Financhill
Buy
90

NRIX Quote, Financials, Valuation and Earnings

Last price:
$19.60
Seasonality move :
-6.39%
Day range:
$19.02 - $20.07
52-week range:
$8.18 - $22.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
19.27x
P/B ratio:
4.04x
Volume:
2.9M
Avg. volume:
1.8M
1-year change:
-5.37%
Market cap:
$1.5B
Revenue:
$54.5M
EPS (TTM):
-$2.97
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $17.8M $29.8M $38.6M $77M $54.5M
Revenue Growth (YoY) -42.73% 66.95% 29.84% 99.31% -29.15%
 
Cost of Revenues -- $6.1M $10.8M $13.7M $16.4M
Gross Profit -- $23.7M $27.8M $63.3M $38.1M
Gross Profit Margin -- 79.56% 72.02% 82.27% 69.88%
 
R&D Expenses $64.3M $113.6M $179.1M $181.6M $212.3M
Selling, General & Admin $16.3M $31.2M $38M $42.9M $45.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $65M $141.6M $211.7M $218.4M $251.1M
Operating Income -$65M -$117.9M -$183.9M -$155.1M -$213M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$63.8M -$117.1M -$180.4M -$143.9M -$193.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.5M $131K -- -- $270K
Net Income to Company -$43.2M -$117.2M -$180.4M -$143.9M -$193.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.2M -$117.2M -$180.4M -$143.9M -$193.6M
 
Basic EPS (Cont. Ops) -$2.76 -$2.73 -$3.71 -$2.65 -$2.88
Diluted EPS (Cont. Ops) -$2.76 -$2.73 -$3.71 -$2.65 -$2.88
Weighted Average Basic Share $15.7M $42.9M $48.6M $54.3M $67.1M
Weighted Average Diluted Share $15.7M $42.9M $48.6M $54.3M $67.1M
 
EBITDA -$62.8M -$111.8M -$173.1M -$141.4M -$196.6M
EBIT -$65M -$117.9M -$183.9M -$155.1M -$213M
 
Revenue (Reported) $17.8M $29.8M $38.6M $77M $54.5M
Operating Income (Reported) -$65M -$117.9M -$183.9M -$155.1M -$213M
Operating Income (Adjusted) -$65M -$117.9M -$183.9M -$155.1M -$213M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $10.3M $10.8M $18.5M $12.6M $7.9M
Revenue Growth (YoY) 150.97% 5.26% 71.13% -31.84% -37.29%
 
Cost of Revenues -- $2.9M $3.4M $4.1M $5M
Gross Profit -- $7.9M $15.1M $8.4M $2.9M
Gross Profit Margin -- 73.26% 81.68% 67.06% 36.66%
 
R&D Expenses $30.2M $46.3M $45.9M $53.1M $84.1M
Selling, General & Admin $8.3M $9.7M $10.6M $11.7M $13.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $29M $54.6M $55.1M $63.1M $94.3M
Operating Income -$29M -$46.7M -$40M -$54.6M -$91.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$29M -$45.7M -$37M -$48.9M -$86.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$123K -- -- $82K --
Net Income to Company -$28.8M -$45.7M -$37M -$49M -$86.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.8M -$45.7M -$37M -$49M -$86.4M
 
Basic EPS (Cont. Ops) -$0.65 -$0.90 -$0.68 -$0.67 -$1.03
Diluted EPS (Cont. Ops) -$0.65 -$0.90 -$0.68 -$0.67 -$1.03
Weighted Average Basic Share $44.4M $50.9M $54.4M $72.8M $84.2M
Weighted Average Diluted Share $44.4M $50.9M $54.4M $72.8M $84.2M
 
EBITDA -$28.3M -$43.8M -$36.6M -$50.5M -$86.4M
EBIT -$29M -$46.7M -$40M -$54.6M -$91.4M
 
Revenue (Reported) $10.3M $10.8M $18.5M $12.6M $7.9M
Operating Income (Reported) -$29M -$46.7M -$40M -$54.6M -$91.4M
Operating Income (Adjusted) -$29M -$46.7M -$40M -$54.6M -$91.4M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $29M $39.2M $68.6M $56.4M $83.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $8.5M $12.9M $15.9M $18.5M
Gross Profit -- $30.7M $55.7M $40.5M $65.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $97.8M $170.4M $178.3M $195.4M $291.9M
Selling, General & Admin $28.6M $37.4M $41.5M $46M $49.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $99.9M $203.8M $214.1M $234.2M $332.4M
Operating Income -$99.9M -$173.1M -$158.4M -$193.7M -$267.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$99.3M -$171.3M -$148.7M -$176.7M -$244M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128K $44K -- $262K $768K
Net Income to Company -$99.4M -$171.3M -$148.7M -$177M -$244.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$99.4M -$171.3M -$148.7M -$177M -$244.8M
 
Basic EPS (Cont. Ops) -$2.39 -$3.71 -$2.75 -$2.91 -$2.97
Diluted EPS (Cont. Ops) -$2.39 -$3.71 -$2.75 -$2.91 -$2.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$97.4M -$164.6M -$145.5M -$177.8M -$248.7M
EBIT -$99.9M -$173.1M -$158.4M -$193.7M -$267.2M
 
Revenue (Reported) $29M $39.2M $68.6M $56.4M $83.7M
Operating Income (Reported) -$99.9M -$173.1M -$158.4M -$193.7M -$267.2M
Operating Income (Adjusted) -$99.9M -$173.1M -$158.4M -$193.7M -$267.2M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $22.4M $31.8M $61.8M $41.3M $70.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $7.8M $9.9M $12.1M $14.2M
Gross Profit -- $24.1M $51.9M $29.1M $56.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $78M $134.7M $133.8M $147.6M $227.3M
Selling, General & Admin $22.4M $28.6M $32.1M $35.2M $39.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $79.9M $159.3M $161.7M $177.5M $258.7M
Operating Income -$79.9M -$135.2M -$109.7M -$148.4M -$202.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$79.4M -$133.6M -$102M -$134.8M -$185.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87K -- -- $262K $760K
Net Income to Company -$79.5M -$133.6M -$102M -$135M -$186.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.5M -$133.6M -$102M -$135M -$186.2M
 
Basic EPS (Cont. Ops) -$1.88 -$2.86 -$1.88 -$2.14 -$2.22
Diluted EPS (Cont. Ops) -$1.88 -$2.86 -$1.88 -$2.14 -$2.22
Weighted Average Basic Share $127M $140.5M $162.7M $190.1M $251.6M
Weighted Average Diluted Share $127M $140.5M $162.7M $190.1M $251.6M
 
EBITDA -$78M -$127.4M -$99.8M -$136.2M -$188.3M
EBIT -$79.9M -$135.2M -$109.7M -$148.4M -$202.6M
 
Revenue (Reported) $22.4M $31.8M $61.8M $41.3M $70.4M
Operating Income (Reported) -$79.9M -$135.2M -$109.7M -$148.4M -$202.6M
Operating Income (Adjusted) -$79.9M -$135.2M -$109.7M -$148.4M -$202.6M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $281.1M $295.7M $309.1M $287.9M $609.6M
Short Term Investments $161.8M $215.2M $244.7M $233.3M $499.6M
Accounts Receivable, Net $7.5M $6M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.9M $9.2M $9.3M $7.6M $9.8M
Total Current Assets $298.4M $311.1M $318.4M $295.5M $619.4M
 
Property Plant And Equipment $6.7M $25.3M $29.5M $48M $45.9M
Long-Term Investments $91.1M $137.5M $64.8M $8.3M $901K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $347K $3.1M $4.9M $4.7M $4.1M
Total Assets $396.3M $480.1M $420.1M $364.5M $675.4M
 
Accounts Payable $3.4M $6.7M $5.1M $6.4M $11.5M
Accrued Expenses $1.8M $5M $7.7M $8.9M $17.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.8M $5.5M $7.5M $8M
Other Current Liabilities $700K $659K $1.5M $751K $2.3M
Total Current Liabilities $44.5M $66.3M $70.7M $87M $95.9M
 
Long-Term Debt -- $9.2M $6.4M $23.1M $20.3M
Capital Leases -- -- -- -- --
Total Liabilities $106.1M $137.8M $116.4M $164M $148.4M
 
Common Stock $39K $45K $47K $49K $76K
Other Common Equity Adj $87K -$608K -$4.3M -$655K $150K
Common Equity $290.3M $342.3M $303.7M $200.5M $527M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $290.3M $342.3M $303.7M $200.5M $527M
 
Total Liabilities and Equity $396.3M $480.1M $420.1M $364.5M $675.4M
Cash and Short Terms $281.1M $295.7M $309.1M $287.9M $609.6M
Total Debt -- $9.2M $6.4M $23.1M $20.3M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $343.9M $344.5M $258.9M $448.1M $428.8M
Short Term Investments $196.5M $296.9M $216.5M $349M --
Accounts Receivable, Net $5M -- $2M -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.3M $10.4M $7.1M $8M --
Total Current Assets $358.4M $354.9M $267.9M $456M $440.6M
 
Property Plant And Equipment $9.6M $30.3M $25.6M $44.2M $73.5M
Long-Term Investments $121.8M $70M $10.8M $10.4M $968K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.6M $5M $4.8M $3.9M --
Total Assets $493.1M $459.3M $308.2M $513.6M $522.5M
 
Accounts Payable $3.9M $6.1M $2.2M $3.9M $8.6M
Accrued Expenses $4.9M $7.6M $9.5M $14.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.5M $5.4M $6.6M --
Other Current Liabilities $628K $1.7M $834K $662K --
Total Current Liabilities $50.7M $67.5M $61.5M $86.3M $82.4M
 
Long-Term Debt -- $7.7M $2.6M $20.6M $52.7M
Capital Leases -- -- -- -- --
Total Liabilities $117.9M $116.8M $74.4M $136.7M $150.2M
 
Common Stock $45K $47K $49K $67K $77K
Other Common Equity Adj -$59K -$3.7M -$1.2M $344K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $375.2M $342.5M $233.8M $376.9M $372.3M
 
Total Liabilities and Equity $493.1M $459.3M $308.2M $513.6M $522.5M
Cash and Short Terms $343.9M $344.5M $258.9M $448.1M $428.8M
Total Debt -- $7.7M $2.6M $20.6M $52.7M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$43.2M -$117.2M -$180.4M -$143.9M -$193.6M
Depreciation & Amoritzation $2.2M $6.1M $10.8M $13.7M $16.4M
Stock-Based Compensation $4.3M $15.8M $28.1M $33.7M $33.9M
Change in Accounts Receivable -$11.3M $5.1M $6M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$80K -$84.4M -$159.8M -$81.4M -$172.6M
 
Capital Expenditures $4.6M $5.7M $12.2M $8.4M $9.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$254.4M -$108.3M $27.2M $68.3M -$257.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $7K $1K -- -- $15K
Other Financing Activities -- -- -- -- --
Cash From Financing $339M $153.9M $117.2M $3.2M $485.7M
 
Beginning Cash (CF) $119.4M $80.5M $64.5M $54.6M $110M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.5M -$38.7M -$15.4M -$9.8M $55.4M
Ending Cash (CF) $203.9M $41.8M $49.1M $44.8M $165.4M
 
Levered Free Cash Flow -$4.6M -$90M -$172.1M -$89.8M -$181.9M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$28.8M -$45.7M -$37M -$49M -$86.4M
Depreciation & Amoritzation $745K $2.9M $3.4M $4.1M $5M
Stock-Based Compensation $4.3M $7M $8.4M $8.8M $9.8M
Change in Accounts Receivable $475K -- -$2M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$30M -$46.3M -$41.1M -$42.2M -$57.4M
 
Capital Expenditures $1.9M $3.4M $2.5M $2.3M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.2M -$63.1M $22.8M -$21.3M $50.5M
 
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 $1.6M $115.4M $1.7M $45.8M $1.2M
 
Beginning Cash (CF) $147.4M $47.6M $42.3M $99M $78.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.7M $6M -$16.7M -$17.7M -$5.8M
Ending Cash (CF) $106.8M $53.6M $25.7M $81.3M $72.7M
 
Levered Free Cash Flow -$31.8M -$49.7M -$43.6M -$44.5M -$60.1M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$99.4M -$171.3M -$148.7M -$177M -$244.8M
Depreciation & Amoritzation $2.7M $11.8M $12.9M $15.9M $18.5M
Stock-Based Compensation $13.5M $24.7M $33.9M $33.4M $37.4M
Change in Accounts Receivable -$1.3M $5M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$73.9M -$152.8M -$146M -$97.1M -$230.4M
 
Capital Expenditures $5.7M $10.5M $8.4M $9.8M $11M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$196.3M -$64.3M $137.7M -$131.3M $6.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $6K -- -- $15K --
Other Financing Activities -- -- -- -- --
Cash From Financing $152.3M $117.8M $3.1M $285.2M $203.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$118M -$99.3M -$5.3M $56.7M -$20.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$79.6M -$163.3M -$154.4M -$106.9M -$241.4M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$79.5M -$133.6M -$102M -$135M -$186.2M
Depreciation & Amoritzation $2M $7.8M $9.9M $12.1M $14.2M
Stock-Based Compensation $11M $19.8M $25.6M $25.4M $28.9M
Change in Accounts Receivable $6.1M $6M -$2M -- -$19M
Change in Inventories -- -- -- -- --
Cash From Operations -$53.5M -$121.9M -$108.1M -$123.8M -$181.6M
 
Capital Expenditures $4.8M $9.7M $5.8M $7.2M $8.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$71.7M -$27.8M $82.7M -$116.9M $147.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1K -- -- $15K --
Other Financing Activities -- -- -- -- --
Cash From Financing $153.4M $117.3M $3.2M $285.1M $2.6M
 
Beginning Cash (CF) $462M $167.9M $134.8M $265.6M $238.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.2M -$32.3M -$22.2M $44.4M -$31.5M
Ending Cash (CF) $490.2M $135.5M $112.7M $310.1M $207.1M
 
Levered Free Cash Flow -$58.3M -$131.5M -$113.9M -$131M -$190.5M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock