Aadi Bioscience (AADI) Financials

$1.57

$-0.45 (-22.28%)

As on 17-Apr-2025 09:30EDT

Market cap

$95 Mln

Revenue (TTM)

$26 Mln

P/E Ratio

--

P/B Ratio

1.4

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Operating Revenue	25.98	24.35	15.22	1.00	14.00	0.75
Cost of Revenue	3.02	2.81	1.34	0.28	0.18	0.08
Gross Profit	22.96	21.55	13.88	0.72	13.82	0.67
Operating Expenses	90.42	93.48	72.84	38.06	16.55	22.50
Operating Profit (EBIT)	-67.46	-71.93	-58.96	-111.22	-2.55	-22.58
Other Income	--	--	--	1.13	1.89	0.14
Profit before Tax	-63.69	-65.77	-60.51	-110.09	-3.48	-23.27
Provision for Tax	--	0.00	-3.50	0.00	0.00	0.00
Profit after Tax (Net Income)	-63.69	-65.77	-57.01	-110.09	-3.48	-23.27
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	-60.51	-110.09	-4.32	-13.24

Liabilities ($ Mln)	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Shareholder's Funds	52.48	105.20	158.38	136.41	-12.43	36.54
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	0.77	0.83	7.02	6.23	1.20	0.07
Current Liabilities	17.07	26.40	18.84	15.27	30.06	3.33
Total Liabilities	70.32	132.42	184.24	157.91	18.83	39.94

Assets ($ Mln)	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Non-Current Assets	9.03	7.84	4.21	6.64	0.14	0.37
Current Assets	61.29	124.59	180.03	151.27	18.69	39.57
Total Assets	70.32	132.42	184.24	157.91	18.83	39.94
Total Debt*	0.83	1.27	1.66	0.61	10.26	0.17
Net Current Assets	44.21	98.19	161.19	136.00	-11.37	--

Cashflow ($ Mln)	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Cash From Operating Activities	-59.55	-59.66	-49.64	-22.42	-12.70	-23.85
Cash Flow from Investing Activities	--	--	--	25.15	-0.02	-0.04
Cash from Financing Activities	0.13	0.33	72.62	141.80	1.19	8.07
Net Cash Inflow / Outflow	--	--	--	144.53	4.08	-24.09

Financials Ratios	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Adjusted EPS ($)	--	--	--	--	--	--
Cash EPS ($)	--	--	--	--	--	--
Adjusted Book Value ($)	--	--	--	--	--	--
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	--	--	--	--	--
Free Cash Flow per Share ($)	--	--	--	--	--	--

Profitability Ratios	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
ROCE (%)	-79.73	-49.35	-38.38	-163.30	-20.15	-48.80
ROE (%)	-80.79	-49.90	-38.68	-177.60	-28.86	-48.89
ROA (%)	-62.83	-41.54	-33.32	-124.58	-11.84	-44.73
EBIT Margin (%)	-249.47	-269.09	-396.18	-10,942.30	-19.01	-3,273.78
Net Margin (%)	-245.13	-270.04	-374.67	-5,170.97	-21.88	-2,609.59
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Revenue Growth (%)	0.07	0.60	14.22	-0.93	17.69	-0.96
EBIT Growth (%)	1.09	-8.71	44.91	-4,012.10	89.15	-135.85
Net Profit Growth (%)	3.15	-15.36	48.22	-3,065.32	85.05	-123.83
EPS Growth (%)	--	--	--	--	--	--
Book Value Growth (%)	--	--	--	--	--	--

Valuation Ratios	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Price / Earnings	--	--	--	--	--	--
Price / Book Value	--	--	--	--	--	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	0.72	1.65	2.84	1.36	-2.33	1.57
Close Price ($)	3.16	2.02	12.83	24.15	14.70	9.35
High Price ($)	3.60	13.45	25.36	49.80	34.65	63.75
Low Price ($)	1.21	1.90	11.00	14.31	6.30	6.75
Market Cap ($ Cr)	--	--	--	--	--	--

Solvency Ratios	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debt to Equity	0.02	0.01	0.01	0.00	-0.82	0.00
Short term debt to equity ratio	0.01	0.00	0.00	0.00	-0.74	0.01
Current Ratio	3.59	4.72	9.56	9.90	0.62	11.87
Quick Ratio	3.28	4.48	9.46	9.90	--	11.95
Interest Coverage	-420.91	-283.70	-262.10	-164.55	-3.27	--

Operating Efficiency Ratios	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debtors to sales (%)	22.72	22.53	12.24	--	101.06	38.04
Asset Turnover	0.26	0.15	0.09	0.01	0.48	0.01
Receivable days	80.06	55.12	22.35	2,583.96	188.29	138.93
Inventory Days	708.88	538.84	254.58	--	-591.24	-1,360.22
Payable days	486.58	612.24	1,362.23	5,843.34	2,938.38	2,471.89
Cash Conversion Cycle	302.37	-18.29	-1,085.30	-3,259.38	-3,341.33	-3,693.18