Financhill
Sell
32

ADAP Quote, Financials, Valuation and Earnings

Last price:
$0.62
Seasonality move :
20.66%
Day range:
$0.59 - $0.65
52-week range:
$0.53 - $2.05
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.87x
P/B ratio:
1.98x
Volume:
1.5M
Avg. volume:
2.4M
1-year change:
-33.7%
Market cap:
$158.6M
Revenue:
$60.3M
EPS (TTM):
-$0.18
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.1M $4M $6.1M $27.1M $60.3M
Revenue Growth (YoY) -98.11% 252.76% 55.36% 341.5% 122.05%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $97.5M $91.6M $111.1M $127.7M $126.5M
Selling, General & Admin $43.4M $45.8M $57.3M $61.1M $71.8M
Other Inc / (Exp) $75K $1.2M $3.9M -$2.8M $19.5M
Operating Expenses $140.9M $137.4M $168.4M $188.8M $198.3M
Operating Income -$139.8M -$133.4M -$162.2M -$161.7M -$138M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$136.9M -$129.9M -$157.3M -$163M -$112.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $242K $162K $791K $2.5M $1.3M
Net Income to Company -$137.2M -$130.1M -$158.1M -$165.5M -$113.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$137.2M -$130.1M -$158.1M -$165.5M -$113.9M
 
Basic EPS (Cont. Ops) -$1.32 -$0.90 -$1.02 -$1.02 -$0.54
Diluted EPS (Cont. Ops) -$1.32 -$0.90 -$1.02 -$1.02 -$0.54
Weighted Average Basic Share $105M $142.5M $155.8M $161.2M $201.1M
Weighted Average Diluted Share $105M $142.5M $155.8M $161.2M $201.1M
 
EBITDA -$131.8M -$125.8M -$155.7M -$155.6M -$128.2M
EBIT -$139.8M -$133.4M -$162.2M -$161.7M -$138M
 
Revenue (Reported) $1.1M $4M $6.1M $27.1M $60.3M
Operating Income (Reported) -$139.8M -$133.4M -$162.2M -$161.7M -$138M
Operating Income (Adjusted) -$139.8M -$133.4M -$162.2M -$161.7M -$138M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2M $1.2M $7M $7.3M $40.9M
Revenue Growth (YoY) 403.38% 0.84% 482.46% 4.45% 458.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.1M $28.2M $33.2M $37.8M $34.3M
Selling, General & Admin $13M $15.2M $16.8M $16.2M $21.3M
Other Inc / (Exp) -$1.7M -$237K $1.6M -$430K -$3.1M
Operating Expenses $37.1M $43.4M $50M $54M $55.6M
Operating Income -$35.9M -$42.2M -$43M -$46.6M -$14.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$35.4M -$42.2M -$41M -$44.9M -$16.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15K $208K $399K $687K $831K
Net Income to Company -$35.4M -$42.4M -$41.4M -$45.6M -$17.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.4M -$42.4M -$41.4M -$45.6M -$17.6M
 
Basic EPS (Cont. Ops) -$0.24 -$0.30 -$0.24 -$0.18 -$0.06
Diluted EPS (Cont. Ops) -$0.24 -$0.30 -$0.24 -$0.18 -$0.06
Weighted Average Basic Share $154.7M $156.1M $163.5M $226.3M $255.8M
Weighted Average Diluted Share $154.7M $156.1M $163.5M $226.3M $255.8M
 
EBITDA -$34.3M -$40.7M -$41.5M -$42M -$12.9M
EBIT -$35.9M -$42.2M -$43M -$44.9M -$15.7M
 
Revenue (Reported) $1.2M $1.2M $7M $7.3M $40.9M
Operating Income (Reported) -$35.9M -$42.2M -$43M -$46.6M -$14.7M
Operating Income (Adjusted) -$35.9M -$42.2M -$43M -$44.9M -$15.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2M $6.2M $17.5M $71.1M $175M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $86.1M $107.4M $134.2M $116.4M $143.2M
Selling, General & Admin $43.3M $55.8M $62.9M $67.9M $77M
Other Inc / (Exp) -$870K $2.5M $5M $16M -$3M
Operating Expenses $129.4M $163.1M $197.1M $184.2M $220.1M
Operating Income -$126.2M -$156.9M -$179.6M -$113.1M -$45.1M
 
Net Interest Expenses -- $795K -- -- --
EBT. Incl. Unusual Items -$122.6M -$155.2M -$173.4M -$92.2M -$43.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $198K $634K $1.7M $3M $1.2M
Net Income to Company -$122.8M -$155.8M -$175.1M -$95.2M -$44.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$122.8M -$155.8M -$175.1M -$95.2M -$44.5M
 
Basic EPS (Cont. Ops) -$1.02 -$1.02 -$1.08 -$0.47 -$0.12
Diluted EPS (Cont. Ops) -$1.02 -$1.02 -$1.08 -$0.47 -$0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$119M -$150.1M -$172.7M -$78.8M -$57.2M
EBIT -$126.2M -$156.9M -$179.6M -$87.2M -$68.4M
 
Revenue (Reported) $3.2M $6.2M $17.5M $71.1M $175M
Operating Income (Reported) -$126.2M -$156.9M -$179.6M -$113.1M -$45.1M
Operating Income (Adjusted) -$126.2M -$156.9M -$179.6M -$87.2M -$68.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5M $4.7M $16.1M $60.1M $174.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65.8M $81.6M $104.7M $93.3M $110M
Selling, General & Admin $32.6M $42.5M $48.2M $54.9M $60.1M
Other Inc / (Exp) -$1.5M -$184K $1M $19.9M -$2.7M
Operating Expenses $98.3M $124.1M $152.8M $148.2M $170.1M
Operating Income -$95.9M -$119.4M -$136.7M -$88.2M $4.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$93.4M -$118.7M -$134.7M -$64M $5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110K $582K $1.5M $2M $1.9M
Net Income to Company -$93.5M -$119.2M -$136.2M -$66M $3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$93.5M -$119.2M -$136.2M -$66M $3.4M
 
Basic EPS (Cont. Ops) -$0.72 -$0.78 -$0.84 -$0.29 $0.06
Diluted EPS (Cont. Ops) -$0.72 -$0.78 -$0.84 -$0.29 --
Weighted Average Basic Share $415.1M $467M $480.6M $576.2M $753.2M
Weighted Average Diluted Share $415.1M $467M $480.6M $577.7M $757.5M
 
EBITDA -$90.7M -$115M -$132.1M -$55.3M $14M
EBIT -$95.9M -$119.4M -$136.7M -$62.3M $5.6M
 
Revenue (Reported) $2.5M $4.7M $16.1M $60.1M $174.8M
Operating Income (Reported) -$95.9M -$119.4M -$136.7M -$88.2M $4.8M
Operating Income (Adjusted) -$95.9M -$119.4M -$136.7M -$62.3M $5.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $50.4M $56.9M $149.9M $108M $144M
Short Term Investments $39.1M $311.3M $219.6M $96.6M $2.9M
Accounts Receivable, Net -- $139K $752K $7.4M $821K
Inventory -- -- -- -- --
Prepaid Expenses $8.4M $6.3M $9M $9.5M $10M
Other Current Assets $3.3M $2.5M $2.8M $3.2M $3.7M
Total Current Assets $120.5M $398.2M $415.5M $255.4M $207.6M
 
Property Plant And Equipment $51.9M $46.7M $51.4M $71.5M $71.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2.2M $1.7M $1M $442K $330K
Other Long-Term Assets $7M $4.6M $1.7M $1.6M $3M
Total Assets $181.5M $451.1M $469.5M $328.9M $282.6M
 
Accounts Payable $6.4M $6.4M $8.1M $4.8M $8.1M
Accrued Expenses $16.4M $15.2M $17.8M $20.8M $15.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.5M $2.8M $2.3M $2.7M $5.4M
Other Current Liabilities $56K $47K $327K $2.2M $51K
Total Current Liabilities $34.3M $39.1M $62.5M $64.5M $72.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $57.9M $109.9M $263.6M $247M $243.1M
 
Common Stock $943K $1.3M $1.3M $1.4M $1.9M
Other Common Equity Adj -$7.3M -$10M -$11.1M -$875K -$3.7M
Common Equity $123.6M $341.2M $206M $81.9M $39.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $123.6M $341.2M $206M $81.9M $39.5M
 
Total Liabilities and Equity $181.5M $451.1M $469.5M $328.9M $282.6M
Cash and Short Terms $89.5M $368.2M $369.6M $204.6M $146.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $78.5M $42.9M $79M $90.1M $116.7M
Short Term Investments $321.4M $197.2M $120.7M $71.7M $69.3M
Accounts Receivable, Net -- $1.6M $1.8M $789K $12.5M
Inventory -- -- -- -- $1.9M
Prepaid Expenses $7.8M $10M $8.1M $12M $14.2M
Other Current Assets $5.2M $5.3M $2.9M $3M $3.5M
Total Current Assets $426.7M $300.5M $264.1M $219.4M $244.2M
 
Property Plant And Equipment $45.7M $50.2M $65.8M $73.9M $65.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2M $1.2M $568K $384K --
Other Long-Term Assets $4.6M $1.7M $1.7M $3M $3.6M
Total Assets $479M $353.5M $332.2M $296.6M $317.4M
 
Accounts Payable $4M $4.8M $6.9M $13.9M $9.1M
Accrued Expenses $16.5M $17.8M $24.6M $15.7M $19.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.6M $2.3M $2.5M $5.1M $4.2M
Other Current Liabilities -- -- $1.1M $72K $1.2M
Total Current Liabilities $34.9M $41.1M $66.1M $75.1M $63.5M
 
Long-Term Debt -- -- -- -- $49.9M
Capital Leases -- -- -- -- --
Total Liabilities $102.8M $112.5M $218.9M $208.5M $237.4M
 
Common Stock $1.3M $1.3M $1.4M $1.9M $2.1M
Other Common Equity Adj -$8.5M -$10.1M $6.7M $102K -$5.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $376.2M $241M $113.3M $88.1M $80M
 
Total Liabilities and Equity $479M $353.5M $332.2M $296.6M $317.4M
Cash and Short Terms $399.9M $240.1M $199.7M $161.7M $186.1M
Total Debt -- -- -- -- $49.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$137.2M -$130.1M -$158.1M -$165.5M -$113.9M
Depreciation & Amoritzation $8M $7.6M $6.6M $6.1M $9.8M
Stock-Based Compensation $11.1M $10.4M $20.6M $18.2M $11.8M
Change in Accounts Receivable -$1.4M $1.7M -$19.4M -$9.8M -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$112.5M -$53.6M $10.7M -$141.8M -$140.9M
 
Capital Expenditures $3.1M $2.9M $8.8M $29.7M $4.9M
Cash Acquisitions -- -- -- -- $45.3M
Cash From Investing $94.9M -$278.9M $75.8M $89.1M $176.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $366K $340.1M $3.3M $12.9M $880K
 
Beginning Cash (CF) $72.5M $54.9M $61.5M $151.7M $109.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.2M $7.5M $89.8M -$39.8M $36.5M
Ending Cash (CF) $54.9M $61.5M $151.7M $109.6M $147M
 
Levered Free Cash Flow -$115.6M -$56.5M $1.9M -$171.5M -$145.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$35.4M -$42.4M -$41.4M -$45.6M -$17.6M
Depreciation & Amoritzation $1.6M $1.5M $1.5M $2.9M $2.8M
Stock-Based Compensation $3.3M $5M $3.7M $3.2M $3.1M
Change in Accounts Receivable $13.4M -$10.4M -$6.9M -$2.7M -$15.4M
Change in Inventories -- -- -- -- -$1.9M
Cash From Operations -$16.3M -$45.2M -$48.2M -$45.2M -$54.5M
 
Capital Expenditures $803K $1.7M $10.2M $289K $435K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.6M $34.9M $28.9M $57.3M -$66M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $25M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $466K $139K $1.5M $596K $25M
 
Beginning Cash (CF) $126.7M $55.1M $99.5M $80.2M $214.7M
Foreign Exchange Rate Adjustment -$345K -$240K -$955K $129K $214K
Additions / Reductions -$43.4M -$10.2M -$17.9M $12.7M -$95.5M
Ending Cash (CF) $82.9M $44.6M $80.7M $93.1M $119.4M
 
Levered Free Cash Flow -$17.1M -$46.9M -$58.4M -$45.4M -$54.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$122.8M -$155.8M -$175.1M -$95.2M -$44.5M
Depreciation & Amoritzation $7.2M $6.8M $6.9M $8.4M $11.3M
Stock-Based Compensation $9.9M $18.9M $19.1M $12.6M $12.3M
Change in Accounts Receivable $22M -$33.4M -$17.3M $19.3M $4.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$36.9M -$152.4M -$9.9M -$124.2M -$53.7M
 
Capital Expenditures $2.3M $6M $30.4M $7.5M $2.4M
Cash Acquisitions -- -- -- $45.3M --
Cash From Investing -$262.8M $111.9M $39.7M $129.3M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $339.9M $3.4M $11.5M $2.2M $78.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.2M -$37.2M $41.3M $7.3M $26.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$39.2M -$158.4M -$40.2M -$131.6M -$56.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$93.5M -$119.2M -$136.2M -$66M $3.4M
Depreciation & Amoritzation $5.2M $4.3M $4.6M $7M $8.4M
Stock-Based Compensation $7.4M $15.8M $14.3M $8.7M $9.2M
Change in Accounts Receivable $3.3M -$31.8M -$29.8M -$709K $5.4M
Change in Inventories -- -- -- -- -$1.9M
Cash From Operations -$24.4M -$123.2M -$143.8M -$126.2M -$39M
 
Capital Expenditures $1.7M $4.7M $26.3M $4.1M $1.5M
Cash Acquisitions -- -- -- $45.3M --
Cash From Investing -$286.5M $104.3M $68.2M $108.3M -$67.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $49.5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $339.9M $3.2M $11.5M $806K $78.7M
 
Beginning Cash (CF) $272.4M $153.6M $342.4M $311.2M $505.2M
Foreign Exchange Rate Adjustment -$1M -$1.2M -$6.8M $527K -$222K
Additions / Reductions $29M -$15.7M -$64.2M -$17.1M -$27.4M
Ending Cash (CF) $300.4M $136.8M $271.5M $294.7M $477.6M
 
Levered Free Cash Flow -$26M -$127.9M -$170.1M -$130.3M -$40.5M

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.07% over the past day.

Sell
47
CEG alert for Jan 10

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
8
CRNX alert for Jan 10

Crinetics Pharmaceuticals [CRNX] is down 16.31% over the past day.

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

Show me the best stock