Financhill
Sell
37

ADN Quote, Financials, Valuation and Earnings

Last price:
$5.00
Seasonality move :
-27.26%
Day range:
$4.14 - $5.34
52-week range:
$1.71 - $9.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.67x
P/B ratio:
2.14x
Volume:
62.1K
Avg. volume:
143.4K
1-year change:
-20.99%
Market cap:
$13.2M
Revenue:
$4.9M
EPS (TTM):
-$26.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $882.7K $7.1M $7.8M $4.9M
Revenue Growth (YoY) -- -- 700.88% 10.86% -38%
 
Cost of Revenues -- $513.8K $5.4M $8.6M $18.3M
Gross Profit -- $368.8K $1.7M -$744K -$13.4M
Gross Profit Margin -- 41.79% 23.53% -9.49% -276.35%
 
R&D Expenses -- $102.5K $3.5M $9.8M $12.1M
Selling, General & Admin -- $3.5M $41.9M $35.9M $32.5M
Other Inc / (Exp) $4.6M -$41.8K $22.7M -$29.9M -$13.3M
Operating Expenses $696.6K $3.4M $45.8M $45.8M $44M
Operating Income -$696.6K -$3.1M -$44.1M -$46.5M -$57.4M
 
Net Interest Expenses -- $5.5K $51K -- --
EBT. Incl. Unusual Items $3.9M -$3.1M -$21.4M -$76.3M -$70.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -- -$923K -$2M $719K
Net Income to Company $2.9M -$3.1M -$20.5M -$74.3M -$71.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.9M -$3.1M -$20.5M -$74.3M -$71.4M
 
Basic EPS (Cont. Ops) $4.20 -$4.50 -$13.50 -$43.28 -$37.24
Diluted EPS (Cont. Ops) $4.20 -$4.50 -$13.50 -$43.28 -$37.24
Weighted Average Basic Share $684K $684K $1.5M $1.7M $1.9M
Weighted Average Diluted Share $684K $684K $1.5M $1.7M $1.9M
 
EBITDA -$696.6K -$3.1M -$42.4M -$42.2M -$53.8M
EBIT -$696.6K -$3.1M -$44.1M -$46.5M -$57.4M
 
Revenue (Reported) -- $882.7K $7.1M $7.8M $4.9M
Operating Income (Reported) -$696.6K -$3.1M -$44.1M -$46.5M -$57.4M
Operating Income (Adjusted) -$696.6K -$3.1M -$44.1M -$46.5M -$57.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $200.4K $1M $2.2M $1.1M $805K
Revenue Growth (YoY) -- 400.61% 121.84% -50.02% -27.61%
 
Cost of Revenues $217.9K $669K $2.3M $1.9M $155K
Gross Profit -$17.6K $334K -$45K -$793K $650K
Gross Profit Margin -8.77% 33.3% -2.02% -71.31% 80.75%
 
R&D Expenses -- $639K $2.6M $2.9M $3.6M
Selling, General & Admin $444.1K $6.6M $8M $8.3M $6.4M
Other Inc / (Exp) $98.4K $3.6M -$436K -$10.3M -$2.6M
Operating Expenses $389.3K $7.1M $11.1M $10.7M $9.2M
Operating Income -$406.9K -$6.8M -$11.2M -$11.5M -$8.6M
 
Net Interest Expenses $500 $3K -- -- $54K
EBT. Incl. Unusual Items -$309K -$3.1M -$11.6M -$21.8M -$11.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1K -- -$439K $4K --
Net Income to Company -- -- -- -$21.8M -$11.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$312.1K -$3.1M -$11.1M -$21.8M -$11.3M
 
Basic EPS (Cont. Ops) -$0.60 -$2.10 -$6.60 -$12.26 -$4.28
Diluted EPS (Cont. Ops) -$0.60 -$2.10 -$6.60 -$12.26 -$4.28
Weighted Average Basic Share $624.6K $1.5M $1.7M $1.8M $2.6M
Weighted Average Diluted Share $624.6K $1.5M $1.7M $1.8M $2.6M
 
EBITDA -$308.5K -$6.8M -$10.4M -$10.5M -$8.2M
EBIT -$308.5K -$6.8M -$11.2M -$11.5M -$8.6M
 
Revenue (Reported) $200.4K $1M $2.2M $1.1M $805K
Operating Income (Reported) -$406.9K -$6.8M -$11.2M -$11.5M -$8.6M
Operating Income (Adjusted) -$308.5K -$6.8M -$11.2M -$11.5M -$8.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- $3.1M $8.1M $6.4M $7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.2M $8.2M $8.2M $16.1M
Gross Profit -- $1.8M -$119K -$1.7M -$9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $726.9K $7.7M $11M $11.1M
Selling, General & Admin -- $17.3M $45.8M $34.3M $28.9M
Other Inc / (Exp) $98.4K $13.5M $17.1M -$47.6M -$6.1M
Operating Expenses -- $18M $54.5M $43.9M $42.8M
Operating Income -- -$16.2M -$54.6M -$45.6M -$51.9M
 
Net Interest Expenses $500 $15.5K $47K -- $330K
EBT. Incl. Unusual Items -- -$2.7M -$37.5M -$93M -$58.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$3.1K -$2M -$74K -$136K
Net Income to Company -- -- -- -- -$58.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$2.7M -$35.5M -$92.9M -$58.2M
 
Basic EPS (Cont. Ops) -- -$3.00 -$21.30 -$53.39 -$26.25
Diluted EPS (Cont. Ops) -- -$3.30 -$21.30 -$53.39 -$26.25
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$6.1M -$52.2M -$42.6M -$50.5M
EBIT -- -$6.3M -$54.6M -$45.6M -$51.9M
 
Revenue (Reported) -- $3.1M $8.1M $6.4M $7M
Operating Income (Reported) -- -$16.2M -$54.6M -$45.6M -$51.9M
Operating Income (Adjusted) -- -$6.3M -$54.6M -$45.6M -$51.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $200.4K $2.5M $3.5M $2.1M $4.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $217.9K $1M $3.8M $3.4M $1.2M
Gross Profit -$17.6K $1.5M -$306K -$1.3M $3.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $668K $4.8M $6M $5M
Selling, General & Admin $444.1K $14.5M $18.5M $16.8M $13.3M
Other Inc / (Exp) $98.4K $13.5M $7.9M -$9.8M -$2.4M
Operating Expenses $389.3K $15.2M $23.9M $22.1M $21M
Operating Income -$406.9K -$13.7M -$24.3M -$23.4M -$18M
 
Net Interest Expenses $500 $13K $10K -- $286K
EBT. Incl. Unusual Items -$309K -$237K -$16.3M -$33M -$20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1K -- -$1.1M $800K -$55K
Net Income to Company -- -- -- -$33.8M -$20.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$312.1K -$237K -$15.2M -$33.8M -$20.6M
 
Basic EPS (Cont. Ops) -$0.60 $0.30 -$9.00 -$19.19 -$7.91
Diluted EPS (Cont. Ops) -$0.60 -- -$9.00 -$19.19 -$7.91
Weighted Average Basic Share $624.6K $2.8M $3.4M $3.5M $5.2M
Weighted Average Diluted Share $624.6K $2.9M $3.4M $3.5M $5.2M
 
EBITDA -$308.5K -$3.7M -$22.8M -$21.7M -$16.8M
EBIT -$308.5K -$3.9M -$24.3M -$23.4M -$18M
 
Revenue (Reported) $200.4K $2.5M $3.5M $2.1M $4.3M
Operating Income (Reported) -$406.9K -$13.7M -$24.3M -$23.4M -$18M
Operating Income (Adjusted) -$308.5K -$3.9M -$24.3M -$23.4M -$18M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $520.4K $515.7K $79.8M $32.9M $3.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $421.1K $3.1M $979K $191K
Inventory -- $107.9K $7M $12.6M $2.7M
Prepaid Expenses -- $1.7K $1.1M $688K $1.1M
Other Current Assets $57.1K $24.5K $298K $121K $10K
Total Current Assets $577.5K $1.7M $97.4M $49.5M $8.8M
 
Property Plant And Equipment -- $198.7K $8.6M $22M $24.8M
Long-Term Investments -- -- -- $320K --
Goodwill -- -- $30M $5.7M --
Other Intangibles -- -- $23.3M $6.1M $79K
Other Long-Term Assets $225.4M $140 $2.5M $6M $1.1M
Total Assets $226M $1.9M $163M $89.6M $34.7M
 
Accounts Payable $25.5K $881.4K $4.8M $4.7M $5.1M
Accrued Expenses $25K $815K $5.9M $1.5M $831K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $2.3M $2.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3M $3.4M $18.9M $13.7M $11.9M
 
Long-Term Debt -- $42.8K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $221M $3.7M $32.8M $25.4M $21.3M
 
Common Stock $670 $2.5K $5K $5K $8K
Other Common Equity Adj -- $111.8K -$1.3M -$2.6M -$2.3M
Common Equity $5M -$1.8M $130.2M $64.1M $13.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5M -$1.8M $130.2M $64.1M $13.4M
 
Total Liabilities and Equity $226M $1.9M $163M $89.6M $34.7M
Cash and Short Terms $520.4K $515.7K $79.8M $32.9M $3.6M
Total Debt -- $42.8K -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- $116.1M $46.5M $10.1M $682K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.1M $2.6M $1M $922K
Inventory -- $857.7K $10.2M $15.2M $2M
Prepaid Expenses -- $1.8M -- $1.2M $1.8M
Other Current Assets -- $660.5K $10.7M $43K $9K
Total Current Assets -- $121.4M $71M $31.5M $6.9M
 
Property Plant And Equipment -- $1.1M $9.6M $24.3M $7.1M
Long-Term Investments -- -- $311K $326K --
Goodwill -- -- $30M -- --
Other Intangibles -- -- $22M $1.9M $76K
Other Long-Term Assets -- $2.7M $2.7M $5.9M $303K
Total Assets -- $130.4M $137.4M $63.9M $14.4M
 
Accounts Payable -- $2.9M $4.9M $6.5M $6.3M
Accrued Expenses -- $331.1K $1.5M $1M $716K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $2.4M $162K
Other Current Liabilities -- -- -- -- $5.2M
Total Current Liabilities -- $3.6M $13.8M $13.4M $15.8M
 
Long-Term Debt -- -- -- -- $537K
Capital Leases -- -- -- -- --
Total Liabilities -- $23.7M $19.2M $23.8M $17.2M
 
Common Stock -- $4.6K $5K $6K --
Other Common Equity Adj -- -$176.5K -$3.1M -$2.3M -$2.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $106.7M $118.2M $40.1M -$2.9M
 
Total Liabilities and Equity -- $130.4M $137.4M $63.9M $14.4M
Cash and Short Terms -- $116.1M $46.5M $10.1M $682K
Total Debt -- -- -- -- $537K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.9M -$3.1M -$20.5M -$74.3M -$71.4M
Depreciation & Amoritzation -- $22.5K $1.7M $4.3M $3.6M
Stock-Based Compensation -- $869.5K $7.7M $10.4M $9.9M
Change in Accounts Receivable -- -$206.4K -$305K $2.5M $662K
Change in Inventories -- -$75.5K -$1.6M -$5.9M -$1.8M
Cash From Operations -$630.9K -$1.4M -$35.8M -$32.1M -$32.1M
 
Capital Expenditures -- $122.5K $6.1M $14.2M $4.6M
Cash Acquisitions -- -- -$19.4M -- -$1.9M
Cash From Investing $265.1K -$122.5K -$25.6M -$14.5M -$6.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $118K -- --
Long-Term Debt Repaid -- -$500K -- -$40K --
Repurchase of Common Stock -- -$69.4K -- -- --
Other Financing Activities -- -- $141.1M -- --
Cash From Financing -- $882.3K $141.5M -$40K $9.1M
 
Beginning Cash (CF) $886.3K $1.2M $516K $79.8M $33.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$365.9K -$665.3K $80.1M -$46.7M -$29.3M
Ending Cash (CF) $520.4K $515.7K $79.8M $33.6M $4.4M
 
Levered Free Cash Flow -$630.9K -$1.5M -$42M -$46.3M -$36.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -$21.8M -$11.3M
Depreciation & Amoritzation -- -- -- $997K $400K
Stock-Based Compensation -- -- -- $2.3M $2.1M
Change in Accounts Receivable -- -- -- -$340K $310K
Change in Inventories -- -- -- -$330K $74K
Cash From Operations -- -$4M -$10M -$7.5M -$1.9M
 
Capital Expenditures -- $3.4M $1.8M $1.7M -$1K
Cash Acquisitions -- -$1.9M -- -$1.9M --
Cash From Investing -- -$5.3M -$2.1M -$3.5M $301K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $117K -- -- $540K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $428K -- -- --
Cash From Financing -- $807K -- $3.4M $696K
 
Beginning Cash (CF) -- $125M $59.3M $20.3M $1.6M
Foreign Exchange Rate Adjustment -- -$291K -$589K $83K -$3K
Additions / Reductions -- -$8.6M -$12.2M -$7.6M -$937K
Ending Cash (CF) -- $116.1M $46.5M $12.8M $682K
 
Levered Free Cash Flow -- -$7.4M -$11.8M -$9.1M -$1.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -- -$58.2M
Depreciation & Amoritzation -- -- -- -- $3.1M
Stock-Based Compensation -- -- -- $4.9M $9M
Change in Accounts Receivable -- -- -- -- $203K
Change in Inventories -- -- -- -- $917K
Cash From Operations -- -- -$49M -$21.7M -$18M
 
Capital Expenditures -- $3.5M $5.5M $15M $1.1M
Cash Acquisitions -- -$5.9M -$13.5M -$1.9M --
Cash From Investing -- -- -$19.3M -$16.8M -$536K
 
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 -- -- -- $3.4M $6.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$68.2M -$35.1M -$12.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$54.4M -$36.6M -$19.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -$33.8M -$20.6M
Depreciation & Amoritzation -- -- -- $1.6M $1.1M
Stock-Based Compensation -- -- -- $4.9M $4M
Change in Accounts Receivable -- -- -- -$118K -$577K
Change in Inventories -- -- -- -$2.3M $422K
Cash From Operations -- -$16.2M -$29.4M -$18.9M -$4.8M
 
Capital Expenditures -- $3.5M $2.8M $3.6M $28K
Cash Acquisitions -- -$5.9M -- -$1.9M --
Cash From Investing -- -$9.4M -$3.1M -$5.4M $272K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $117K -- -- $540K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $141.1M -- -- --
Cash From Financing -- $141.5M -- $3.4M $822K
 
Beginning Cash (CF) -- $125.5M $139M $53.9M $6M
Foreign Exchange Rate Adjustment -- -$276K -$750K $94K -$14K
Additions / Reductions -- $115.9M -$32.5M -$20.9M -$3.7M
Ending Cash (CF) -- $241.1M $105.8M $33.1M $2.3M
 
Levered Free Cash Flow -- -$19.7M -$32.2M -$22.5M -$4.8M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock