Financhill
Sell
25

NTRB Quote, Financials, Valuation and Earnings

Last price:
$4.13
Seasonality move :
38.94%
Day range:
$4.02 - $4.40
52-week range:
$2.22 - $9.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
19.85x
P/B ratio:
4.00x
Volume:
30.3K
Avg. volume:
25.6K
1-year change:
62%
Market cap:
$45M
Revenue:
$2.1M
EPS (TTM):
-$0.71
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $370.7K $943.7K $1.4M $2.1M $2.1M
Revenue Growth (YoY) 51.11% 154.61% 50.7% 46.23% 0.27%
 
Cost of Revenues $549.1K $627.4K $917.8K $1.3M $1.2M
Gross Profit -$178.5K $316.3K $504.3K $750.4K $862.1K
Gross Profit Margin -48.15% 33.52% 35.46% 36.08% 41.34%
 
R&D Expenses -- -- $411.4K $982.2K $2M
Selling, General & Admin $1.8M $2.9M $4M $3.9M $3.8M
Other Inc / (Exp) -$678.8K $12.9K -$2.1M -$327.3K -$554.4K
Operating Expenses $1.8M $2.9M $4.4M $4.9M $5.7M
Operating Income -$2M -$2.6M -$3.9M -$4.1M -$4.9M
 
Net Interest Expenses $73.4K $349.8K $118.4K $8.3K $59K
EBT. Incl. Unusual Items -$2.7M -$2.9M -$6.2M -$4.5M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.7M -$2.9M -$6.2M -$4.5M -$5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$2.9M -$6.2M -$4.5M -$5.5M
 
Basic EPS (Cont. Ops) -$0.43 -$0.44 -$0.80 -$0.53 -$0.69
Diluted EPS (Cont. Ops) -$0.43 -$0.44 -$0.80 -$0.53 -$0.69
Weighted Average Basic Share $6.3M $6.7M $7.9M $8.5M $8M
Weighted Average Diluted Share $6.3M $6.7M $7.9M $8.5M $8M
 
EBITDA -$2.6M -$2.5M -$5.7M -$4.1M -$5.1M
EBIT -$2.6M -$2.7M -$6.1M -$4.5M -$5.4M
 
Revenue (Reported) $370.7K $943.7K $1.4M $2.1M $2.1M
Operating Income (Reported) -$2M -$2.6M -$3.9M -$4.1M -$4.9M
Operating Income (Adjusted) -$2.6M -$2.7M -$6.1M -$4.5M -$5.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $391.8K $283K $618K $427.8K $645.8K
Revenue Growth (YoY) 374.52% -27.76% 118.35% -30.77% 50.94%
 
Cost of Revenues $228.8K $207.7K $349.3K $268.9K $454.8K
Gross Profit $163K $75.3K $268.7K $158.9K $191K
Gross Profit Margin 41.61% 26.62% 43.48% 37.15% 29.58%
 
R&D Expenses -- $161K $290.7K $551.5K $880.8K
Selling, General & Admin $204K $1.5M $1M $1.3M $737.1K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $204K $1.6M $1.3M $1.9M $1.6M
Operating Income -$41K -$1.5M -$1.1M -$1.7M -$1.4M
 
Net Interest Expenses $1.6K $33.4K $4K $36.4K --
EBT. Incl. Unusual Items -$42.6K -$1.6M -$1.1M -$1.8M -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$42.6K -$1.6M -$1.1M -$1.8M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.6K -$1.6M -$1.1M -$1.8M -$1.4M
 
Basic EPS (Cont. Ops) -$0.01 -$0.23 -$0.14 -$0.22 -$0.12
Diluted EPS (Cont. Ops) -$0.01 -$0.23 -$0.14 -$0.22 -$0.12
Weighted Average Basic Share $6.4M $7.6M $7.8M $7.8M $11.1M
Weighted Average Diluted Share $6.4M $7.6M $7.8M $7.8M $11.1M
 
EBITDA $6.5K -$1.5M -$1M -$1.7M -$1.3M
EBIT -$41K -$1.5M -$1.1M -$1.7M -$1.4M
 
Revenue (Reported) $391.8K $283K $618K $427.8K $645.8K
Operating Income (Reported) -$41K -$1.5M -$1.1M -$1.7M -$1.4M
Operating Income (Adjusted) -$41K -$1.5M -$1.1M -$1.7M -$1.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $615.2K $1.3M $2M $2.1M $2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $546.9K $824.5K $1.2M $1.3M $1.4M
Gross Profit $68.3K $453.9K $812.4K $810.3K $638.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $161K $936.8K $1.7M $3.2M
Selling, General & Admin $1.1M $4.8M $4.3M $4M $3.5M
Other Inc / (Exp) -$246.9K $46.6K -$2.2M -- -$368K
Operating Expenses $1.1M $5M $5.2M $5.7M $6.7M
Operating Income -$1M -$4.5M -$4.4M -$4.9M -$6M
 
Net Interest Expenses $347.8K $189.1K $15.7K $34.6K --
EBT. Incl. Unusual Items -$1.6M -$4.7M -$6.6M -$5.3M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.6M -$4.7M -$6.6M -$5.3M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6M -$4.7M -$6.6M -$5.3M -$6.8M
 
Basic EPS (Cont. Ops) -$0.26 -$0.67 -$0.80 -$0.67 -$0.71
Diluted EPS (Cont. Ops) -$0.26 -$0.67 -$0.80 -$0.67 -$0.71
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.2M -$4.2M -$6.2M -$4.9M -$6.5M
EBIT -$1.3M -$4.5M -$6.6M -$5.2M -$6.8M
 
Revenue (Reported) $615.2K $1.3M $2M $2.1M $2M
Operating Income (Reported) -$1M -$4.5M -$4.4M -$4.9M -$6M
Operating Income (Adjusted) -$1.3M -$4.5M -$6.6M -$5.2M -$6.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $595.6K $930.3K $1.6M $1.6M $1.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $420.7K $617.8K $931.1K $879.8K $1M
Gross Profit $175K $312.5K $621K $680.9K $457.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $161K $686.4K $1.4M $2.6M
Selling, General & Admin $589.2K $2.5M $2.7M $2.8M $2.6M
Other Inc / (Exp) $9.6K $43.2K -- -- -$368K
Operating Expenses $589.2K $2.6M $3.4M $4.2M $5.2M
Operating Income -$414.3K -$2.3M -$2.8M -$3.6M -$4.7M
 
Net Interest Expenses $276K $115.3K $12.5K $41.4K $8.6K
EBT. Incl. Unusual Items -$680.6K -$2.4M -$2.8M -$3.6M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$680.6K -$2.4M -$2.8M -$3.6M -$5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$680.6K -$2.4M -$2.8M -$3.6M -$5M
 
Basic EPS (Cont. Ops) -$0.11 -$0.33 -$0.34 -$0.46 -$0.48
Diluted EPS (Cont. Ops) -$0.11 -$0.33 -$0.34 -$0.46 -$0.48
Weighted Average Basic Share $19.3M $23.6M $25.4M $23.5M $31.3M
Weighted Average Diluted Share $19.3M $23.6M $25.4M $23.5M $31.3M
 
EBITDA -$380.6K -$2.1M -$2.5M -$3.3M -$4.7M
EBIT -$473.8K -$2.3M -$2.8M -$3.6M -$4.9M
 
Revenue (Reported) $595.6K $930.3K $1.6M $1.6M $1.5M
Operating Income (Reported) -$414.3K -$2.3M -$2.8M -$3.6M -$4.7M
Operating Income (Adjusted) -$473.8K -$2.3M -$2.8M -$3.6M -$4.9M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $10.2K $152K $4.9M $2M $492.9K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.8K $109.4K $71.4K $113.1K $148.7K
Inventory -- $52.9K $131.7K $229.3K $168.6K
Prepaid Expenses $20.2K -- $370.5K $365.9K $211.7K
Other Current Assets -- -- -- -- --
Total Current Assets $43.2K $314.2K $5.5M $2.7M $1M
 
Property Plant And Equipment $120.6K $1.1M $998.3K $960.5K $806.3K
Long-Term Investments -- -- -- -- --
Goodwill $1.7M $7.5M $5.3M $5M $5M
Other Intangibles $314.7K $1M $926.9K $780.4K $667.3K
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2M $9.9M $12.7M $9.5M $7.5M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $282.5K $113.9K $14.1K $19.7K $127.2K
Current Portion Of Capital Lease Obligations $10.1K $24.7K $19.3K $31.3K $34.3K
Other Current Liabilities $928.8K -- -- -- --
Total Current Liabilities $2M $2.6M $779.3K $748.6K $999.1K
 
Long-Term Debt -- $150.1K $101.1K $100.5K $79.8K
Capital Leases -- -- -- -- --
Total Liabilities $2M $2.8M $880.4K $883.4K $1.1M
 
Common Stock $5.4K $6.3K $9.2K $7.8K $8.9K
Other Common Equity Adj -- -- -$300 -- --
Common Equity $175.4K $7.1M $11.9M $8.6M $6.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $175.4K $7.1M $11.9M $8.6M $6.4M
 
Total Liabilities and Equity $2.2M $9.9M $12.7M $9.5M $7.5M
Cash and Short Terms $10.2K $152K $4.9M $2M $492.9K
Total Debt $311.6K $1.7M $115.2K $120.2K $207K
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $193.4K $5.5M $2.8M $1.3M $5.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $90.7K $146.4K $80.5K $169.7K $109.6K
Inventory $39.2K $124.9K $184.3K $174.6K $168.3K
Prepaid Expenses -- $191.8K $426.1K $390.1K $215.5K
Other Current Assets -- -- -- -- --
Total Current Assets $323.3K $5.9M $3.5M $2M $6.2M
 
Property Plant And Equipment $1.3M $990K $1M $806.1K $747.5K
Long-Term Investments -- -- -- -- --
Goodwill $8.2M $7.5M $5.3M $5M $5M
Other Intangibles $286.9K $959.4K $808.7K $695.6K $582.4K
Other Long-Term Assets -- -- -- -- --
Total Assets $10.1M $15.4M $10.7M $8.5M $12.5M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $100K $14.1K $21.3K $126.9K $127.9K
Current Portion Of Capital Lease Obligations $23.8K $106K $30.6K $33.5K $8.9K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6M $1M $789.8K $717.8K $1.2M
 
Long-Term Debt $168.4K $104.6K $105.5K $2.1M $63.7K
Capital Leases -- -- -- -- --
Total Liabilities $2.8M $1.1M $937.6K $2.8M $1.3M
 
Common Stock $6.1K $7.7K $7.8K $7.8K $11.1K
Other Common Equity Adj -- -- -- -$300 -$300
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.3M $14.3M $9.7M $5.7M $11.2M
 
Total Liabilities and Equity $10.1M $15.4M $10.7M $8.5M $12.5M
Cash and Short Terms $193.4K $5.5M $2.8M $1.3M $5.7M
Total Debt $1.8M $118.7K $126.8K $2.2M $191.6K
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$2.7M -$2.9M -$6.2M -$4.5M -$5.5M
Depreciation & Amoritzation $91.4K $169.7K $318.3K $330.1K $287.7K
Stock-Based Compensation $252.7K $2M $897.8K $732.1K $742.7K
Change in Accounts Receivable $260 -$94.8K $43K -$41.7K -$154K
Change in Inventories -- -$10.2K -$78.8K -$97.7K $60.7K
Cash From Operations -$894.5K -$297.1K -$2.8M -$3M -$3.5M
 
Capital Expenditures -- -- $81.6K $79.3K $51.8K
Cash Acquisitions -- $67K -- -- --
Cash From Investing -- $67K -$81.6K -$79.3K -$51.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $425K $194.9K -- -- $2.1M
Long-Term Debt Repaid -- -$356.4K -$1.6M -$17.8K -$19.8K
Repurchase of Common Stock -- -- -$104.5K -$119K --
Other Financing Activities $5.3K $18.3K -- -- --
Cash From Financing $430.3K $371.9K $7.6M $160.1K $2.1M
 
Beginning Cash (CF) $474.7K $10.2K $152K $4.9M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$464.2K $141.8K $4.7M -$2.9M -$1.5M
Ending Cash (CF) $10.2K $152K $4.9M $2M $492.9K
 
Levered Free Cash Flow -$894.5K -$297.1K -$2.9M -$3.1M -$3.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$42.6K -$1.6M -$1.1M -$1.8M -$1.4M
Depreciation & Amoritzation $47.5K $79.6K $69.8K $67.9K $73.2K
Stock-Based Compensation $12K -- $405.2K $580.6K $133.4K
Change in Accounts Receivable -$74.3K -$132.7K $66.1K $53.8K -$41.6K
Change in Inventories $3.4K -$52.3K -$22.5K -$17.7K $55.6K
Cash From Operations $99.7K -$1.2M -$520.4K -$1.1M -$1M
 
Capital Expenditures -- $2K $1.3K -- $47K
Cash Acquisitions $67K -- -- -- --
Cash From Investing $67K -$2K -$1.3K -- -$47K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8K -$1.5M -$6.5K -$5K -$5.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.6K -- -- -- --
Cash From Financing -$12.6K $6.4M -$6.5K -$5K -$5.2K
 
Beginning Cash (CF) $39.3K $304.3K $3.3M $2.3M $6.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $154.1K $5.2M -$528.2K -$1.1M -$1.1M
Ending Cash (CF) $193.4K $5.5M $2.8M $1.3M $5.7M
 
Levered Free Cash Flow $99.7K -$1.2M -$521.7K -$1.1M -$1.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$1.6M -$4.7M -$6.6M -$5.3M -$6.8M
Depreciation & Amoritzation $116K $311.9K $338.8K $292.6K $281.5K
Stock-Based Compensation $50K $2M $405.2K $1.1M $686.7K
Change in Accounts Receivable -$16.9K -$55.8K $71K -$101.1K -$46.5K
Change in Inventories $3.4K -$85.7K -$59.4K $9.7K $6.3K
Cash From Operations -$331.4K -$1.7M -$3.4M -$3.6M -$4.1M
 
Capital Expenditures -- $51.4K $99.5K $12.6K $141.2K
Cash Acquisitions $67K -- -- -- --
Cash From Investing $67K -$51.4K -$99.5K -$12.6K -$141.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $219.9K -- -- $2.1M $300K
Long-Term Debt Repaid -$347.2K -$1.5M -$118K -$21.4K -$20.4K
Repurchase of Common Stock -- -- -$223.2K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $360.4K $7M $836.1K $2.1M $8.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.9K $5.3M -$2.7M -$1.6M $4.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$331.4K -$1.7M -$3.5M -$3.6M -$4.2M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$680.6K -$2.4M -$2.8M -$3.6M -$5M
Depreciation & Amoritzation $93.2K $235.4K $255.9K $218.4K $212.2K
Stock-Based Compensation $50K -- $405.2K $742.7K $686.7K
Change in Accounts Receivable -$76.1K -$37.1K -$9.1K -$68.5K $39K
Change in Inventories $3.4K -$72.1K -$52.7K $54.7K $300
Cash From Operations -$213.9K -$1.6M -$2.2M -$2.8M -$3.4M
 
Capital Expenditures -- $51.4K $69.3K $2.6K $92.1K
Cash Acquisitions $67K -- -- -- --
Cash From Investing $67K -$51.4K -$69.3K -$2.6K -$92.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $194.9K -- -- $2.1M $300K
Long-Term Debt Repaid -$347.2K -$1.5M -$11.2K -$14.8K -$15.4K
Repurchase of Common Stock -- -- -$118.8K -- --
Other Financing Activities -$32.7K -- -- -- --
Cash From Financing $330.1K $7M $166.9K $2.1M $8.7M
 
Beginning Cash (CF) $70.1K $867K $12.2M $5.6M $15.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $183.2K $5.3M -$2.1M -$720.1K $5.2M
Ending Cash (CF) $253.3K $6.2M $10.2M $4.9M $20.8M
 
Levered Free Cash Flow -$213.9K -$1.6M -$2.2M -$2.8M -$3.5M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 2.15% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.43% over the past day.

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

Show me the best stock