Financhill
Sell
45

AGFY Quote, Financials, Valuation and Earnings

Last price:
$17.00
Seasonality move :
-5.84%
Day range:
$17.42 - $18.53
52-week range:
$2.71 - $84.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.17x
P/B ratio:
1.23x
Volume:
9.8K
Avg. volume:
16.6K
1-year change:
230.71%
Market cap:
$34.4M
Revenue:
$9.7M
EPS (TTM):
-$40.06
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4M $25.3M $5.9M $1.1M $2.2M
Revenue Growth (YoY) 161.76% 480.63% -76.7% -80.76% 90.12%
 
Cost of Revenues $4.6M $19.6M $39.4M -$323K $3M
Gross Profit -$290K $5.6M -$33.5M $1.5M -$852K
Gross Profit Margin -6.66% 22.26% -568.1% -- -39.55%
 
R&D Expenses $962K $1.4M $1.9M $431K $115K
Selling, General & Admin $2.9M $16.1M $22.8M -$3.5M $1.4M
Other Inc / (Exp) -- -$1.3M $1.8M $1.8M -$8.5M
Operating Expenses $3.9M $17.6M $24.8M -$3.1M $1.5M
Operating Income -$4.1M -$11.9M -$58.2M $4.6M -$2.3M
 
Net Interest Expenses $342K -- $1.3M $583K $90K
EBT. Incl. Unusual Items -$13M -$13.2M -$57.8M $5.8M -$11M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $25K $285K -- --
Net Income to Company -$13.1M -$13.3M -$57.9M $575K -$24.4M
 
Minority Interest in Earnings -$27K $13K $139K -$1K --
Net Income to Common Excl Extra Items -$13.1M -$13.3M -$57.9M $575K -$24.4M
 
Basic EPS (Cont. Ops) -$3,332.03 -$1,800.00 -$837.02 $14.57 -$24.10
Diluted EPS (Cont. Ops) -$3,332.03 -$1,800.00 -$837.02 $14.57 -$24.10
Weighted Average Basic Share $4.1K $7.4K $69.2K $112.4K $980K
Weighted Average Diluted Share $4.1K $7.4K $69.2K $112.4K $980K
 
EBITDA -$4M -$11.1M $867K $6.7M -$10.9M
EBIT -$4.1M -$11.9M $422K $6.4M -$10.9M
 
Revenue (Reported) $4.4M $25.3M $5.9M $1.1M $2.2M
Operating Income (Reported) -$4.1M -$11.9M -$58.2M $4.6M -$2.3M
Operating Income (Adjusted) -$4.1M -$11.9M $422K $6.4M -$10.9M
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) -- -- -- -- --
 
Cost of Revenues $11.5M $54.6M $90.1M $11.1M $9M
Gross Profit $570K $5.2M -$31.8M $4M $665K
Gross Profit Margin -- -- -- -- --
 
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) -- $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. -- -- -- -- --
Income Tax Expense -- $25K $23K -- --
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) -$5,357.58 -$5,024.25 -$15,489.17 -$214.75 -$36.31
Diluted EPS (Cont. Ops) -$5,357.58 -$5,024.25 -$15,499.52 -$214.75 -$40.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12.2M -$32.4M -$130.4M -$9M -$25.3M
EBIT -$12.6M -$33.7M -$133.5M -$10.9M -$26.9M
 
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 -$133.5M -$10.9M -$26.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $59.9M $58.3M $15.1M $9.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.6M $90.1M $11.1M $9M --
Gross Profit $5.2M -$31.8M $4M $665K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $8.2M $2.3M $743K --
Selling, General & Admin $35M $82.7M $16.1M $12.3M --
Other Inc / (Exp) $1.3M -$56.9M $3.1M -$15.7M --
Operating Expenses $38.9M $90.9M $18.4M $13M --
Operating Income -$33.7M -$122.7M -$14.3M -$12.4M --
 
Net Interest Expenses $32K $9.3M $2.1M $256K --
EBT. Incl. Unusual Items -$32.3M -$188.3M -$13.4M -$28.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25K $23K -- -- --
Net Income to Company -$32.5M -$188.2M -$18.6M -$41.7M --
 
Minority Interest in Earnings -$140K $134K $1K -- --
Net Income to Common Excl Extra Items -$32.5M -$188.2M -$18.6M -$41.7M --
 
Basic EPS (Cont. Ops) -$5,024.25 -$15,489.17 -$214.75 -$36.31 --
Diluted EPS (Cont. Ops) -$5,024.25 -$15,499.52 -$214.75 -$40.06 --
Weighted Average Basic Share $25K $95.2K $397.1K $4M --
Weighted Average Diluted Share $25K $95.6K $397.1K $4.8M --
 
EBITDA -$32.4M -$130.4M -$9M -$25.3M --
EBIT -$33.7M -$133.5M -$10.9M -$26.9M --
 
Revenue (Reported) $59.9M $58.3M $15.1M $9.7M --
Operating Income (Reported) -$33.7M -$122.7M -$14.3M -$12.4M --
Operating Income (Adjusted) -$33.7M -$133.5M -$10.9M -$26.9M --
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 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 -- --
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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13.1M -$13.3M -$57.9M $575K -$24.4M
Depreciation & Amoritzation $146K $802K $445K $361K -$135K
Stock-Based Compensation $1.1M $1.5M $781K $526K $311K
Change in Accounts Receivable -$3.1M $4.5M $323K $481K $564K
Change in Inventories -$1.3M -$1.3M -$10.1M $10.5M $5.5M
Cash From Operations -$4.1M -$12.6M -$14M -$5M -$5.3M
 
Capital Expenditures $33K -$1.2M $132K -- $4K
Cash Acquisitions -- -$35.9M -$4K -- --
Cash From Investing -$33K -$20.1M $1.8M -$56K -$394K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.3M -- -$74K $3.9M $10.5M
Long-Term Debt Repaid -$55K $6K -$2.7M -$127K $1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $7.2M -$83K $20.5M $5.4M $36.6M
 
Beginning Cash (CF) $5M $44.7M $2.2M $154K $263K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2M -$32.7M $8.3M $280K $30.9M
Ending Cash (CF) $8.1M $12M $10.5M $434K $31.2M
 
Levered Free Cash Flow -$4.1M -$11.4M -$14.1M -$5M -$5.3M
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 -- -- $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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.9M $3.9M -$1.6M -$10M $30.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.9M -$32.5M -$80.2M -$31M -$11.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$32.5M -$188.2M -$18.6M -$41.7M --
Depreciation & Amoritzation $1.3M $3M $1.9M $1.4M --
Stock-Based Compensation $5.6M $4.3M $2.7M $1.2M --
Change in Accounts Receivable -$3.4M $1.5M $1.3M $646K --
Change in Inventories -$6.6M -$30.2M $17.2M $8.3M --
Cash From Operations -$30.1M -$72M -$31M -$11.6M --
 
Capital Expenditures $2.3M $8.1M $59K $4K --
Cash Acquisitions -$35.9M -$3.5M -- -- --
Cash From Investing -$104.7M -$2.3M $25.2M -$54K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $61.8M $4.4M $14.5M --
Long-Term Debt Repaid -$148K -$38.1M -$11.8M -$377K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $138.8M $72.8M -$4.2M $42.4M --
 
Beginning Cash (CF) $270.6M $88M $12.4M $841K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$1.6M -$10M $30.7M --
Ending Cash (CF) $274.5M $86.4M $2.4M $31.6M --
 
Levered Free Cash Flow -$32.5M -$80.2M -$31M -$11.6M --

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

GET BETTER TRADE IDEAS

Popular

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 10.04% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 7.68% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 7.29% over the past day.

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

Show me the best stock