Financhill
Sell
40

NB Quote, Financials, Valuation and Earnings

Last price:
$2.44
Seasonality move :
-8.79%
Day range:
$2.15 - $2.69
52-week range:
$1.27 - $3.24
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4,225.63x
P/B ratio:
15.58x
Volume:
3.3M
Avg. volume:
435K
1-year change:
-21.54%
Market cap:
$107.4M
Revenue:
--
EPS (TTM):
-$0.19
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $2M $2.8M $4.9M $7M
Other Inc / (Exp) -$215K $811K -$264K -$866K $6.2M
Operating Expenses $3.4M $4.1M $7.8M $37.4M $13.8M
Operating Income -$3.4M -$4.1M -$7.8M -$37.4M -$13.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4M -$4.8M -$10.9M -$40.6M -$12M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$304K -$139K
Net Income to Company -$4M -$4.8M -$10.9M -$40.3M -$11.9M
 
Minority Interest in Earnings -- -- -- $228K $463K
Net Income to Common Excl Extra Items -$4M -$4.8M -$10.9M -$40.1M -$11.4M
 
Basic EPS (Cont. Ops) -$0.20 -$0.20 -$0.41 -$1.34 -$0.31
Diluted EPS (Cont. Ops) -$0.20 -$0.20 -$0.41 -$1.34 -$0.31
Weighted Average Basic Share $23.5M $24.2M $26.4M $28.7M $34.3M
Weighted Average Diluted Share $23.5M $24.2M $26.4M $28.7M $34.3M
 
EBITDA -$3.6M -$3.3M -$8.1M -$38.3M -$7.5M
EBIT -$3.6M -$3.3M -$8.1M -$38.3M -$7.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.4M -$4.1M -$7.8M -$37.4M -$13.8M
Operating Income (Adjusted) -$3.6M -$3.3M -$8.1M -$38.3M -$7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $771K $1.7M $553K $1.3M $1.7M
Other Inc / (Exp) $263K $58K -$266K $706K $2.4M
Operating Expenses $1.2M $3M $2.2M $2.9M $2.9M
Operating Income -$1.2M -$3M -$2.2M -$2.9M -$2.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.1M -$4M -$2.4M -$3.4M -$518K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.1M -$4M -$2.4M -$3.4M -$518K
 
Minority Interest in Earnings -- -- -- $96K $68K
Net Income to Common Excl Extra Items -$1.1M -$4M -$2.4M -$3.3M -$450K
 
Basic EPS (Cont. Ops) -$0.05 -$1.50 -$0.09 -$0.09 -$0.01
Diluted EPS (Cont. Ops) -$0.05 -$1.50 -$0.09 -$0.09 -$0.01
Weighted Average Basic Share $23.9M $2.6M $28.1M $33.3M $41.2M
Weighted Average Diluted Share $23.9M $2.6M $28.1M $33.3M $41.2M
 
EBITDA -$950K -$3M -$2.2M -$2.2M -$514K
EBIT -$950K -$3M -$2.2M -$2.2M -$514K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.2M -$3M -$2.2M -$2.9M -$2.9M
Operating Income (Adjusted) -$950K -$3M -$2.2M -$2.2M -$514K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $2.9M $1.8M $6.7M $6.7M
Other Inc / (Exp) $240K $242K -$1.9M $3.7M $5.2M
Operating Expenses $3.8M $6.1M $7.8M $39.5M $11.7M
Operating Income -$3.8M -$6.1M -$7.8M -$39.5M -$11.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.1M -$8.8M -$11.1M -$41.2M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$405K -$38K
Net Income to Company -$4.1M -$8.8M -$11.1M -$40.8M -$7.7M
 
Minority Interest in Earnings -- -- -- $498K $292K
Net Income to Common Excl Extra Items -$4.1M -$8.8M -$11.1M -$40.3M -$7.5M
 
Basic EPS (Cont. Ops) -$0.24 -$2.44 -$0.41 -$1.26 -$0.19
Diluted EPS (Cont. Ops) -$0.24 -$2.44 -$0.41 -$1.26 -$0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.6M -$5.9M -$9.4M -$35.8M -$6.5M
EBIT -$3.6M -$5.9M -$9.4M -$35.8M -$6.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.8M -$6.1M -$7.8M -$39.5M -$11.7M
Operating Income (Adjusted) -$3.6M -$5.9M -$9.4M -$35.8M -$6.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $2.1M $1M $2.8M $2.5M
Other Inc / (Exp) $400K -$169K -$1.8M $2.7M $1.7M
Operating Expenses $2.3M $4.3M $4.3M $6.4M $4.3M
Operating Income -$2.3M -$4.3M -$4.3M -$6.4M -$4.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.1M -$6.1M -$6.3M -$6.9M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$101K --
Net Income to Company -$2.1M -$6.1M -$6.3M -$6.8M -$2.6M
 
Minority Interest in Earnings -- -- -- $270K $99K
Net Income to Common Excl Extra Items -$2.1M -$6.1M -$6.3M -$6.5M -$2.5M
 
Basic EPS (Cont. Ops) -$0.09 -$2.30 -$0.23 -$0.18 -$0.06
Diluted EPS (Cont. Ops) -$0.09 -$2.30 -$0.23 -$0.18 -$0.06
Weighted Average Basic Share $47.6M $5.2M $55.8M $65.2M $79.5M
Weighted Average Diluted Share $47.6M $5.2M $55.8M $65.2M $79.5M
 
EBITDA -$1.9M -$4.5M -$5.8M -$3.6M -$2.6M
EBIT -$1.9M -$4.5M -$5.8M -$3.6M -$2.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.3M -$4.3M -$4.3M -$6.4M -$4.3M
Operating Income (Adjusted) -$1.9M -$4.5M -$5.8M -$3.6M -$2.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $307K $7.3M $5.3M $2.3M $2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $31K $24K $402K $1.4M $916K
Total Current Assets $338K $7.3M $5.7M $3.7M $2.9M
 
Property Plant And Equipment $10.6M $17.1M $17M $17.2M $17.1M
Long-Term Investments $7K $16K $10K $9K $4K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $11M $24.5M $22.8M $20.9M $20.1M
 
Accounts Payable $2.5M $320K $769K $3.3M $1.8M
Accrued Expenses $605K $88K $48K $48K $48K
Current Portion Of Long-Term Debt $4.9M $3.4M $4.2M -- $7.7M
Current Portion Of Capital Lease Obligations -- $69K $82K $71K $96K
Other Current Liabilities $33K -- -- -- $2.4M
Total Current Liabilities $8M $3.9M $5.1M $3.6M $12M
 
Long-Term Debt $344K $7.2M -- $10.6M --
Capital Leases -- -- -- -- --
Total Liabilities $8.4M $11.3M $5.1M $29.8M $17.5M
 
Common Stock $97.7M $113.9M $129.1M $140.4M $163.8M
Other Common Equity Adj -- -- -$993K -$911K -$911K
Common Equity $2.6M $13.2M $17.7M -$11M $1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $2.1M $1.5M
Total Equity $2.6M $13.2M $17.7M -$8.9M $2.5M
 
Total Liabilities and Equity $11M $24.5M $22.8M $20.9M $20.1M
Cash and Short Terms $307K $7.3M $5.3M $2.3M $2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $133K $4.9M $424K $634K $477K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $51K $279K $112K $432K $261K
Total Current Assets $184K $5.1M $536K $1.1M $738K
 
Property Plant And Equipment $10.8M $17.1M $17M $17.1M $17.1M
Long-Term Investments $9K $11K $9K $7K $4K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $11.1M $22.3M $21.9M $18.2M $17.9M
 
Accounts Payable $661K $186K $4.2M $3.9M $2.5M
Accrued Expenses $747K $272K $350K $48K $48K
Current Portion Of Long-Term Debt $6.1M $2M $2.5M $5.5M $1.2M
Current Portion Of Capital Lease Obligations $80K $76K $66K $95K $97K
Other Current Liabilities $62K -- -- $2.1M --
Total Current Liabilities $7.7M $2.5M $7.1M $11.7M $3.8M
 
Long-Term Debt $137K $4.3M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.9M $6.9M $7.1M $22.5M $9.6M
 
Common Stock $86.8M $120.9M $131M $151.8M $172.2M
Other Common Equity Adj -- -- -- -$911K -$911K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $1.8M $1.3M
Total Equity $3.1M $15.4M $14.8M -$4.3M $8.2M
 
Total Liabilities and Equity $11.1M $22.3M $21.9M $18.2M $17.9M
Cash and Short Terms $133K $4.9M $424K $634K $477K
Total Debt -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$4M -$4.8M -$10.9M -$40.3M -$11.9M
Depreciation & Amoritzation -- -- $3K $3K $2K
Stock-Based Compensation $153K $797K $1.7M $1.8M $2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3M -$4.7M -$6.2M -$17.3M -$11.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$6.3M -$16K $21K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M $9.5M -- $16M $6.9M
Long-Term Debt Repaid -- -$1.9M -$318K -$3.6M -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$174K -$118K -$204K -$205K
Cash From Financing $3M $18.1M $4.3M $14.6M $11.4M
 
Beginning Cash (CF) $357K $307K $7.3M $5.3M $2.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45K $7M -$1.9M -$2.6M -$329K
Ending Cash (CF) $307K $7.3M $5.3M $2.3M $2M
 
Levered Free Cash Flow -$3M -$11M -$6.2M -$17.3M -$11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.1M -$4M -$2.4M -$3.4M -$518K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $493K $1.6M -- -- $781K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$650K -$1.3M -$2.4M -$1.9M -$1.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $21K -- -$5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$34K -- -- -- -$4.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$537K -$98K -$1.3M
Cash From Financing $221K $299K -$526K $1.4M $1.7M
 
Beginning Cash (CF) $542K $5.9M $3.2M $1.1M $150K
Foreign Exchange Rate Adjustment $20K $48K $123K -- --
Additions / Reductions -$429K -$1.1M -$2.9M -$464K $327K
Ending Cash (CF) $133K $4.9M $424K $634K $477K
 
Levered Free Cash Flow -$650K -$1.3M -$2.4M -$1.9M -$1.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.1M -$8.8M -$11.1M -$40.8M -$7.7M
Depreciation & Amoritzation -- $1K $3K $3K $2K
Stock-Based Compensation $833K $1.6M $177K $1.8M $3.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.4M -$5.9M -$7.3M -$17.8M -$9.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$6.3M -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $16M $7M
Long-Term Debt Repaid -$67K -$2.2M -- -$3.6M -$7.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $218K -$1.4M
Cash From Financing $3.5M $17.2M $3.1M $18.1M $8.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65K $4.9M -$4.2M $306K -$157K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.4M -$5.9M -$7.3M -$17.8M -$9.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.1M -$6.1M -$6.3M -$6.8M -$2.6M
Depreciation & Amoritzation -- $1K $1K $1K $1K
Stock-Based Compensation $797K $1.6M -- -- $781K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.8M -$3M -$4.1M -$4.6M -$2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$16K $21K -- -$5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $33K
Long-Term Debt Repaid -$67K -$318K -- -- -$6.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$558K -$136K -$1.3M
Cash From Financing $1.6M $645K -$547K $2.9M $450K
 
Beginning Cash (CF) $849K $13.2M $8.5M $3.4M $2.2M
Foreign Exchange Rate Adjustment $16K -$122K -$206K -- --
Additions / Reductions -$190K -$2.3M -$4.7M -$1.7M -$1.5M
Ending Cash (CF) $675K $10.7M $3.6M $1.7M $627K
 
Levered Free Cash Flow -$1.8M -$3M -$4.1M -$4.6M -$2M

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

GET BETTER TRADE IDEAS

Popular

Is Energy Transfer a Good Dividend Stock to Buy Now?
Is Energy Transfer a Good Dividend Stock to Buy Now?

Energy Transfer (NYSE:ET) offers an impressive yield, to say the…

Did the Market Bottom Already?
Did the Market Bottom Already?

The past few weeks have been among the most volatile…

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

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

Alerts

Sell
47
RGC alert for Apr 15

Regencell Bioscience Holdings [RGC] is down 11.8% over the past day.

Sell
50
SLP alert for Apr 15

Simulations Plus [SLP] is up 4.69% over the past day.

Sell
46
ZLAB alert for Apr 15

Zai Lab [ZLAB] is up 6.77% over the past day.

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

Show me the best stock