Financhill
Sell
26

NEXT Quote, Financials, Valuation and Earnings

Last price:
$6.95
Seasonality move :
-16.49%
Day range:
$6.42 - $7.03
52-week range:
$4.26 - $8.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
2.70x
Volume:
1.2M
Avg. volume:
1.9M
1-year change:
52.97%
Market cap:
$1.8B
Revenue:
--
EPS (TTM):
-$1.12
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3M $1.8M $184K $162K $168K
Gross Profit -$2.3M -$1.8M -$184K -$162K -$168K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $1.6M $4.1M $4.9M
Selling, General & Admin $22.5M $20.2M $17.7M $50.2M $117.6M
Other Inc / (Exp) -$2.6M $7.4M -$2.5M -$5.6M -$48.7M
Operating Expenses $32.7M $20.2M $19.3M $54.3M $122.5M
Operating Income -$35M -$22M -$19.5M -$54.5M -$122.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$35.9M -$14.3M -$22M -$60.1M -$221.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$35.9M -$14.3M -$22M -$60.1M -$221.6M
 
Minority Interest in Earnings -- -- -- -- $59.4M
Net Income to Common Excl Extra Items -$35.9M -$14.3M -$22M -$60.1M -$162.3M
 
Basic EPS (Cont. Ops) -$0.45 -$0.24 -$0.34 -$0.65 -$0.94
Diluted EPS (Cont. Ops) -$0.45 -$0.24 -$0.34 -$0.65 -$0.94
Weighted Average Basic Share $109.1M $117.5M $119.2M $130.1M $194.6M
Weighted Average Diluted Share $109.1M $117.5M $119.2M $130.1M $194.6M
 
EBITDA -$33.8M -$20.6M -$18.8M -$59.2M -$168.2M
EBIT -$35M -$22M -$19.5M -$60.1M -$171.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$35M -$22M -$19.5M -$54.5M -$122.7M
Operating Income (Adjusted) -$35M -$22M -$19.5M -$60.1M -$171.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $488K $43K $41K $42K $613K
Gross Profit -$488K -$43K -$41K -$42K -$613K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $1.1M $1.1M $2.4M
Selling, General & Admin $5.1M $3.2M $14.9M $34.7M $46.2M
Other Inc / (Exp) -$1.6M $4.4M -$2.7M $250.2M -$328M
Operating Expenses $5.1M $3.2M $16M $35.8M $48.5M
Operating Income -$5.6M -$3.2M -$16.1M -$35.8M -$49.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.2M $1.2M -$18.8M $181.8M -$393.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.2M $1.2M -$18.8M $181.8M -$393.1M
 
Minority Interest in Earnings -- -- -- -$67.2M $269.9M
Net Income to Common Excl Extra Items -$7.2M $1.2M -$18.8M $114.6M -$123.2M
 
Basic EPS (Cont. Ops) -$0.09 -$0.03 -$0.19 $0.48 -$0.47
Diluted EPS (Cont. Ops) -$0.09 -$0.03 -$0.19 $0.48 -$0.47
Weighted Average Basic Share $117.6M $119.4M $129.4M $222.5M $259.4M
Weighted Average Diluted Share $117.6M $119.4M $129.4M $222.5M $259.4M
 
EBITDA -$5.2M -$3M -$18.6M $214.5M -$375.5M
EBIT -$5.6M -$3.2M -$18.8M $214.4M -$377.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$5.6M -$3.2M -$16.1M -$35.8M -$49.2M
Operating Income (Adjusted) -$5.6M -$3.2M -$18.8M $214.4M -$377.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8M $712K $397K $151K $1.4M
Gross Profit -$1.8M -$712K -$397K -$151K -$1.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $5.5M $2.2M $10.2M
Selling, General & Admin $28.7M $14.9M $36M $108.6M $147.4M
Other Inc / (Exp) $3.8M -$641K -$7.3M $158.8M -$215.7M
Operating Expenses $28.7M $14.9M $41.5M $110.8M $157.6M
Operating Income -$30.5M -$15.7M -$41.9M -$111M -$159M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$25.9M -$16.3M -$49.2M $15.3M -$459.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$25.9M -$16.3M -$49.2M $15.3M -$459.8M
 
Minority Interest in Earnings -- -- -- -$67.2M $203.2M
Net Income to Common Excl Extra Items -$25.9M -$16.3M -$49.2M -$51.9M -$256.7M
 
Basic EPS (Cont. Ops) -$0.35 -$0.27 -$0.57 -$0.77 -$1.12
Diluted EPS (Cont. Ops) -$0.35 -$0.27 -$0.57 -$0.77 -$1.12
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$29M -$14.8M -$43.8M $48.8M -$367.2M
EBIT -$30.5M -$15.7M -$44.6M $47.8M -$374.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$30.5M -$15.7M -$41.9M -$111M -$159M
Operating Income (Adjusted) -$30.5M -$15.7M -$44.6M $47.8M -$374.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $340K $349K $118K $1.3M
Gross Profit -$1.4M -$340K -$349K -$118K -$1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $3.9M $2M $7.3M
Selling, General & Admin $16.6M $11.3M $29.8M $88.4M $118.2M
Other Inc / (Exp) $5.7M -$2.4M -$7.1M $157.3M -$9.8M
Operating Expenses $16.6M $11.3M $33.7M $90.4M $125.5M
Operating Income -$18M -$11.7M -$34M -$90.5M -$126.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.1M -$14M -$41.1M $34.2M -$204M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.1M -$14M -$41.1M $34.2M -$204M
 
Minority Interest in Earnings -- -- -- -$67.2M $76.6M
Net Income to Common Excl Extra Items -$12.1M -$14M -$41.1M -$33M -$127.4M
 
Basic EPS (Cont. Ops) -$0.19 -$0.22 -$0.46 -$0.59 -$0.49
Diluted EPS (Cont. Ops) -$0.19 -$0.22 -$0.46 -$0.59 -$0.49
Weighted Average Basic Share $352.3M $356M $377.1M $520.3M $773.9M
Weighted Average Diluted Share $352.3M $356M $377.1M $520.3M $784.1M
 
EBITDA -$16.9M -$11.1M -$36.1M $67.4M -$131.6M
EBIT -$18M -$11.7M -$36.7M $66.7M -$136.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$18M -$11.7M -$34M -$90.5M -$126.8M
Operating Income (Adjusted) -$18M -$11.7M -$36.7M $66.7M -$136.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15.7M $22.6M $25.6M $62.8M $38.2M
Short Term Investments $62.2M -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $478K $403K $521K -- --
Other Current Assets $381K $267K $314K $1.1M $2.1M
Total Current Assets $78.8M $23.3M $26.4M $63.9M $314.5M
 
Property Plant And Equipment $135.6M $162.1M $174.4M $220.1M $2.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.7M $16.3M $21.3M $28.4M $3.5M
Total Assets $221.2M $201.7M $222.1M $312.4M $3.3B
 
Accounts Payable $11.9M $207K $281K $1.1M $243.1M
Accrued Expenses $4.5M $1M $1.4M $16.5M $290M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $698K $432K $596K $1.1M $3.1M
Other Current Liabilities -- $3.3M $1.6M -- $6.9M
Total Current Liabilities $21.5M $5.1M $8.2M $25.4M $552.4M
 
Long-Term Debt -- -- -- -- $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $131.5M $141.2M $202.2M $258.1M $2.6B
 
Common Stock $12K $12K $12K $14K $26K
Other Common Equity Adj -- -- -- -- --
Common Equity $89.7M $60.4M $19.9M $54.4M $287.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $452.5M
Total Equity $89.7M $60.4M $19.9M $54.4M $740.4M
 
Total Liabilities and Equity $221.2M $201.7M $222.1M $312.4M $3.3B
Cash and Short Terms $77.9M $22.6M $25.6M $62.8M $38.2M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $29.9M $36.7M $109.2M $50.8M $38.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $515K $652K $762K $2.1M --
Other Current Assets $285K $231K $547K $126K $1.3M
Total Current Assets $30.7M $37.6M $110.5M $469.2M $271.4M
 
Property Plant And Equipment $159M $171.2M $183.9M $1.9B $4.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.1M $19.9M $26.3M $3.5M $15.6M
Total Assets $204.9M $228.7M $320.7M $2.9B $5.1B
 
Accounts Payable $561K $744K $4.9M $326.8M $224.4M
Accrued Expenses $659K $1.6M $6.4M $205.6M $320M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $596K $579K $968K $3.4M $2.9M
Other Current Liabilities $4.7M $1.3M -- $7.4M --
Total Current Liabilities $7.4M $8.1M $17M $550.7M $558.3M
 
Long-Term Debt -- -- -- $1.4B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $138.8M $196.9M $244.4M $2.1B $4.1B
 
Common Stock $12K $12K $14K $26K $26K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $5M -- -- --
Minority Interest, Total -- -- -- $340.6M $375.9M
Total Equity $66.1M $31.8M $76.4M $817.6M $1B
 
Total Liabilities and Equity $204.9M $228.7M $320.7M $2.9B $5.1B
Cash and Short Terms $29.9M $36.7M $109.2M $50.8M $38.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$35.9M -$14.3M -$22M -$60.1M -$221.6M
Depreciation & Amoritzation $1.2M $1.4M $735K $918K $3.1M
Stock-Based Compensation -$9.6M -$341K -$4.3M $7.5M $26.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$40.7M -$26.3M -$18M -$40.1M -$73.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.7M $18.5M -$18.5M -$40.9M -$1.8B
 
Dividends Paid (Ex Special Dividend) -$42K -$50K -$67K -$75K -$53K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $2.1B
Long-Term Debt Repaid -- -- -- -- -$233M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$293K $15M -$268K -$4M -$36.6M
Cash From Financing $70M $14.6M $39.4M $118.2M $2.1B
 
Beginning Cash (CF) $3.2M $15.7M $22.6M $25.6M $62.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.6M $6.9M $2.9M $37.2M $231.7M
Ending Cash (CF) $15.7M $22.6M $25.6M $62.8M $294.5M
 
Levered Free Cash Flow -$61M -$58.6M -$30.1M -$73.8M -$1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.2M $1.2M -$18.8M $181.8M -$393.1M
Depreciation & Amoritzation $395K $176K $232K $89K $1.7M
Stock-Based Compensation $837K -$2.7M $3M $9.7M $5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4M -$4.6M -$10.5M -$11.4M -$63.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.5M -$4.5M -$4.8M -$954M -$505.3M
 
Dividends Paid (Ex Special Dividend) -$13K -$23K $1K -$21K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.4B $498.3M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $1.8M -- --
Other Financing Activities -- -$56K $74K -$207.6M $473.3M
Cash From Financing -$224K $5.2M $84M $1.4B $631.9M
 
Beginning Cash (CF) $37.6M $40.6M $40.5M $40M $203.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.6M -$3.9M $68.7M $405.8M $62.7M
Ending Cash (CF) $29.9M $36.7M $109.2M $445.9M $265.8M
 
Levered Free Cash Flow -$5.9M -$7.5M -$13.6M -$954.9M -$569.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$25.9M -$16.3M -$49.2M $15.3M -$459.8M
Depreciation & Amoritzation $1.5M $846K $836K $954K $7.4M
Stock-Based Compensation $2.1M -$5.2M $4.8M $26M $18.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$30.2M -$15.8M -$33.7M -$64.7M -$107.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.2M -$16.8M -$16.5M -$1B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$53K -$59K -$55K -$90K --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.4B $3.5B
Long-Term Debt Repaid -- -- -- -- -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $14.8M -$117K -- -- $598.3M
Cash From Financing $64.4M $39.4M $122.6M $1.4B $2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.1M $6.8M $72.5M $336.6M -$180.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$61.9M -$26.4M -$43.1M -$1.1B -$2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.1M -$14M -$41.1M $34.2M -$204M
Depreciation & Amoritzation $1.1M $550K $651K $687K $5M
Stock-Based Compensation -$759K -$5.6M $3.6M $22.1M $13.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$22.7M -$12.3M -$28M -$52.6M -$86.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $22.3M -$13.1M -$11M -$1B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$41K -$50K -$38K -$53K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.4B $2.8B
Long-Term Debt Repaid -- -- -- -- -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $15M -$117K -$2K -$207.6M $427.3M
Cash From Financing $14.6M $39.4M $122.6M $1.4B $1.9B
 
Beginning Cash (CF) $111.6M $102.5M $88.4M $153.9M $749M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M $14.1M $83.7M $383.1M -$28.7M
Ending Cash (CF) $125.8M $116.6M $172.1M $537M $720.3M
 
Levered Free Cash Flow -$52.8M -$20.6M -$33.6M -$1B -$2B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock