7.7M -$6.1M -$8.1M -$14.3M
EBIT -$6.2M -$7.7M -$6.1M -$8.1M -$14.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$6.2M -$7.7M -$6.1M -$8.1M -$14.3M
Operating Income (Adjusted) -$6.2M -$7.7M -$6.1M -$8.1M -$14.3M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $8.1K $6.1K $6.9K $6.6K
Gross Profit -- -$8.1K -$6.1K -$6.9K -$6.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $2.3M $3.3M $5.5M $4.7M
Other Inc / (Exp) -$283.7K -$621.5K -$184.4K -$230.3K --
Operating Expenses $2.2M $2.9M $3M $4.8M $5.8M
Operating Income -$2.2M -$2.9M -$3M -$4.8M -$5.8M
 
Net Interest Expenses $641.7K $564.1K $389.2K $433.1K $112.8K
EBT. Incl. Unusual Items -$3.1M -$4.1M -$3.5M -$5.4M -$6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.1M -$4.1M -$3.5M -$5.4M -$6.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M -$4.1M -$3.5M -$5.4M -$6.2M
 
Basic EPS (Cont. Ops) -$0.02 -$0.03 -$0.02 -$0.02 -$0.02
Diluted EPS (Cont. Ops) -$0.02 -$0.03 -$0.02 -$0.02 -$0.02
Weighted Average Basic Share $271.1M $285.1M $414.6M $487.5M $613.9M
Weighted Average Diluted Share $271.1M $285.1M $414.6M $487.5M $613.9M
 
EBITDA -$2.2M -$2.9M -$3M -$4.8M -$5.8M
EBIT -$2.2M -$2.9M -$3M -$4.8M -$5.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.2M -$2.9M -$3M -$4.8M -$5.8M
Operating Income (Adjusted) -$2.2M -$2.9M -$3M -$4.8M -$5.8M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $11.7M $2.8M $4.1M $4.3M $13.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.2K $28.9K $28.8K $18K --
Inventory -- -- -- -- --
Prepaid Expenses $143K $144.4K $275.1K $152.4K --
Other Current Assets -- -- -- -- --
Total Current Assets $11.9M $3M $6.4M $4.5M $13.9M
 
Property Plant And Equipment $2.5M $2.6M $8.5M $10.4M $10.4M
Long-Term Investments -- -- $60.1K $12.2K $11.9K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $60.1K $12.2K --
Total Assets $36.9M $28.1M $32.3M $32.1M $41.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $267.9K $268.4K -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1M $4M $650.4K $4.7M $1.2M
 
Long-Term Debt $7.7M $5.6M $6.6M $3.5M $4M
Capital Leases -- -- -- -- --
Total Liabilities $10.8M $9.6M $7.2M $8.2M $5.2M
 
Common Stock $38.6M $39.1M $53.6M $59.4M $85.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $26.2M $18.5M $25.1M $23.9M $36.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $26.2M $18.5M $25.1M $23.9M $36.4M
 
Total Liabilities and Equity $36.9M $28.1M $32.3M $32.1M $41.6M
Cash and Short Terms $11.7M $2.8M $4.1M $4.3M $13.7M
Total Debt $10.6M $9M $6.7M $7.4M $4M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Cash and Equivalents $7.5M $2.7M $1.4M $19.6M $9.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.7K $18.1K $17.9K $70.2K --
Inventory -- -- -- -- --
Prepaid Expenses $79.3K $105.6K $90.7K $148.1K $276K
Other Current Assets -- -- -- -- --
Total Current Assets $7.6M $2.8M $1.5M $19.9M $10.4M
 
Property Plant And Equipment $2.5M $11M $10.4M $10.4M $10.4M
Long-Term Investments -- -- $58K $11.8K $12.3K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $58K $11.8K --
Total Assets $32.6M $31.1M $29.2M $47.5M $38M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $283.5K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.8M $4.3M $472.1K $4.9M $1.3M
 
Long-Term Debt $5.1M $6.4M $6.9M $3.8M --
Capital Leases -- -- -- -- --
Total Liabilities $8.9M $10.7M $7.4M $8.7M $1.3M
 
Common Stock $38.6M $45.1M $53.6M $80.1M $95.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.7M $20.4M $21.8M $38.8M $36.7M
 
Total Liabilities and Equity $32.6M $31.1M $29.2M $47.5M $38M
Cash and Short Terms $7.5M $2.7M $1.4M $19.6M $9.9M
Total Debt $8.6M $10.2M $6.9M $8M $108.3K
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$6.9M -$8.8M -$8.5M -$7.1M -$14.2M
Depreciation & Amoritzation -- $6.5K $16.8K $12.9K $14.7K
Stock-Based Compensation $3.5M $793.3K $548.7K $193.6K $1.6M
Change in Accounts Receivable $18.4K -$5.7K -$3.2K $10.7K -$9.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M -$5.9M -$5.7M -$5.4M -$11.3M
 
Capital Expenditures $5.2M $3.1M $5.2M $183.1K $4.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.2M -$3.1M -$5.2M -$135.2K -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $225K --
Long-Term Debt Repaid -$50K -$300K -$817.4K -$225K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$841.2K -- -$593.6K -$219.8K --
Cash From Financing $17.8M $47.6K $12.2M $5.8M $25M
 
Beginning Cash (CF) $11.7M $2.8M $4.1M $4.3M $8.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.8M -$8.9M $1.3M $241.5K $4.3M
Ending Cash (CF) $20.5M -$6.1M $5.4M $4.6M $12.9M
 
Levered Free Cash Flow -$9M -$9M -$10.8M -$5.6M -$15.7M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -$1.3M -$2M -$1.8M -$3.8M -$3.3M
Depreciation & Amoritzation -- $4.2K $3.1K $3.7K $3.4K
Stock-Based Compensation $195.8K $5.2K $57.5K $612.9K $190.6K
Change in Accounts Receivable $30.2K -$3.8K $20.2K -$56K -$90.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$719.5K -$1.5M -$1.3M -$2.4M -$3M
 
Capital Expenditures -- $105.9K -- $1.7K $2.2M
Cash Acquisitions $3M -- -- -- --
Cash From Investing -$3M -$105.9K $44.6K -$1.7K -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$517.4K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$112.1K -- -$554.4K --
Cash From Financing $9K $3.9M -- $19.4M $4.7M
 
Beginning Cash (CF) $7.5M $2.7M $1.4M $19.6M $6.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.7M $2.3M -$1.2M $17M -$433.9K
Ending Cash (CF) $3.8M $5.1M $144.9K $36.7M $6.5M
 
Levered Free Cash Flow -$719.5K -$1.6M -$1.3M -$2.4M -$5.2M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -$7M -$9.7M -$7.9M -$9.1M -$15M
Depreciation & Amoritzation -- -- $14.9K $13.6K $14.4K
Stock-Based Compensation $2.7M $169.9K $708.7K $623.3K $1.5M
Change in Accounts Receivable $55.5K -$6.4K -$3.2K -$52.2K -$88.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.3M -$7.5M -$5.3M -$7.2M -$12.6M
 
Capital Expenditures $2.7M $4.2M $4.2M $21.2K $8.7M
Cash Acquisitions $3M -$3M -- -- --
Cash From Investing -$5.8M -$1.2M -$4.2M $24.6K -$11.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $294.9K $3.9M $8.2M $25.5M $11.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.8M -$4.8M -$1.3M $18.2M -$12.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6M -$11.7M -$9.5M -$7.3M -$21.3M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -$3.1M -$4.1M -$3.5M -$5.4M -$6.2M
Depreciation & Amoritzation -- $8.1K $6.1K $6.9K $6.6K
Stock-Based Compensation $646.7K $23.3K $183.3K $612.9K $516.6K
Change in Accounts Receivable $11.6K $10.8K $10.9K -$52.2K -$131.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$2.9M -$2.5M -$4.4M -$5.6M
 
Capital Expenditures -- $1.2M $171.6K $9.7K $4.3M
Cash Acquisitions $3M -- -- -- --
Cash From Investing -$3M -$1.2M -$169.5K -$9.7K -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$517.4K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$112.1K -- -$554.4K --
Cash From Financing $57K $3.9M -- $19.7M $6.1M
 
Beginning Cash (CF) $18.7M $3.1M $4M $22.2M $14.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.2M -$105.4K -$2.7M $15.3M -$1.7M
Ending Cash (CF) $14.5M $3M $1.3M $37.5M $12.5M
 
Levered Free Cash Flow -$1.3M -$4M -$2.7M -$4.4M -$9.9M

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock