Financhill
Sell
28

NEXT Quote, Financials, Valuation and Earnings

Last price:
$5.46
Seasonality move :
-7.81%
Day range:
$5.33 - $5.49
52-week range:
$4.99 - $12.12
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
9.39x
Volume:
2.8M
Avg. volume:
3.5M
1-year change:
-19.94%
Market cap:
$1.5B
Revenue:
--
EPS (TTM):
-$0.74
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8M $2.2M $1.3M $3.1M $6.7M
Gross Profit -$2.8M -$2.2M -$1.3M -$3.1M -$6.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $4.1M $4.9M $8.3M
Selling, General & Admin $20.2M $16.8M $49.1M $111.5M $150.1M
Other Inc / (Exp) $7.4M -$2.5M -$5.6M -$48.7M $536.1M
Operating Expenses $19.2M $17.4M $53.2M $119.5M $164.4M
Operating Income -$22M -$19.5M -$54.5M -$122.7M -$171.1M
 
Net Interest Expenses -- -- -- $50.3M $87.5M
EBT. Incl. Unusual Items -$14.3M -$22M -$60.1M -$221.6M $277.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.3M -$22M -$60.1M -$221.6M $277.4M
 
Minority Interest in Earnings -- -- -- -$59.4M $339.2M
Net Income to Common Excl Extra Items -$14.3M -$22M -$60.1M -$221.6M $277.4M
 
Basic EPS (Cont. Ops) -$0.24 -$0.34 -$0.65 -$0.94 -$0.24
Diluted EPS (Cont. Ops) -$0.24 -$0.34 -$0.65 -$0.94 -$0.24
Weighted Average Basic Share $117.5M $119.2M $130.1M $194.6M $258.5M
Weighted Average Diluted Share $117.5M $119.2M $130.1M $194.6M $258.5M
 
EBITDA -$19.2M -$17.4M -$53.2M -$119.5M -$164.4M
EBIT -$22M -$19.5M -$54.5M -$122.7M -$171.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$22M -$19.5M -$54.5M -$122.7M -$171.1M
Operating Income (Adjusted) -$22M -$19.5M -$54.5M -$122.7M -$171.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $530K $233K $42K $1.7M $5.6M
Gross Profit -$530K -$233K -$42K -$1.7M -$5.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.1M $1.1M $2.4M $2.9M
Selling, General & Admin $2.9M $14.6M $32.1M $43.6M $66.1M
Other Inc / (Exp) $4.4M -$2.7M $250.2M -$328M --
Operating Expenses $2.7M $15.9M $35.8M $47.5M $66.4M
Operating Income -$3.2M -$16.1M -$35.8M -$49.2M -$72M
 
Net Interest Expenses -- -- $32.5M $15.9M $38.6M
EBT. Incl. Unusual Items $1.2M -$18.8M $181.8M -$393.1M -$184.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.2M -$18.8M $181.8M -$393.1M -$184.8M
 
Minority Interest in Earnings -- -- $67.2M -$269.9M -$75.3M
Net Income to Common Excl Extra Items $1.2M -$18.8M $181.8M -$393.1M -$184.8M
 
Basic EPS (Cont. Ops) -$0.03 -$0.19 $0.48 -$0.48 -$0.42
Diluted EPS (Cont. Ops) -$0.03 -$0.19 $0.48 -$0.48 -$0.42
Weighted Average Basic Share $119.4M $129.4M $222.5M $259.4M $262.6M
Weighted Average Diluted Share $119.4M $129.4M $226.3M $259.4M $262.6M
 
EBITDA -$2.7M -$15.9M -$35.8M -$47.5M -$66.4M
EBIT -$3.2M -$16.1M -$35.8M -$49.2M -$72M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.2M -$16.1M -$35.8M -$49.2M -$72M
Operating Income (Adjusted) -$3.2M -$16.1M -$35.8M -$49.2M -$72M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2M $1.5M $908K $7.4M $18.5M
Gross Profit -$2.2M -$1.5M -$908K -$7.4M -$18.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $5.5M $2.2M $10.2M $5.4M
Selling, General & Admin $14.5M $35.2M $105.1M $136.3M $203.2M
Other Inc / (Exp) -$641K -$7.3M $158.8M -$215.7M --
Operating Expenses $13.4M $40.3M $110M $151.5M $202.4M
Operating Income -$15.7M -$41.9M -$111M -$159M -$220.9M
 
Net Interest Expenses -- -- $32.5M $85.2M $114.8M
EBT. Incl. Unusual Items -$16.3M -$49.2M $15.3M -$459.8M -$19.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$16.3M -$49.2M $15.3M -$459.8M -$19.2M
 
Minority Interest in Earnings -- -- $67.2M -$203.2M $174.3M
Net Income to Common Excl Extra Items -$16.3M -$49.2M $15.3M -$459.8M -$19.2M
 
Basic EPS (Cont. Ops) -$0.28 -$0.58 -$0.77 -$1.00 -$0.74
Diluted EPS (Cont. Ops) -$0.28 -$0.58 -$0.78 -$1.00 -$0.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$13.4M -$40.3M -$110M -$151.5M -$202.4M
EBIT -$15.7M -$41.9M -$111M -$159M -$220.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$15.7M -$41.9M -$111M -$159M -$220.9M
Operating Income (Adjusted) -$15.7M -$41.9M -$111M -$159M -$220.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6M $1M $641K $5M $16.8M
Gross Profit -$1.6M -$1M -$641K -$5M -$16.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $3.9M $2M $7.3M $4.4M
Selling, General & Admin $10.8M $29.2M $85.2M $110M $163.1M
Other Inc / (Exp) -$2.4M -$7.1M $157.3M -$9.8M -$151.6M
Operating Expenses $10M $33M $89.9M $121.8M $159.8M
Operating Income -$11.7M -$34M -$90.5M -$126.8M -$176.6M
 
Net Interest Expenses -- -- $32.5M $67.4M $94.7M
EBT. Incl. Unusual Items -$14M -$41.1M $34.2M -$204M -$500.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14M -$41.1M $34.2M -$204M -$500.6M
 
Minority Interest in Earnings -- -- $67.2M -$76.6M -$241.5M
Net Income to Common Excl Extra Items -$14M -$41.1M $34.2M -$204M -$500.6M
 
Basic EPS (Cont. Ops) -$0.23 -$0.47 -$0.59 -$0.49 -$0.99
Diluted EPS (Cont. Ops) -$0.23 -$0.47 -$0.60 -$0.50 -$0.99
Weighted Average Basic Share $356M $377.1M $520.3M $773.9M $783.9M
Weighted Average Diluted Share $356M $377.1M $524.2M $784.1M $783.9M
 
EBITDA -$10M -$33M -$89.9M -$121.8M -$159.8M
EBIT -$11.7M -$34M -$90.5M -$126.8M -$176.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$11.7M -$34M -$90.5M -$126.8M -$176.6M
Operating Income (Adjusted) -$11.7M -$34M -$90.5M -$126.8M -$176.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.6M $25.6M $62.8M $294.5M $392.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $403K $417K $1M -- --
Other Current Assets $267K $314K $1.1M $2.1M $2.9M
Total Current Assets $23.3M $26.4M $63.9M $314.5M $412.6M
 
Property Plant And Equipment $162.1M $174.4M $220.1M $2.6B $5.2B
Long-Term Investments -- -- -- -- $472.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.3M $21.3M $28.4M $11M $15.6M
Total Assets $201.7M $222.1M $312.4M $3.3B $6.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $1M $1.4M $16.5M $296.8M $334.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $432K $596K $1.1M $3.1M $2.9M
Other Current Liabilities $3.3M $1.6M -- $6.9M --
Total Current Liabilities $5.1M $8.2M $25.4M $552.4M $595.1M
 
Long-Term Debt -- -- $465K $2B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $28.9M $33.8M $55.6M $2.6B $4.7B
 
Common Stock $12K $12K $14K $26K $26K
Other Common Equity Adj -- -- -- -- --
Common Equity $60.4M $19.9M $54.4M $287.9M $377.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $452.5M $1.4B
Total Equity $172.7M $188.3M $256.8M $740.4M $1.7B
 
Total Liabilities and Equity $201.7M $222.1M $312.4M $3.3B $6.4B
Cash and Short Terms $22.6M $25.6M $62.8M $294.5M $392.8M
Total Debt -- -- $465K $2B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $36.7M $109.2M $445.9M $265.8M $744.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $652K $762K $2.1M -- --
Other Current Assets $231K $547K $126K $1.3M --
Total Current Assets $37.6M $110.5M $469.2M $271.4M $764.8M
 
Property Plant And Equipment $171.2M $183.9M $1.9B $4.5B $8.6B
Long-Term Investments -- -- $130.6M -- $329.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $19.9M $26.3M $3.5M $15.6M --
Total Assets $228.7M $320.7M $2.9B $5.1B $10B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $1.6M $6.4M $205.6M $320M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $579K $968K $3.4M $2.9M --
Other Current Liabilities $1.3M -- $7.4M -- --
Total Current Liabilities $8.1M $17M $550.7M $558.3M $1.2B
 
Long-Term Debt $169K $143K $146.3M $3.5B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $33.8M $48.4M $2.1B $4.1B $8B
 
Common Stock $12K $14K $26K $26K $26K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $5M -- -- -- --
Minority Interest, Total -- -- $340.6M $375.9M $1.8B
Total Equity $194.9M $272.3M $817.6M $1B $2B
 
Total Liabilities and Equity $228.7M $320.7M $2.9B $5.1B $10B
Cash and Short Terms $36.7M $109.2M $445.9M $265.8M $744.7M
Total Debt $169K $143K $146.3M $3.5B $6.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.3M -$22M -$60.1M -$221.6M $277.4M
Depreciation & Amoritzation $1.4M $2.2M $1.3M $3.1M $6.7M
Stock-Based Compensation -$341K -$4.3M $7.5M $26.6M $19.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.3M -$18M -$40.1M -$73.6M -$95.6M
 
Capital Expenditures $43.3M $18.5M $40.9M $1.8B $2.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing $18.5M -$18.5M -$40.9M -$1.8B -$2.6B
 
Dividends Paid (Ex Special Dividend) $50K $67K $75K $53K --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.1B $3.5B
Long-Term Debt Repaid -- -- -- -$233M -$1.3B
Repurchase of Common Stock $346K $284K $3.3M $9.6M $6.7M
Other Financing Activities $15M -$268K -$4M -$36.6M $589.8M
Cash From Financing $14.6M $39.4M $118.2M $2.1B $2.8B
 
Beginning Cash (CF) $22.6M $25.6M $62.8M $294.5M $392.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9M $2.9M $37.2M $231.7M $98.3M
Ending Cash (CF) $29.5M $28.5M $100M $526.2M $491M
 
Levered Free Cash Flow -$69.5M -$36.5M -$81M -$1.8B -$2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2M -$18.8M $181.8M -$393.1M -$184.8M
Depreciation & Amoritzation $530K $232K $89K $1.7M $3M
Stock-Based Compensation -$2.7M $3M $9.7M $5M $13.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.6M -$10.5M -$11.4M -$63.8M -$76M
 
Capital Expenditures $4.5M $4.8M $954M $505.3M $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.5M -$4.8M -$954M -$505.3M -$1.3B
 
Dividends Paid (Ex Special Dividend) $23K -$1K $21K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.4B $498.3M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $139K $1.1M $9.5M $6.4M $15.5M
Other Financing Activities -$56K $74K -$207.6M $473.3M --
Cash From Financing $5.2M $84M $1.4B $631.9M $1.7B
 
Beginning Cash (CF) $36.7M $109.2M $445.9M $265.8M $744.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.9M $68.7M $405.8M $62.7M $287.6M
Ending Cash (CF) $32.9M $177.9M $851.7M $328.5M $1B
 
Levered Free Cash Flow -$9M -$15.3M -$965.4M -$569.2M -$1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16.3M -$49.2M $15.3M -$459.8M -$19.2M
Depreciation & Amoritzation $866K $1.5M $954K $7.4M $10.8M
Stock-Based Compensation -$5.2M $4.8M $26M $18.3M $33M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$15.8M -$33.7M -$64.7M -$107.7M -$157.6M
 
Capital Expenditures $16.8M $16.5M $1B $2.6B $3.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.8M -$16.5M -$1B -$2.6B -$3.6B
 
Dividends Paid (Ex Special Dividend) $59K $55K $90K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.4B $3.5B --
Long-Term Debt Repaid -- -- -- -$1.5B --
Repurchase of Common Stock $303K $2.8M $10.1M $6.6M $15.7M
Other Financing Activities -$117K -- -- $598.3M --
Cash From Financing $39.4M $122.6M $1.4B $2.5B $4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8M $72.5M $336.6M -$180.1M $478.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$32.6M -$50.2M -$1.1B -$2.7B -$3.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14M -$41.1M $34.2M -$204M -$500.6M
Depreciation & Amoritzation $1.6M $1M $687K $5M $9.1M
Stock-Based Compensation -$5.6M $3.6M $22.1M $13.8M $26.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.3M -$28M -$52.6M -$86.7M -$148.7M
 
Capital Expenditures $13.1M $11M $1B $1.9B $2.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.1M -$11M -$1B -$1.9B -$2.9B
 
Dividends Paid (Ex Special Dividend) $50K $38K $53K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.4B $2.8B $1.3B
Long-Term Debt Repaid -- -- -- -$1.3B --
Repurchase of Common Stock $279K $2.8M $9.6M $6.6M $15.6M
Other Financing Activities -$117K -$2K -$207.6M $427.3M -$32.2M
Cash From Financing $39.4M $122.6M $1.4B $1.9B $3.4B
 
Beginning Cash (CF) $116.6M $172.1M $537M $720.3M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.1M $83.7M $383.1M -$28.7M $351.9M
Ending Cash (CF) $130.8M $255.8M $920.1M $691.6M $1.9B
 
Levered Free Cash Flow -$25.3M -$39M -$1.1B -$2B -$3B

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

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 23

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock