Financhill
Sell
14

NNOX Quote, Financials, Valuation and Earnings

Last price:
$2.15
Seasonality move :
-14.06%
Day range:
$2.22 - $2.43
52-week range:
$2.22 - $7.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
11.49x
P/B ratio:
0.93x
Volume:
1.2M
Avg. volume:
1.2M
1-year change:
-67.86%
Market cap:
$146.5M
Revenue:
$11.3M
EPS (TTM):
-$0.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $1.3M $8.6M $9.9M $11.3M
Revenue Growth (YoY) -- -- 557.82% 15.47% 13.91%
 
Cost of Revenues -- $3M $15.8M $16.5M $22M
Gross Profit -- -$1.7M -$7.2M -$6.6M -$10.7M
Gross Profit Margin -- -133.44% -84.32% -67.02% -95.06%
 
R&D Expenses $9.2M $17.1M $26.5M $26M $20.2M
Selling, General & Admin $34.5M $41.7M $45.6M $28.4M $25.9M
Other Inc / (Exp) -- -- -$30.5M -$3.1M $2K
Operating Expenses $43.9M $58.6M $64.1M $51.9M $45.9M
Operating Income -$43.9M -$60.4M -$71.3M -$58.6M -$56.6M
 
Net Interest Expenses -- $288K -- -- --
EBT. Incl. Unusual Items -$43.8M -$61.8M -$116.9M -$61.1M -$53.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$48K -$3.7M -$339K -$358K
Net Income to Company -$43.8M -$61.8M -$113.2M -$60.8M -$53.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.8M -$61.8M -$113.2M -$60.8M -$53.5M
 
Basic EPS (Cont. Ops) -$1.23 -$1.28 -$2.17 -$1.08 -$0.91
Diluted EPS (Cont. Ops) -$1.23 -$1.28 -$2.17 -$1.08 -$0.91
Weighted Average Basic Share $35.7M $48.2M $52.2M $56.4M $58.7M
Weighted Average Diluted Share $35.7M $48.2M $52.2M $56.4M $58.7M
 
EBITDA -$43.7M -$58.1M -$59.8M -$46.8M -$44.8M
EBIT -$43.9M -$60.4M -$71.3M -$58.6M -$56.6M
 
Revenue (Reported) -- $1.3M $8.6M $9.9M $11.3M
Operating Income (Reported) -$43.9M -$60.4M -$71.3M -$58.6M -$56.6M
Operating Income (Adjusted) -$43.9M -$60.4M -$71.3M -$58.6M -$56.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $2.4M $2.5M $3M $3.4M
Revenue Growth (YoY) -- -- 1.68% 22.27% 13.73%
 
Cost of Revenues -- $4M $4.2M $5.9M $6.4M
Gross Profit -- -$1.6M -$1.8M -$2.9M -$3M
Gross Profit Margin -- -63.82% -70.96% -95.98% -86.42%
 
R&D Expenses $3.7M $6.1M $6M $4.7M $4.6M
Selling, General & Admin $9.8M $11.3M $6.2M $6.6M $6.8M
Other Inc / (Exp) -- -$953K -$7.4M $2K --
Operating Expenses $13.5M $14.7M $12.3M $11.3M $11.3M
Operating Income -$13.5M -$16.2M -$14.1M -$14.2M -$14.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.5M -$19.5M -$21.5M -$13.7M -$13.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$398K -$79K -$94K -$94K
Net Income to Company -$13.5M -$18.2M -$20.3M -$13.7M -$15.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.5M -$19.1M -$21.4M -$13.6M -$13.7M
 
Basic EPS (Cont. Ops) -$0.28 -$0.37 -$0.37 -$0.23 -$0.21
Diluted EPS (Cont. Ops) -$0.28 -$0.37 -$0.37 -$0.23 -$0.21
Weighted Average Basic Share $47.9M $52.3M $57.1M $58.6M $64.3M
Weighted Average Diluted Share $47.9M $52.3M $57.1M $58.6M $64.3M
 
EBITDA -$13.3M -$13.4M -$11.2M -$11.2M -$11.3M
EBIT -$13.5M -$16.2M -$14.1M -$14.2M -$14.2M
 
Revenue (Reported) -- $2.4M $2.5M $3M $3.4M
Operating Income (Reported) -$13.5M -$16.2M -$14.1M -$14.2M -$14.2M
Operating Income (Adjusted) -$13.5M -$16.2M -$14.1M -$14.2M -$14.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $7.8M $9.6M $10.7M $12.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $14.7M $16.6M $20.5M $24.8M
Gross Profit -- -$6.9M -$7M -$9.8M -$12.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.7M $25.8M $26.3M $21.6M $19.8M
Selling, General & Admin $45M $48.8M $33.3M $24M $25.9M
Other Inc / (Exp) -- -$3M -$30.6M -$16K --
Operating Expenses $58.7M $69.1M $52.6M $46.9M $45.3M
Operating Income -$58.7M -$76M -$59.5M -$56.7M -$57.7M
 
Net Interest Expenses $126K $168K $113K -- $149K
EBT. Incl. Unusual Items -$58.7M -$85.1M -$96.7M -$50M -$55.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.7M -$1.3M -$343K -$192K
Net Income to Company -- -$82.4M -$99.4M -$49M -$57.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.7M -$82.4M -$95.4M -$49.7M -$55.7M
 
Basic EPS (Cont. Ops) -$1.25 -$1.60 -$1.76 -$0.86 -$0.88
Diluted EPS (Cont. Ops) -$1.29 -$1.60 -$1.76 -$0.86 -$0.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$58.3M -$72.3M -$47.9M -$44.8M -$45.9M
EBIT -$58.7M -$76M -$59.5M -$56.7M -$57.7M
 
Revenue (Reported) -- $7.8M $9.6M $10.7M $12.3M
Operating Income (Reported) -$58.7M -$76M -$59.5M -$56.7M -$57.7M
Operating Income (Adjusted) -$58.7M -$76M -$59.5M -$56.7M -$57.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $6.4M $7.5M $8.3M $9.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9M $12.7M $16.3M $18.8M --
Gross Profit -$5.4M -$5.2M -$8M -$9.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.4M $19.2M $14.8M $14.4M --
Selling, General & Admin $36M $23.6M $19.2M $19.2M --
Other Inc / (Exp) -$3M -$3.1M $2K -- --
Operating Expenses $49.8M $38.4M $33.6M $33.3M --
Operating Income -$55.3M -$43.5M -$41.7M -$42.7M --
 
Net Interest Expenses -- -- -- $149K --
EBT. Incl. Unusual Items -$63.1M -$50.8M -$39.7M -$41.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M -$260K -$264K -$98K --
Net Income to Company -$58.6M -$48.9M -$39.3M -$43.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$60.4M -$50.5M -$39.5M -$41.6M --
 
Basic EPS (Cont. Ops) -$1.16 -$0.90 -$0.68 -$0.65 --
Diluted EPS (Cont. Ops) -$1.16 -$0.90 -$0.68 -$0.65 --
Weighted Average Basic Share $156.6M $167.7M $174.5M $192.2M --
Weighted Average Diluted Share $156.6M $167.7M $174.5M $192.2M --
 
EBITDA -$46.7M -$34.8M -$32.9M -$33.9M --
EBIT -$55.3M -$43.5M -$41.7M -$42.7M --
 
Revenue (Reported) $6.4M $7.5M $8.3M $9.3M --
Operating Income (Reported) -$55.3M -$43.5M -$41.7M -$42.7M --
Operating Income (Adjusted) -$55.3M -$43.5M -$41.7M -$42.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $213.5M $88.7M $77.6M $82.4M $73.2M
Short Term Investments -- $22.1M $39.2M $26M $33.9M
Accounts Receivable, Net -- $1.1M $977K $1.5M $1.8M
Inventory -- -- -- $2.4M $1.5M
Prepaid Expenses $4.8M $3.1M $2.4M $1.3M $827K
Other Current Assets $1.5M $2M $1.4M $1.1M $1.3M
Total Current Assets $219.8M $94.9M $82.5M $88.6M $78.7M
 
Property Plant And Equipment $15.4M $39.2M $44.7M $46.9M $49.2M
Long-Term Investments -- $68M $25.3M $327K $337K
Goodwill -- $58.3M $7.4M -- --
Other Intangibles -- $101.8M $91.2M $80.6M $70M
Other Long-Term Assets $977K $1.2M $2.9M $2.5M $2.1M
Total Assets $236.1M $363.2M $253.9M $218.6M $210M
 
Accounts Payable $435K $3.1M $3.6M $3.3M $2.2M
Accrued Expenses $1.9M $3.6M $12.2M $3.9M $4M
Current Portion Of Long-Term Debt -- $145K -- $3.5M $3.1M
Current Portion Of Capital Lease Obligations $519K $881K $740K $861K $745K
Other Current Liabilities $1.6M $44.7M $8.3M $3.4M $3.8M
Total Current Liabilities $4.5M $52.8M $25.1M $15.5M $14M
 
Long-Term Debt -- $4.7M $3.9M $4M $3.6M
Capital Leases -- -- -- -- --
Total Liabilities $5.4M $71M $37.3M $23.1M $20.9M
 
Common Stock $131K $149K $158K $165K $181K
Other Common Equity Adj -- -$607K -$2M -$305K -$1K
Common Equity $230.7M $292.1M $216.7M $195.5M $189.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $230.7M $292.1M $216.7M $195.5M $189.1M
 
Total Liabilities and Equity $236.1M $363.2M $253.9M $218.6M $210M
Cash and Short Terms $213.5M $88.7M $77.6M $82.4M $73.2M
Total Debt -- $4.7M $3.9M $7.5M $6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $110.5M $88M $95M $56.8M $45.2M
Short Term Investments $33M $47.7M $28.6M $18.5M --
Accounts Receivable, Net -- $1.1M $1.2M $1.5M $1.9M
Inventory -- -- -- $1M $2.7M
Prepaid Expenses $1.2M $103K $203K $230K $783K
Other Current Assets -- $1.3M $1.3M $930K --
Total Current Assets $111.7M $90.6M $97.6M $60.4M $51.3M
 
Property Plant And Equipment $31.9M $45.4M $48.1M $48.6M $50.4M
Long-Term Investments $69.8M $29.1M $602K $330K $373K
Goodwill -- $44M -- -- --
Other Intangibles -- $93.9M $83.3M $72.6M --
Other Long-Term Assets $4.7M $2.9M $2.1M $2.2M --
Total Assets $218.1M $305.7M $231.3M $183.9M $176.1M
 
Accounts Payable $1.3M $5.6M $1.6M $1.3M $1.4M
Accrued Expenses $4.3M $2.6M $12.5M $3.3M --
Current Portion Of Long-Term Debt -- $145K -- $3.4M --
Current Portion Of Capital Lease Obligations $623K $281K $603K $737K --
Other Current Liabilities -- $34.3M $4.8M $4M --
Total Current Liabilities $6.2M $43.6M $20M $13M $12.4M
 
Long-Term Debt $3.6M $4.5M $5.6M $3.7M $3.7M
Capital Leases -- -- -- -- --
Total Liabilities $9.9M $57.9M $29.3M $20.1M $19.4M
 
Common Stock $136K $150K $165K $167K $185K
Other Common Equity Adj -$190K -$2.5M -$646K $12K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $208.2M $247.8M $202M $163.9M $156.7M
 
Total Liabilities and Equity $218.1M $305.7M $231.3M $183.9M $176.1M
Cash and Short Terms $110.5M $88M $95M $56.8M $45.2M
Total Debt $4.2M $4.5M $5.6M $7.1M $6.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$43.8M -$61.8M -$113.2M -$60.8M -$53.5M
Depreciation & Amoritzation $208K $2.3M $11.5M $11.8M $11.7M
Stock-Based Compensation $24.8M $18.8M $18.6M $6.8M $7.3M
Change in Accounts Receivable -- -$40K $74K -$507K -$321K
Change in Inventories -- -- -- -- -$277K
Cash From Operations -$21.6M -$38.1M -$43.4M -$44.8M -$36.6M
 
Capital Expenditures -- $23.2M $7.2M $3.3M $2.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.9M -$116.3M $14.6M $35.4M -$4.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.8M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$145K -$790K --
Cash From Financing $241M $7.4M $804K $27.3M $39.5M
 
Beginning Cash (CF) $8.2M $66.6M $38.5M $56.4M $39.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $205.4M -$147M -$28.2M $17.8M -$1.6M
Ending Cash (CF) $213.8M -$80.4M $10M $74.2M $37.8M
 
Levered Free Cash Flow -$35.5M -$61.2M -$50.6M -$48.1M -$39.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$13.5M -$18.2M -$20.3M -$13.7M -$15.5M
Depreciation & Amoritzation $147K $2.7M $2.7M $2.9M $3.3M
Stock-Based Compensation $4.4M $4.6M $2M $2.3M $1.2M
Change in Accounts Receivable -- $80.7K $266.6K $15.8K -$62.7K
Change in Inventories -- -- -- $174K $39.2K
Cash From Operations -$7M -$7.8M -$10.8M -$8.2M -$12M
 
Capital Expenditures -- $1.5M $878.1K $735.4K $1.9M
Cash Acquisitions -$3.8M -- -- -- --
Cash From Investing -$34.7M $10M $8M $5.7M $1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$613K -- -- -- --
Cash From Financing $2.4M -$13.2M $26.6M $1.6M $6M
 
Beginning Cash (CF) $77.6M $40.3M $66.4M $38.2M $45.2M
Foreign Exchange Rate Adjustment -- -- $65.5K -$17.7K $23.1K
Additions / Reductions -$39.3M -$10.9M $23.8M -$861K -$4.5M
Ending Cash (CF) $77.6M $29.4M $90.3M $37.4M $40.7M
 
Levered Free Cash Flow -$11.8M -$9.3M -$11.7M -$8.9M -$13.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$82.4M -$99.4M -$49M -$57.8M
Depreciation & Amoritzation -- $10.5M $11.2M $11.7M $12.2M
Stock-Based Compensation $14M $21.2M $6.9M $7.6M $5M
Change in Accounts Receivable -- -$110K -$41K -$317K -$451K
Change in Inventories -- -- -- -$140K -$161.6K
Cash From Operations -- -$48.1M -$43.4M -$37.9M -$42.4M
 
Capital Expenditures -- $7.2M $2.4M $2.2M $4.5M
Cash Acquisitions -$3.8M $891K -- -- --
Cash From Investing -- $9.3M $42.8M $8.2M $21.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $1.7M $26.5M $1.6M $44M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$37.1M $25.7M -$28.2M $22.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$61.4M -$45.9M -$40.1M -$46.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$58.6M -$48.9M -$39.3M -$43.5M --
Depreciation & Amoritzation $8.3M $8.4M $8.8M $9.3M --
Stock-Based Compensation $15.8M $4.8M $5.8M $3.5M --
Change in Accounts Receivable -$67.9K -$180.1K -$8K -$138K --
Change in Inventories -- -- -$139.4K -$24.1K --
Cash From Operations -$29.6M -$31.2M -$26M -$31.8M --
 
Capital Expenditures $7.2M $2.7M $1.7M $3.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.4M $32.1M $6.2M $31.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$790K -- -- --
Cash From Financing $610.9K $26.4M $1.7M $6.1M --
 
Beginning Cash (CF) $146.9M $146M $122.2M $135.5M --
Foreign Exchange Rate Adjustment -- $90.1K $24.9K -$76.3K --
Additions / Reductions -$25.6M $27.3M -$18.1M $6.2M --
Ending Cash (CF) $121.4M $173.4M $104.1M $141.5M --
 
Levered Free Cash Flow -$36.7M -$33.9M -$27.7M -$35.2M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock