Financhill
Sell
17

ATEX Quote, Financials, Valuation and Earnings

Last price:
$22.78
Seasonality move :
0.07%
Day range:
$22.80 - $23.81
52-week range:
$22.80 - $42.91
Dividend yield:
0%
P/E ratio:
39.67x
P/S ratio:
71.31x
P/B ratio:
2.76x
Volume:
227.4K
Avg. volume:
185.6K
1-year change:
-45.21%
Market cap:
$432.1M
Revenue:
$6M
EPS (TTM):
-$0.63
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $921K $1.1M $1.9M $4.2M $6M
Revenue Growth (YoY) -41.11% 17.7% 77.03% 118.4% 43.9%
 
Cost of Revenues $1.6M $5K -- -- --
Gross Profit -$685K $1.1M -- -- --
Gross Profit Margin -74.38% 99.54% -- -- --
 
R&D Expenses $4.3M $3.6M $4.4M $5.7M $5.7M
Selling, General & Admin $42.2M $44M $50.9M $50.1M $48.8M
Other Inc / (Exp) -$3.6M $11.4M $38.7M $42.6M $37.4M
Operating Expenses $50.1M $49M $56.8M $56.7M $55.1M
Operating Income -$50.8M -$48M -$54.9M -$52.5M -$49M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$54.3M -$36.5M -$15.1M -$7.5M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124K $983K $1.3M $1.6M $1.9M
Net Income to Company -$54.4M -$37.5M -$16.3M -$9.1M -$11.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$54.4M -$37.5M -$16.3M -$9.1M -$11.4M
 
Basic EPS (Cont. Ops) -$3.13 -$2.07 -$0.87 -$0.49 -$0.61
Diluted EPS (Cont. Ops) -$3.13 -$2.07 -$0.87 -$0.49 -$0.61
Weighted Average Basic Share $17.4M $18.1M $18.8M $18.8M $18.6M
Weighted Average Diluted Share $17.4M $18.1M $18.8M $18.8M $18.6M
 
EBITDA -$47.3M -$46.5M -$53.4M -$51.6M -$48.5M
EBIT -$50.8M -$48M -$54.9M -$52.5M -$49M
 
Revenue (Reported) $921K $1.1M $1.9M $4.2M $6M
Operating Income (Reported) -$50.8M -$48M -$54.9M -$52.5M -$49M
Operating Income (Adjusted) -$50.8M -$48M -$54.9M -$52.5M -$49M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $181K $335K $608K $1.3M $1.4M
Revenue Growth (YoY) -44.65% 85.08% 81.49% 107.24% 10.24%
 
Cost of Revenues -- -- -- -- --
Gross Profit $181K $335K -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3M $767K $1.4M $2.2M $1.1M
Selling, General & Admin $9.8M $10.9M $12.3M $11.3M $10.8M
Other Inc / (Exp) -$55K $1M $29.1M $2M $20M
Operating Expenses $11.3M $12.1M $14M $13.8M $12M
Operating Income -$11.1M -$11.8M -$13.4M -$12.5M -$10.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.1M -$10.7M $16.2M -$9.5M $9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$187K $273K $637K -$130K $674K
Net Income to Company -$10.9M -$11M $15.5M -$9.4M $9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.9M -$11M $15.5M -$9.4M $9.2M
 
Basic EPS (Cont. Ops) -$0.62 -$0.60 $0.82 -$0.51 $0.50
Diluted EPS (Cont. Ops) -$0.62 -$0.60 $0.82 -$0.51 $0.49
Weighted Average Basic Share $17.6M $18.4M $18.9M $18.5M $18.6M
Weighted Average Diluted Share $17.6M $18.4M $18.9M $18.5M $18.6M
 
EBITDA -$11M -$11.3M -$13.1M -$12.3M -$10.5M
EBIT -$11.1M -$11.8M -$13.4M -$12.5M -$10.6M
 
Revenue (Reported) $181K $335K $608K $1.3M $1.4M
Operating Income (Reported) -$11.1M -$11.8M -$13.4M -$12.5M -$10.6M
Operating Income (Adjusted) -$11.1M -$11.8M -$13.4M -$12.5M -$10.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $921K $1.1M $1.9M $4.2M $6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -$685K -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.3M $3.6M $4.4M $5.7M $5.7M
Selling, General & Admin $42.2M $44M $50.9M $50.1M $48.8M
Other Inc / (Exp) -$3.7M $11.4M $38.7M $42.6M $37.4M
Operating Expenses $50.1M $49M $56.8M $56.7M $55.1M
Operating Income -$50.8M -$48M -$54.9M -$52.5M -$49M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$54.3M -$36.5M -$15.1M -$7.5M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124K $983K $1.3M $1.6M $1.9M
Net Income to Company -$54.4M -$37.5M -$16.3M -$9.1M -$11.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$54.4M -$37.5M -$16.3M -$9.1M -$11.4M
 
Basic EPS (Cont. Ops) -$3.13 -$2.07 -$0.87 -$0.49 -$0.62
Diluted EPS (Cont. Ops) -$3.13 -$2.07 -$0.87 -$0.49 -$0.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$47.3M -$46.5M -$53.4M -$51.6M -$48.5M
EBIT -$50.8M -$48M -$54.9M -$52.5M -$49M
 
Revenue (Reported) $921K $1.1M $1.9M $4.2M $6M
Operating Income (Reported) -$50.8M -$48M -$54.9M -$52.5M -$49M
Operating Income (Adjusted) -$50.8M -$48M -$54.9M -$52.5M -$49M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue $1.1M $1.9M $4.2M $6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5K -- -- -- --
Gross Profit $715K -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.6M $4.4M $5.7M $5.7M --
Selling, General & Admin $44M $50.9M $50.1M $48.8M --
Other Inc / (Exp) $11.4M $38.7M $42.6M $37.4M --
Operating Expenses $49M $56.8M $56.7M $55.1M --
Operating Income -$48M -$54.9M -$52.5M -$49M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$36.5M -$15.1M -$7.5M -$9.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $983K $1.3M $1.6M $1.9M --
Net Income to Company -$37.5M -$16.3M -$9.1M -$11.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.5M -$16.3M -$9.1M -$11.4M --
 
Basic EPS (Cont. Ops) -$2.07 -$0.87 -$0.49 -$0.62 --
Diluted EPS (Cont. Ops) -$2.07 -$0.87 -$0.49 -$0.63 --
Weighted Average Basic Share $72.3M $75.4M $75.1M $74.3M --
Weighted Average Diluted Share $72.3M $75.4M $75.5M $74.4M --
 
EBITDA -$46.5M -$53.4M -$51.6M -$48.5M --
EBIT -$48M -$54.9M -$52.5M -$49M --
 
Revenue (Reported) $1.1M $1.9M $4.2M $6M --
Operating Income (Reported) -$48M -$54.9M -$52.5M -$49M --
Operating Income (Adjusted) -$48M -$54.9M -$52.5M -$49M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $117.5M $105.6M $43.2M $60.6M $47.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $3.5M -- -- -- --
Other Current Assets -- $10.1M $2.4M $3.9M $2.8M
Total Current Assets $121.1M $115.8M $59.5M $73M $60.8M
 
Property Plant And Equipment $8.7M $7M $7M $6.5M $6.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $122.1M $151.2M $202M $216.7M $229M
Other Long-Term Assets $1.2M $4.1M $1.2M $8.9M $8.3M
Total Assets $253.1M $278M $278.6M $324.9M $333.1M
 
Accounts Payable $500K $1M $755K $696K $1.1M
Accrued Expenses $5.8M $5.5M $5.9M $7M $7.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1.5M $1.7M $1.9M $1.6M
Other Current Liabilities -- -- $20.2M $1M $8.1M
Total Current Liabilities $8.6M $9.6M $31.9M $18M $27.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $40.5M $91.7M $98.8M $163.9M $176.5M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $212.5M $186.3M $179.8M $161M $156.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $212.5M $186.3M $179.8M $161M $156.6M
 
Total Liabilities and Equity $253.1M $278M $278.6M $324.9M $333.1M
Cash and Short Terms $117.5M $105.6M $43.2M $60.6M $47.4M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $117.5M $105.6M $43.2M $60.6M $47.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $3.5M -- -- -- --
Other Current Assets -- $10.1M $2.4M $3.9M $2.8M
Total Current Assets $121.1M $115.8M $59.5M $73M $60.8M
 
Property Plant And Equipment $8.7M $7M $7M $6.5M $6.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $122.1M $151.2M $202M $216.7M $229M
Other Long-Term Assets $1.2M $4.1M $1.2M $8.9M $8.3M
Total Assets $253.1M $278M $278.6M $324.9M $333.1M
 
Accounts Payable $500K $1M $755K $696K $1.1M
Accrued Expenses $5.8M $5.5M $5.9M $7M $7.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $1.5M $1.7M $1.9M $1.6M
Other Current Liabilities -- -- $20.2M $1M $8.1M
Total Current Liabilities $8.6M $9.6M $31.9M $18M $27.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $40.5M $91.7M $98.8M $163.9M $176.5M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $212.5M $186.3M $179.8M $161M $156.6M
 
Total Liabilities and Equity $253.1M $278M $278.6M $324.9M $333.1M
Cash and Short Terms $117.5M $105.6M $43.2M $60.6M $47.4M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$54.4M -$37.5M -$16.3M -$9.1M -$11.4M
Depreciation & Amoritzation $3.5M $1.5M $1.4M $844K $548K
Stock-Based Compensation $15.9M $13.6M $17.9M $15.5M $13.5M
Change in Accounts Receivable $57K $4K -- -- -$2.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$10M $17.9M -$27.3M $42M -$29.3M
 
Capital Expenditures $14.2M $27.4M $27.1M $17.3M $18.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$27.4M -$27.1M $8.1M $22.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$15M -$8.2M -$24.7M -$8.4M
Other Financing Activities -- -$1.5M -$1.6M -$1.2M -$1.8M
Cash From Financing $4.2M -$2.4M -$8.1M -$25.1M -$6.6M
 
Beginning Cash (CF) $137.5M $117.5M $105.6M $43.2M $68.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.9M -$11.9M -$62.4M $24.9M -$13.1M
Ending Cash (CF) $117.5M $105.6M $43.2M $68.1M $55M
 
Levered Free Cash Flow -$24.1M -$9.5M -$54.4M $24.7M -$47.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.9M -$11M $15.5M -$9.4M $9.2M
Depreciation & Amoritzation $115K $454K $313K $191K $76K
Stock-Based Compensation $2.7M $3.6M $4.5M $3.5M $2.9M
Change in Accounts Receivable $15K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.7M -$9.1M -$8.6M $6.1M -$16.6M
 
Capital Expenditures $3.1M $11.1M $6.5M $2.3M $5.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1M -$11.1M -$6.5M -$2.3M $35.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$3M -- -$6M -$2M
Other Financing Activities -- -- -$91K -$104K --
Cash From Financing $1.4M -$1.9M $763K -$5.3M -$264K
 
Beginning Cash (CF) $108.5M $127.8M $57.5M $69.6M $36.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.1M -$22.1M -$14.3M -$1.4M $18.6M
Ending Cash (CF) $117.5M $105.6M $43.2M $68.1M $55M
 
Levered Free Cash Flow $7.7M -$20.3M -$15.1M $3.9M -$22.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$54.4M -$37.5M -$16.3M -$9.1M -$11.4M
Depreciation & Amoritzation $3.5M $1.5M $1.4M $844K $548K
Stock-Based Compensation $15.9M $13.6M $17.9M $15.5M $13.5M
Change in Accounts Receivable $57K $4K -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$10M $17.9M -$27.3M $42M -$29.3M
 
Capital Expenditures $14.2M $27.4M $27.1M $17.3M $18.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$27.4M -$27.1M $8.1M $22.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$15M -$8.2M -$24.7M -$8.4M
Other Financing Activities -- -- -$1.6M -$1.2M -$1.8M
Cash From Financing $4.2M -$2.4M -$8.1M -$25.1M -$6.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.9M -$11.9M -$62.4M $24.9M -$13.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$24.1M -$9.5M -$54.4M $24.7M -$47.4M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders -$37.5M -$16.3M -$9.1M -$11.4M --
Depreciation & Amoritzation $1.5M $1.4M $844K $548K --
Stock-Based Compensation $13.6M $17.9M $15.5M $13.5M --
Change in Accounts Receivable $4K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $17.9M -$27.3M $42M -$29.3M --
 
Capital Expenditures $27.4M $27.1M $17.3M $18.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.4M -$27.1M $8.1M $22.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$15M -$8.2M -$24.7M -$8.4M --
Other Financing Activities -$1.5M -$1.6M -$1.2M -$1.8M --
Cash From Financing -$2.4M -$8.1M -$25.1M -$6.6M --
 
Beginning Cash (CF) $453.1M $319.7M $190.3M $214.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.9M -$62.4M $24.9M -$13.1M --
Ending Cash (CF) $441.2M $257.3M $215.2M $201.5M --
 
Levered Free Cash Flow -$9.5M -$54.4M $24.7M -$47.4M --

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
70
Is NVDA Stock a Buy?

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

Buy
62
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
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock