Financhill
Buy
52

ADXN Quote, Financials, Valuation and Earnings

Last price:
$8.96
Seasonality move :
-1.31%
Day range:
$8.50 - $8.59
52-week range:
$6.51 - $13.27
Dividend yield:
0%
P/E ratio:
1.67x
P/S ratio:
23.51x
P/B ratio:
0.98x
Volume:
649
Avg. volume:
12.3K
1-year change:
4.3%
Market cap:
$9.2M
Revenue:
$459.1K
EPS (TTM):
$5.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9M $3.2M $1.5M $1.8M $459.1K
Revenue Growth (YoY) 38.57% -17.2% -53.26% 20.44% -74.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.1M $9.9M $8.3M $1M $494.4K
Selling, General & Admin $6.1M $8.5M $3.4M $2.3M $1.9M
Other Inc / (Exp) -$619.9K $231.6K -$277.2K -$353.4K -$2.5M
Operating Expenses $16.9M $20.2M $12.5M $4.3M $3.6M
Operating Income -$13.1M -$17M -$11.1M -$2.5M -$3.1M
 
Net Interest Expenses $36.5K $63.1K $20.6K -- --
EBT. Incl. Unusual Items -$13.7M -$16.8M -$11.3M -$2.8M -$5.6M
Earnings of Discontinued Ops. -- -- -$10.5M -$9M $13.6M
Income Tax Expense -- -- -- -- --
Net Income to Company -$13.7M -$16.8M -$21.8M -$11.8M $8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.7M -$16.8M -$21.8M -$11.8M $8M
 
Basic EPS (Cont. Ops) -$61.44 -$59.08 -$57.88 -$18.71 $9.54
Diluted EPS (Cont. Ops) -$61.44 -$59.08 -$57.88 -$18.71 $9.54
Weighted Average Basic Share $222.4K $284.3K $376.5K $619.2K $817.6K
Weighted Average Diluted Share $222.4K $284.3K $685.3K $1.2M $1.4M
 
EBITDA -$13.2M -$16.3M -$11M -$2.4M -$5.3M
EBIT -$13.6M -$16.7M -$11.3M -$2.8M -$5.6M
 
Revenue (Reported) $3.9M $3.2M $1.5M $1.8M $459.1K
Operating Income (Reported) -$13.1M -$17M -$11.1M -$2.5M -$3.1M
Operating Income (Adjusted) -$13.6M -$16.7M -$11.3M -$2.8M -$5.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $933.4K $256.8K $540.9K $267.2K --
Revenue Growth (YoY) -0.1% -72.48% 110.58% -50.61% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3M $2.7M $215.9K $204.9K $36.2K
Selling, General & Admin $1.5M $3.3M $545K $654.2K $498.1K
Other Inc / (Exp) -- -$42K -$27.6K $52.6K -$962.8K
Operating Expenses $4.4M $6.5M $937.9K $1.2M $674K
Operating Income -$3.5M -$6.2M -$397K -$901.7K -$674K
 
Net Interest Expenses -- $24.2K -- -- --
EBT. Incl. Unusual Items -$2.9M -$6.3M -$399.5K -$841.2K -$1.6M
Earnings of Discontinued Ops. -- -- -$2.2M -$2.7M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.9M -$6.3M -$2.6M -$3.5M -$1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$6.3M -$2.6M -$3.5M -$1.6M
 
Basic EPS (Cont. Ops) -$10.61 -$19.49 -$5.18 -$4.12 -$1.33
Diluted EPS (Cont. Ops) -$10.61 -$19.49 -$5.18 -$4.12 -$1.33
Weighted Average Basic Share $279.3K $315.8K $510.4K $812.8K $819.5K
Weighted Average Diluted Share $279.3K $315.8K $510.4K $812.8K $819.5K
 
EBITDA -$2.8M -$6.2M -$317.1K -$760K -$1.6M
EBIT -$2.9M -$6.3M -$398.9K -$840.5K -$1.6M
 
Revenue (Reported) $933.4K $256.8K $540.9K $267.2K --
Operating Income (Reported) -$3.5M -$6.2M -$397K -$901.7K -$674K
Operating Income (Adjusted) -$2.9M -$6.3M -$398.9K -$840.5K -$1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9M $2.5M $1.8M $1.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.3M $11.5M $5.8M $1M $323.1K
Selling, General & Admin $5.1M $9.5M $751.6K $2.4M $1.7M
Other Inc / (Exp) -$600.8K -$386.9K -$261.9K -$274.3K -$3.5M
Operating Expenses $15.9M $22.2M $7.1M $4.5M $3.1M
Operating Income -$12M -$19.7M -$5.3M -$3M -$2.9M
 
Net Interest Expenses -- $66.3K -- -- --
EBT. Incl. Unusual Items -$12.1M -$20.2M -$5.5M -$3.2M -$6.4M
Earnings of Discontinued Ops. -- -- -$2.2M -$9.5M $15.8M
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.2M -$20.2M -$18.1M -$12.7M $9.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.1M -$20.2M -$18.1M -$12.7M $9.5M
 
Basic EPS (Cont. Ops) -$51.84 -$69.24 -$44.98 -$17.60 $11.77
Diluted EPS (Cont. Ops) -$51.84 -$69.24 -$45.90 -$17.60 $5.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11.6M -$19.7M -$5.2M -$2.9M -$6.1M
EBIT -$12M -$20.1M -$5.5M -$3.2M -$6.4M
 
Revenue (Reported) $3.9M $2.5M $1.8M $1.5M --
Operating Income (Reported) -$12M -$19.7M -$5.3M -$3M -$2.9M
Operating Income (Adjusted) -$12M -$20.1M -$5.5M -$3.2M -$6.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $933.4K $256.8K $540.9K $267.2K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3M $2.7M $215.9K $204.9K $36.2K
Selling, General & Admin $1.5M $3.3M $545K $654.2K $498.1K
Other Inc / (Exp) -- -$42K -$27.6K $52.6K -$962.8K
Operating Expenses $4.4M $6.5M $937.9K $1.2M $674K
Operating Income -$3.5M -$6.2M -$397K -$901.7K -$674K
 
Net Interest Expenses -- $24.2K -- -- --
EBT. Incl. Unusual Items -$2.9M -$6.3M -$399.5K -$841.2K -$1.6M
Earnings of Discontinued Ops. -- -- -$2.2M -$2.7M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.9M -$6.3M -$2.6M -$3.5M -$1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$6.3M -$2.6M -$3.5M -$1.6M
 
Basic EPS (Cont. Ops) -$10.61 -$19.49 -$5.18 -$4.12 -$1.33
Diluted EPS (Cont. Ops) -$10.61 -$19.49 -$5.18 -$4.12 -$1.33
Weighted Average Basic Share $279.3K $315.8K $510.4K $812.8K $819.5K
Weighted Average Diluted Share $279.3K $315.8K $510.4K $812.8K $819.5K
 
EBITDA -$2.8M -$6.2M -$317.1K -$760K -$1.6M
EBIT -$2.9M -$6.3M -$398.9K -$840.5K -$1.6M
 
Revenue (Reported) $933.4K $256.8K $540.9K $267.2K --
Operating Income (Reported) -$3.5M -$6.2M -$397K -$901.7K -$674K
Operating Income (Adjusted) -$2.9M -$6.3M -$398.9K -$840.5K -$1.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.4M $22.4M $7.5M $4.6M $3.7M
Short Term Investments $74.3K $18.8K $3.4K $1K $7.2K
Accounts Receivable, Net $78.3K $180.3K $449.6K $131.4K $17.2K
Inventory -- -- -- -- --
Prepaid Expenses $570.4K $1.2M $291.6K $258.4K $187.8K
Other Current Assets -- -- -- -- $8.8K
Total Current Assets $22.3M $24M $8.4M $5M $3.9M
 
Property Plant And Equipment $724.6K $593K $430.1K $420.2K $47.3K
Long-Term Investments -- -- -- -- $7.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $23.1M $24.7M $8.9M $5.5M $11.8M
 
Accounts Payable $1.1M $2M $1.4M $1.2M $280.3K
Accrued Expenses $1.5M $2M $1.7M $1.5M $574.3K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $353.2K $314.7K $308.6K $326.2K $8.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1M $4.5M $3.5M $3.4M $887.7K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.4M $6.1M $3.6M $4.2M $1.1M
 
Common Stock $37.6M $53.9M $1.2M $2.2M $2M
Other Common Equity Adj $16.8M $26.7M $27.8M $35.5M $34.4M
Common Equity $16.7M $18.5M $5.3M $1.4M $10.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.7M $18.5M $5.3M $1.4M $10.7M
 
Total Liabilities and Equity $23.1M $24.7M $8.9M $5.5M $11.8M
Cash and Short Terms $21.5M $22.4M $7.5M $4.6M $3.7M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $26.8M $16.1M $6.1M $1.8M $3.2M
Short Term Investments $10.6K $9.3K $4.5K $2.6K $7.8K
Accounts Receivable, Net $77.7K $397.3K $252.2K $128.8K $40.1K
Inventory -- -- -- -- --
Prepaid Expenses $905.1K $2M $968K $722.1K $374.1K
Other Current Assets -- -- -- -- --
Total Current Assets $27.9M $18.6M $7.6M $3.7M $3.6M
 
Property Plant And Equipment $582.6K $499.5K $356.2K $35.8K $46.1K
Long-Term Investments -- -- -- -- $7.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $28.5M $19.2M $8M $3.7M $10.8M
 
Accounts Payable $2.4M $1.5M $1.2M $1.8M $324.8K
Accrued Expenses $2.1M $2.2M $2M $1.8M $736.4K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $321.3K $316.4K $243.9K $13.6K $8.4K
Other Current Liabilities -- -- -- $1.5M $114.9K
Total Current Liabilities $4.9M $4.3M $3.5M $5.2M $1.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.6M $5.1M $3.5M $5.2M $1.3M
 
Common Stock $42.2M $70.7M $1.3M $2M $2.1M
Other Common Equity Adj -- $28.7M $28.6M $33.4M $35.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $22M $14M $4.5M -$1.5M $9.4M
 
Total Liabilities and Equity $28.5M $19.2M $8M $3.7M $10.8M
Cash and Short Terms $26.8M $16.1M $6.1M $1.8M $3.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13.7M -$16.8M -$21.8M -$11.8M $8M
Depreciation & Amoritzation $404K $380.3K $338.8K $340.7K $295.5K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $53K -$280.2K -$287.2K $497.9K $152.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$13M -$16.1M -$17.2M -$8.9M -$6.1M
 
Capital Expenditures $63.4K $34.5K $600 $7.6K $1.4K
Cash Acquisitions -- -- -- -- -$537.7K
Cash From Investing -$63.4K -$33.2K $3.1K -$7.6K $5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$391.9K -$338.8K -$302.1K -$313.8K -$83.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$252.5K -$2.9M -$552.2K -$42K -$18.9K
Cash From Financing $49.5K $17.9M $3.3M $5.9M $119.2K
 
Beginning Cash (CF) $33.6M $20.5M $21.5M $7.7M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13M $1.8M -$14M -$3M -$708.3K
Ending Cash (CF) $19.9M $22.4M $7.3M $4.3M $3.8M
 
Levered Free Cash Flow -$13.1M -$16.1M -$17.2M -$8.9M -$6.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.9M -$6.3M -$2.6M -$3.5M -$1.6M
Depreciation & Amoritzation $98K $94K $81.8K $80.5K $2.4K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$127.5K -$119.3K $180.2K -$84.4K -$22.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$5.2M -$2.5M -$2.5M -$665.6K
 
Capital Expenditures $3.5K -- $2.7K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.5K -- -$2.7K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$85.8K -$81.3K -$123.1K -$76.4K -$2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$691.1K -$28.2K $3.4K --
Cash From Financing $9.7M -$805.9K $1.1M $188.3K $108.9K
 
Beginning Cash (CF) $20.7M $22.2M $7.5M $4.4M $3.7M
Foreign Exchange Rate Adjustment $558.4K -$8.7K -$30.9K $112.1K -$17.3K
Additions / Reductions $6.7M -$6.1M -$1.4M -$2.3M -$556.6K
Ending Cash (CF) $27.9M $16.1M $6M $1.9M $3.1M
 
Levered Free Cash Flow -$3.1M -$5.2M -$2.6M -$2.5M -$665.6K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.2M -$20.2M -$18.1M -$12.7M $9.9M
Depreciation & Amoritzation $402.6K $376.3K $326.6K $339.4K $217.4K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$126.8K -$272K $12.3K $233.3K $214.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$11.8M -$18.3M -$14.5M -$8.9M -$4.3M
 
Capital Expenditures $58.1K $31K $3.3K $5K --
Cash Acquisitions -- -- -- -- -$537.7K
Cash From Investing -$58.1K -$29.7K $500 -$5K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$383K -$334.2K -$343.9K -$267.1K -$9.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$2.2M $110.7K -$10.3K --
Cash From Financing $10M $7.4M $5.2M $4.9M $39.9K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8M -$10.9M -$9.4M -$3.9M $1.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11.8M -$18.3M -$14.5M -$8.9M -$4.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.9M -$6.3M -$2.6M -$3.5M -$1.6M
Depreciation & Amoritzation $98K $94K $81.8K $80.5K $2.4K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$127.5K -$119.3K $180.2K -$84.4K -$22.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$5.2M -$2.5M -$2.5M -$665.6K
 
Capital Expenditures $3.5K -- $2.7K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.5K -- -$2.7K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$85.8K -$81.3K -$123.1K -$76.4K -$2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$691.1K -$28.2K $3.4K --
Cash From Financing $9.7M -$805.9K $1.1M $188.3K $108.9K
 
Beginning Cash (CF) $20.7M $22.2M $7.5M $4.4M $3.7M
Foreign Exchange Rate Adjustment $558.4K -$8.7K -$30.9K $112.1K -$17.3K
Additions / Reductions $6.7M -$6.1M -$1.4M -$2.3M -$556.6K
Ending Cash (CF) $27.9M $16.1M $6M $1.9M $3.1M
 
Levered Free Cash Flow -$3.1M -$5.2M -$2.6M -$2.5M -$665.6K

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

GET BETTER TRADE IDEAS

Popular

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

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

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
51
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock