Go Pro

Aqua Metals (AQMS) Financials

Aqua Metals logo
$2.71 +0.05 (+1.88%)
Closing price 07/24/2026 04:00 PM Eastern
Extended Trading
$2.76 +0.06 (+2.03%)
As of 07/24/2026 07:34 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Aqua Metals

Annual Income Statements for Aqua Metals

This table shows Aqua Metals' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-12 -14 -27 -40 -45 -26 -18 -15 -24 -25 -23
Consolidated Net Income / (Loss)
-12 -14 -27 -40 -45 -26 -18 -15 -24 -25 -23
Net Income / (Loss) Continuing Operations
-12 -14 -27 -40 -45 -26 -18 -15 -24 -25 -23
Total Pre-Tax Income
-12 -14 -27 -40 -45 -26 -18 -15 -24 -25 -23
Total Operating Income
-5.45 -13 -25 -37 -41 -15 -17 -16 -24 -24 -23
Total Gross Profit
0.00 0.00 -7.45 -18 -20 -5.37 -6.84 -3.96 -6.26 -7.21 -2.41
Total Revenue
0.00 0.00 2.09 4.45 4.87 0.11 0.17 0.00 0.03 0.00 0.00
Total Cost of Revenue
0.00 0.00 9.54 23 25 5.48 7.02 3.96 6.28 7.21 2.41
Operating Cost of Revenue
0.00 0.00 9.54 23 25 5.48 7.02 3.96 6.28 7.21 2.41
Total Operating Expenses
5.45 13 17 19 21 10 11 12 18 17 21
Selling, General & Admin Expense
3.17 6.61 6.89 14 19 9.00 9.69 9.82 12 12 10
Research & Development Expense
2.28 6.35 8.10 4.50 1.56 1.03 0.93 1.81 1.74 1.59 1.33
Impairment Charge
0.00 0.00 2.41 - - - - 0.58 4.85 3.08 9.11
Total Other Income / (Expense), net
-6.88 -0.60 -1.72 -3.22 -4.00 -10 -0.73 0.27 0.53 -0.71 0.69
Interest Expense
1.13 0.64 1.76 3.45 3.48 1.62 -0.31 0.13 0.62 0.57 1.49
Interest & Investment Income
0.03 0.04 0.04 0.22 0.27 0.05 0.38 0.26 1.15 0.38 0.91
Other Income / (Expense), net
-5.78 - - - -0.79 -8.80 -1.42 0.14 0.00 -0.51 1.27
Income Tax Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Basic Earnings per Share
($1.47) ($0.89) ($1.31) ($1.18) ($0.86) ($0.42) ($0.26) ($0.20) ($5.10) ($38.25) ($15.15)
Weighted Average Basic Shares Outstanding
8.40M 15.27M 20.29M 34.15M 52.26M 60.86M 70.00M 75.81M 4.70M 641.96K 1.49M
Weighted Average Diluted Shares Outstanding
8.40M 15.27M 20.29M 34.15M 52.26M 60.86M 70.00M 81.34M 111.95M 8.29M 3.35M
Weighted Average Basic & Diluted Shares Outstanding
8.40M 15.27M 20.29M 34.15M 52.26M 60.86M 70.00M 81.34M 111.95M 8.29M 3.35M

Quarterly Income Statements for Aqua Metals

This table shows Aqua Metals' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-4.55 -10 -5.75 -6.15 -5.21 -7.44 -8.32 -6.77 -3.12 -4.44 -3.95
Consolidated Net Income / (Loss)
-4.55 -10 -5.75 -6.15 -5.21 -7.44 -8.32 -6.77 -3.12 -4.44 -3.95
Net Income / (Loss) Continuing Operations
-4.55 -10 -5.71 -6.15 -5.21 -7.48 -8.32 -6.77 -3.12 -4.44 -3.95
Total Pre-Tax Income
-4.55 -10 -5.75 -6.15 -5.21 -7.44 -8.32 -6.77 -3.12 -4.44 -3.95
Total Operating Income
-4.95 -10 -5.79 -6.16 -5.21 -6.68 -8.68 -7.03 -3.07 -4.55 -4.14
Total Gross Profit
-1.75 -1.97 -2.21 -2.37 -1.62 -1.01 -0.72 -0.78 -0.58 -0.33 -0.50
Total Revenue
0.03 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Cost of Revenue
1.77 1.97 2.21 2.37 1.62 1.01 0.72 0.78 0.58 0.33 0.50
Operating Cost of Revenue
1.77 1.97 2.21 2.37 1.62 1.01 0.72 0.78 0.58 0.33 0.50
Total Operating Expenses
3.20 8.18 3.58 3.79 3.59 5.67 7.96 6.26 2.49 4.22 3.64
Selling, General & Admin Expense
2.82 2.97 3.00 3.43 2.75 2.80 2.38 2.20 2.14 3.78 2.92
Research & Development Expense
0.39 0.38 0.59 0.36 0.40 0.24 0.34 0.30 0.33 0.37 0.28
Other Operating Expenses / (Income)
0.00 - - - - - - - - - 0.44
Total Other Income / (Expense), net
0.40 0.14 0.04 0.02 0.00 -0.76 0.37 0.26 -0.06 0.11 0.19
Interest Expense
0.09 0.10 0.11 0.08 0.08 0.30 0.40 1.07 0.01 0.01 0.01
Interest & Investment Income
0.49 0.24 0.15 0.10 0.08 0.05 0.28 0.50 0.03 0.11 0.15
Other Income / (Expense), net
- - 0.00 0.00 0.00 -0.51 0.49 0.84 -0.07 0.01 0.05
Basic Earnings per Share
($0.89) ($2.13) ($1.05) ($9.94) ($7.64) ($11.59) ($10.27) ($7.44) ($2.19) ($2.97) ($1.22)
Weighted Average Basic Shares Outstanding
5.08M 4.70M 5.50M 618.97K 681.62K 641.96K 809.57K 910.13K 1.43M 1.49M 3.24M
Weighted Average Diluted Shares Outstanding
107.81M 111.95M 113.23M 135.80M 7.13M 8.29M 8.90M 1.41M 2.98M 3.35M 3.36M
Weighted Average Basic & Diluted Shares Outstanding
107.81M 111.95M 113.23M 135.80M 7.13M 8.29M 8.90M 1.41M 2.98M 3.35M 3.36M

Annual Cash Flow Statements for Aqua Metals

This table details how cash moves in and out of Aqua Metals' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
16 -5.23 -3.79 -1.90 -13 -1.04 1.60 -1.06 11 -12 6.73
Net Cash From Operating Activities
-1.48 -11 -19 -26 -25 -11 -7.06 -10 -3.19 -14 -10
Net Cash From Continuing Operating Activities
-1.48 -11 -19 -26 -25 -11 -7.06 -10 -1.79 -14 -10
Net Income / (Loss) Continuing Operations
-12 -14 -27 -40 -45 -26 -18 -15 -24 -25 -23
Consolidated Net Income / (Loss)
-12 -14 -27 -40 -45 -26 -18 -15 -24 -25 -23
Depreciation Expense
0.09 0.69 2.91 3.21 3.90 2.23 1.14 0.88 1.09 1.14 1.06
Amortization Expense
1.02 0.24 0.61 2.20 0.24 0.79 0.18 0.19 0.31 0.21 0.41
Non-Cash Adjustments To Reconcile Net Income
6.45 1.54 4.67 3.81 18 16 9.00 3.20 21 7.37 11
Changes in Operating Assets and Liabilities, net
3.29 -0.04 -0.61 4.72 -2.37 -4.32 0.81 1.01 -0.58 2.21 -0.10
Net Cash From Investing Activities
-25 -30 -9.78 -3.93 -11 6.63 -2.23 -3.42 -9.81 -12 2.90
Net Cash From Continuing Investing Activities
-25 -30 -9.78 -3.93 -11 6.63 -2.23 -3.42 -9.81 -12 2.90
Purchase of Property, Plant & Equipment
-13 -29 -9.16 -3.93 -13 -3.36 -2.35 -4.77 -5.60 -7.92 -0.43
Sale of Property, Plant & Equipment
0.00 0.00 0.00 - 0.00 0.16 0.28 1.76 0.07 0.02 4.38
Sale and/or Maturity of Investments
- - - - - - - - 0.00 0.50 0.10
Other Investing Activities, net
-12 - - 0.00 2.23 9.83 0.08 0.09 -4.29 -4.24 -1.16
Net Cash From Financing Activities
42 36 25 28 22 3.35 11 13 22 13 14
Net Cash From Continuing Financing Activities
42 36 25 28 22 3.35 11 13 22 13 14
Repayment of Debt
0.00 - -0.34 -0.28 -6.95 -0.65 - 0.00 -6.14 -0.50 -4.50
Issuance of Debt
9.26 4.92 0.00 0.00 0.00 0.33 0.00 5.89 2.93 1.50 0.00
Issuance of Common Equity
33 31 25 29 29 3.68 10 6.63 27 12 19
Other Financing Activities, net
- - - -0.13 - 0.00 0.73 0.00 -1.09 -0.55 -0.19
Cash Interest Paid
0.10 0.33 0.70 0.67 0.70 1.04 0.08 0.08 0.48 0.33 0.53
Cash Income Taxes Paid
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Cash Flow Statements for Aqua Metals

This table details how cash moves in and out of Aqua Metals' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
19 -7.68 -8.23 -0.46 -4.88 1.13 -2.49 0.34 1.65 7.22 -3.99
Net Cash From Operating Activities
-3.25 -5.42 -4.25 -3.75 -3.64 -2.00 -2.75 -2.55 -2.35 -2.61 -3.84
Net Cash From Continuing Operating Activities
-3.25 -4.02 -4.25 -3.75 -3.64 -2.00 -2.75 -2.55 -2.35 -2.61 -3.84
Net Income / (Loss) Continuing Operations
-4.55 -10 -5.75 -6.15 -5.21 -7.44 -8.32 -6.77 -3.12 -4.44 -3.95
Consolidated Net Income / (Loss)
-4.55 -10 -5.75 -6.15 -5.21 -7.44 -8.32 -6.77 -3.12 -4.44 -3.95
Depreciation Expense
0.32 0.32 0.28 0.30 0.29 0.27 0.28 0.26 0.26 0.26 0.26
Amortization Expense
0.05 0.05 0.06 0.05 0.04 0.06 0.26 0.11 0.02 0.02 0.02
Non-Cash Adjustments To Reconcile Net Income
0.81 6.91 0.80 1.53 1.29 3.75 5.53 4.10 0.55 0.84 0.75
Changes in Operating Assets and Liabilities, net
0.12 -1.27 0.37 0.52 -0.04 1.36 -0.51 -0.25 -0.05 0.72 -0.92
Net Cash From Investing Activities
-0.78 -3.52 -5.58 -4.18 -1.30 -0.57 -0.38 5.31 0.04 -2.07 -2.00
Net Cash From Continuing Investing Activities
-0.78 -3.52 -5.58 -4.18 -1.30 -0.57 -0.38 5.31 0.04 -2.07 -2.00
Purchase of Property, Plant & Equipment
-0.64 0.54 -2.74 -3.70 -1.01 -0.47 -0.29 -0.13 - -0.00 0.00
Sale and/or Maturity of Investments
- - 0.15 - - - 0.10 - - - 0.00
Other Investing Activities, net
-0.15 -4.06 -2.99 -0.53 -0.45 -0.26 -0.19 1.10 - -2.07 -2.00
Net Cash From Financing Activities
23 -0.14 1.60 7.47 0.05 3.70 0.64 -2.42 3.97 12 1.85
Net Cash From Continuing Financing Activities
23 -0.14 1.60 7.47 0.05 3.70 0.64 -2.42 3.97 12 1.85
Repayment of Debt
- -0.14 -0.16 -0.25 -0.01 -0.07 -0.50 0.50 - -4.50 -0.01
Issuance of Common Equity
24 -0.00 2.13 7.76 0.28 2.21 1.21 1.59 4.02 12 1.92
Other Financing Activities, net
-0.52 - -0.36 -0.04 -0.22 0.06 -0.08 -0.01 -0.05 -0.05 -0.06
Cash Interest Paid
0.09 0.08 0.08 0.08 0.08 0.08 0.09 0.42 0.01 0.01 0.01
Cash Income Taxes Paid
- - - - - - 0.00 - - - 0.00

Annual Balance Sheets for Aqua Metals

This table presents Aqua Metals' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
47 72 74 71 69 35 33 34 34 26 20
Total Current Assets
32 27 26 23 28 8.36 12 23 18 4.64 13
Cash & Equivalents
20 25 23 21 7.58 6.53 8.14 7.08 17 4.08 11
Note & Lease Receivable
- - - - - 0.00 0.92 0.00 0.60 0.10 2.07
Inventories, net
0.00 0.06 1.24 0.77 1.26 1.09 0.12 0.28 0.93 0.25 0.24
Prepaid Expenses
0.15 0.73 0.77 0.37 0.98 0.70 0.36 0.26 0.18 0.21 0.28
Plant, Property, & Equipment, net
13 41 46 46 38 25 2.37 7.34 10 16 5.76
Total Noncurrent Assets
2.72 2.77 3.03 3.07 4.31 1.90 18 2.95 4.95 5.25 0.54
Intangible Assets
1.07 1.14 1.46 1.27 1.00 0.82 0.64 0.46 0.28 0.15 0.08
Other Noncurrent Operating Assets
1.65 1.63 1.56 1.80 3.31 1.08 0.80 0.49 4.67 5.10 0.46
Total Liabilities & Shareholders' Equity
47 72 74 71 69 35 33 34 34 26 20
Total Liabilities
14 15 15 21 20 4.00 5.74 13 7.54 10 4.94
Total Current Liabilities
3.32 4.03 3.83 12 9.81 3.45 4.08 12 4.61 8.18 4.43
Accounts Payable
3.19 1.57 1.44 2.09 4.83 1.55 0.69 1.08 1.84 1.23 0.55
Accrued Expenses
0.08 1.98 1.80 5.20 4.13 1.25 3.01 1.78 2.47 3.13 3.57
Other Current Liabilities
- - 0.00 4.20 0.55 0.62 0.39 0.31 0.28 0.29 0.31
Total Noncurrent Liabilities
10 11 12 9.48 10 0.55 1.66 0.28 2.92 1.94 0.51
Other Noncurrent Operating Liabilities
- - - 0.11 0.86 0.24 1.66 0.28 0.00 1.94 0.51
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
34 57 59 50 50 31 28 21 26 16 15
Total Preferred & Common Equity
34 57 59 50 50 31 28 21 26 16 15
Total Common Equity
34 57 59 50 50 31 28 21 26 16 15
Common Stock
48 85 114 145 189 197 211 220 250 264 285
Retained Earnings
-15 -28 -55 -95 -140 -166 -184 -199 -223 -248 -270
Treasury Stock
- - - - - - - - -0.52 -0.19 -0.03

Quarterly Balance Sheets for Aqua Metals

This table presents Aqua Metals' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
42 31 34 28 18 9.24 11 17
Total Current Assets
27 10 9.32 4.16 2.22 2.37 3.97 11
Cash & Equivalents
26 8.29 7.83 2.95 1.59 1.93 3.59 6.82
Note & Lease Receivable
0.00 0.45 0.40 0.25 0.00 0.00 0.00 3.72
Inventories, net
0.89 1.04 0.91 0.33 0.25 0.25 0.24 0.24
Prepaid Expenses
0.17 0.30 0.17 0.15 0.26 0.19 0.14 0.31
Plant, Property, & Equipment, net
12 14 17 17 11 4.98 5.91 5.57
Total Noncurrent Assets
2.86 6.91 7.33 7.70 4.74 1.89 0.63 0.46
Intangible Assets
0.33 0.24 0.19 0.16 0.13 0.11 0.09 0.06
Other Noncurrent Operating Assets
0.53 6.68 7.14 7.54 4.61 1.78 0.53 0.40
Total Liabilities & Shareholders' Equity
42 31 34 28 18 9.24 11 17
Total Liabilities
6.54 8.59 8.45 7.59 8.53 4.13 3.98 3.99
Total Current Liabilities
3.59 8.45 7.85 7.07 7.16 3.63 3.46 3.62
Accounts Payable
0.99 2.00 1.68 1.48 0.79 0.91 0.72 0.84
Accrued Expenses
2.26 3.23 2.91 2.31 2.81 2.46 2.51 2.46
Other Current Liabilities
0.31 0.25 0.29 0.29 0.30 0.27 0.24 0.32
Total Noncurrent Liabilities
2.95 0.14 0.59 0.52 1.37 0.49 0.52 0.38
Other Noncurrent Operating Liabilities
2.95 0.14 0.59 0.52 1.37 0.49 0.52 0.38
Commitments & Contingencies
0.00 - 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
35 23 25 21 9.53 5.12 6.52 13
Total Preferred & Common Equity
35 23 25 21 9.53 5.12 6.52 13
Total Common Equity
35 23 25 21 9.53 5.12 6.52 13
Common Stock
249 252 261 261 266 268 273 288
Retained Earnings
-213 -229 -235 -240 -256 -263 -266 -274
Treasury Stock
-0.52 -0.36 -0.36 -0.19 -0.07 -0.07 -0.03 -0.03

Annual Metrics And Ratios for Aqua Metals

This table displays calculated financial ratios and metrics derived from Aqua Metals' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 15,578,725.00 20,402,454.00 38,932,437.00 57,386,622.00 61,175,561.00 69,830,488.00 78,386,746.00 107,811,467.00 7,131,786.00 2,979,263.00
DEI Adjusted Shares Outstanding
0.00 77,894.00 102,012.00 194,662.00 286,933.00 305,878.00 349,152.00 391,934.00 539,057.00 713,179.00 2,979,263.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 -174.04 -260.56 -206.79 -156.12 -84.22 -52.11 -39.37 -44.41 -34.43 -7.60
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 113.07% 9.55% -97.78% 60.19% -97.69% 525.00% -100.00% 0.00%
EBITDA Growth
0.00% -18.91% -77.47% -48.13% -18.45% 43.47% 17.05% 18.26% -60.68% 0.25% 10.48%
EBIT Growth
0.00% -15.42% -91.84% -48.96% -12.31% 41.84% 21.94% 18.28% -58.56% 0.45% 9.40%
NOPAT Growth
0.00% -137.72% -91.84% -48.96% -10.17% 62.27% -13.46% 10.87% -57.16% 2.52% 2.16%
Net Income Growth
0.00% -9.93% -96.06% -51.44% -11.28% 42.49% 29.38% 15.18% -55.13% -2.58% 7.77%
EPS Growth
0.00% 39.46% -47.19% 9.92% 27.12% 51.16% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
0.00% -653.46% -70.87% -38.50% 4.34% 56.19% 35.97% -43.70% 68.54% -326.93% 24.79%
Free Cash Flow Firm Growth
0.00% 0.00% 37.48% 27.66% -138.19% 136.44% -134.55% -107.06% -10.79% -67.29% 76.92%
Invested Capital Growth
0.00% 261.92% 16.12% -18.48% 33.08% -50.83% -28.24% -0.91% -29.51% 25.61% -74.78%
Revenue Q/Q Growth
0.00% 0.00% 75.17% 4.09% -8.93% -84.59% 0.00% -97.74% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% -19.44% -6.41% -19.49% 1.59% -17.40% 33.28% 5.67% -40.32% 11.32% 11.18%
EBIT Q/Q Growth
0.00% -21.05% -8.27% -18.87% 3.12% -15.21% 33.52% 5.62% -38.50% 10.90% 10.72%
NOPAT Q/Q Growth
0.00% -21.05% -8.27% -18.87% 4.96% 28.48% -0.28% 5.08% -38.50% 12.75% 8.37%
Net Income Q/Q Growth
0.00% -23.36% -8.56% -19.26% 4.81% -19.73% 37.27% 4.55% -33.87% 9.52% 11.71%
EPS Q/Q Growth
0.00% -1,383.33% -0.77% -1.72% 15.69% -20.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% -141.45% -1.91% -4.99% 1.34% 29.20% -21.97% 15.30% -528.02% 20.06% -6.33%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 11.65% 25.99% -20.58% 258.58% -135.02% 10.00% -439.60% 38.21% -2,689.23%
Invested Capital Q/Q Growth
0.00% 19.85% 4.92% -17.34% 1.05% -44.06% 1.75% -1.68% 58.73% -25.00% 34.88%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% -356.94% -411.60% -408.80% -4,970.37% -3,956.07% -98,875.00% -25,028.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% -1,022.22% -710.63% -768.34% -19,601.85% -10,150.87% -358,875.00% -92,260.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% -1,190.52% -832.28% -836.97% -14,252.78% -10,095.38% -389,150.00% -97,856.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% -1,190.52% -832.28% -853.22% -22,396.30% -10,913.87% -385,725.00% -97,856.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% -1,272.99% -904.79% -919.06% -23,853.70% -10,516.19% -385,775.00% -95,752.00% 0.00% 0.00%
Tax Burden Percent
100.02% 100.01% 100.01% 100.01% 100.00% 100.01% 100.01% 100.01% 100.00% 100.01% 100.01%
Interest Burden Percent
109.82% 104.61% 106.92% 108.71% 107.71% 106.50% 96.35% 100.00% 97.85% 100.81% 102.62%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% -40.00% -61.09% -64.30% -28.49% -57.08% -61.16% -113.29% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 23.42% 57.39% 234.88% 562.01% 18.27% 9.58% -31.92% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% -5.85% -12.73% -25.58% -35.34% -4.93% -2.54% 11.38% 0.00% 0.00%
Return on Equity (ROE)
-74.98% -29.91% -45.85% -73.82% -89.88% -63.82% -62.02% -63.70% -101.91% -116.08% -146.04%
Cash Return on Invested Capital (CROIC)
0.00% -148.71% -54.91% -40.73% -92.68% 39.66% -24.20% -60.25% -78.67% -141.09% -46.70%
Operating Return on Assets (OROA)
0.00% 0.00% -34.06% -50.79% -59.06% -46.25% -55.20% -46.21% -72.92% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% -36.42% -55.21% -63.62% -49.26% -53.19% -46.22% -71.35% 0.00% 0.00%
Return on Common Equity (ROCE)
-74.98% -29.91% -45.85% -73.82% -89.88% -63.82% -62.02% -63.70% -101.91% -116.08% -146.04%
Return on Equity Simple (ROE_SIMPLE)
-36.63% -23.79% -45.08% -80.36% -90.33% -82.73% -66.08% -73.78% -91.84% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.82 -9.07 -17 -26 -29 -11 -12 -11 -17 -17 -16
NOPAT Margin
0.00% 0.00% -833.36% -582.59% -585.88% -9,976.94% -7,066.76% -272,405.00% -68,499.20% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
-37.78% -22.85% -63.42% -118.48% -299.17% -590.50% -75.36% -70.75% -81.37% -111.46% -111.24%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -59.01% -84.39% -110.57%
Cost of Revenue to Revenue
0.00% 0.00% 456.94% 511.60% 508.80% 5,070.37% 4,056.07% 98,975.00% 25,128.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 330.03% 319.49% 396.27% 8,331.48% 5,600.00% 245,375.00% 46,552.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 388.07% 101.19% 31.90% 950.93% 539.31% 45,325.00% 6,964.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 833.57% 420.68% 428.17% 9,282.41% 6,139.31% 290,275.00% 72,828.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-11 -13 -25 -37 -42 -24 -19 -15 -24 -24 -22
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-10 -12 -21 -32 -37 -21 -18 -14 -23 -23 -21
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.24 3.58 0.74 1.41 0.87 5.89 3.12 4.68 3.14 1.11 0.97
Price to Tangible Book Value (P/TBV)
2.31 3.66 0.76 1.45 0.89 6.05 3.19 4.79 3.18 1.12 0.97
Price to Revenue (P/Rev)
0.00 0.00 20.81 15.93 8.89 1,699.32 496.48 24,495.86 3,277.47 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
4.74 4.66 0.67 1.54 0.88 7.11 4.26 5.35 5.47 1.11 0.88
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 14.96 13.23 9.12 1,641.90 440.78 23,700.11 2,734.91 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 11.82 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.28 0.17 0.18 0.18 0.18 0.01 0.00 0.28 0.11 0.22 0.00
Long-Term Debt to Equity
0.27 0.17 0.17 0.17 0.17 0.01 0.00 0.00 0.11 0.00 0.00
Financial Leverage
-0.67 -0.43 -0.25 -0.22 -0.11 -0.06 -0.27 -0.26 -0.36 -0.33 -0.37
Leverage Ratio
1.61 1.31 1.26 1.34 1.41 1.30 1.17 1.38 1.43 1.42 1.49
Compound Leverage Factor
1.77 1.37 1.35 1.45 1.52 1.38 1.12 1.38 1.40 1.43 1.52
Debt to Total Capital
21.59% 14.74% 15.21% 15.10% 14.93% 1.05% 0.00% 22.00% 10.19% 17.88% 0.00%
Short-Term Debt to Total Capital
0.10% 0.46% 0.58% 0.53% 0.51% 0.09% 0.00% 22.00% 0.12% 17.88% 0.00%
Long-Term Debt to Total Capital
21.48% 14.28% 14.63% 14.58% 14.42% 0.96% 0.00% 0.00% 10.07% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
78.41% 85.26% 84.79% 84.90% 85.07% 98.95% 100.00% 78.00% 89.81% 82.12% 100.00%
Debt to EBITDA
-0.92 -0.82 -0.50 -0.28 -0.23 -0.02 0.00 -0.41 -0.13 -0.15 0.00
Net Debt to EBITDA
2.23 1.39 0.57 0.38 -0.03 0.29 0.00 0.22 0.59 0.02 0.00
Long-Term Debt to EBITDA
-0.91 -0.79 -0.48 -0.27 -0.22 -0.01 0.00 0.00 -0.13 0.00 0.00
Debt to NOPAT
-2.43 -1.09 -0.61 -0.34 -0.30 -0.03 0.00 -0.54 -0.17 -0.21 0.00
Net Debt to NOPAT
5.91 1.84 0.70 0.46 -0.04 0.58 0.00 0.29 0.79 0.03 0.00
Long-Term Debt to NOPAT
-2.42 -1.05 -0.58 -0.33 -0.29 -0.03 0.00 0.00 -0.17 0.00 0.00
Altman Z-Score
2.82 7.67 -0.07 -1.33 -3.11 18.83 -0.32 -4.79 -4.69 -15.30 -20.62
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
9.63 6.79 6.70 1.93 2.80 2.42 3.05 1.89 3.97 0.57 3.03
Quick Ratio
6.07 6.32 6.18 1.83 0.80 1.90 2.29 0.58 3.73 0.51 2.91
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -38 -24 -17 -41 15 -5.18 -11 -12 -20 -4.59
Operating Cash Flow to CapEx
-11.16% -37.82% -207.45% -669.84% -196.66% -344.55% -340.34% -337.03% -57.76% -172.58% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 -59.79 -13.57 -5.01 -11.84 9.26 0.00 -85.87 -19.15 -34.66 -3.08
Operating Cash Flow to Interest Expense
-1.31 -17.40 -10.79 -7.64 -7.24 -6.81 0.00 -81.18 -5.14 -23.75 -6.87
Operating Cash Flow Less CapEx to Interest Expense
-13.04 -63.42 -15.99 -8.77 -10.92 -8.78 0.00 -105.27 -14.04 -37.51 -4.22
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.03 0.06 0.07 0.00 0.01 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 5.54 10.06 0.78 1.15 0.03 0.63 0.00 0.00
Inventory Turnover
0.00 0.00 14.70 22.72 24.53 4.66 11.56 19.75 10.41 12.23 9.73
Fixed Asset Turnover
0.00 0.00 0.05 0.10 0.12 0.00 0.01 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 6.34 12.92 7.17 1.72 6.27 4.50 4.32 4.71 2.71
Days Sales Outstanding (DSO)
0.00 0.00 0.00 65.92 36.28 466.39 317.53 12,820.63 576.70 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 24.83 16.07 14.88 78.25 31.57 18.49 35.06 29.86 37.53
Days Payable Outstanding (DPO)
0.00 0.00 57.54 28.26 50.90 212.66 58.18 81.13 84.57 77.50 134.51
Cash Conversion Cycle (CCC)
0.00 0.00 -32.71 53.73 0.26 331.98 290.92 12,757.98 527.20 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
11 40 47 38 51 25 18 18 13 16 3.96
Invested Capital Turnover
0.00 0.00 0.05 0.10 0.11 0.00 0.01 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 29 6.49 -8.64 13 -26 -7.04 -0.16 -5.23 3.20 -12
Enterprise Value (EV)
53 188 31 59 44 177 76 95 68 17 3.49
Market Capitalization
75 204 43 71 43 184 86 98 82 18 14
Book Value per Share
$4.01 $3.66 $2.89 $1.29 $0.86 $0.51 $0.39 $0.27 $0.24 $2.28 $4.96
Tangible Book Value per Share
$3.88 $3.59 $2.82 $1.25 $0.85 $0.50 $0.39 $0.26 $0.24 $2.26 $4.93
Total Capital
43 67 70 59 58 31 28 27 29 20 15
Total Debt
9.27 9.85 11 8.91 8.70 0.33 0.00 5.90 2.96 3.54 0.00
Total Long-Term Debt
9.22 9.55 10 8.60 8.40 0.30 0.00 0.00 2.92 0.00 0.00
Net Debt
-23 -17 -12 -12 1.13 -6.20 -9.64 -3.18 -14 -0.54 -11
Capital Expenditures (CapEx)
13 29 9.16 3.93 13 3.20 2.08 3.01 5.53 7.90 -3.96
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3.13 -2.94 -0.54 -9.63 10 -1.60 0.22 9.72 -2.80 -4.08 -1.83
Debt-free Net Working Capital (DFNWC)
29 24 22 11 18 4.93 8.36 17 14 -0.00 8.98
Net Working Capital (NWC)
29 23 22 11 18 4.90 8.36 11 14 -3.54 8.98
Net Nonoperating Expense (NNE)
8.52 4.49 9.18 14 16 15 5.97 4.53 6.81 7.86 6.31
Net Nonoperating Obligations (NNO)
-23 -17 -12 -12 1.13 -6.20 -9.64 -3.18 -14 -0.54 -11
Total Depreciation and Amortization (D&A)
1.11 0.93 3.51 5.41 4.14 3.02 1.32 1.07 1.40 1.35 1.47
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% -25.77% -216.41% 213.66% -1,481.48% 128.90% 242,875.00% -11,204.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 1,065.85% 253.18% 369.08% 4,567.59% 4,832.37% 419,925.00% 54,884.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 1,046.46% 246.19% 363.01% 4,540.74% 4,832.37% 272,450.00% 54,744.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.47) ($0.89) ($1.31) ($1.18) ($0.86) ($0.42) ($0.26) ($0.20) ($5.00) ($38.30) ($15.15)
Adjusted Weighted Average Basic Shares Outstanding
14.14M 19.34M 28.69M 44.35M 59.77M 67.14M 71.31M 75.81M 4.70M 641.96K 1.49M
Adjusted Diluted Earnings per Share
($1.47) ($0.89) ($1.31) ($1.18) ($0.86) ($0.42) ($0.26) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
14.14M 19.34M 28.69M 44.35M 59.77M 67.14M 71.31M 81.34M 5.60M 829.06K 3.35M
Adjusted Basic & Diluted Earnings per Share
($1.47) ($0.89) ($1.31) ($1.18) ($0.86) ($0.42) ($0.26) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
8.40M 15.27M 20.29M 34.15M 52.26M 60.86M 70.00M 81.34M 5.60M 829.06K 3.35M
Normalized Net Operating Profit after Tax (NOPAT)
-3.82 -9.07 -16 -26 -29 -11 -12 -10 -14 -15 -9.95
Normalized NOPAT Margin
0.00% 0.00% -752.53% -582.59% -585.88% -9,976.94% -7,066.76% -262,272.50% -54,916.40% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% -1,272.89% -904.74% -919.02% -23,851.85% -10,515.03% -385,725.00% -95,752.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-9.95 -20.28 -14.12 -10.74 -11.96 -14.93 0.00 -123.43 -39.39 -42.43 -14.79
NOPAT to Interest Expense
-3.38 -14.20 -9.88 -7.52 -8.21 -6.65 0.00 -87.17 -27.58 -29.08 -10.95
EBIT Less CapEx to Interest Expense
-21.68 -66.30 -19.32 -11.88 -15.64 -16.91 0.00 -147.52 -48.30 -56.19 -12.14
NOPAT Less CapEx to Interest Expense
-15.11 -60.21 -15.08 -8.66 -11.89 -8.63 0.00 -111.26 -36.48 -42.84 -8.29
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Aqua Metals

This table displays calculated financial ratios and metrics derived from Aqua Metals' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
103,184,859.00 107,811,467.00 111,953,875.00 113,226,006.00 135,799,315.00 7,131,786.00 8,290,601.00 8,896,350.00 1,406,005.00 2,979,263.00 3,350,604.00
DEI Adjusted Shares Outstanding
515,924.00 539,057.00 559,769.00 566,130.00 678,997.00 713,179.00 829,060.00 889,635.00 1,406,005.00 2,979,263.00 3,350,604.00
DEI Earnings Per Adjusted Shares Outstanding
-8.81 -18.60 -10.28 -10.86 -7.67 -10.44 -10.03 -7.61 -2.22 -1.49 -1.18
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% -100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
-23.97% -170.42% -27.06% -32.20% -6.57% 29.99% -40.23% -0.15% 41.41% 37.81% 50.11%
EBIT Growth
-25.96% -165.87% -28.83% -27.00% -5.29% 29.29% -41.44% -0.54% 39.80% 36.83% 50.04%
NOPAT Growth
-25.80% -201.96% -28.83% -27.00% -5.29% 34.28% -49.91% -14.10% 41.18% 31.88% 52.32%
Net Income Growth
-17.04% -152.54% -24.88% -29.23% -14.58% 25.76% -44.56% -10.08% 40.10% 40.35% 52.45%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 25.76% 0.00% 0.00% 0.00% 74.37% 0.00%
Operating Cash Flow Growth
-18.92% -266.87% -48.48% -145.00% -11.85% 63.16% 35.24% 32.12% 35.38% -30.58% -39.63%
Free Cash Flow Firm Growth
309.22% 14.13% 69.26% -372.05% -349.51% -318.20% 112.52% 171.68% 194.89% 208.58% 734.51%
Invested Capital Growth
-56.34% -29.51% -10.87% 168.53% 165.85% 25.61% -36.05% -84.35% -85.98% -74.78% -43.71%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
-4.21% -113.71% 44.28% -6.54% 16.00% -40.39% -11.61% 23.91% 50.86% -49.00% 10.46%
EBIT Q/Q Growth
-2.00% -105.44% 43.03% -6.39% 15.43% -37.96% -13.95% 24.38% 49.36% -44.76% 9.87%
NOPAT Q/Q Growth
-2.00% -105.44% 43.03% -6.39% 15.43% -28.23% -29.95% 19.03% 56.41% -48.52% 9.05%
Net Income Q/Q Growth
4.45% -120.50% 42.63% -6.92% 15.28% -42.86% -11.72% 18.58% 53.90% -42.26% 10.95%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
-138.99% -66.62% 21.50% 11.76% 3.09% 45.12% -38.00% 7.52% 7.74% -10.90% -47.56%
Free Cash Flow Firm Q/Q Growth
6.61% -128.13% -1.73% -791.74% 2.23% 52.85% 103.05% 5,006.42% 29.42% -46.04% -76.60%
Invested Capital Q/Q Growth
3.88% 58.73% 40.22% 16.14% 2.84% -25.00% -28.60% -71.59% -7.82% 34.88% 59.34%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
-6,980.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
-18,328.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
-19,796.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
-19,796.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
-18,188.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
100.00% 100.00% 100.00% 100.05% 100.00% 100.00% 100.00% 100.03% 100.00% 100.00% 100.05%
Interest Burden Percent
91.88% 98.61% 99.31% 99.76% 99.98% 103.53% 101.50% 109.25% 99.49% 97.78% 96.56%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-26.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-20.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
11.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-15.44% 0.00% 0.00% 0.00% -96.34% -116.08% -167.48% -182.91% -187.08% -146.04% -161.41%
Cash Return on Invested Capital (CROIC)
-17.01% -78.67% -85.47% -227.11% -223.48% -141.09% -86.29% -18.29% 1.49% -46.70% -94.20%
Operating Return on Assets (OROA)
-12.86% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
-11.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
-15.44% 0.00% 0.00% 0.00% -96.34% -116.08% -167.48% -182.91% -187.08% -146.04% -161.41%
Return on Equity Simple (ROE_SIMPLE)
-50.46% 0.00% -109.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.46 -7.12 -4.05 -4.31 -3.65 -4.68 -6.08 -4.92 -2.15 -3.19 -2.90
NOPAT Margin
-13,857.20% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
-6.57% -34.74% -71.72% -28.22% -11.35% -39.21% -122.74% -54.47% -54.99% -22.08% -41.11%
Return On Investment Capital (ROIC_SIMPLE)
- -24.52% -15.70% -15.30% -15.27% -23.65% -47.49% -96.16% -32.90% -21.57% -22.08%
Cost of Revenue to Revenue
7,080.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
11,260.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
1,556.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
12,816.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-4.95 -10 -5.79 -6.16 -5.21 -7.19 -8.19 -6.20 -3.14 -4.54 -4.09
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-4.58 -9.79 -5.46 -5.81 -4.88 -6.86 -7.65 -5.82 -2.86 -4.26 -3.82
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.29 3.14 2.64 1.44 1.22 1.11 1.63 0.84 1.38 0.97 1.09
Price to Tangible Book Value (P/TBV)
3.32 3.18 2.66 1.45 1.22 1.12 1.65 0.86 1.40 0.97 1.10
Price to Revenue (P/Rev)
4,663.96 3,277.47 2,409.25 1,449.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
11.31 5.47 3.13 1.54 1.21 1.11 1.53 0.75 1.84 0.88 1.19
Enterprise Value to Revenue (EV/Rev)
3,561.40 2,734.91 2,196.29 1,255.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
119.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 30.53 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.11 0.13 0.12 0.14 0.22 0.34 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.56 -0.36 -0.11 -0.32 -0.49 -0.33 -0.11 -0.22 -0.13 -0.37 -0.23
Leverage Ratio
1.31 1.43 1.56 1.36 1.25 1.42 1.53 1.41 1.42 1.49 1.55
Compound Leverage Factor
1.20 1.41 1.55 1.35 1.25 1.47 1.55 1.55 1.41 1.45 1.50
Debt to Total Capital
0.10% 10.19% 11.50% 10.57% 12.51% 17.88% 25.53% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.10% 0.12% 11.50% 10.57% 12.51% 17.88% 25.53% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 10.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
99.90% 89.81% 88.50% 89.43% 87.49% 82.12% 74.47% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 -0.13 -0.12 -0.12 -0.12 -0.15 -0.13 0.00 0.00 0.00 0.00
Net Debt to EBITDA
1.68 0.59 0.22 0.19 0.00 0.02 -0.07 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 -0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 -0.17 -0.16 -0.16 -0.16 -0.21 -0.17 0.00 0.00 0.00 0.00
Net Debt to NOPAT
2.23 0.79 0.30 0.26 0.00 0.03 -0.09 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 -0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
3.86 -3.29 -6.53 -7.76 -10.53 -13.15 -20.58 -41.56 -35.02 -17.69 -20.55
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
7.45 3.97 1.19 1.19 0.59 0.57 0.31 0.65 1.15 3.03 3.07
Quick Ratio
7.15 3.73 1.03 1.05 0.52 0.51 0.24 0.53 1.04 2.91 2.91
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
6.70 -1.88 -1.92 -17 -17 -7.88 0.24 12 16 8.55 2.00
Operating Cash Flow to CapEx
-511.01% 0.00% -155.32% -101.30% -429.16% -245.69% -952.60% -1,928.79% 0.00% -2,504.81% 0.00%
Free Cash Flow to Firm to Interest Expense
76.97 -18.29 -18.08 -203.45 -201.31 -26.17 0.60 11.45 1,321.21 1,222.09 250.25
Operating Cash Flow to Interest Expense
-37.36 -52.57 -40.10 -44.65 -43.80 -6.63 -6.83 -2.38 -195.75 -372.14 -480.50
Operating Cash Flow Less CapEx to Interest Expense
-44.67 -47.29 -65.92 -88.74 -54.00 -9.33 -7.55 -2.50 -192.83 -387.00 -480.50
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.29 0.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
11.75 10.41 11.07 10.81 13.37 12.23 8.92 7.17 10.77 9.73 8.93
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
5.83 4.32 5.37 6.78 6.63 4.71 4.11 3.20 2.82 2.71 2.68
Days Sales Outstanding (DSO)
1,241.00 576.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
31.06 35.06 32.98 33.77 27.29 29.86 40.94 50.94 33.90 37.53 40.86
Days Payable Outstanding (DPO)
62.66 84.57 68.00 53.86 55.07 77.50 88.73 114.16 129.64 134.51 135.96
Cash Conversion Cycle (CCC)
1,209.40 527.20 -35.02 -20.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7.88 13 18 20 21 16 11 3.19 2.94 3.96 6.31
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
-10 -5.23 -2.14 13 13 3.20 -6.32 -17 -18 -12 -4.90
Enterprise Value (EV)
89 68 55 31 25 17 17 2.38 5.41 3.49 7.52
Market Capitalization
117 82 60 36 25 18 16 4.31 9.00 14 14
Book Value per Share
$0.34 $0.24 $0.20 $0.22 $0.15 $2.28 $1.34 $0.58 $4.64 $4.96 $4.41
Tangible Book Value per Share
$0.34 $0.24 $0.20 $0.22 $0.15 $2.26 $1.32 $0.56 $4.57 $4.93 $4.39
Total Capital
35 29 26 28 24 20 13 5.12 6.52 15 13
Total Debt
0.03 2.96 2.97 2.98 2.99 3.54 3.27 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 2.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-28 -14 -5.32 -4.85 0.04 -0.54 1.68 -1.93 -3.59 -11 -6.82
Capital Expenditures (CapEx)
0.64 -0.54 2.74 3.70 0.85 0.81 0.29 0.13 -0.04 0.10 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2.42 -2.80 -3.70 -3.39 -2.86 -4.08 -3.27 -3.20 -3.08 -1.83 0.66
Debt-free Net Working Capital (DFNWC)
23 14 4.60 4.44 0.09 -0.00 -1.68 -1.26 0.51 8.98 7.48
Net Working Capital (NWC)
23 14 1.63 1.46 -2.90 -3.54 -4.95 -1.26 0.51 8.98 7.48
Net Nonoperating Expense (NNE)
1.08 2.91 1.70 1.84 1.56 2.77 2.24 1.85 0.98 1.25 1.06
Net Nonoperating Obligations (NNO)
-28 -14 -5.32 -4.85 0.04 -0.54 1.68 -1.93 -3.59 -11 -6.82
Total Depreciation and Amortization (D&A)
0.37 0.38 0.34 0.35 0.33 0.33 0.54 0.37 0.28 0.28 0.28
Debt-free, Cash-free Net Working Capital to Revenue
-9,664.00% -11,204.00% -14,780.00% -13,572.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
92,728.00% 54,884.00% 18,396.00% 17,760.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
92,592.00% 54,744.00% 6,516.00% 5,844.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.80) ($42.60) ($1.00) ($10.00) ($7.60) ($115.90) ($10.30) ($7.44) ($2.19) ($2.97) ($1.22)
Adjusted Weighted Average Basic Shares Outstanding
5.08M 234.83K 5.50M 618.97K 681.62K 64.20K 809.57K 910.13K 1.43M 1.49M 3.24M
Adjusted Diluted Earnings per Share
$0.00 ($42.60) $0.00 $0.00 $0.00 ($115.90) $0.00 $0.00 $0.00 ($2.97) $0.00
Adjusted Weighted Average Diluted Shares Outstanding
5.39M 5.60M 5.66M 679.00K 713.18K 829.06K 889.64K 1.41M 2.98M 3.35M 3.36M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($42.60) $0.00 $0.00 $0.00 ($115.90) $0.00 $0.00 $0.00 ($2.97) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
5.39M 5.60M 5.66M 679.00K 713.18K 829.06K 889.64K 1.41M 2.98M 3.35M 3.36M
Normalized Net Operating Profit after Tax (NOPAT)
-3.46 -7.12 -4.05 -4.31 -3.33 -2.84 -2.41 -2.29 -2.13 -3.13 -2.90
Normalized NOPAT Margin
-13,857.20% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
-18,188.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-56.89 -98.71 -54.64 -73.36 -62.78 -23.88 -20.33 -5.79 -261.42 -648.71 -511.63
NOPAT to Interest Expense
-39.82 -69.10 -38.25 -51.35 -43.95 -15.54 -15.08 -4.60 -178.79 -455.20 -362.25
EBIT Less CapEx to Interest Expense
-64.20 -93.43 -80.46 -117.44 -72.99 -26.58 -21.04 -5.91 -258.50 -663.57 -511.63
NOPAT Less CapEx to Interest Expense
-47.13 -63.81 -64.07 -95.43 -54.15 -18.24 -15.80 -4.72 -175.88 -470.06 -362.25
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Aqua Metals (NASDAQ: AQMS) remains a highly cash-dependent, pre-profit company with no revenue in the latest quarter and ongoing operating losses. The most recent quarter, Q1 2026, showed continued heavy spending, but there were also signs of a healthier balance sheet than a year ago, largely due to financing activity and a much larger cash position than earlier periods.

  • Cash balance improved sharply year over year: cash and equivalents were $6.8 million in Q1 2026, up from $3.6 million in Q3 2025 and far above the sub-$2 million level seen in Q2 2025.
  • Current assets now exceed current liabilities: total current assets were $11.1 million versus current liabilities of $3.6 million, suggesting better near-term liquidity than in several earlier quarters.
  • Leverage appears limited right now: total liabilities were just $4.0 million at the end of Q1 2026, well below the company’s equity base of $13.1 million.
  • Operating cash burn improved from late 2025: cash used in operations was $3.8 million in Q1 2026, better than $4.4 million in Q4 2025 and $2.5 million in Q2 2025.
  • Share count was lower than some prior periods: weighted average basic shares of 3.2 million in Q1 2026 were below Q4 2025’s 1.5 million diluted base? No, the more relevant point is that recent share issuance did not appear as extreme as some earlier quarters.
  • The company recorded a note and lease receivable of $3.7 million: this may be a source of future cash, but its timing and collectability matter.
  • Property, plant and equipment remained meaningful at $5.6 million: AQMS continues to carry an operating asset base that may support its commercialization efforts, but it has not yet translated into revenue growth.
  • Revenue was still zero in Q1 2026: the company has not yet established consistent commercial sales, which keeps the investment thesis highly speculative.
  • Operating losses remain large: Q1 2026 net loss was $4.0 million, with operating loss of $4.1 million.
  • Accumulated losses are still enormous: retained earnings were negative $274.4 million, reflecting years of losses and capital-intensive development.

Quarter-over-quarter, Q1 2026 was somewhat better than Q4 2025 on the bottom line and cash usage, but the company is still far from profitability. Q4 2025 had a net loss of $4.4 million, while Q1 2026 improved slightly to a $4.0 million loss. Operating cash outflow also narrowed somewhat.

Looking back over the last four years, the main trend is repeated dilution and recurring losses. Aqua Metals has repeatedly funded operations through equity issuance, and its diluted share count has varied dramatically. That can help keep the company afloat, but it also creates dilution risk for shareholders.

Bottom line: AQMS enters 2026 with better liquidity than it had in much of 2025, but the business still shows no revenue, persistent losses, and ongoing dependence on external financing. Until the company can generate meaningful sales and reduce cash burn, the stock remains a high-risk speculative name.

07/25/26 02:52 PM ETAI Generated. May Contain Errors.

Aqua Metals Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Aqua Metals' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Over the last 10 years, Aqua Metals' net income changed from -$12.33 million in 2015 to -$22.65 million in 2025, a change of 83.6%. See where experts think Aqua Metals is headed by visiting Aqua Metals' forecast page.

Aqua Metals' total operating income in 2025 was -$23.33 million, based on the following breakdown:
  • Total Gross Profit: -$2.41 million
  • Total Operating Expenses: $20.92 million

Over the last 10 years, Aqua Metals' total revenue changed from $0.00 in 2015 to $0.00 in 2025, a change of 0.0%.

Aqua Metals' total liabilities were at $4.94 million at the end of 2025, a 51.2% decrease from 2024, and a 63.7% decrease since 2015.

In the past 10 years, Aqua Metals' cash and equivalents has ranged from $4.08 million in 2024 to $25.46 million in 2016, and is currently $10.81 million as of their latest financial filing in 2025.

Over the last 10 years, Aqua Metals' book value per share changed from 4.01 in 2015 to 4.96 in 2025, a change of 23.8%.



Financial statements for NASDAQ:AQMS last updated on 7/20/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners