Financhill
Sell
40

NEXN Quote, Financials, Valuation and Earnings

Last price:
$9.80
Seasonality move :
-4.16%
Day range:
$9.78 - $10.00
52-week range:
$4.51 - $10.47
Dividend yield:
0%
P/E ratio:
54.50x
P/S ratio:
2.00x
P/B ratio:
1.23x
Volume:
110.3K
Avg. volume:
252.3K
1-year change:
101.44%
Market cap:
$645.5M
Revenue:
$332M
EPS (TTM):
$0.18
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $325.8M $211.9M $341.9M $335.3M $332M
Revenue Growth (YoY) 17.66% -34.95% 61.36% -1.96% -0.97%
 
Cost of Revenues $187.2M $59.8M $71.7M $60.7M $62.3M
Gross Profit $138.5M $152.1M $270.3M $274.5M $269.7M
Gross Profit Margin 42.52% 71.78% 79.05% 81.88% 81.24%
 
R&D Expenses $16.2M $13.3M $18.4M $33.7M $49.7M
Selling, General & Admin $54.6M $74.8M $82.3M $104M $116.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $131.8M $158.1M $195.6M $223.7M $286.5M
Operating Income $6.7M -$6M $74.7M $50.8M -$16.8M
 
Net Interest Expenses $315K $1.4M $2.2M $2.3M $2M
EBT. Incl. Unusual Items $3.6M -$7.4M $72.3M $42.4M -$19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M -$9.6M -$948K $19.7M $2.5M
Net Income to Company $6.2M $2.1M $73.2M $22.7M -$21.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2M $2.1M $73.2M $22.7M -$21.5M
 
Basic EPS (Cont. Ops) $0.12 $0.04 $1.02 $0.30 -$0.30
Diluted EPS (Cont. Ops) $0.10 $0.04 $0.96 $0.30 -$0.30
Weighted Average Basic Share $55.6M $67M $72.2M $75M $71.8M
Weighted Average Diluted Share $57.4M $69.4M $76.4M $76.5M $71.8M
 
EBITDA $37M $39.6M $115.2M $89.7M $69.5M
EBIT $4.7M -$5.6M $74.9M $47M -$8.8M
 
Revenue (Reported) $325.8M $211.9M $341.9M $335.3M $332M
Operating Income (Reported) $6.7M -$6M $74.7M $50.8M -$16.8M
Operating Income (Adjusted) $4.7M -$5.6M $74.9M $47M -$8.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $56.1M $87M $70.9M $80.1M $90.2M
Revenue Growth (YoY) -- 55.13% -18.58% 13.05% 12.6%
 
Cost of Revenues $14M $16.4M $14.1M $13.7M $13.9M
Gross Profit $42.1M $70.7M $56.8M $66.4M $76.3M
Gross Profit Margin 75.1% 81.19% 80.15% 82.92% 84.64%
 
R&D Expenses $3.2M $4.1M $8.2M $12.6M $11.7M
Selling, General & Admin $23M $42.8M $34.3M $36.9M $35.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $37.4M $57M $52.7M $69.8M $60.1M
Operating Income $4.7M $13.7M $4.1M -$3.4M $16.3M
 
Net Interest Expenses $1M $312K $617K $617K $218K
EBT. Incl. Unusual Items $3.7M $13.4M $3.5M -$4M $16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.3M $1.5M $4.5M -$2.8M $1.5M
Net Income to Company $7M $11.9M -$959K -$1.2M $14.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7M $11.9M -$959K -$1.2M $14.5M
 
Basic EPS (Cont. Ops) $0.10 $0.16 -$0.02 -$0.02 $0.22
Diluted EPS (Cont. Ops) $0.10 $0.14 -$0.02 -$0.02 $0.20
Weighted Average Basic Share $67.3M $74.3M $73.1M $59.8M $66.1M
Weighted Average Diluted Share $68.9M $84.9M $73.1M $59.8M $72.7M
 
EBITDA $16.4M $23.9M $15.1M $18.7M $30.7M
EBIT $4.7M $13.9M $5M -$1.6M $18M
 
Revenue (Reported) $56.1M $87M $70.9M $80.1M $90.2M
Operating Income (Reported) $4.7M $13.7M $4.1M -$3.4M $16.3M
Operating Income (Adjusted) $4.7M $13.9M $5M -$1.6M $18M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $320.9M $330.1M $343.8M $349.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $68.7M $63.8M $61.6M $61.8M
Gross Profit -- $252.3M $266.3M $282.1M $287.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $14.5M $29.3M $51.5M $46.6M
Selling, General & Admin -- $100.4M $92.9M $115.7M $107.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $181.6M $207.7M $291.9M $261.4M
Operating Income -- $70.7M $58.6M -$9.8M $25.8M
 
Net Interest Expenses $13K $3M $2.2M $2.8M $1.7M
EBT. Incl. Unusual Items -- $67.8M $56.1M -$18.6M $23.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.2M $14M $1.1M $10.1M
Net Income to Company -- $70M $42.1M -$19.7M $13.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $70M $42.1M -$19.7M $13.8M
 
Basic EPS (Cont. Ops) -- $1.02 $0.54 -$0.28 $0.20
Diluted EPS (Cont. Ops) -- $0.98 $0.52 -$0.28 $0.18
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $112.3M $96.1M $65.2M $98.8M
EBIT -- $70.8M $60.3M -$9.2M $33.7M
 
Revenue (Reported) -- $320.9M $330.1M $343.8M $349.1M
Operating Income (Reported) -- $70.7M $58.6M -$9.8M $25.8M
Operating Income (Adjusted) -- $70.8M $60.3M -$9.2M $33.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $130.4M $239.4M $227.6M $236.1M $253.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.5M $51.3M $43.5M $44.4M $44M
Gross Profit $87.9M $188.1M $184.1M $191.7M $209.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.7M $10.9M $21.8M $39.7M $36.6M
Selling, General & Admin $71.8M $97.3M $107.9M $119.6M $111M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $114.7M $138.2M $150.1M $218.3M $193.2M
Operating Income -$26.8M $49.9M $33.9M -$26.6M $16.1M
 
Net Interest Expenses $1M $1.6M $1.9M $2.9M $1.9M
EBT. Incl. Unusual Items -$26.8M $48.5M $32.3M -$28.7M $14.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.7M -$347K $14.6M -$4M $3.6M
Net Income to Company -$19M $48.8M $17.7M -$24.7M $10.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19M $48.8M $17.7M -$24.7M $10.6M
 
Basic EPS (Cont. Ops) -$0.28 $0.70 $0.22 -$0.34 $0.16
Diluted EPS (Cont. Ops) -$0.29 $0.66 $0.22 -$0.34 $0.14
Weighted Average Basic Share $201.6M $207.4M $230.8M $205.7M $204.4M
Weighted Average Diluted Share $203.3M $227.3M $232.7M $205.7M $216M
 
EBITDA $8.3M $80.4M $61.3M $36.8M $66.1M
EBIT -$25.4M $50.5M $35.8M -$20.5M $22.1M
 
Revenue (Reported) $130.4M $239.4M $227.6M $236.1M $253.2M
Operating Income (Reported) -$26.8M $49.9M $33.9M -$26.6M $16.1M
Operating Income (Adjusted) -$25.4M $50.5M $35.8M -$20.5M $22.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $79M $97.5M $367.7M $217.5M $234.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $96.8M $153.5M $165.1M $219.8M $202M
Inventory -- -- -- -- --
Prepaid Expenses $7.2M $14.1M $13.1M $14.4M $5M
Other Current Assets -- -- -- -- --
Total Current Assets $189.2M $270.7M $552M $461.5M $451.6M
 
Property Plant And Equipment $24.1M $21.9M $17.4M $53M $53.3M
Long-Term Investments -- -- -- -- --
Goodwill $133.7M $152.9M $156.7M $245.7M $246.4M
Other Intangibles $76.6M $71.6M $51.5M $152.4M $115.6M
Other Long-Term Assets $1.3M $1.8M $672K $406K $525K
Total Assets $442.6M $535M $802.7M $956.2M $904.8M
 
Accounts Payable $70.4M $125.9M $161.8M $212.7M $183.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.6M $9M $7.1M $14.1M $12.1M
Other Current Liabilities $2.4M $2.9M -- -- --
Total Current Liabilities $109.1M $185.2M $220.7M $280.6M $229.4M
 
Long-Term Debt -- -- -- $98.5M $99.1M
Capital Leases -- -- -- -- --
Total Liabilities $142M $206M $230.4M $404.5M $361.3M
 
Common Stock $351K $380K $442K $413K $417K
Other Common Equity Adj -- -- -- -- --
Common Equity $300.6M $329M $572.4M $551.6M $543.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $300.6M $329M $572.4M $551.6M $543.5M
 
Total Liabilities and Equity $442.6M $535M $802.7M $956.2M $904.8M
Cash and Short Terms $79M $97.5M $367.7M $217.5M $234.3M
Total Debt -- -- -- $98.5M $99.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $333.3M $211.6M $199.1M $166.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $137.1M $227.4M $188M $201M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $489.1M $465.4M $399.6M $374.1M
 
Property Plant And Equipment -- $19.2M $59.8M $53.2M $46.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1.1M $472K $687K $1.1M
Total Assets -- $748.5M $969.5M $867.4M $810.1M
 
Accounts Payable -- $135.6M $223.6M $152.8M $198.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $7.2M $15.6M $11.1M $14.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $193.6M $301.6M $194.8M $261.5M
 
Long-Term Debt -- -- $98.4M $98.9M --
Capital Leases -- -- -- -- --
Total Liabilities -- $217.1M $424.5M $330M $286.2M
 
Common Stock -- $438K $418K $413K $389K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $531.5M $545M $537.4M $523.9M
 
Total Liabilities and Equity -- $748.5M $969.5M $867.4M $810.1M
Cash and Short Terms -- $333.3M $211.6M $199.1M $166.5M
Total Debt -- -- $98.4M $98.9M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $6.2M $2.1M $73.2M $22.7M -$21.5M
Depreciation & Amoritzation $32.4M $45.2M $40.3M $42.7M $78.3M
Stock-Based Compensation $15.8M $14.5M $42.8M $50.5M $19.2M
Change in Accounts Receivable $36.5M -$39.4M -$11.7M $57.1M $30.6M
Change in Inventories -- -- -- -- --
Cash From Operations $45.1M $35.2M $170.1M $83M $60.7M
 
Capital Expenditures $6.7M $5.5M $8.3M $15.2M $19.6M
Cash Acquisitions $23.7M $6.4M -$10.6M -$193.9M --
Cash From Investing $19.4M $4.9M -$16.5M -$233M -$17M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $98.9M --
Long-Term Debt Repaid -$17.3M -- -- -- --
Repurchase of Common Stock -$24.7M -$10M -$6.6M -$86M -$9.5M
Other Financing Activities -- -- -$2.4M -- --
Cash From Financing -$52.8M -$22.4M $116.9M $3.1M -$26.5M
 
Beginning Cash (CF) $67.1M $79M $97.5M $367.7M $217.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $17.7M $270.5M -$146.9M $17.2M
Ending Cash (CF) $79M $97.5M $367.7M $217.5M $234.3M
 
Levered Free Cash Flow $38.3M $29.7M $161.7M $67.8M $41.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7M $11.9M -$959K -$1.2M $14.5M
Depreciation & Amoritzation $11.7M $10M $10.2M $20.3M $12.8M
Stock-Based Compensation $1.6M $18.7M $11.2M $4.2M $2.6M
Change in Accounts Receivable -$34M $2.2M $8.3M -$10.4M -$11.4M
Change in Inventories -- -- -- -- --
Cash From Operations $4.5M $44.6M $12.6M $13.1M $39.9M
 
Capital Expenditures $1.3M $1.6M $2.1M $4.7M $5M
Cash Acquisitions $81K $123K -$199.5M -- --
Cash From Investing -$446K -$829K -$224.7M -$4.2M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $99M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$4M -- -$30.8M -- -$18.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$6.2M $14.3M $65.3M -$4M -$21.8M
 
Beginning Cash (CF) $79.1M $275.5M $361.4M $195M $151.9M
Foreign Exchange Rate Adjustment $570K -$329K -$3M -$823K $1.1M
Additions / Reductions -$2.2M $58.1M -$146.8M $4.9M $13.6M
Ending Cash (CF) $77.6M $333.3M $211.6M $199.1M $166.5M
 
Levered Free Cash Flow $3.1M $43M $10.5M $8.5M $35M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $70M $42.1M -$19.7M $13.8M
Depreciation & Amoritzation -- $41.4M $35.8M $74.4M $65.1M
Stock-Based Compensation $10.2M $28M $61.6M $25.8M $10.1M
Change in Accounts Receivable -- -$30.7M $11.7M $59.8M -$11.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $144.9M $107.8M $41.1M $142.2M
 
Capital Expenditures $4.1M $7.2M $8.3M $23.6M $21M
Cash Acquisitions $6.3M $407K -$209.9M $5.2M --
Cash From Investing -- -$3.8M -$240.6M -$17.8M -$18.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$7.4M -$75M -$20M -$41.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -- $114.9M $17.4M -$37.2M -$156.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $256M -$115.5M -$13.9M -$33.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $137.7M $99.4M $17.5M $121.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$19M $48.8M $17.7M -$24.7M $10.6M
Depreciation & Amoritzation $33.7M $29.9M $25.5M $57.2M $44.1M
Stock-Based Compensation $10.2M $23.7M $42.5M $17.8M $8.7M
Change in Accounts Receivable $9.3M $17.9M $41.3M $44M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $11.7M $121.4M $59.1M $17.1M $98.6M
 
Capital Expenditures $4.1M $5.9M $5.9M $14.3M $15.7M
Cash Acquisitions $6.3M $275K -$199.1M -- --
Cash From Investing $5.2M -$3.5M -$227.7M -$12.4M -$14.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $99M -- --
Long-Term Debt Repaid -- -- -- -- -$100M
Repurchase of Common Stock -$9.2M -$6.6M -$75M -$9M -$41.2M
Other Financing Activities -- -$2.4M -- -- --
Cash From Financing -$18.9M $118.5M $19M -$21.3M -$151.6M
 
Beginning Cash (CF) $239.6M $476.5M $1.1B $603M $631.1M
Foreign Exchange Rate Adjustment $472K -$490K -$6.5M -$1.8M -$589K
Additions / Reductions -$2M $236.3M -$149.6M -$16.6M -$67.2M
Ending Cash (CF) $238.1M $712.3M $943.8M $584.6M $563.3M
 
Levered Free Cash Flow $7.5M $115.5M $53.2M $2.8M $82.8M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock