Financhill
Sell
41

NEOG Quote, Financials, Valuation and Earnings

Last price:
$11.22
Seasonality move :
-5.3%
Day range:
$11.07 - $11.34
52-week range:
$3.87 - $11.43
Dividend yield:
0%
P/E ratio:
2,124.15x
P/S ratio:
2.77x
P/B ratio:
1.16x
Volume:
2.8M
Avg. volume:
3.1M
1-year change:
11.41%
Market cap:
$2.4B
Revenue:
$894.7M
EPS (TTM):
-$2.78
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $468.5M $527.2M $822.4M $924.2M $894.7M
Revenue Growth (YoY) 12.03% 12.53% 56.02% 12.38% -3.2%
 
Cost of Revenues $253.4M $284.1M $416.5M $461.6M $473.3M
Gross Profit $215.1M $243M $406M $462.6M $421.4M
Gross Profit Margin 45.91% 46.1% 49.36% 50.06% 47.1%
 
R&D Expenses $16.2M $17M $26M $22.5M $21.1M
Selling, General & Admin $124.6M $167.3M $342.4M $382.8M $402M
Other Inc / (Exp) -$515K $322K -$6.8M -$5.9M -$3.6M
Operating Expenses $140.9M $184.4M $368.4M $385.2M $412M
Operating Income $74.2M $58.6M $37.5M $77.4M $9.4M
 
Net Interest Expenses -- -- $56M $75.7M $69.7M
EBT. Incl. Unusual Items $75.3M $60.2M -$22M -$14.3M -$1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M $11.9M $828K -$4.9M -$41.1M
Net Income to Company $60.9M $48.3M -$22.9M -$9.4M -$1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.9M $48.3M -$22.9M -$9.4M -$1.1B
 
Basic EPS (Cont. Ops) $0.57 $0.45 -$0.12 -$0.04 -$5.03
Diluted EPS (Cont. Ops) $0.57 $0.45 -$0.12 -$0.04 -$5.03
Weighted Average Basic Share $106.5M $107.7M $188.9M $216.5M $216.9M
Weighted Average Diluted Share $107.1M $108M $188.9M $216.5M $216.9M
 
EBITDA $95.2M $82.3M $125.9M $198.7M $135.1M
EBIT $74.2M $58.6M $37.5M $77.4M $9.4M
 
Revenue (Reported) $468.5M $527.2M $822.4M $924.2M $894.7M
Operating Income (Reported) $74.2M $58.6M $37.5M $77.4M $9.4M
Operating Income (Adjusted) $74.2M $58.6M $37.5M $77.4M $9.4M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue $130.5M $230M $229.6M $231.3M $224.7M
Revenue Growth (YoY) 13.49% 76.25% -0.18% 0.71% -2.84%
 
Cost of Revenues $69.9M $117.5M $112.9M $141.5M $140.9M
Gross Profit $60.6M $112.5M $116.8M $89.7M $83.8M
Gross Profit Margin 46.43% 48.92% 50.85% 38.8% 37.29%
 
R&D Expenses $4.3M $6.8M $5.8M $5.1M $4.6M
Selling, General & Admin $43.8M $113.3M $96.6M $104.3M $107.5M
Other Inc / (Exp) $235K -$6.4M -$2M -$463.1M --
Operating Expenses $48.1M $120.2M $95.9M $72.7M $83M
Operating Income $12.5M -$7.7M $20.9M $17.1M $748K
 
Net Interest Expenses -- $20.5M $18.6M $18.1M $14.8M
EBT. Incl. Unusual Items $12.9M -$34.1M -$3.7M -$476.6M -$20.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $7.8M -$260K -$20.3M -$4.4M
Net Income to Company $10.8M -$41.8M -$3.5M -$456.3M -$15.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.8M -$41.8M -$3.5M -$456.3M -$15.9M
 
Basic EPS (Cont. Ops) $0.10 -$0.19 -$0.02 -$2.10 -$0.07
Diluted EPS (Cont. Ops) $0.10 -$0.19 -$0.02 -$2.10 -$0.07
Weighted Average Basic Share $107.6M $216.1M $216.4M $216.8M $217.4M
Weighted Average Diluted Share $108.1M $216.1M $216.4M $216.8M $217.4M
 
EBITDA $18.3M $19.1M $50.4M $47.1M $29.7M
EBIT $12.5M -$7.7M $20.9M $17.1M $748K
 
Revenue (Reported) $130.5M $230M $229.6M $231.3M $224.7M
Operating Income (Reported) $12.5M -$7.7M $20.9M $17.1M $748K
Operating Income (Adjusted) $12.5M -$7.7M $20.9M $17.1M $748K
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue $503M $630.7M $918.7M $913.8M $880.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $270.8M $333.5M $454M $508.6M $568.3M
Gross Profit $232.1M $297.2M $464.7M $405.3M $312.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17M $20.1M $26.8M $20.3M $20.5M
Selling, General & Admin $144.9M $254.3M $365.2M $397.1M $413.6M
Other Inc / (Exp) -$229K -$6.5M -$2.8M -$466.4M --
Operating Expenses $161.9M $274.4M $385.5M $350.3M $323.3M
Operating Income $70.2M $22.8M $79.2M $55M -$11.2M
 
Net Interest Expenses -- $20.5M $72.5M $74.8M $66.2M
EBT. Incl. Unusual Items $70.8M -$1.9M $3.3M -$504.4M -$617.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.7M $14.4M -$8.5M -$28.1M -$14.7M
Net Income to Company $57M -$16.2M $11.8M -$476.3M -$602.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57M -$16.2M $11.8M -$476.3M -$602.7M
 
Basic EPS (Cont. Ops) $0.53 $0.04 $0.05 -$2.20 -$2.78
Diluted EPS (Cont. Ops) $0.53 $0.04 $0.05 -$2.20 -$2.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $93.2M $67.5M $193.3M $173.4M $106.4M
EBIT $70.2M $22.8M $79.2M $55M -$11.2M
 
Revenue (Reported) $503M $630.7M $918.7M $913.8M $880.3M
Operating Income (Reported) $70.2M $22.8M $79.2M $55M -$11.2M
Operating Income (Adjusted) $70.2M $22.8M $79.2M $55M -$11.2M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue $258.8M $362.4M $458.6M $448.2M $433.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $138.2M $187.6M $225.1M $272.1M $278.1M
Gross Profit $120.6M $174.8M $233.5M $176.2M $155.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.7M $11.7M $12.5M $10.3M $9.7M
Selling, General & Admin $77.7M $164.7M $187.5M $201.8M $213.4M
Other Inc / (Exp) $14K -$6.8M -$2.8M -$463.4M --
Operating Expenses $86.4M $176.4M $193.5M $150.4M $171.1M
Operating Income $34.2M -$1.6M $40M $25.7M -$15.3M
 
Net Interest Expenses -- $20.5M $37.1M $36.8M $31.3M
EBT. Incl. Unusual Items $34.7M -$27.4M -$2.1M -$492.2M $23.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M $9.2M -$100K -$23.3M $3M
Net Income to Company $27.9M -$36.6M -$2M -$468.9M $20.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.9M -$36.6M -$2M -$468.9M $20.4M
 
Basic EPS (Cont. Ops) $0.26 -$0.15 -$0.01 -$2.16 $0.09
Diluted EPS (Cont. Ops) $0.26 -$0.15 -$0.01 -$2.16 $0.09
Weighted Average Basic Share $215.1M $324M $432.7M $433.5M $434.6M
Weighted Average Diluted Share $216.2M $324M $433.3M $433.5M $434.7M
 
EBITDA $45.7M $30.9M $98.2M $85.6M $42.6M
EBIT $34.2M -$1.6M $40M $25.7M -$15.3M
 
Revenue (Reported) $258.8M $362.4M $458.6M $448.2M $433.9M
Operating Income (Reported) $34.2M -$1.6M $40M $25.7M -$15.3M
Operating Income (Adjusted) $34.2M -$1.6M $40M $25.7M -$15.3M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $381.1M $381.1M $245.6M $170.9M $129M
Short Term Investments $305.5M $336.6M $82.3M $325K --
Accounts Receivable, Net $91.8M $99.7M $153.3M $173M $153.4M
Inventory $100.7M $122.3M $133.8M $189.3M $190.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.8M $23.8M $53.3M $56M $53.3M
Total Current Assets $591.5M $626.8M $585.9M $589.2M $576.9M
 
Property Plant And Equipment $102.9M $113.8M $210.7M $291.9M $356.3M
Long-Term Investments -- -- -- $229K --
Goodwill $131.5M $142.7M $2.1B $2.1B $1.1B
Other Intangibles $92.3M $107.5M $1.6B $1.5B $1.4B
Other Long-Term Assets $2M $2.2M $15.2M $20.4M $35.2M
Total Assets $924.1M $999.9M $4.6B $4.6B $3.5B
 
Accounts Payable $23.9M $34.6M $76.7M $83.1M $79.6M
Accrued Expenses $13.2M $24.5M $11.1M $11M $11.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $2.4M --
Other Current Liabilities -- -- $20.9M $22.8M $38.7M
Total Current Liabilities $53.6M $77.8M $145.5M $154.3M $174M
 
Long-Term Debt $1.2K $1.8K $894.3M $898.7M $887.7M
Capital Leases -- -- -- -- --
Total Liabilities $83.7M $112.5M $1.4B $1.4B $1.4B
 
Common Stock $17.2M $17.2M $34.6M $34.7M $34.7M
Other Common Equity Adj -$11.4M -$27.8M -$33.3M -$30M -$28.9M
Common Equity $840.4M $887.4M $3.1B $3.1B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $840.4M $887.4M $3.1B $3.1B $2.1B
 
Total Liabilities and Equity $924.1M $999.9M $4.6B $4.6B $3.5B
Cash and Short Terms $381.1M $381.1M $245.6M $170.9M $129M
Total Debt $1.2K $1.8K $894.3M $901.1M $907M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Cash and Equivalents $389.2M $276.3M $230.3M $140.2M $145.3M
Short Term Investments $338.1M $176.3M $24.5M -- --
Accounts Receivable, Net $92.5M $142.7M $150.5M $164.1M $132M
Inventory $107.1M $136.1M $160.5M $198.3M $162.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $22.4M $88.2M $83.1M $67.9M --
Total Current Assets $611.2M $643.3M $624.4M $570.4M $574.6M
 
Property Plant And Equipment $103M $151.9M $259.3M $327.8M $347.5M
Long-Term Investments -- -- -- -- --
Goodwill $142.6M $2.1B $2.1B $1.7B --
Other Intangibles $109.1M $1.6B $1.6B $1.5B --
Other Long-Term Assets $2M $3.9M $16M $20.2M --
Total Assets $967.9M $4.6B $4.6B $4.1B $3.4B
 
Accounts Payable $34.2M $79.3M $112.2M $79.6M $63M
Accrued Expenses $18.8M $44.2M $31.3M $11.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $2.6M $2.6M --
Other Current Liabilities -- -- -- $24.6M --
Total Current Liabilities $62.7M $152.6M $176.6M $151.2M $147.1M
 
Long-Term Debt -- $924M $886.9M $889.9M $792.9M
Capital Leases -- -- -- -- --
Total Liabilities $102.5M $1.5B $1.5B $1.4B $1.3B
 
Common Stock $17.2M $34.6M $34.6M $34.7M $34.8M
Other Common Equity Adj -$24.2M -$40.5M -$25.1M -$44.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $865.5M $3.1B $3.1B $2.7B $2.1B
 
Total Liabilities and Equity $967.9M $4.6B $4.6B $4.1B $3.4B
Cash and Short Terms $389.2M $276.3M $230.3M $140.2M $145.3M
Total Debt -- $924M $889.5M $892.4M $792.9M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $60.9M $48.3M -$22.9M -$9.4M -$1.1B
Depreciation & Amoritzation $21M $23.7M $88.4M $121.2M $125.7M
Stock-Based Compensation $6.4M $7.2M $10.2M $13.8M $17.3M
Change in Accounts Receivable -$2.6M -$7.8M -$53.9M -$20.1M $11.6M
Change in Inventories $2.5M -$21.1M $10M -$55.9M -$16.1M
Cash From Operations $81.1M $68M $41M $34.7M $56.2M
 
Capital Expenditures $26.7M $24.4M $65.8M $111.4M $104.6M
Cash Acquisitions $50.8M $38.7M -$11.7M -- --
Cash From Investing -$105.6M -$97.2M $201M -$29.3M -$99.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $550M
Long-Term Debt Repaid -- -- -$100M -$420K -$550.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$1.1M -$19.3M -$118K -$3.5M
Cash From Financing $33.5M $6.8M -$118.1M $2.5M $421K
 
Beginning Cash (CF) $75.6M $44.5M $163.2M $170.6M $129M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.3M -$31.1M $118.8M $7.4M -$41.6M
Ending Cash (CF) $85.2M $4.6M $276.8M $177.5M $88.3M
 
Levered Free Cash Flow $54.4M $43.6M -$24.7M -$76.7M -$48.4M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders $10.8M -$41.8M -$3.5M -$456.3M -$15.9M
Depreciation & Amoritzation $5.8M $26.7M $29.5M $30M $28.9M
Stock-Based Compensation $1.7M $2.6M $3.5M $4.8M $4.3M
Change in Accounts Receivable -$5.5M -$49.3M -$12.6M $536K -$6.3M
Change in Inventories -$5.1M $14.8M -$19.6M -$7.5M $18.7M
Cash From Operations $17.8M -$18.7M $15.3M $40.3M $19.4M
 
Capital Expenditures $3.9M $12.1M $24.4M $17.2M $11.7M
Cash Acquisitions $26.9M $37.6M -- -- --
Cash From Investing -$39.3M $93M $11.5M -$17.2M -$11.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$60M -$389K -$75K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$19.3M -$89K -$1.4M --
Cash From Financing $5.6M -$79.3M $79K -$1.4M -$451K
 
Beginning Cash (CF) $51.1M $100M $205.8M $140.2M $145.3M
Foreign Exchange Rate Adjustment -$4.2M -$2.1M -$7K -$1.9M -$867K
Additions / Reductions -$20.2M -$7.1M $26.9M $19.8M $6.5M
Ending Cash (CF) $26.7M $90.8M $232.7M $158.1M $150.9M
 
Levered Free Cash Flow $13.9M -$30.8M -$9.1M $23.1M $7.8M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders $57M -$16.2M $11.8M -$476.3M -$602.7M
Depreciation & Amoritzation $23M $44.7M $114.1M $122.9M $123.8M
Stock-Based Compensation $6.7M $8.2M $11.8M $16.4M $17.8M
Change in Accounts Receivable -$10.8M -$50.8M -$5.8M -$18.4M $17.7M
Change in Inventories -$8.5M -$7.7M -$22.5M -$47.4M $18M
Cash From Operations $74.6M -$5.9M $112.2M $18.7M $64.2M
 
Capital Expenditures $20.9M $44.3M $95.7M $112M $84.7M
Cash Acquisitions $75.3M $50.8M -$50.6M -- --
Cash From Investing -$157.4M $142.2M $29.3M -$83M $37.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$40.4M -$204K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.5M -$78.2M -$38.6M $885K -$99M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$62.7M $48.9M $105.8M -$65.5M $5.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $53.8M -$50.2M $16.5M -$93.2M -$20.5M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders $27.9M -$36.6M -$2M -$468.9M $20.4M
Depreciation & Amoritzation $11.5M $32.5M $58.2M $59.8M $58M
Stock-Based Compensation $3.4M $4.5M $6.2M $8.8M $9.3M
Change in Accounts Receivable -$1.5M -$44.5M $3.6M $5.3M $11.3M
Change in Inventories -$6.9M $6.5M -$25.9M -$17.4M $16.7M
Cash From Operations $41.1M -$32.9M $38.3M $22.3M $30.3M
 
Capital Expenditures $5.2M $25.1M $55M $55.6M $35.7M
Cash Acquisitions $26.9M $38.9M -- -- --
Cash From Investing -$64.7M $174.6M $2.9M -$50.8M $86.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$60M -$389K -$173K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$19.3M -$89K -$1.4M --
Cash From Financing $6.6M -$78.4M $1.1M -$430K -$99.8M
 
Beginning Cash (CF) $122.4M $207.1M $384.6M $260.7M $284.2M
Foreign Exchange Rate Adjustment -$7.4M -$7.9M $198K -$1.5M -$173K
Additions / Reductions -$24.5M $55.5M $42.5M -$30.4M $16.3M
Ending Cash (CF) $90.5M $254.7M $427.3M $228.9M $300.4M
 
Levered Free Cash Flow $35.8M -$58M -$16.7M -$33.3M -$5.4M

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

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 36x

Sell
48
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
54
AAOI alert for Feb 28

Applied Optoelectronics, Inc. [AAOI] is up 56.96% over the past day.

Buy
90
BNAI alert for Feb 28

Brand Engagement Network, Inc. [BNAI] is up 36.02% over the past day.

Buy
57
SEZL alert for Feb 28

Sezzle, Inc. [SEZL] is down 13.92% over the past day.

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

Show me the best stock