Financhill
Sell
26

NB Quote, Financials, Valuation and Earnings

Last price:
$1.90
Seasonality move :
-2.55%
Day range:
$1.86 - $2.35
52-week range:
$1.27 - $4.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4,225.63x
P/B ratio:
12.52x
Volume:
521.3K
Avg. volume:
296.6K
1-year change:
-22.53%
Market cap:
$86.3M
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 Sweetgreen Stock Worth Holding For the Next Five Years?
Is Sweetgreen Stock Worth Holding For the Next Five Years?

Sweetgreen (NYSE:SG) is an up-and-coming quick service restaurant chain focused…

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 7

Regencell Bioscience Holdings [RGC] is down 14.19% over the past day.

Sell
25
GDXU alert for Apr 7

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 2.56% over the past day.

Buy
76
SOXS alert for Apr 7

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 0.86% over the past day.

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

Show me the best stock