Financhill
Sell
49

NEON Quote, Financials, Valuation and Earnings

Last price:
$8.29
Seasonality move :
8.07%
Day range:
$8.00 - $8.45
52-week range:
$1.23 - $15.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
27.88x
P/B ratio:
7.74x
Volume:
72.3K
Avg. volume:
137.1K
1-year change:
256.22%
Market cap:
$139.3M
Revenue:
$4.4M
EPS (TTM):
-$0.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.6M $6M $5.8M $5.7M $4.4M
Revenue Growth (YoY) -22.16% -9.96% -2.47% -2.84% -21.53%
 
Cost of Revenues $683K $1.1M $955K $804K $4.5M
Gross Profit $6M $4.9M $4.9M $4.9M -$93K
Gross Profit Margin 89.72% 81.99% 83.64% 85.82% -2.09%
 
R&D Expenses $5.2M $4.1M $3.5M $4M $3.8M
Selling, General & Admin $6.5M $7M $8.4M $6.2M $6.8M
Other Inc / (Exp) -- -$5K -- $21K $6K
Operating Expenses $11.7M $11.1M $12M $10.2M $10.7M
Operating Income -$5.7M -$6.2M -$7.1M -$5.3M -$10.7M
 
Net Interest Expenses $34K $27K $15K -- --
EBT. Incl. Unusual Items -$5.8M -$6.2M -$7.1M -$5.2M -$10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38K $59K $146K $118K $115K
Net Income to Company -$5.8M -$6.3M -$7.3M -$5.3M -$10.1M
 
Minority Interest in Earnings $504K $677K $818K $400K --
Net Income to Common Excl Extra Items -$5.3M -$5.6M -$6.5M -$4.9M -$10.1M
 
Basic EPS (Cont. Ops) -$0.60 -$0.56 -$0.54 -$0.36 -$0.66
Diluted EPS (Cont. Ops) -$0.60 -$0.56 -$0.54 -$0.36 -$0.66
Weighted Average Basic Share $8.8M $10M $11.9M $13.6M $15.3M
Weighted Average Diluted Share $8.8M $10M $11.9M $13.6M $15.3M
 
EBITDA -$4.5M -$5M -$6M -$4.8M -$10.6M
EBIT -$5.7M -$6.2M -$7.1M -$5.3M -$10.7M
 
Revenue (Reported) $6.6M $6M $5.8M $5.7M $4.4M
Operating Income (Reported) -$5.7M -$6.2M -$7.1M -$5.3M -$10.7M
Operating Income (Adjusted) -$5.7M -$6.2M -$7.1M -$5.3M -$10.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5M $962K $1.2M $840K $838K
Revenue Growth (YoY) 14.12% -35.65% 26.4% -30.92% -0.24%
 
Cost of Revenues $201K $99K $78K -- $23K
Gross Profit $1.3M $863K $1.1M $840K $815K
Gross Profit Margin 86.56% 89.71% 93.59% -- 97.26%
 
R&D Expenses $901K $1M $792K $827K $822K
Selling, General & Admin $2.1M $1.7M $1.3M $1.3M $1.2M
Other Inc / (Exp) -- -- -- $12K --
Operating Expenses $3M $2.7M $2.1M $2.1M $2M
Operating Income -$1.7M -$1.8M -$962K -$1.3M -$1.2M
 
Net Interest Expenses $11K $3K -- -- --
EBT. Incl. Unusual Items -$1.8M -$1.8M -$962K -$1M -$1.1M
Earnings of Discontinued Ops. -- -- -- -$204K -$44K
Income Tax Expense -$9K $31K $32K $35K -$11K
Net Income to Company -$1.7M -$1.9M -$994K -$1.3M -$1.1M
 
Minority Interest in Earnings $110K $135K $194K -- --
Net Income to Common Excl Extra Items -$1.6M -$1.7M -$800K -$1.3M -$1.1M
 
Basic EPS (Cont. Ops) -$0.16 -$0.15 -$0.06 -$0.08 -$0.07
Diluted EPS (Cont. Ops) -$0.16 -$0.15 -$0.06 -$0.08 -$0.07
Weighted Average Basic Share $10.1M $11.5M $13.6M $15.4M $16M
Weighted Average Diluted Share $10.1M $11.5M $13.6M $15.4M $16M
 
EBITDA -$1.4M -$1.5M -$842K -$1.2M -$1.2M
EBIT -$1.7M -$1.8M -$962K -$1.3M -$1.2M
 
Revenue (Reported) $1.5M $962K $1.2M $840K $838K
Operating Income (Reported) -$1.7M -$1.8M -$962K -$1.3M -$1.2M
Operating Income (Adjusted) -$1.7M -$1.8M -$962K -$1.3M -$1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.2M $6.8M $5.3M $5.2M $4.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $815K $1.3M $606K -- $5.4M
Gross Profit $4.3M $5.5M $4.7M $4.5M -$820K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.3M $4.7M $3M $3.7M $3.8M
Selling, General & Admin $7.2M $7.6M $7.6M $6.5M $7.4M
Other Inc / (Exp) -- -- $21K $12K -$23K
Operating Expenses $11.5M $12.3M $10.6M $10.2M $11.3M
Operating Income -$7.2M -$6.8M -$5.9M -$5.7M -$12.1M
 
Net Interest Expenses $32K $13K $10K -- --
EBT. Incl. Unusual Items -$7.2M -$6.9M -$5.9M -$5M -$11.4M
Earnings of Discontinued Ops. -- -- -- -$204K -$44K
Income Tax Expense $33K $153K $146K $109K $30K
Net Income to Company -$7.2M -$7M -$6M -$5.4M -$10.8M
 
Minority Interest in Earnings $580K $727K $802K -- --
Net Income to Common Excl Extra Items -$6.6M -$6.3M -$5.2M -$5.4M -$10.8M
 
Basic EPS (Cont. Ops) -$0.72 -$0.54 -$0.38 -$0.36 -$0.71
Diluted EPS (Cont. Ops) -$0.72 -$0.54 -$0.38 -$0.36 -$0.71
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$6M -$5.6M -$5.2M -$5.5M -$11.9M
EBIT -$7.2M -$6.9M -$5.9M -$5.7M -$12.1M
 
Revenue (Reported) $5.2M $6.8M $5.3M $5.2M $4.6M
Operating Income (Reported) -$7.2M -$6.8M -$5.9M -$5.7M -$12.1M
Operating Income (Adjusted) -$7.2M -$6.9M -$5.9M -$5.7M -$12.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5M $4.3M $3.8M $3.3M $3.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $368K $597K $248K $84K $905K
Gross Profit $3.2M $3.8M $3.6M $3.2M $2.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.9M $3.5M $3M $2.7M $2.7M
Selling, General & Admin $4.8M $5.5M $4.6M $5M $5M
Other Inc / (Exp) -- -- $21K $12K -$17K
Operating Expenses $7.8M $9M $7.6M $7.7M $7.7M
Operating Income -$4.6M -$5.2M -$4M -$4.5M -$5.3M
 
Net Interest Expenses $25K $11K $6K -- --
EBT. Incl. Unusual Items -$4.6M -$5.3M -$4M -$3.9M -$4.8M
Earnings of Discontinued Ops. -- -- -- -$204K -$44K
Income Tax Expense $10K $104K $104K $95K $10K
Net Income to Company -$4.6M -$5.4M -$4.1M -$4.2M -$4.9M
 
Minority Interest in Earnings $366K $416K $400K -- --
Net Income to Common Excl Extra Items -$4.3M -$4.9M -$3.7M -$4.2M -$4.9M
 
Basic EPS (Cont. Ops) -$0.45 -$0.43 -$0.27 -$0.27 -$0.32
Diluted EPS (Cont. Ops) -$0.45 -$0.43 -$0.27 -$0.27 -$0.32
Weighted Average Basic Share $28.5M $34.6M $40.7M $45.9M $46.7M
Weighted Average Diluted Share $28.5M $34.6M $40.7M $45.9M $46.7M
 
EBITDA -$3.7M -$4.3M -$3.6M -$4.4M -$5.2M
EBIT -$4.6M -$5.2M -$4M -$4.5M -$5.3M
 
Revenue (Reported) $3.5M $4.3M $3.8M $3.3M $3.3M
Operating Income (Reported) -$4.6M -$5.2M -$4M -$4.5M -$5.3M
Operating Income (Adjusted) -$4.6M -$5.2M -$4M -$4.5M -$5.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.4M $10.5M $17.4M $14.8M $16.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $1.7M $1.3M $1.4M $917K
Inventory $1M $1.3M $2.5M $3.8M $610K
Prepaid Expenses $278K $525K $236K $231K $222K
Other Current Assets $234K $203K $255K $179K $306K
Total Current Assets $5.4M $14.7M $22M $20.8M $18.6M
 
Property Plant And Equipment $2M $1.9M $960K $400K $394K
Long-Term Investments $3K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.4M $16.6M $23M $21.2M $19M
 
Accounts Payable $555K $1.1M $776K $334K $440K
Accrued Expenses $1.5M $1.7M $1.4M $1.2M $1.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $900K $1.3M $683K $178K $87K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3M $4.2M $3M $1.7M $1.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.6M $4.7M $3.2M $1.8M $1.9M
 
Common Stock $9K $12K $14K $14K $15K
Other Common Equity Adj -$639K -$404K -$408K -$340K -$396K
Common Equity $6.4M $15.1M $23.9M $19.4M $17.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2.5M -$3.2M -$4M -- --
Total Equity $3.8M $11.9M $19.8M $19.4M $17.2M
 
Total Liabilities and Equity $7.4M $16.6M $23M $21.2M $19M
Cash and Short Terms $2.4M $10.5M $17.4M $14.8M $16.2M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.2M $5.5M $11.3M $18.5M $17.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1M $763K $1M $928K $840K
Inventory $1.1M $2.4M $4.3M $4.3M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $586K $671K $755K $760K
Total Current Assets $15.4M $9.2M $17.3M $24.5M $19.6M
 
Property Plant And Equipment $1.2M $980K $463K $354K $77K
Long-Term Investments $3K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $16.6M $10.2M $17.8M $24.8M $19.6M
 
Accounts Payable $917K $635K $357K $510K $212K
Accrued Expenses $1.5M $1.6M $1.1M $1.2M $1.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $768K $683K $236K $101K $4K
Other Current Liabilities -- -- -- -- $142K
Total Current Liabilities $3.4M $3.1M $1.8M $1.8M $1.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.6M $3.2M $1.9M $1.8M $1.6M
 
Common Stock $11K $12K $14K $15K $17K
Other Common Equity Adj -$890K -$551K -$304K -$494K -$492K
Common Equity -- -- -- -- --
Total Preferred Equity $13.5M -- -- -- --
Minority Interest, Total -$2.9M -$3.6M -$4.4M -- --
Total Equity $13M $7.1M $15.9M $23M $18M
 
Total Liabilities and Equity $16.6M $10.2M $17.8M $24.8M $19.6M
Cash and Short Terms $12.2M $5.5M $11.3M $18.5M $17.6M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$5.8M -$6.3M -$7.3M -$5.3M -$10.1M
Depreciation & Amoritzation $1.3M $1.2M $1.1M $519K $160K
Stock-Based Compensation -- $77K $157K $122K $58K
Change in Accounts Receivable $397K -$394K $434K -$136K $539K
Change in Inventories $124K -$91K -$1.4M -$1.1M -$395K
Cash From Operations -$3.5M -$5.8M -$7.7M -$6.8M -$6.3M
 
Capital Expenditures $89K $60K $67K $52K $123K
Cash Acquisitions -- $2K -- -- --
Cash From Investing -$89K -$58K -$67K -$52K -$123K
 
Dividends Paid (Ex Special Dividend) -- -$33K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $966K -- -- --
Long-Term Debt Repaid -$535K -$837K -$487K -$165K -$89K
Repurchase of Common Stock -- -- -- -$12K --
Other Financing Activities -- -$15K -- -- --
Cash From Financing -$499K $13.6M $14.6M $4.5M $7.8M
 
Beginning Cash (CF) $6.6M $2.4M $10.5M $17.4M $14.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M $7.8M $6.8M -$2.4M $1.3M
Ending Cash (CF) $2.4M $10.5M $17.4M $14.8M $16.2M
 
Levered Free Cash Flow -$3.6M -$5.8M -$7.7M -$6.9M -$6.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.7M -$1.9M -$994K -$1.3M -$1.1M
Depreciation & Amoritzation $300K $281K $120K $34K $27K
Stock-Based Compensation -- $46K $5K $13K --
Change in Accounts Receivable -$304K $459K $41K $372K $239K
Change in Inventories -$13K -$369K $621K -$706K $43K
Cash From Operations -$1.8M -$1.6M -$480K -$1.8M -$1.3M
 
Capital Expenditures $10K -- $7K $22K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10K -- -$7K -$22K --
 
Dividends Paid (Ex Special Dividend) -$2K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$537K -$131K -$36K -$25K -$2K
Repurchase of Common Stock -- -- -$12K -- --
Other Financing Activities -$557K -- -- -- --
Cash From Financing $12.4M $462K -$48K -$25K $5.8M
 
Beginning Cash (CF) $1.8M $6.6M $12.4M $20.3M $13.1M
Foreign Exchange Rate Adjustment -$206K -$8K -$589K $12K -$8K
Additions / Reductions $10.6M -$1.1M -$535K -$1.8M $4.5M
Ending Cash (CF) $12.2M $5.5M $11.3M $18.5M $17.6M
 
Levered Free Cash Flow -$1.8M -$1.6M -$487K -$1.8M -$1.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.2M -$7M -$6M -$5.4M -$10.8M
Depreciation & Amoritzation $1.2M $1.2M $652K $192K $157K
Stock-Based Compensation -- $168K $155K $81K $13K
Change in Accounts Receivable $809K $292K -$242K $82K -$78K
Change in Inventories $77K -$1.3M -$1.9M -$131K $426K
Cash From Operations -$4.4M -$7M -$8.4M -$5.2M -$6.6M
 
Capital Expenditures $17K $110K $54K $56K $102K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17K -$108K -$54K -- --
 
Dividends Paid (Ex Special Dividend) -$2K -$31K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$833K -$562K -$196K -$107K -$27K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13.7M -- $14.3M $12.4M $5.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.3M -$7.1M $5.8M $7.2M -$780K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.4M -$7.1M -$8.5M -$5.3M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.6M -$5.4M -$4.1M -$4.2M -$4.9M
Depreciation & Amoritzation $856K $916K $431K $104K $101K
Stock-Based Compensation -- $91K $89K $48K $3K
Change in Accounts Receivable $284K $970K $294K $512K -$105K
Change in Inventories -$55K -$1.2M -$1.7M -$689K $132K
Cash From Operations -$3.7M -$5M -$5.7M -$4.1M -$4.4M
 
Capital Expenditures $17K $67K $54K $58K $37K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17K -$67K -$54K -$58K $153K
 
Dividends Paid (Ex Special Dividend) -$2K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $966K -- -- -- --
Long-Term Debt Repaid -$701K -$426K -$135K -$77K -$15K
Repurchase of Common Stock -- -- -$12K -- --
Other Financing Activities -$15K -- -- -- --
Cash From Financing $13.8M $167K -$147K $7.8M $5.8M
 
Beginning Cash (CF) $5.3M $25.2M $44.9M $56.1M $43.5M
Foreign Exchange Rate Adjustment -$199K -$103K -$186K $24K -$61K
Additions / Reductions $10.1M -$4.9M -$5.9M $3.6M $1.5M
Ending Cash (CF) $15.2M $20.3M $38.9M $59.7M $45M
 
Levered Free Cash Flow -$3.7M -$5M -$5.7M -$4.2M -$4.5M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock