Financhill
Buy
58

AGFY Quote, Financials, Valuation and Earnings

Last price:
$24.98
Seasonality move :
-6.72%
Day range:
$24.28 - $24.71
52-week range:
$2.71 - $84.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.37x
P/B ratio:
1.80x
Volume:
1.4K
Avg. volume:
19K
1-year change:
437.08%
Market cap:
$48.2M
Revenue:
$9.7M
EPS (TTM):
-$44.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.1M $59.9M $58.3M $15.1M $9.7M
Revenue Growth (YoY) 195.67% 395.24% -2.67% -74.01% -36.07%
 
Cost of Revenues $11.5M $54.6M $90.1M $11.1M $9M
Gross Profit $570K $5.2M -$31.8M $4M $665K
Gross Profit Margin 4.72% 8.74% -54.58% 26.54% 6.87%
 
R&D Expenses $3.4M $3.9M $8.2M $2.3M $743K
Selling, General & Admin $9.8M $35M $82.7M $16.1M $12.3M
Other Inc / (Exp) -$8.5M $1.3M -$56.9M $3.1M -$15.7M
Operating Expenses $13.2M $38.9M $90.9M $18.4M $13M
Operating Income -$12.6M -$33.7M -$122.7M -$14.3M -$12.4M
 
Net Interest Expenses $481K -- $8.8M $2.1M $256K
EBT. Incl. Unusual Items -$21.6M -$32.3M -$188.3M -$13.4M -$28.4M
Earnings of Discontinued Ops. -- -- -- -$5.2M -$13.4M
Income Tax Expense -- $25K $23K $2K -$2K
Net Income to Company -$21.6M -$32.5M -$188.2M -$18.6M -$41.7M
 
Minority Interest in Earnings $22K -$140K $134K $1K --
Net Income to Common Excl Extra Items -$21.6M -$32.5M -$188.2M -$18.6M -$41.7M
 
Basic EPS (Cont. Ops) -$5,423.89 -$5,111.25 -$13,532.85 -$187.64 -$40.92
Diluted EPS (Cont. Ops) -$5,423.89 -$5,111.25 -$13,532.85 -$187.64 -$40.92
Weighted Average Basic Share $4.1K $6.4K $13.9K $99.4K $1M
Weighted Average Diluted Share $4.1K $6.4K $13.9K $99.4K $1M
 
EBITDA -$12.2M -$32.4M -$119.6M -$9.4M -$26.7M
EBIT -$12.6M -$33.7M -$122.7M -$11.3M -$28.1M
 
Revenue (Reported) $12.1M $59.9M $58.3M $15.1M $9.7M
Operating Income (Reported) -$12.6M -$33.7M -$122.7M -$14.3M -$12.4M
Operating Income (Adjusted) -$12.6M -$33.7M -$122.7M -$11.3M -$28.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7M $26M $5.8M -- $538K
Revenue Growth (YoY) 591.81% 271.3% -77.7% -- --
 
Cost of Revenues $7.5M $21.9M $4.8M -- $448K
Gross Profit -$540K $4.2M $988K -- $90K
Gross Profit Margin -7.71% 16.03% 17.02% -- 16.73%
 
R&D Expenses $882K $2.1M $735K $275K --
Selling, General & Admin $5.1M $11.8M $8.5M $1.6M $3.8M
Other Inc / (Exp) $2.7M $10.8M -$1.3M $3.1M $426K
Operating Expenses $6M $13.9M $9.3M $1.8M $3.8M
Operating Income -$6.5M -$9.8M -$8.3M -$1.8M -$3.7M
 
Net Interest Expenses $32K -- $799K $100K --
EBT. Incl. Unusual Items -$3.8M $1.6M -$10.3M $1.1M -$3.3M
Earnings of Discontinued Ops. -- -- -- $3.1M $1.6M
Income Tax Expense -- -$200K -- -- --
Net Income to Company -$3.8M $1.8M -$10.3M $4.2M -$1.6M
 
Minority Interest in Earnings $33K -$1K -- -- --
Net Income to Common Excl Extra Items -$3.8M $1.8M -$10.3M $4.2M -$1.6M
 
Basic EPS (Cont. Ops) -$988.05 $217.20 -$144.45 $7.15 -$0.83
Diluted EPS (Cont. Ops) -$988.05 $206.85 -$144.45 $2.93 -$0.83
Weighted Average Basic Share $3.9K $8.2K $71.5K $593K $2M
Weighted Average Diluted Share $3.9K $8.6K $71.5K $1.5M $2M
 
EBITDA -$6.3M -$8.7M -$9.2M -$1.4M -$3.4M
EBIT -$6.5M -$9.8M -$9.5M -$1.8M -$3.7M
 
Revenue (Reported) $7M $26M $5.8M -- $538K
Operating Income (Reported) -$6.5M -$9.8M -$8.3M -$1.8M -$3.7M
Operating Income (Adjusted) -$6.5M -$9.8M -$9.5M -$1.8M -$3.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.1M $78.9M $38M -- $7.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.1M $68.9M $73M -- $7M
Gross Profit -$11K $9.9M -$35M $3M $590K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3M $5.1M $6.8M $1.8M $468K
Selling, General & Admin $12.6M $41.7M $79.4M $9.1M $11.5M
Other Inc / (Exp) $2.7M $9.4M -$68.9M $7.4M -$24.3M
Operating Expenses $15.7M $46.9M $86.2M $10.9M $12M
Operating Income -$15.7M -$36.9M -$121.2M -$7.9M -$11.4M
 
Net Interest Expenses $518K -- $10.1M $1.4M $155K
EBT. Incl. Unusual Items -$22M -$26.9M -$200.2M -$2M -$35.9M
Earnings of Discontinued Ops. -- -- -- $3.1M $1.6M
Income Tax Expense -- -$175K $223K -- --
Net Income to Company -$22M -$26.9M -$200.3M -$4.1M -$47.6M
 
Minority Interest in Earnings $24K -$174K $135K $1K --
Net Income to Common Excl Extra Items -$22M -$26.9M -$200.3M -$4.1M -$47.6M
 
Basic EPS (Cont. Ops) -$5,538.20 -$3,819.00 -$15,850.82 -$63.15 -$44.34
Diluted EPS (Cont. Ops) -$5,538.20 -$3,829.35 -$15,850.82 -$67.37 -$44.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.2M -$34.7M -$130.9M -$1.2M -$33.4M
EBIT -$15.7M -$36.9M -$133.2M -$3.2M -$34.9M
 
Revenue (Reported) $18.1M $78.9M $38M -- $7.6M
Operating Income (Reported) -$15.7M -$36.9M -$121.2M -$7.9M -$11.4M
Operating Income (Adjusted) -$15.7M -$36.9M -$133.2M -$3.2M -$34.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7M $26M $5.8M -- $538K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5M $21.9M $4.8M -- $448K
Gross Profit -$540K $4.2M $988K -- $90K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $882K $2.1M $735K $275K --
Selling, General & Admin $5.1M $11.8M $8.5M $1.6M $3.8M
Other Inc / (Exp) $2.7M $10.8M -$1.3M $3.1M $426K
Operating Expenses $6M $13.9M $9.3M $1.8M $3.8M
Operating Income -$6.5M -$9.8M -$8.3M -$1.8M -$3.7M
 
Net Interest Expenses $32K -- $799K $100K --
EBT. Incl. Unusual Items -$3.8M $1.6M -$10.3M $1.1M -$3.3M
Earnings of Discontinued Ops. -- -- -- $3.1M $1.6M
Income Tax Expense -- -$200K -- -- --
Net Income to Company -$3.8M $1.8M -$10.3M $4.2M -$1.6M
 
Minority Interest in Earnings $33K -$1K -- -- --
Net Income to Common Excl Extra Items -$3.8M $1.8M -$10.3M $4.2M -$1.6M
 
Basic EPS (Cont. Ops) -$988.05 $217.20 -$144.45 $7.15 -$0.83
Diluted EPS (Cont. Ops) -$988.05 $206.85 -$144.45 $2.93 -$0.83
Weighted Average Basic Share $3.9K $8.2K $71.5K $593K $2M
Weighted Average Diluted Share $3.9K $8.6K $71.5K $1.5M $2M
 
EBITDA -$6.3M -$8.7M -$9.2M -$1.4M -$3.4M
EBIT -$6.5M -$9.8M -$9.5M -$1.8M -$3.7M
 
Revenue (Reported) $7M $26M $5.8M -- $538K
Operating Income (Reported) -$6.5M -$9.8M -$8.3M -$1.8M -$3.7M
Operating Income (Adjusted) -$6.5M -$9.8M -$9.5M -$1.8M -$3.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.1M $12M $10.5M $434K $31.2M
Short Term Investments -- $44.6M $460K $4K --
Accounts Receivable, Net $4M $7.2M $1.1M $855K $348K
Inventory $4.3M $18.3M $5.9M $5M $1.6M
Prepaid Expenses $1M $3.4M $16.1M $1.5M $1.4M
Other Current Assets -- -- -- -- --
Total Current Assets $18.6M $86.7M $44.9M $24M $34.7M
 
Property Plant And Equipment $873K $7.7M $12.3M $1.1M $690K
Long-Term Investments -- -- -- -- --
Goodwill $632K $50.1M -- -- $9.7M
Other Intangibles $1.7M $14.1M -- -- $8.9M
Other Long-Term Assets -- -- -- $20.1M --
Total Assets $21.8M $182M $69.7M $45.3M $54M
 
Accounts Payable $693K $9.2M $20.5M $4.4M $2.1M
Accrued Expenses $5.9M $19.8M $7.9M $3M $1.5M
Current Portion Of Long-Term Debt -- $1.1M $28.8M $5.2M $10.5M
Current Portion Of Capital Lease Obligations $148K $970K $886K $207K $261K
Other Current Liabilities $7.5M $48K $127K $20.2M --
Total Current Liabilities $27M $43.6M $70.6M $41.2M $24.7M
 
Long-Term Debt $829K $12K $407K $16M $1K
Capital Leases -- -- -- -- --
Total Liabilities $28.3M $44.6M $78.7M $60M $25.9M
 
Common Stock $4K -- $1K -- $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -$6.7M $137.1M -$9.3M -$14.9M $27.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $225K $365K $231K $230K $230K
Total Equity -$6.5M $137.4M -$9M -$14.7M $28.1M
 
Total Liabilities and Equity $21.8M $182M $69.7M $45.3M $54M
Cash and Short Terms $8.1M $56.6M $10.9M $434K $31.2M
Total Debt $13.3M $1.1M $29.2M $21.3M $10.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $137.9M $25.2M $1.5M $95K $24.4M
Short Term Investments -- $38.2M $4K $4K --
Accounts Receivable, Net $9.2M $8.6M $1.2M $211K $381K
Inventory $8.5M $28.2M $6M $18M $738K
Prepaid Expenses $2.4M $14.2M $16.6M $1.3M $1.3M
Other Current Assets -- -- -- -- --
Total Current Assets $158.1M $147.5M $25.7M $20.9M $27.2M
 
Property Plant And Equipment $1.1M $8.6M $12M $9M --
Long-Term Investments -- -- -- -- --
Goodwill $632K $54.5M -- -- $9.7M
Other Intangibles $1.6M $15.9M -- -- $8.6M
Other Long-Term Assets -- -- -- $99K $120K
Total Assets $161.5M $264.5M $50.6M $40.9M $45.6M
 
Accounts Payable $878K $3.7M $21.1M $12.4M $1.1M
Accrued Expenses $12.5M $21.1M $5.8M $2.2M $2.2M
Current Portion Of Long-Term Debt -- $3M $2.1M $3.1M $615K
Current Portion Of Capital Lease Obligations $222K $1.1M $955K $615K --
Other Current Liabilities -- -- -- -- $3M
Total Current Liabilities $14.2M $41.9M $39.9M $27.7M $18.2M
 
Long-Term Debt $831K $51.2M $22.6M $21.2M --
Capital Leases -- -- -- -- --
Total Liabilities $15.4M $94M $67.6M $50.6M $18.8M
 
Common Stock $19K $25K $1K $13K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $192K $366K $231K $230K --
Total Equity $146.1M $170.4M -$16.9M -$9.7M $26.8M
 
Total Liabilities and Equity $161.5M $264.5M $50.6M $40.9M $45.6M
Cash and Short Terms $137.9M $63.4M $1.5M $99K $24.4M
Total Debt $831K $54.1M $24.6M $24.3M $10.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$21.6M -$32.5M -$188.2M -$18.6M -$41.7M
Depreciation & Amoritzation $407K $1.3M $3M $1.9M $1.4M
Stock-Based Compensation $1.9M $5.6M $4.3M $2.7M $1.2M
Change in Accounts Receivable -$3.7M -$3.4M $1.5M $1.3M $646K
Change in Inventories -$2.9M -$6.6M -$30.2M $17.2M $8.3M
Cash From Operations -$14.8M -$30.1M -$72M -$31M -$11.6M
 
Capital Expenditures $136K $2.3M $8.1M $59K $4K
Cash Acquisitions -$1.1M -$35.9M -$3.5M -- --
Cash From Investing -$1.2M -$104.7M -$2.3M $25.2M -$54K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13.9M -- $61.8M $4.4M $14.5M
Long-Term Debt Repaid -$88K -$148K -$38.1M -$11.8M -$377K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $40K -- -- -- --
Cash From Financing $23.9M $138.8M $72.8M -$4.2M $42.4M
 
Beginning Cash (CF) $206K $8.1M $12M $10.5M $434K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.9M $3.9M -$1.6M -$10M $30.7M
Ending Cash (CF) $8.1M $12M $10.5M $434K $31.2M
 
Levered Free Cash Flow -$14.9M -$32.5M -$80.2M -$31M -$11.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.8M $1.8M -$10.3M $4.2M -$1.6M
Depreciation & Amoritzation $147K $1.1M $312K $406K $336K
Stock-Based Compensation $2.1M $953K $859K $490K $589K
Change in Accounts Receivable -$5.2M -$838K -$127K $296K -$335K
Change in Inventories -$3.3M -$16.4M $1.4M $861K $662K
Cash From Operations -$7.3M -$30.9M -$9.5M -$3M -$6.7M
 
Capital Expenditures $142K $3.7M $59K $2K --
Cash Acquisitions -- -$3.5M -- -- --
Cash From Investing -$142K -$13.4M $9.8M $328K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $62.4M -- $355K --
Long-Term Debt Repaid -$47K -$782K -$10.8M -$157K -$1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $137.2M $87.4M -$9.3M $2.3M -$1K
 
Beginning Cash (CF) $8.1M $12M $10.5M $430K $31.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $129.8M $43.2M -$9M -$335K -$6.7M
Ending Cash (CF) $137.9M $55.2M $1.5M $95K $24.4M
 
Levered Free Cash Flow -$7.4M -$34.6M -$9.5M -$3M -$6.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$22M -$26.9M -$200.3M -$4.1M -$47.6M
Depreciation & Amoritzation $488K $2.2M $2.3M $2M $1.4M
Stock-Based Compensation $4M $4.4M $4.2M $2.3M $1.3M
Change in Accounts Receivable -$9M $989K $2.3M $1.8M $15K
Change in Inventories -$5M -$19.6M -$12.5M $16.6M $8.1M
Cash From Operations -$18.1M -$53.7M -$50.6M -$24.5M -$15.3M
 
Capital Expenditures $219K $5.9M $4.5M $2K $2K
Cash Acquisitions $4K -$39.4M -$4K -- --
Cash From Investing -$215K -$118M $20.8M $15.7M -$382K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13.9M $62.4M -$588K $4.8M $14.1M
Long-Term Debt Repaid -$135K -$883K -$48.1M -$1.1M -$221K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $155M $89M -$24M $7.4M $40M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $136.7M -$82.7M -$53.7M -$1.4M $24.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.4M -$59.7M -$55.1M -$24.5M -$15.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.8M $1.8M -$10.3M $4.2M -$1.6M
Depreciation & Amoritzation $147K $1.1M $312K $406K $336K
Stock-Based Compensation $2.1M $953K $859K $490K $589K
Change in Accounts Receivable -$5.2M -$838K -$127K $296K -$335K
Change in Inventories -$3.3M -$16.4M $1.4M $861K $662K
Cash From Operations -$7.3M -$30.9M -$9.5M -$3M -$6.7M
 
Capital Expenditures $142K $3.7M $59K $2K --
Cash Acquisitions -- -$3.5M -- -- --
Cash From Investing -$142K -$13.4M $9.8M $328K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $62.4M -- $355K --
Long-Term Debt Repaid -$47K -$782K -$10.8M -$157K -$1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $137.2M $87.4M -$9.3M $2.3M -$1K
 
Beginning Cash (CF) $8.1M $12M $10.5M $430K $31.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $129.8M $43.2M -$9M -$335K -$6.7M
Ending Cash (CF) $137.9M $55.2M $1.5M $95K $24.4M
 
Levered Free Cash Flow -$7.4M -$34.6M -$9.5M -$3M -$6.7M

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

GET BETTER TRADE IDEAS

Popular

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

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

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock