Financhill
Sell
44

NAGE Quote, Financials, Valuation and Earnings

Last price:
$5.18
Seasonality move :
29.34%
Day range:
$5.04 - $5.30
52-week range:
$5.04 - $14.69
Dividend yield:
0%
P/E ratio:
21.00x
P/S ratio:
3.46x
P/B ratio:
5.77x
Volume:
881.4K
Avg. volume:
858.4K
1-year change:
-7.43%
Market cap:
$407.8M
Revenue:
$99.6M
EPS (TTM):
$0.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $59.3M $67.4M $72.1M $83.6M $99.6M
Revenue Growth (YoY) 28.01% 13.83% 6.82% 15.99% 19.18%
 
Cost of Revenues $24M $26M $29.3M $32.8M $38M
Gross Profit $35.3M $41.5M $42.8M $50.8M $61.6M
Gross Profit Margin 59.53% 61.51% 59.4% 60.76% 61.84%
 
R&D Expenses $3.7M $3.8M $4.8M $5M $6M
Selling, General & Admin $51.4M $64.7M $56.6M $51.4M $47.8M
Other Inc / (Exp) -- -- $2.1M -- --
Operating Expenses $46.5M $52.2M $51.5M $52.7M $53.9M
Operating Income -$11.3M -$10.7M -$8.7M -$1.9M $7.7M
 
Net Interest Expenses $71K $55K -- -- --
EBT. Incl. Unusual Items -$19.9M -$27.1M -$16.5M -$4.9M $8.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $305K
Net Income to Company -$19.9M -$27.1M -$16.5M -$4.9M $8.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.9M -$27.1M -$16.5M -$4.9M $8.6M
 
Basic EPS (Cont. Ops) -$0.33 -$0.40 -$0.24 -$0.07 $0.11
Diluted EPS (Cont. Ops) -$0.33 -$0.40 -$0.24 -$0.07 $0.11
Weighted Average Basic Share $61.1M $67.2M $69.7M $75M $75.9M
Weighted Average Diluted Share $61.1M $67.2M $69.7M $75M $78.1M
 
EBITDA -$9.7M -$9M -$6.8M -$194K $9.2M
EBIT -$11.3M -$10.7M -$8.7M -$1.9M $7.7M
 
Revenue (Reported) $59.3M $67.4M $72.1M $83.6M $99.6M
Operating Income (Reported) -$11.3M -$10.7M -$8.7M -$1.9M $7.7M
Operating Income (Adjusted) -$11.3M -$10.7M -$8.7M -$1.9M $7.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.3M $17.1M $19.5M $25.6M $34M
Revenue Growth (YoY) 22.06% -1.42% 14.25% 31.21% 32.86%
 
Cost of Revenues $6.7M $6.9M $7.5M $9.3M $12.1M
Gross Profit $10.6M $10.2M $12M $16.2M $21.9M
Gross Profit Margin 61.12% 59.82% 61.4% 63.49% 64.52%
 
R&D Expenses $996K $1.2M $1.2M $1.3M $1.8M
Selling, General & Admin $18.4M $12M $11.9M $13.3M $15.9M
Other Inc / (Exp) -- $2.1M -- -- --
Operating Expenses $19.1M $8.9M $12.8M $13.4M $17.7M
Operating Income -$8.5M $1.3M -$847K $2.8M $4.2M
 
Net Interest Expenses $15K $5K -- -- --
EBT. Incl. Unusual Items -$8.9M -$985K -$959K $1.9M $4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $222K
Net Income to Company -$8.9M -$985K -$959K $1.9M $4.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.9M -$985K -$959K $1.9M $4.6M
 
Basic EPS (Cont. Ops) -$0.13 -$0.01 -$0.01 $0.02 $0.06
Diluted EPS (Cont. Ops) -$0.13 -$0.01 -$0.01 $0.02 $0.05
Weighted Average Basic Share $68.2M $68.3M $75.1M $76M $79.8M
Weighted Average Diluted Share $68.2M $68.3M $75.1M $77.8M $86.6M
 
EBITDA -$8.1M $1.8M -$399K $3.2M $4.4M
EBIT -$8.5M $1.3M -$847K $2.8M $4.2M
 
Revenue (Reported) $17.3M $17.1M $19.5M $25.6M $34M
Operating Income (Reported) -$8.5M $1.3M -$847K $2.8M $4.2M
Operating Income (Adjusted) -$8.5M $1.3M -$847K $2.8M $4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $65.1M $68.8M $83.4M $91.7M $124.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.1M $27.2M $33.5M $35.3M $45M
Gross Profit $40M $41.6M $49.9M $56.3M $79.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.8M $4.6M $5.1M $5.9M $5.9M
Selling, General & Admin $64.1M $59.6M $51.7M $50M $54.4M
Other Inc / (Exp) -- $2.1M -- -- --
Operating Expenses $51.3M $53M $54.4M $52.7M $60.4M
Operating Income -$11.2M -$11.4M -$4.6M $3.6M $19.3M
 
Net Interest Expenses $62K $32K -- -- --
EBT. Incl. Unusual Items -$27.9M -$20.4M -$6.5M $1.5M $21.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $823K
Net Income to Company -$27.9M -$20.4M -$6.5M $1.5M $20.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.9M -$20.4M -$6.5M $1.5M $20.4M
 
Basic EPS (Cont. Ops) -$0.43 -$0.30 -$0.09 $0.02 $0.26
Diluted EPS (Cont. Ops) -$0.43 -$0.30 -$0.09 $0.02 $0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.6M -$9.6M -$2.8M $5.1M $20.2M
EBIT -$11.2M -$11.4M -$4.6M $3.6M $19.3M
 
Revenue (Reported) $65.1M $68.8M $83.4M $91.7M $124.7M
Operating Income (Reported) -$11.2M -$11.4M -$4.6M $3.6M $19.3M
Operating Income (Adjusted) -$11.2M -$11.4M -$4.6M $3.6M $19.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $51.1M $62.4M $70.5M $95.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.3M $24.5M $27.1M $34.1M --
Gross Profit $30.8M $37.8M $43.4M $61.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M $3.8M $4.7M $4.6M --
Selling, General & Admin $44.4M $39.5M $38.1M $44.7M --
Other Inc / (Exp) $2.1M -- -- -- --
Operating Expenses $38.5M $41.4M $40M $49.3M --
Operating Income -$7.7M -$3.5M $3.4M $12.2M --
 
Net Interest Expenses $23K -- -- -- --
EBT. Incl. Unusual Items -$15.1M -$5.1M $1.4M $13.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $518K --
Net Income to Company -$15.1M -$5.1M $1.4M $13.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.1M -$5.1M $1.4M $13.3M --
 
Basic EPS (Cont. Ops) -$0.22 -$0.07 $0.02 $0.17 --
Diluted EPS (Cont. Ops) -$0.22 -$0.07 $0.02 $0.16 --
Weighted Average Basic Share $205M $224.8M $226.8M $236.8M --
Weighted Average Diluted Share $205M $224.8M $228.6M $256.1M --
 
EBITDA -$6.3M -$2.2M $4.5M $12.8M --
EBIT -$7.7M -$3.5M $3.4M $12.2M --
 
Revenue (Reported) $51.1M $62.4M $70.5M $95.6M --
Operating Income (Reported) -$7.7M -$3.5M $3.4M $12.2M --
Operating Income (Adjusted) -$7.7M -$3.5M $3.4M $12.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.7M $28.2M $20.4M $27.3M $44.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7M $3.1M $5.4M $2.4M $7.8M
Inventory $11.7M $13.6M $14.7M $14.5M $9.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1M $1.9M $3M $2.5M $2.5M
Total Current Assets $32.2M $48.9M $46.6M $49.5M $64.1M
 
Property Plant And Equipment $4.4M $7.4M $6.3M $4.5M $3.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.1M $857K $671K $510K $359K
Other Long-Term Assets $625K $723K $497K $383K $368K
Total Assets $38.4M $57.8M $54.1M $55M $68.3M
 
Accounts Payable $9.4M $10.4M $9.7M $10.2M $8.5M
Accrued Expenses $6.1M $6.5M $7.3M $9.5M $7.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $620K $548K $696K $702K $994K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.5M $17.6M $17.9M $20.6M $17.9M
 
Long-Term Debt $1M $4.2M $3.6M $2.6M $1.7M
Capital Leases -- -- -- -- --
Total Liabilities $21.9M $26.1M $25.4M $26.5M $22.2M
 
Common Stock $62K $68K $74K $75K $77K
Other Common Equity Adj -- -- -- -- --
Common Equity $16.4M $31.7M $28.7M $28.5M $46.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.4M $31.7M $28.7M $28.5M $46.1M
 
Total Liabilities and Equity $38.4M $57.8M $54.1M $55M $68.3M
Cash and Short Terms $16.7M $28.2M $20.4M $27.3M $44.7M
Total Debt $1M $4.2M $3.6M $2.6M $1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $33.1M $13.3M $26.8M $32.4M $64.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3M $2.3M $2.7M $5.1M $8.5M
Inventory $12.7M $15.6M $12.6M $10.5M $18.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8M $4.3M $2.2M $2.1M --
Total Current Assets $52.8M $37.9M $47.2M $52.1M $93.6M
 
Property Plant And Equipment $6.1M $6.5M $5.3M $3.6M $3.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $908K $714K $552K -- --
Other Long-Term Assets $576K $545K $454K $374K --
Total Assets $60.5M $45.7M $53.5M $56.5M $98.1M
 
Accounts Payable $10.8M $9.1M $9.2M $6.9M $12.7M
Accrued Expenses $6.3M $6.8M $9.2M $9.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $460K $694K $864K $1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.8M $16.7M $19.4M $17.7M $22.7M
 
Long-Term Debt $2.9M $3.7M $2.9M $1.9M $2.1M
Capital Leases -- -- -- -- --
Total Liabilities $25M $24.6M $26.2M $22.2M $27.5M
 
Common Stock $68K $68K $75K $76K $79K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.4M $21M $27.3M $34.4M $70.7M
 
Total Liabilities and Equity $60.5M $45.7M $53.5M $56.5M $98.1M
Cash and Short Terms $33.1M $13.3M $26.8M $32.4M $64.3M
Total Debt $2.9M $3.7M $2.9M $1.9M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.9M -$27.1M -$16.5M -$4.9M $8.6M
Depreciation & Amoritzation $1.5M $1.6M $1.9M $1.7M $1.5M
Stock-Based Compensation $6.9M $6.2M $5.7M $4.8M $3.7M
Change in Accounts Receivable $2.1M -$2.6M -$3.3M $2.3M -$1.3M
Change in Inventories -$148K -$1.9M -$1.1M $152K $5.3M
Cash From Operations -$10.6M -$24.3M -$15.2M $7M $12.1M
 
Capital Expenditures $142K $409K $334K $148K $163K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$165K -$409K -$334K -$143K -$143K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$272K -$31K -$16K -$15K -$11K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$49K -$110K -$77K -$75K -$52K
Cash From Financing $8.7M $36.2M $7.7M -$15K $5.4M
 
Beginning Cash (CF) $16.7M $28.2M $20.4M $27.3M $44.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1M $11.5M -$7.8M $6.9M $17.3M
Ending Cash (CF) $14.6M $39.7M $12.7M $34.2M $62M
 
Levered Free Cash Flow -$10.8M -$24.7M -$15.5M $6.9M $11.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.9M -$985K -$959K $1.9M $4.6M
Depreciation & Amoritzation $416K $449K $448K $366K $195K
Stock-Based Compensation $1.8M $1.2M $1.1M $735K $1.8M
Change in Accounts Receivable $883K -$522K $323K $710K $1.2M
Change in Inventories -$492K $117K -$651K $967K -$4.4M
Cash From Operations -$5.9M -$3.8M $396K $3.5M $3.7M
 
Capital Expenditures $96K $52K $26K $41K $24K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$96K -$52K -$26K -$21K -$24K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2K -$3K -$3K -$4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$15K -- -- --
Cash From Financing $339K -$3K -$3K $1M $148K
 
Beginning Cash (CF) $33.1M $13.3M $26.8M $32.4M $64.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7M -$3.8M $367K $4.5M $3.8M
Ending Cash (CF) $27.4M $9.5M $27.1M $36.9M $68.1M
 
Levered Free Cash Flow -$6M -$3.8M $370K $3.5M $3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$27.9M -$20.4M -$6.5M $1.5M $20.4M
Depreciation & Amoritzation $1.6M $1.8M $1.8M $1.5M $944K
Stock-Based Compensation $6.5M $5.9M $5M $3.9M $5.1M
Change in Accounts Receivable -$2.1M $324K -$1.9M -$1.6M $1.1M
Change in Inventories -$1.6M -$3M $3M $2.1M -$8.2M
Cash From Operations -$19.3M -$19.8M $6.1M $4.1M $21.4M
 
Capital Expenditures $384K $164K $299K $115K $260K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$391K -$164K -$294K -$95K -$260K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$83K -$14K -$20K -$10K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$66K -- -- -- --
Cash From Financing $37.3M $116K $7.7M $1.6M $10.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.6M -$19.8M $13.5M $5.6M $31.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.6M -$20M $5.8M $4M $21.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$15.1M -$5.1M $1.4M $13.3M --
Depreciation & Amoritzation $1.4M $1.3M $1.1M $586K --
Stock-Based Compensation $4.4M $3.7M $2.9M $4.3M --
Change in Accounts Receivable $454K $1.9M -$1.9M $506K --
Change in Inventories -$2M $2.1M $4M -$9.6M --
Cash From Operations -$14.8M $6.5M $3.5M $12.8M --
 
Capital Expenditures $162K $127K $94K $191K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$162K -$122K -$74K -$191K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10K -$14K -$9K -$6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15K -- -$11K -$12K --
Cash From Financing -$10K -$14K $1.6M $7M --
 
Beginning Cash (CF) $51.3M $76.3M $87.8M $180.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15M $6.3M $5.1M $19.6M --
Ending Cash (CF) $36.4M $82.7M $92.9M $200M --
 
Levered Free Cash Flow -$14.9M $6.3M $3.4M $12.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is down 7.52% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 4.26% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 1.47% over the past day.

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

Show me the best stock