Financhill
Buy
72

ADY.V Quote, Financials, Valuation and Earnings

Last price:
$0.2800
Seasonality move :
-6.43%
Day range:
$0.2750 - $0.2800
52-week range:
$0.1100 - $0.5700
Dividend yield:
0%
P/E ratio:
49.82x
P/S ratio:
--
P/B ratio:
2.20x
Volume:
92K
Avg. volume:
433.1K
1-year change:
64.71%
Market cap:
$86.8M
Revenue:
--
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $16.5K -- -- --
Gross Profit -- -$16.5K -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.4K $896.2K $149.2K $20K $101.9K
Other Inc / (Exp) -- $6.7M -$1.7M -$187.1K -$186.5K
Operating Expenses $154.3K $5.9M $631.1K $452.4K $2.1M
Operating Income -$154.3K -$5.9M -$631.1K -$452.4K -$2.1M
 
Net Interest Expenses -- -- -- $3.8K $4K
EBT. Incl. Unusual Items -$143.2K $839.2K -$2.4M -$643.3K -$2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$143.2K $839.2K -$2.4M -$643.3K -$2.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$143.2K $839.2K -$2.4M -$643.3K -$2.2M
 
Basic EPS (Cont. Ops) -$0.01 $0.01 -$0.02 -$0.00 -$0.01
Diluted EPS (Cont. Ops) -$0.01 $0.01 -$0.02 -$0.00 -$0.01
Weighted Average Basic Share $20.4M $115.2M $124.8M $146.5M $202.3M
Weighted Average Diluted Share $20.4M $115.2M $124.8M $146.5M $202.3M
 
EBITDA -$154.3K -$5.9M -$631.1K -$452.4K -$2.1M
EBIT -$154.3K -$5.9M -$631.1K -$452.4K -$2.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$154.3K -$5.9M -$631.1K -$452.4K -$2.1M
Operating Income (Adjusted) -$154.3K -$5.9M -$631.1K -$452.4K -$2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $1K
Gross Profit -- -- -- -- -$1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $239.2K $22.2K $6.9K $17.8K $170.1K
Other Inc / (Exp) -$103.7K -$1.6M -$59.7K $206.1K --
Operating Expenses $1M $174.3K $147.7K $212.8K $2.8M
Operating Income -$1M -$174.3K -$147.7K -$212.8K -$2.8M
 
Net Interest Expenses -- $600 $500 $900 --
EBT. Incl. Unusual Items -$1.1M -$1.8M -$207.9K $2.2K -$2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $300
Net Income to Company -$1.1M -$1.8M -$207.9K $2.2K -$2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1M -$1.8M -$207.9K $2.2K -$2.8M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 -- -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 -- -$0.01
Weighted Average Basic Share $124.8M $124.8M $148.9M $206.9M $286M
Weighted Average Diluted Share $124.8M $124.8M $148.9M $206.9M $286M
 
EBITDA -$1M -$174.3K -$147.7K -$212.8K -$2.8M
EBIT -$1M -$174.3K -$147.7K -$212.8K -$2.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1M -$174.3K -$147.7K -$212.8K -$2.8M
Operating Income (Adjusted) -$1M -$174.3K -$147.7K -$212.8K -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $16.5K -- -- $1.3K
Gross Profit -- -$16.5K -- -- -$1.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $696.5K $298.7K $96.6K $30.6K $301.8K
Other Inc / (Exp) $6.6M -$1.9M -$405.1K $451.6K --
Operating Expenses $3.1M $3.2M $550.5K $676K $5.1M
Operating Income -$3.1M -$3.3M -$550.5K -$676K -$5.1M
 
Net Interest Expenses -- $1.7K $2.2K $5K $500
EBT. Incl. Unusual Items $2.1M -$3.7M -$731.4K -$219.6K -$5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $300
Net Income to Company $2.1M -$3.7M -$731.4K -$219.6K -$5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1M -$3.7M -$731.4K -$219.6K -$5.3M
 
Basic EPS (Cont. Ops) $0.05 -$0.03 -$0.00 -$0.00 -$0.02
Diluted EPS (Cont. Ops) $0.05 -$0.03 -$0.00 -$0.00 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.1M -$3.2M -$550.5K -$676K -$5.1M
EBIT -$3.1M -$3.3M -$550.5K -$676K -$5.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.1M -$3.3M -$550.5K -$676K -$5.1M
Operating Income (Adjusted) -$3.1M -$3.3M -$550.5K -$676K -$5.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $1.4K
Gross Profit -- -- -- -- -$1.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $696.4K $99K $36.2K $17.8K $258.5K
Other Inc / (Exp) $6.7M -$1.9M -$589.1K $274.4K $18.3K
Operating Expenses $3.1M $441K $360.5K $584.1K $3.6M
Operating Income -$3.1M -$441K -$360.5K -$584.1K -$3.6M
 
Net Interest Expenses -- $1.7K $2.2K $3.5K --
EBT. Incl. Unusual Items $2.2M -$2.4M -$727.1K -$303.4K -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $300
Net Income to Company $2.2M -$2.4M -$727.1K -$303.4K -$3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M -$2.4M -$727.1K -$303.4K -$3.4M
 
Basic EPS (Cont. Ops) $0.05 -$0.02 -$0.00 -$0.00 -$0.01
Diluted EPS (Cont. Ops) $0.05 -$0.02 -$0.00 -$0.00 -$0.01
Weighted Average Basic Share $283.2M $374.3M $446.8M $550.5M $805.9M
Weighted Average Diluted Share $283.2M $374.3M $446.8M $550.5M $805.9M
 
EBITDA -$3.1M -$441K -$360.5K -$584.1K -$3.6M
EBIT -$3.1M -$441K -$360.5K -$584.1K -$3.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.1M -$441K -$360.5K -$584.1K -$3.6M
Operating Income (Adjusted) -$3.1M -$441K -$360.5K -$584.1K -$3.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $79.6K $1.2M $200.3K $158.9K $6.9M
Short Term Investments -- -- -- -- $4.5M
Accounts Receivable, Net $11.2K $107.5K $5.6K $21.1K $53.5K
Inventory -- -- -- -- --
Prepaid Expenses -- $36.7K $19.5K $20.1K $49.2K
Other Current Assets -- -- -- -- --
Total Current Assets $1.3M $1.3M $225.4K $200.1K $7M
 
Property Plant And Equipment -- $59.7K $30.8K $7.8K $156.9K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.1M $15.7M $13M $12.7M $20.8M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8M $748.2K $410.7K $288.7K $604.2K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8M $748.2K $410.7K $288.7K $604.2K
 
Common Stock $2.6M $19.3M $19.3M $20M $28.7M
Other Common Equity Adj -- $28.2K $28.2K $28.2K $28.2K
Common Equity -$3.9M $15M $12.6M $12.4M $20.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.9M $15M $12.6M $12.4M $20.2M
 
Total Liabilities and Equity $4.1M $15.7M $13M $12.7M $20.8M
Cash and Short Terms $79.6K $1.2M $200.3K $158.9K $6.9M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.7M $188K $226.5K $8.3M $21.1M
Short Term Investments -- -- -- $8K --
Accounts Receivable, Net $92.3K $5.4K $19.1K $27.4K --
Inventory -- -- -- -- --
Prepaid Expenses $224.3K $38.9K $40.8K $23.2K $84.3K
Other Current Assets -- -- -- -- --
Total Current Assets $3M $232.4K $286.4K $8.4M $21.2M
 
Property Plant And Equipment $69.6K $36.4K $9.9K $1.6K $189.4K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $16.7M $12.6M $12.4M $22.1M $40.4M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $6.7M --
Total Current Liabilities $1.1M $269.9K $271.8K $6.9M $978.6K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.1M $269.9K $271.8K $6.9M $978.6K
 
Common Stock $19.4M $19.3M $20M $21.6M $42.6M
Other Common Equity Adj -- $28.2K $28.2K $28.2K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.6M $12.4M $12.2M $15.2M $39.4M
 
Total Liabilities and Equity $16.7M $12.6M $12.4M $22.1M $40.4M
Cash and Short Terms $2.7M $188K $226.5K $8.3M $21.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$143.2K $839.2K -$2.4M -$643.3K -$2.2M
Depreciation & Amoritzation -- $16.5K -- -- --
Stock-Based Compensation -- $1.7M -- -- $1.3M
Change in Accounts Receivable -$3.1K -$120K $119.1K -$16.1K -$62K
Change in Inventories -- -- -- -- --
Cash From Operations -$175K -$2.3M -$620.1K -$397.8K -$981.5K
 
Capital Expenditures $131.1K $6.5M $313.6K $44.3K $1.3M
Cash Acquisitions -- $547.7K -- -- --
Cash From Investing -$228.2K -$6.6M -$313.6K -$44.3K -$5.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$646.6K -- -- -$40.3K
Cash From Financing $273.2K $10.1M -- $400K $9M
 
Beginning Cash (CF) $79.6K $1.2M $200.3K $158.9K $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$77.9K $1.1M -$949.8K -$41.4K $2.3M
Ending Cash (CF) $53.9K $2.1M -$765.7K $118.1K $4.7M
 
Levered Free Cash Flow -$306.1K -$8.8M -$933.7K -$442.1K -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.1M -$1.8M -$207.9K $2.2K -$2.8M
Depreciation & Amoritzation -- -- -- -- $1K
Stock-Based Compensation $430.8K -- -- -- $2.5M
Change in Accounts Receivable $75K $17.3K $14.4K -$31.8K $46.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$409.2K -$131.8K -$81.8K -$219K $152.9K
 
Capital Expenditures $2.3M $7.1K -$15.4K $234.1K $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3M -$7.1K $15.4K -$234.1K -$19.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $6.7M --
Cash From Financing -- -- -- $6.7M $18.7M
 
Beginning Cash (CF) $2.7M $188K $226.5K $8.3M $4M
Foreign Exchange Rate Adjustment -$190.2K $900 $500 $57.7K -$66.8K
Additions / Reductions -$2.9M -$138K -$65.8K $6.3M -$320.9K
Ending Cash (CF) -$327.3K $50.9K $161.2K $14.7M $3.6M
 
Levered Free Cash Flow -$2.7M -$138.9K -$66.4K -$453.1K -$2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.1M -$3.7M -$731.4K -$219.6K -$5.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.1M $667.5K -- -- --
Change in Accounts Receivable -$290.3K $272.2K -$15.6K $1.4K -$100.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5M -$1.4M -$328.2K -$596.7K -$702.8K
 
Capital Expenditures $5.4M $1.6M -$62.2K $267.6K $5.4M
Cash Acquisitions $547.7K -- -- -- --
Cash From Investing -$5.4M -$1.6M $62.1K -$267.6K -$22.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$668.4K -- -- -- --
Cash From Financing $10M $198.9K $400K $8.9M $18.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M -$2.5M $38.5K $8.1M -$4.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.9M -$3M -$266K -$864.3K -$6.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2M -$2.4M -$727.1K -$303.4K -$3.4M
Depreciation & Amoritzation -- -- -- -- $1.4K
Stock-Based Compensation $1.1M -- -- -- $2.9M
Change in Accounts Receivable -$292.4K $99.8K -$34.9K -$17.3K -$55.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5M -$617.6K -$325.7K -$524.6K -$245.9K
 
Capital Expenditures $5.4M $425.6K $49.9K $273.2K $4.4M
Cash Acquisitions $547.7K -- -- -- --
Cash From Investing -$5.4M -$425.6K -$49.9K -$273.2K -$16.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$845.5K -- -- $6.7M --
Cash From Financing $9.9M -- $400K $8.9M $18.7M
 
Beginning Cash (CF) $17.3M $514K $891.9K $10.4M $12.7M
Foreign Exchange Rate Adjustment -$389.6K $81.1K $1.7K $57.7K -$68.3K
Additions / Reductions $2.6M -$962.2K $26.1K $8.1M $1.6M
Ending Cash (CF) $19.6M -$116.4K $919.8K $18.6M $14.2M
 
Levered Free Cash Flow -$6.9M -$1M -$375.6K -$797.8K -$4.7M

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