Financhill
Buy
79

NEPH Quote, Financials, Valuation and Earnings

Last price:
$4.69
Seasonality move :
-2.02%
Day range:
$4.58 - $4.82
52-week range:
$1.39 - $6.42
Dividend yield:
0%
P/E ratio:
33.74x
P/S ratio:
2.80x
P/B ratio:
4.95x
Volume:
31.9K
Avg. volume:
48.9K
1-year change:
191.25%
Market cap:
$49.5M
Revenue:
$14.2M
EPS (TTM):
$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.6M $10.2M $10M $14.2M $14.2M
Revenue Growth (YoY) -17.16% 19.34% -2.37% 42.74% -0.53%
 
Cost of Revenues $3.9M $4.8M $5.5M $6M $5.6M
Gross Profit $4.7M $5.4M $4.5M $8.2M $8.6M
Gross Profit Margin 54.55% 52.78% 44.64% 57.53% 60.64%
 
R&D Expenses $2.8M $1.5M $1.2M $873K $906K
Selling, General & Admin $6.5M $7.2M $7.6M $8.9M $7.7M
Other Inc / (Exp) $77K $499K $64K -$44K -$10K
Operating Expenses $9.2M $8.6M $8.8M $9.8M $8.6M
Operating Income -$4.5M -$3.3M -$4.3M -$1.6M $6K
 
Net Interest Expenses $110K $41K $20K $2K $1K
EBT. Incl. Unusual Items -$4.5M -$2.8M -$4.3M -$1.6M $89K
Earnings of Discontinued Ops. -- -$1.1M -$2.8M -- --
Income Tax Expense -- -- -- -- $15K
Net Income to Company -$4.5M -$3.9M -$7.1M -$1.6M $74K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M -$3M -$4.6M -$1.6M $74K
 
Basic EPS (Cont. Ops) -$0.53 -$0.41 -$0.72 -$0.15 $0.01
Diluted EPS (Cont. Ops) -$0.53 -$0.41 -$0.72 -$0.15 $0.01
Weighted Average Basic Share $9.1M $10M $10.3M $10.4M $10.5M
Weighted Average Diluted Share $9.1M $10M $10.3M $10.4M $10.6M
 
EBITDA -$4M -$2.7M -$3.8M -$1.4M $143K
EBIT -$4.5M -$3.3M -$4.3M -$1.6M $6K
 
Revenue (Reported) $8.6M $10.2M $10M $14.2M $14.2M
Operating Income (Reported) -$4.5M -$3.3M -$4.3M -$1.6M $6K
Operating Income (Adjusted) -$4.5M -$3.3M -$4.3M -$1.6M $6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6M $2.4M $3.7M $3.5M $4.8M
Revenue Growth (YoY) 21.55% -6.56% 55.33% -5.99% 35.42%
 
Cost of Revenues $1.3M $1.7M $1.6M $1.4M $1.9M
Gross Profit $1.3M $670K $2.1M $2.1M $2.9M
Gross Profit Margin 49.15% 27.81% 57.16% 60.12% 60.47%
 
R&D Expenses $395K $252K $205K $188K $338K
Selling, General & Admin $1.7M $1.7M $2.1M $1.7M $2.2M
Other Inc / (Exp) $8K $31K $10K -$43K --
Operating Expenses $2.1M $2M $2.3M $1.9M $2.6M
Operating Income -$802K -$1.3M -$203K $206K $314K
 
Net Interest Expenses $10K $4K -- -- --
EBT. Incl. Unusual Items -$802K -$1.3M -$182K $183K $340K
Earnings of Discontinued Ops. -$360K -$1.9M -- -- --
Income Tax Expense -- -- -- -- $3K
Net Income to Company -$1.2M -$3.2M -$182K $183K $337K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$862K -$1.3M -$182K $183K $337K
 
Basic EPS (Cont. Ops) -$0.12 -$0.31 -$0.02 $0.02 $0.03
Diluted EPS (Cont. Ops) -$0.12 -$0.31 -$0.02 $0.02 $0.03
Weighted Average Basic Share $10M $10.3M $10.5M $10.5M $10.6M
Weighted Average Diluted Share $10M $10.3M $10.5M $10.6M $11M
 
EBITDA -$674K -$1.1M -$74K $240K $348K
EBIT -$802K -$1.3M -$203K $206K $314K
 
Revenue (Reported) $2.6M $2.4M $3.7M $3.5M $4.8M
Operating Income (Reported) -$802K -$1.3M -$203K $206K $314K
Operating Income (Adjusted) -$802K -$1.3M -$203K $206K $314K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.9M $10.1M $13.5M $13.5M $17.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6M $5.7M $5.9M $5.4M $6.7M
Gross Profit $5.3M $4.4M $7.6M $8.1M $11.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2M $1.2M $1M $862K $1.2M
Selling, General & Admin $6.9M $7.6M $8.3M $8.2M $8.6M
Other Inc / (Exp) $470K $95K -$42K -$61K --
Operating Expenses $8.9M $8.8M $9.3M $9.1M $9.8M
Operating Income -$3.7M -$4.4M -$1.6M -$960K $1.4M
 
Net Interest Expenses $49K $24K $4K $2K $1K
EBT. Incl. Unusual Items -$3.2M -$4.3M -$1.6M -$929K $1.5M
Earnings of Discontinued Ops. -$360K -$3M -$129K -- --
Income Tax Expense -- -- -- -- $27K
Net Income to Company -$3.6M -$7.3M -$1.8M -$929K $1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.5M -$4.6M -$1.7M -$929K $1.5M
 
Basic EPS (Cont. Ops) -$0.38 -$0.74 -$0.18 -$0.09 $0.14
Diluted EPS (Cont. Ops) -$0.38 -$0.74 -$0.18 -$0.09 $0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.9M -$3.8M -$1.1M -$808K $1.6M
EBIT -$3.7M -$4.4M -$1.6M -$960K $1.4M
 
Revenue (Reported) $9.9M $10.1M $13.5M $13.5M $17.9M
Operating Income (Reported) -$3.7M -$4.4M -$1.6M -$960K $1.4M
Operating Income (Adjusted) -$3.7M -$4.4M -$1.6M -$960K $1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.6M $7.4M $11M $10.3M $14.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6M $4.4M $4.8M $4.1M $5.3M
Gross Profit $4M $3M $6.2M $6.1M $8.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4M $897K $665K $654K $944K
Selling, General & Admin $5.6M $5.8M $6.5M $5.8M $6.7M
Other Inc / (Exp) $498K $94K -$12K -$29K -$53K
Operating Expenses $7M $6.6M $7.1M $6.5M $7.6M
Operating Income -$2.9M -$3.6M -$944K -$311K $1.1M
 
Net Interest Expenses $34K $17K $1K $1K $1K
EBT. Incl. Unusual Items -$2.5M -$3.6M -$921K -$275K $1.1M
Earnings of Discontinued Ops. -$360K -$2.7M -- -- --
Income Tax Expense -- -- -- -- $12K
Net Income to Company -$2.8M -$6.3M -$921K -$275K $1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.6M -$3.8M -$921K -$275K $1.1M
 
Basic EPS (Cont. Ops) -$0.30 -$0.63 -$0.09 -$0.03 $0.11
Diluted EPS (Cont. Ops) -$0.30 -$0.63 -$0.09 -$0.03 $0.11
Weighted Average Basic Share $29.9M $30.8M $31.1M $31.6M $31.8M
Weighted Average Diluted Share $29.9M $30.8M $31.1M $31.6M $32.5M
 
EBITDA -$2.6M -$3.2M -$547K -$210K $1.2M
EBIT -$2.9M -$3.6M -$944K -$311K $1.1M
 
Revenue (Reported) $7.6M $7.4M $11M $10.3M $14.1M
Operating Income (Reported) -$2.9M -$3.6M -$944K -$311K $1.1M
Operating Income (Adjusted) -$2.9M -$3.6M -$944K -$311K $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.2M $7M $3.6M $4.3M $3.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4M $1.6M $1.3M $1.5M $1.8M
Inventory $5.3M $4.5M $3.2M $2.5M $2.6M
Prepaid Expenses $49K -- -- -- --
Other Current Assets $237K $207K $188K $132K $142K
Total Current Assets $15.2M $13.6M $8.3M $8.4M $8.3M
 
Property Plant And Equipment $1.3M $686K $1.1M $2M $1.5M
Long-Term Investments $36K -- -- -- --
Goodwill $759K $759K $759K $759K $759K
Other Intangibles $1.2M $1M $825K $652K $565K
Other Long-Term Assets $89K $1.6M $54K $86K $50K
Total Assets $18.5M $17.7M $11M $11.9M $11.2M
 
Accounts Payable $423K $1.3M $740K $873K $649K
Accrued Expenses $341K $397K $268K $758K $521K
Current Portion Of Long-Term Debt $229K $248K $71K -- --
Current Portion Of Capital Lease Obligations $332K $313K $316K $446K $348K
Other Current Liabilities -- $51K -- -- --
Total Current Liabilities $1.3M $2.4M $1.4M $2.1M $1.6M
 
Long-Term Debt $1.6M $439K $706K $1.4M $1.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $2.9M $2.1M $3.5M $2.6M
 
Common Stock $10K $10K $10K $10K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity $12.5M $11.7M $5.6M $8.4M $8.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $3.1M $3.3M -- --
Total Equity $15.6M $14.7M $8.9M $8.4M $8.6M
 
Total Liabilities and Equity $18.5M $17.7M $11M $11.9M $11.2M
Cash and Short Terms $8.2M $7M $3.6M $4.3M $3.8M
Total Debt $1.8M $687K $777K $1.4M $1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.4M $3.9M $4.6M $2.5M $5.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6M $1.4M $1.4M $1.7M $2.7M
Inventory $4.6M $3.5M $2.3M $3.1M $2.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $67K $186K $173K $109K --
Total Current Assets $13.6M $9.1M $8.5M $7.4M $10.7M
 
Property Plant And Equipment $1.2M $532K $838K $1.6M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill $759K $759K $759K $759K --
Other Intangibles $2.1M $868K $693K $587K --
Other Long-Term Assets $102K $58K $123K $50K --
Total Assets $17.8M $11.3M $10.9M $10.4M $13.2M
 
Accounts Payable $641K $779K $805K $398K $936K
Accrued Expenses $573K $272K $712K $322K --
Current Portion Of Long-Term Debt $243K $141K -- -- --
Current Portion Of Capital Lease Obligations $366K $229K $311K $338K --
Other Current Liabilities -- $130K -- -- --
Total Current Liabilities $1.8M $1.6M $1.8M $1.1M $2.5M
 
Long-Term Debt $667K $203K $469K $1.2M $774K
Capital Leases -- -- -- -- --
Total Liabilities $2.5M $1.8M $2.3M $2.2M $3.2M
 
Common Stock $10K $10K $10K $11K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $3.3M -- -- --
Total Equity $15.3M $9.6M $8.6M $8.2M $10M
 
Total Liabilities and Equity $17.8M $11.3M $10.9M $10.4M $13.2M
Cash and Short Terms $7.4M $3.9M $4.6M $2.5M $5.2M
Total Debt $922K $344K $469K $1.2M $774K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.5M -$3.9M -$7.1M -$1.6M $74K
Depreciation & Amoritzation $520K $573K $704K $214K $137K
Stock-Based Compensation $779K $1.3M $982K $1.1M $153K
Change in Accounts Receivable -$333K -$278K $357K -$221K -$285K
Change in Inventories -$2.8M $296K $915K $387K -$407K
Cash From Operations -$6.9M -$1.4M -$3.2M $827K -$492K
 
Capital Expenditures $239K $36K $137K $75K $55K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$239K -$85K $51K -$75K -$50K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $479K -- -- -- --
Long-Term Debt Repaid -$800K -$264K -$286K -$79K -$5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$85K -- $157K -- --
Cash From Financing $11.2M $237K -$154K -$79K -$5K
 
Beginning Cash (CF) $8.2M $7M $3.6M $4.3M $3.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M -$1.3M -$3.3M $673K -$547K
Ending Cash (CF) $12.3M $5.7M $293K $5M $3.2M
 
Levered Free Cash Flow -$7.1M -$1.5M -$3.4M $752K -$547K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.2M -$3.2M -$182K $183K $337K
Depreciation & Amoritzation $132K $188K $130K $33K $34K
Stock-Based Compensation $268K $254K $149K $65K $70K
Change in Accounts Receivable -$172K $756K $119K $187K -$621K
Change in Inventories $352K $406K -$142K -$330K -$516K
Cash From Operations -$910K -$170K $562K -$623K $99K
 
Capital Expenditures $13K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62K -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$68K -$69K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $46K -$69K -- -- -$2K
 
Beginning Cash (CF) $7.4M $3.9M $4.6M $2.5M $5.2M
Foreign Exchange Rate Adjustment -$2K -- -- -- --
Additions / Reductions -$928K -$239K $562K -$623K $97K
Ending Cash (CF) $6.4M $3.7M $5.2M $1.8M $5.3M
 
Levered Free Cash Flow -$923K -$170K $562K -$623K $99K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.6M -$7.3M -$1.8M -$929K $1.5M
Depreciation & Amoritzation $765K $732K $543K -$81K $142K
Stock-Based Compensation $1M $1.2M $841K $481K $279K
Change in Accounts Receivable -$668K $182K -$83K -$245K -$970K
Change in Inventories $597K $193K $1.3M -$1.2M $257K
Cash From Operations -$2.6M -$3.4M $869K -$2M $2.7M
 
Capital Expenditures $36K $137K -- $130K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$85K $51K -- -$125K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$259K -$271K -$156K -$7K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.9M -$80K -$187K -$7K -$5K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$3.4M $682K -$2.2M $2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.6M -$3.5M $869K -$2.2M $2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.8M -$6.3M -$921K -$275K $1.1M
Depreciation & Amoritzation $399K $558K $397K $102K $107K
Stock-Based Compensation $825K $803K $662K $91K $217K
Change in Accounts Receivable -$191K $269K -$171K -$195K -$880K
Change in Inventories $532K $429K $778K -$843K -$179K
Cash From Operations -$1.1M -$3M $1.1M -$1.8M $1.4M
 
Capital Expenditures $36K $137K -- $55K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$85K $51K -- -$50K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$199K -$206K -$76K -$4K -$2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $188K -- -- --
Cash From Financing $274K -$43K -$76K -$4K -$4K
 
Beginning Cash (CF) $23.8M $13.5M $12.5M $9.2M $14.3M
Foreign Exchange Rate Adjustment -$6K -$2K -- -- --
Additions / Reductions -$899K -$3M $988K -$1.9M $1.4M
Ending Cash (CF) $22.9M $10.5M $13.5M $7.3M $15.7M
 
Levered Free Cash Flow -$1.1M -$3.2M $1.1M -$1.9M $1.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
69
INTC alert for Jan 23

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
70
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Buy
80
MTRN alert for Jan 23

Materion Corp. [MTRN] is down 9.13% over the past day.

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

Show me the best stock