Financhill
Sell
36

NB Quote, Financials, Valuation and Earnings

Last price:
$5.5400
Seasonality move :
295.84%
Day range:
$5.2100 - $5.5900
52-week range:
$1.5900 - $12.5800
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5,553.42x
P/B ratio:
2.17x
Volume:
4M
Avg. volume:
6.2M
1-year change:
139.46%
Market cap:
$669.2M
Revenue:
--
EPS (TTM):
-$0.83
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $3K $3K $2K $3K
Gross Profit -- -$3K -$3K -$2K -$3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $2.3M $29.7M $7.7M $5.9M
Other Inc / (Exp) $811K -$264K -$866K $6.2M --
Operating Expenses $4.1M $7.8M $37.4M $13.8M $12M
Operating Income -$4.1M -$7.8M -$37.4M -$13.8M -$12M
 
Net Interest Expenses $1.5M $2.8M $2.3M $4.5M $48K
EBT. Incl. Unusual Items -$4.8M -$10.9M -$40.6M -$12M -$18M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$304K -$139K --
Net Income to Company -$4.8M -$10.9M -$40.3M -$11.9M -$18M
 
Minority Interest in Earnings -- -- -$228K -$463K -$577K
Net Income to Common Excl Extra Items -$4.8M -$10.9M -$40.3M -$10.9M -$16.9M
 
Basic EPS (Cont. Ops) -$0.20 -$0.41 -$1.40 -$0.31 -$0.36
Diluted EPS (Cont. Ops) -$0.20 -$0.41 -$1.40 -$0.31 -$0.36
Weighted Average Basic Share $24.2M $26.4M $28.7M $34.3M $45.1M
Weighted Average Diluted Share $24.2M $26.4M $28.7M $34.3M $45.1M
 
EBITDA -$4.1M -$7.8M -$37.4M -$13.8M -$12M
EBIT -$4.1M -$7.8M -$37.4M -$13.8M -$12M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.1M -$7.8M -$37.4M -$13.8M -$12M
Operating Income (Adjusted) -$4.1M -$7.8M -$37.4M -$13.8M -$12M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $45K
Gross Profit -- -- -- -- -$45K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $593K $1.8M $1.7M $3.6M
Other Inc / (Exp) $58K -$266K $706K $2.4M --
Operating Expenses $3M $2.2M $2.9M $2.9M $9.5M
Operating Income -$3M -$2.2M -$2.9M -$2.9M -$9.5M
 
Net Interest Expenses $1M -- $1.2M $4K --
EBT. Incl. Unusual Items -$4M -$2.4M -$3.4M -$518K -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4M -$2.3M -$3.3M -$485.5K -$929.7K
 
Minority Interest in Earnings -- -- -$96K -$68K -$582K
Net Income to Common Excl Extra Items -$4M -$2.4M -$3.1M -$470K -$1.1M
 
Basic EPS (Cont. Ops) -$0.15 -$0.09 -$0.09 -$0.01 -$0.00
Diluted EPS (Cont. Ops) -$0.15 -$0.09 -$0.09 -$0.01 -$0.00
Weighted Average Basic Share $26.1M $27.9M $33.3M $41.2M $116.8M
Weighted Average Diluted Share $26.1M $27.9M $33.3M $41.2M $116.8M
 
EBITDA -$3M -$2.2M -$2.9M -$2.9M -$9.5M
EBIT -$3M -$2.2M -$2.9M -$2.9M -$9.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3M -$2.2M -$2.9M -$2.9M -$9.5M
Operating Income (Adjusted) -$3M -$2.2M -$2.9M -$2.9M -$9.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1K $3K $3K $2K $48K
Gross Profit -$1K -$3K -$3K -$2K -$48K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $1.8M $32.4M $6.6M $9.5M
Other Inc / (Exp) $242K -$1.9M $3.7M $5.2M --
Operating Expenses $6.2M $8M $39.5M $11.7M $29.1M
Operating Income -$6.2M -$8M -$39.5M -$11.7M -$29.2M
 
Net Interest Expenses $2.9M $2.3M $5.4M $1.3M --
EBT. Incl. Unusual Items -$8.8M -$12M -$41.2M -$7.8M -$60.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$405K -$38K --
Net Income to Company -$9.1M -$10.9M -$40.7M -$7.6M -$60M
 
Minority Interest in Earnings -- -- -$498K -$292K -$1.9M
Net Income to Common Excl Extra Items -$8.8M -$12M -$39.8M -$7.3M -$56.7M
 
Basic EPS (Cont. Ops) -$0.34 -$0.43 -$1.34 -$0.19 -$0.83
Diluted EPS (Cont. Ops) -$0.34 -$0.43 -$1.34 -$0.19 -$0.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.2M -$8M -$39.5M -$11.7M -$29.1M
EBIT -$6.2M -$8M -$39.5M -$11.7M -$29.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$6.2M -$8M -$39.5M -$11.7M -$29.2M
Operating Income (Adjusted) -$6.2M -$8M -$39.5M -$11.7M -$29.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1K $1K $1K $1K $46K
Gross Profit -$1K -$1K -$1K -$1K -$46K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $1.1M $3.8M $2.7M $6.3M
Other Inc / (Exp) -$169K -$1.8M $2.7M $1.7M --
Operating Expenses $4.3M $4.3M $6.4M $4.3M $21.5M
Operating Income -$4.3M -$4.3M -$6.4M -$4.3M -$21.5M
 
Net Interest Expenses $1.6M $258K $3.3M $48K --
EBT. Incl. Unusual Items -$6.1M -$6.3M -$6.9M -$2.6M -$44.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$101K -- --
Net Income to Company -$6.1M -$6.2M -$6.7M -$2.6M -$44.4M
 
Minority Interest in Earnings -- -- -$270K -$99K -$1.4M
Net Income to Common Excl Extra Items -$6.1M -$6.3M -$6.5M -$2.4M -$41.9M
 
Basic EPS (Cont. Ops) -$0.23 -$0.23 -$0.19 -$0.06 -$0.53
Diluted EPS (Cont. Ops) -$0.23 -$0.23 -$0.19 -$0.06 -$0.53
Weighted Average Basic Share $51.9M $55.7M $65.2M $79.5M $192.9M
Weighted Average Diluted Share $51.9M $55.7M $65.2M $79.5M $192.9M
 
EBITDA -$4.3M -$4.3M -$6.4M -$4.3M -$21.5M
EBIT -$4.3M -$4.3M -$6.4M -$4.3M -$21.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.3M -$4.3M -$6.4M -$4.3M -$21.5M
Operating Income (Adjusted) -$4.3M -$4.3M -$6.4M -$4.3M -$21.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $7.3M $5.3M $2.3M $2M $25.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $24K $402K $1.4M $916K --
Total Current Assets $7.3M $5.7M $3.7M $2.9M $26.7M
 
Property Plant And Equipment $17.1M $17M $17.2M $17.1M $17M
Long-Term Investments $16K $10K $9K $4K $3K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $24.5M $22.8M $20.9M $20.1M $43.8M
 
Accounts Payable $320K $769K $3.3M $1.8M $1.7M
Accrued Expenses $88K $48K $48K $48K --
Current Portion Of Long-Term Debt $3.4M $4.2M -- $7.7M --
Current Portion Of Capital Lease Obligations $69K $82K $71K $96K --
Other Current Liabilities -- -- -- $2.4M --
Total Current Liabilities $3.9M $5.1M $3.6M $12M $1.9M
 
Long-Term Debt $7.3M $23K $10.7M $104K $33K
Capital Leases -- -- -- -- --
Total Liabilities $11.3M $5.1M $29.8M $17.5M $14.7M
 
Common Stock $113.9M $129.1M $140.4M $163.8M $208.6M
Other Common Equity Adj -- -$993K -$911K -$911K --
Common Equity $13.2M $17.7M -$11M $999.9K $28.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.1M $1.5M $838K
Total Equity $13.2M $17.7M -$8.9M $2.5M $29.2M
 
Total Liabilities and Equity $24.5M $22.8M $20.9M $20.1M $43.8M
Cash and Short Terms $7.3M $5.3M $2.3M $2M $25.6M
Total Debt $8.5M $2.2M $10.7M $7.8M $33K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $4.9M $424K $634K $477K $306.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $279K $112K $432K $261K --
Total Current Assets $5.1M $536K $1.1M $738K $307.6M
 
Property Plant And Equipment $17.1M $17M $17.1M $17.1M $32.1M
Long-Term Investments $11K $9K $7K $4K $2K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $22.3M $21.9M $18.2M $17.9M $348M
 
Accounts Payable -- $3.5M $3.9M $2.5M $2.8M
Accrued Expenses $272K $350K $48K $48K --
Current Portion Of Long-Term Debt $2M $2.5M $5.5M $1.2M --
Current Portion Of Capital Lease Obligations $76K $66K $95K $97K --
Other Current Liabilities -- -- $2.1M -- --
Total Current Liabilities $2.5M $7.1M $11.7M $3.8M $9.8M
 
Long-Term Debt $4.3M -- $135K $70K $251K
Capital Leases -- -- -- -- --
Total Liabilities $6.9M $7.1M $22.5M $9.6M $40M
 
Common Stock $120.9M $131M $151.8M $172.2M $532.2M
Other Common Equity Adj -- -- -$911K -$911K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.8M $1.3M -$650K
Total Equity $15.4M $14.8M -$4.3M $8.2M $308M
 
Total Liabilities and Equity $22.3M $21.9M $18.2M $17.9M $348M
Cash and Short Terms $4.9M $424K $634K $477K $306.4M
Total Debt $4.3M $502K $5.6M $1.2M $251K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$4.8M -$10.9M -$40.3M -$11.9M -$18M
Depreciation & Amoritzation -- $3K $3K $2K $3K
Stock-Based Compensation $797K $1.7M $1.8M $2.9M $789K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.7M -$6.2M -$17.3M -$11.7M -$10.7M
 
Capital Expenditures $6.3M $16K -- -- $5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.3M -$16K $21K -- -$7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $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 $18.1M $4.3M $14.6M $11.4M $34.2M
 
Beginning Cash (CF) $7.3M $5.3M $2.3M $2M $25.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7M -$2M -$2.9M -$329K $23.5M
Ending Cash (CF) $14.3M $3.1M -$900K $1.7M $49.1M
 
Levered Free Cash Flow -$11M -$6.2M -$17.3M -$11.7M -$10.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$4M -$2.3M -$3.3M -$485.5K -$929.7K
Depreciation & Amoritzation -- -- -- -- $44.7K
Stock-Based Compensation $1.6M -- -- -- $765K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$2.3M -$1.9M -$1.3M -$791.8K
 
Capital Expenditures -- -- -- $4.9K $461.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $20.6K -- -$4.9K -$8.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$537K -$98K -$1.3M --
Cash From Financing $298.9K -$515.5K $1.4M $1.7M $151.5M
 
Beginning Cash (CF) $4.9M $424K $634K $477K $306.4M
Foreign Exchange Rate Adjustment $48K $127K -- -- --
Additions / Reductions -$1M -$2.7M -$450.9K $346.1K $141.9M
Ending Cash (CF) $3.9M -$2.1M $183.1K $823.1K $448.2M
 
Levered Free Cash Flow -$1.3M -$2.3M -$1.9M -$1.3M -$1.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$9.1M -$10.9M -$40.7M -$7.6M -$60M
Depreciation & Amoritzation -- $3K $3K $2K $47.8K
Stock-Based Compensation $1.4M -- -- -- $3.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6.1M -$7.2M -$17.8M -$9M -$16.3M
 
Capital Expenditures $6.6M -$100 -- $4.9K $14.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.6M $20.7K $300 -$4.9K -$22.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $16M $7M --
Long-Term Debt Repaid -$2.2M -- -$3.6M -$7.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $218K -$1.4M --
Cash From Financing $17.9M $3.1M $18M $8.8M $343.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.1M -$4.3M $137.2K -$147.9K $304.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.7M -$7.2M -$17.8M -$9M -$30.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$6.1M -$6.2M -$6.7M -$2.6M -$44.4M
Depreciation & Amoritzation $1K $1K $1K $1K $45.7K
Stock-Based Compensation $1.6M -- -- -- $3.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3M -$4M -$4.6M -$2M -$7.5M
 
Capital Expenditures $16K -- -- $4.9K $14.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16K $20.6K -- -$4.9K -$22.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $33K --
Long-Term Debt Repaid -$318K -- -- -$6.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$558K -$136K -$1.3M --
Cash From Financing $644.9K -$536.5K $2.9M $444.4K $309.4M
 
Beginning Cash (CF) $10.7M $3.6M $1.7M $627K $469.1M
Foreign Exchange Rate Adjustment -$122K -$202K -- -- --
Additions / Reductions -$2.5M -$4.8M -$1.7M -$1.5M $279.1M
Ending Cash (CF) $8.2M -$1.3M $38.1K -$888.9K $748.2M
 
Levered Free Cash Flow -$3M -$4M -$4.6M -$2M -$21.9M

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

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

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 23

RingCentral, Inc. [RNG] is down 13.11% over the past day.

Sell
9
FROG alert for Feb 23

JFrog Ltd. [FROG] is down 7.36% over the past day.

Buy
72
SNSE alert for Feb 23

Sensei Biotherapeutics, Inc. [SNSE] is up 3.82% over the past day.

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

Show me the best stock