Financhill
Buy
58

AGFY Quote, Financials, Valuation and Earnings

Last price:
$24.51
Seasonality move :
-23.18%
Day range:
$24.20 - $26.03
52-week range:
$2.71 - $84.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.29x
P/B ratio:
1.76x
Volume:
7.8K
Avg. volume:
19.5K
1-year change:
384.45%
Market cap:
$47.3M
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

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: 59x

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
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.

Buy
72
MNPR alert for Jul 18

Monopar Therapeutics [MNPR] is up 13.2% over the past day.

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

Show me the best stock