Financhill
Sell
31

AGEN Quote, Financials, Valuation and Earnings

Last price:
$1.63
Seasonality move :
18.47%
Day range:
$1.58 - $1.80
52-week range:
$1.38 - $19.69
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.28x
P/B ratio:
--
Volume:
372.3K
Avg. volume:
478.6K
1-year change:
-82.27%
Market cap:
$43.7M
Revenue:
$103.5M
EPS (TTM):
-$68.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $88.2M $295.7M $98M $156.3M $103.5M
Revenue Growth (YoY) -41.24% 235.34% -66.85% 59.47% -33.81%
 
Cost of Revenues $145M $182.1M $197.3M $237.7M $156M
Gross Profit -$56.8M $113.6M -$99.2M -$81.4M -$52.6M
Gross Profit Margin -64.42% 38.42% -101.24% -52.05% -50.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.2M $76.4M $81M $78.7M $71.9M
Other Inc / (Exp) -$5.8M -$233K $11.4M $593K $9.8M
Operating Expenses $59.2M $76.4M $81M $78.7M $71.9M
Operating Income -$116M $37.2M -$180.2M -$160.1M -$124.4M
 
Net Interest Expenses $61.1M $65.7M $61.9M $97.9M $117.6M
EBT. Incl. Unusual Items -$182.9M -$28.7M -$230.7M -$257.4M -$232.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$182.9M -$28.7M -$230.7M -$257.4M -$232.3M
 
Minority Interest in Earnings $2M $4.8M $10.6M $11.7M $5.1M
Net Income to Common Excl Extra Items -$180.9M -$23.9M -$220.1M -$245.8M -$227.2M
 
Basic EPS (Cont. Ops) -$21.00 -$2.20 -$15.64 -$13.75 -$10.59
Diluted EPS (Cont. Ops) -$21.00 -$2.20 -$15.64 -$13.75 -$10.59
Weighted Average Basic Share $8.6M $11.4M $14.1M $17.9M $21.5M
Weighted Average Diluted Share $8.6M $11.4M $14.1M $17.9M $21.5M
 
EBITDA -$114.6M $43.8M -$161.8M -$145.9M -$101.3M
EBIT -$121.8M $37M -$168.8M -$159.5M -$114.6M
 
Revenue (Reported) $88.2M $295.7M $98M $156.3M $103.5M
Operating Income (Reported) -$116M $37.2M -$180.2M -$160.1M -$124.4M
Operating Income (Adjusted) -$121.8M $37M -$168.8M -$159.5M -$114.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.3M $20.3M $28.4M $83.8M $26.8M
Revenue Growth (YoY) -9.38% -35.19% 40.1% 195.22% -67.98%
 
Cost of Revenues $36.4M $54.4M $61M $67M $33.9M
Gross Profit -$5.1M -$34.1M -$32.6M $16.8M -$7.1M
Gross Profit Margin -16.34% -168.33% -114.8% 20.07% -26.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20M $22M $25M $21.2M $20.9M
Other Inc / (Exp) $3.6M $5M $845K -$43K $1.9M
Operating Expenses $20M $22M $25M $21.2M $20.9M
Operating Income -$25.1M -$56.1M -$57.6M -$4.4M -$28M
 
Net Interest Expenses $16.2M $16.6M $17.3M $44.2M $20.7M
EBT. Incl. Unusual Items -$37.7M -$67.6M -$74.1M -$48.6M -$46.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$37.7M -$67.6M -$74.1M -$48.6M -$46.8M
 
Minority Interest in Earnings $123K $7.5M $3M $2.3M $947K
Net Income to Common Excl Extra Items -$37.6M -$60.1M -$71.1M -$46.3M -$45.9M
 
Basic EPS (Cont. Ops) -$3.60 -$6.00 -$4.84 -$2.32 -$1.94
Diluted EPS (Cont. Ops) -$3.60 -$6.00 -$4.84 -$2.32 -$1.94
Weighted Average Basic Share $9.6M $12.8M $15.2M $19.2M $22.9M
Weighted Average Diluted Share $9.6M $12.8M $15.2M $19.2M $22.9M
 
EBITDA -$19.7M -$49.4M -$54.9M $799K -$22.9M
EBIT -$21.5M -$51M -$56.8M -$4.4M -$26.1M
 
Revenue (Reported) $31.3M $20.3M $28.4M $83.8M $26.8M
Operating Income (Reported) -$25.1M -$56.1M -$57.6M -$4.4M -$28M
Operating Income (Adjusted) -$21.5M -$51M -$56.8M -$4.4M -$26.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $88.2M $295.7M $98M $156.3M $103.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $145M $182.1M $197.3M $237.7M $156M
Gross Profit -$56.8M $113.6M -$99.2M -$81.4M -$52.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.2M $76.4M $81M $78.7M $71.9M
Other Inc / (Exp) -$5.8M -$233K $11.4M $593K $9.8M
Operating Expenses $59.2M $76.4M $81M $78.7M $71.9M
Operating Income -$116M $37.2M -$180.2M -$160.1M -$124.4M
 
Net Interest Expenses $61.1M $65.7M $61.9M $97.9M $117.6M
EBT. Incl. Unusual Items -$182.9M -$28.7M -$230.7M -$257.4M -$232.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$182.9M -$28.7M -$230.7M -$257.4M -$232.3M
 
Minority Interest in Earnings $2M $7.7M $10.6M $11.7M $5.1M
Net Income to Common Excl Extra Items -$180.9M -$21.1M -$220.1M -$245.8M -$227.2M
 
Basic EPS (Cont. Ops) -$21.00 -$3.60 -$15.84 -$95.74 -$68.34
Diluted EPS (Cont. Ops) -$21.00 -$4.40 -$15.84 -$95.74 -$68.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$114.6M $43.8M -$161.8M -$145.9M -$101.3M
EBIT -$121.8M $37M -$168.8M -$159.5M -$114.6M
 
Revenue (Reported) $88.2M $295.7M $98M $156.3M $103.5M
Operating Income (Reported) -$116M $37.2M -$180.2M -$160.1M -$124.4M
Operating Income (Adjusted) -$121.8M $37M -$168.8M -$159.5M -$114.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $295.7M $98M $156.3M $103.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $182.1M $197.3M $237.7M $156M --
Gross Profit $113.6M -$99.2M -$81.4M -$52.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.4M $81M $78.7M $71.9M --
Other Inc / (Exp) -$233K $11.4M $593K $9.8M --
Operating Expenses $76.4M $81M $78.7M $71.9M --
Operating Income $37.2M -$180.2M -$160.1M -$124.4M --
 
Net Interest Expenses $65.7M $61.9M $97.9M $117.6M --
EBT. Incl. Unusual Items -$28.7M -$230.7M -$257.4M -$232.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$28.7M -$230.7M -$257.4M -$232.3M --
 
Minority Interest in Earnings $7.7M $10.6M $11.7M $5.1M --
Net Income to Common Excl Extra Items -$21.1M -$220.1M -$245.8M -$227.2M --
 
Basic EPS (Cont. Ops) -$3.60 -$15.84 -$95.74 -$68.34 --
Diluted EPS (Cont. Ops) -$4.40 -$15.84 -$95.74 -$68.34 --
Weighted Average Basic Share $45.8M $56.3M $56.5M $66.5M --
Weighted Average Diluted Share $46.3M $56.3M $56.5M $66.5M --
 
EBITDA $43.8M -$161.8M -$145.9M -$101.3M --
EBIT $37M -$168.8M -$159.5M -$114.6M --
 
Revenue (Reported) $295.7M $98M $156.3M $103.5M --
Operating Income (Reported) $37.2M -$180.2M -$160.1M -$124.4M --
Operating Income (Adjusted) $37M -$168.8M -$159.5M -$114.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $99.9M $291.9M $178.7M $76.1M $40.4M
Short Term Investments -- $15M $14.7M -- --
Accounts Receivable, Net $1.2M $1.5M $2.7M $25.8M $407K
Inventory -- -- -- -- --
Prepaid Expenses $10.7M $20.4M $13.8M $8.1M $2.3M
Other Current Assets $2M $3.2M $3.2M $2.4M $2.4M
Total Current Assets $113.8M $332M $213.1M $112.4M $45.6M
 
Property Plant And Equipment $60.3M $91.1M $164.3M $163M $147.4M
Long-Term Investments -- -- -- -- --
Goodwill $25.5M $24.9M $25.5M $24.7M $24.1M
Other Intangibles $10.9M $8.5M $6.2M $4.4M $3.4M
Other Long-Term Assets $4.1M $9.5M $4.5M $9.3M $5.8M
Total Assets $214.5M $466M $413.6M $313.9M $226.3M
 
Accounts Payable $17M $30.5M $40.9M $61.4M $61.5M
Accrued Expenses $23M $35M $31.7M $40M $28.2M
Current Portion Of Long-Term Debt $687K $582K $429K -- $2.6M
Current Portion Of Capital Lease Obligations $2M $2.6M $1.9M $13M $7.1M
Other Current Liabilities $69.9M $75.7M $101.5M $141.2M $121.9M
Total Current Liabilities $129.9M $156.9M $189M $255.9M $221.4M
 
Long-Term Debt $18.9M $12.8M $12.6M $12.8M $30.5M
Capital Leases -- -- -- -- --
Total Liabilities $426M $418M $468.5M $462.3M $532.7M
 
Common Stock $2M $2.6M $3.1M $197K $236K
Other Common Equity Adj -- $1.5M $915K -$955K -$1.4M
Common Equity -$203.7M $34.4M -$61.3M -$160.3M -$326.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$7.8M $13.5M $6.4M $11.9M $20M
Total Equity -$211.5M $47.9M -$54.9M -$148.4M -$306.4M
 
Total Liabilities and Equity $214.5M $466M $413.6M $313.9M $226.3M
Cash and Short Terms $99.9M $306.9M $193.4M $76.1M $40.4M
Total Debt $19.7M $13.6M $13.2M $12.9M $33.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $99.9M $291.9M $178.7M $76.1M $40.4M
Short Term Investments -- $15M $14.7M -- --
Accounts Receivable, Net $1.2M $1.5M $2.7M $25.8M $407K
Inventory -- -- -- -- --
Prepaid Expenses $10.7M $20.4M $13.8M $8.1M $2.3M
Other Current Assets $2M $3.2M $3.2M $2.4M $2.4M
Total Current Assets $113.8M $332M $213.1M $112.4M $45.6M
 
Property Plant And Equipment $60.3M $91.1M $164.3M $163M $147.4M
Long-Term Investments -- -- -- -- --
Goodwill $25.5M $24.9M $25.5M $24.7M $24.1M
Other Intangibles $10.9M $8.5M $6.2M $4.4M $3.4M
Other Long-Term Assets $4.1M $9.5M $4.5M $9.3M $5.8M
Total Assets $214.5M $466M $413.6M $313.9M $226.3M
 
Accounts Payable $17M $30.5M $40.9M $61.4M $61.5M
Accrued Expenses $23M $35M $31.7M $40M $28.2M
Current Portion Of Long-Term Debt $687K $582K $429K -- $2.6M
Current Portion Of Capital Lease Obligations $2M $2.6M $1.9M $13M $7.1M
Other Current Liabilities $69.9M $75.7M $101.5M $141.2M $121.9M
Total Current Liabilities $129.9M $156.9M $189M $255.9M $221.4M
 
Long-Term Debt $18.9M $12.8M $12.6M $12.8M $30.5M
Capital Leases -- -- -- -- --
Total Liabilities $426M $418M $468.5M $462.3M $532.7M
 
Common Stock $2M $2.6M $3.1M $197K $236K
Other Common Equity Adj -- $1.5M $915K -$955K -$1.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$7.8M $13.5M $6.4M $11.9M $20M
Total Equity -$211.5M $47.9M -$54.9M -$148.4M -$306.4M
 
Total Liabilities and Equity $214.5M $466M $413.6M $313.9M $226.3M
Cash and Short Terms $99.9M $306.9M $193.4M $76.1M $40.4M
Total Debt $19.7M $13.6M $13.2M $12.9M $33.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$182.9M -$28.7M -$230.7M -$257.4M -$232.3M
Depreciation & Amoritzation $7.2M $6.8M $6.9M $13.6M $13.3M
Stock-Based Compensation $10.4M $19.6M $18.3M $22.9M $17.4M
Change in Accounts Receivable $16.2M -$394K $122K -$23.5M $25.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$139.1M $10.1M -$175.4M -$224.2M -$158.3M
 
Capital Expenditures $3.5M $33.8M $53.1M $10M $576K
Cash Acquisitions -$975K -- -$2.9M -- --
Cash From Investing -$4.4M -$43.2M -$33.6M $3.4M $27K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.2M -- -- -- $20M
Long-Term Debt Repaid -$3.2M -$1.3M -$490K -$8.9M -$10.5M
Repurchase of Common Stock -- -$1.7M -$3.8M -$5.2M --
Other Financing Activities -- -$1.5M -- -- $73.9M
Cash From Financing $183.9M $225.3M $95.8M $119.9M $122.8M
 
Beginning Cash (CF) $61.8M $102.5M $294.6M $181.3M $79.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.3M $192.3M -$113.2M -$100.9M -$35.4M
Ending Cash (CF) $102.5M $294.6M $181.3M $79.8M $44.1M
 
Levered Free Cash Flow -$142.6M -$23.7M -$228.4M -$234.2M -$158.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37.7M -$67.6M -$74.1M -$48.6M -$46.8M
Depreciation & Amoritzation $1.8M $1.7M $1.9M $5.2M $3.3M
Stock-Based Compensation $2.7M $5.2M $4.3M $5.5M $4.7M
Change in Accounts Receivable $304K $20.2M $7.2M -$24.8M -$269K
Change in Inventories -- -- -- -- --
Cash From Operations -$35.6M -$22.9M -$47.3M -$40.4M -$28.7M
 
Capital Expenditures $834K $9M $14.3M $223K $73K
Cash Acquisitions -- -- $735K -- --
Cash From Investing -$834K -$13.3M -$6.4M $2.8M -$21K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$404K -$252K -$242K -$2.6M -$2.7M
Repurchase of Common Stock -- -$1.7M -- -$42K --
Other Financing Activities -- -- -- -- --
Cash From Financing $24.6M $71.6M $23.8M $7.3M $24.4M
 
Beginning Cash (CF) $114.1M $259.2M $211M $110M $48.4M
Foreign Exchange Rate Adjustment $138K $23K $268K $68K -$44K
Additions / Reductions -$11.8M $35.4M -$29.9M -$30.3M -$4.3M
Ending Cash (CF) $102.5M $294.6M $181.3M $79.8M $44.1M
 
Levered Free Cash Flow -$36.4M -$31.9M -$61.7M -$40.6M -$28.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$182.9M -$28.7M -$230.7M -$257.4M -$232.3M
Depreciation & Amoritzation $7.2M $6.8M $6.9M $13.6M $13.3M
Stock-Based Compensation $10.4M $19.6M $18.3M $22.9M $17.4M
Change in Accounts Receivable $16.2M -$394K $122K -$23.5M $25.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$139.1M $10.1M -$175.4M -$224.2M -$158.3M
 
Capital Expenditures $3.5M $33.8M $53.1M $10M $576K
Cash Acquisitions -$975K -- -$2.9M -- --
Cash From Investing -$4.4M -$43.2M -$33.6M $3.4M $27K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.2M -$1.3M -$490K -$8.9M -$10.5M
Repurchase of Common Stock -- -$1.7M -$3.8M -$5.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing $183.9M $225.3M $95.8M $119.9M $122.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.3M $192.3M -$113.2M -$100.9M -$35.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$142.6M -$23.7M -$228.4M -$234.2M -$158.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$28.7M -$230.7M -$257.4M -$232.3M --
Depreciation & Amoritzation $6.8M $6.9M $13.6M $13.3M --
Stock-Based Compensation $19.6M $18.3M $22.9M $17.4M --
Change in Accounts Receivable -$394K $122K -$23.5M $25.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M -$175.4M -$224.2M -$158.3M --
 
Capital Expenditures $33.8M $53.1M $10M $576K --
Cash Acquisitions -- -$2.9M -- -- --
Cash From Investing -$43.2M -$33.6M $3.4M $27K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$490K -$8.9M -$10.5M --
Repurchase of Common Stock -$1.7M -$3.8M -$5.2M -- --
Other Financing Activities -$1.5M -- -- $73.9M --
Cash From Financing $225.3M $95.8M $119.9M $122.8M --
 
Beginning Cash (CF) $560M $987.1M $604.7M $282.1M --
Foreign Exchange Rate Adjustment -$164K -$104K -$628K -$260K --
Additions / Reductions $192.3M -$113.2M -$100.9M -$35.4M --
Ending Cash (CF) $752M $873.8M $503.1M $246.4M --
 
Levered Free Cash Flow -$23.7M -$228.4M -$234.2M -$158.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock