Financhill
Sell
37

NRXP Quote, Financials, Valuation and Earnings

Last price:
$2.44
Seasonality move :
51.98%
Day range:
$2.34 - $2.46
52-week range:
$1.41 - $6.01
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
172.21x
P/B ratio:
--
Volume:
195.4K
Avg. volume:
506.3K
1-year change:
55.41%
Market cap:
$68.6M
Revenue:
--
EPS (TTM):
-$2.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2K $2K $4K $5K $5K
Gross Profit -$2K -$2K -$4K -$5K -$5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.6M $20.3M $17M $13.4M $6.2M
Selling, General & Admin $11.4M $74.9M $27.3M $14.2M $13.5M
Other Inc / (Exp) -$39.8M $1.4M $4.3M -$2.9M -$6.4M
Operating Expenses $22.1M $95.2M $44.3M $27.6M $19.7M
Operating Income -$22.1M -$95.2M -$44.3M -$27.6M -$19.7M
 
Net Interest Expenses $56K $18K -- $120K $1.1M
EBT. Incl. Unusual Items -$51.8M -$93.1M -$39.8M -$30.2M -$25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$51.8M -$93.1M -$39.8M -$30.2M -$25.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.8M -$93.1M -$39.8M -$30.2M -$25.1M
 
Basic EPS (Cont. Ops) -$15.11 -$74.36 -$6.04 -$3.98 -$2.36
Diluted EPS (Cont. Ops) -$15.11 -$74.36 -$6.04 -$3.98 -$2.36
Weighted Average Basic Share $3.4M $4.7M $6.6M $7.6M $10.6M
Weighted Average Diluted Share $3.4M $4.7M $6.6M $7.6M $10.6M
 
EBITDA -$22.1M -$95.2M -$44.3M -$27.6M -$19.7M
EBIT -$22.1M -$95.2M -$44.3M -$27.6M -$19.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$22.1M -$95.2M -$44.3M -$27.6M -$19.7M
Operating Income (Adjusted) -$22.1M -$95.2M -$44.3M -$27.6M -$19.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $242K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $600 $1K $2K $2K $138K
Gross Profit -$600 -$1K -$2K -$2K $104K
Gross Profit Margin -- -- -- -- 42.98%
 
R&D Expenses $6.3M $4.1M $3.3M $611K $1.4M
Selling, General & Admin $13.8M $5M $2.5M $2.4M $2.8M
Other Inc / (Exp) -$16.9M -$37K -$333K $1.4M --
Operating Expenses $20.1M $9.1M $5.8M $3M $4.2M
Operating Income -$20.1M -$9.1M -$5.8M -$3M -$4.1M
 
Net Interest Expenses $5.4K -- $40K -- --
EBT. Incl. Unusual Items -$37M -$9.1M -$6.1M -$1.6M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$37M -$9.1M -$6.1M -$1.6M -$5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37M -$9.1M -$6.1M -$1.6M -$5.9M
 
Basic EPS (Cont. Ops) -$4.01 -$1.37 -$0.74 -$0.15 -$0.26
Diluted EPS (Cont. Ops) -$4.07 -$1.37 -$0.74 -$0.15 -$0.26
Weighted Average Basic Share $5.2M $6.6M $8.2M $11M $22.2M
Weighted Average Diluted Share $5.2M $6.6M $8.2M $11M $22.2M
 
EBITDA -$20.1M -$9.1M -$5.8M -$3M -$4.1M
EBIT -$20.1M -$9.1M -$5.8M -$3M -$4.1M
 
Revenue (Reported) -- -- -- -- $242K
Operating Income (Reported) -$20.1M -$9.1M -$5.8M -$3M -$4.1M
Operating Income (Adjusted) -$20.1M -$9.1M -$5.8M -$3M -$4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $242K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5K $3.4K $5K $5K $139K
Gross Profit -$2.5K -$3.4K -$5K -$5K $103K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.1M $19M $15.3M $7.7M $4.3M
Selling, General & Admin $27.1M $68.4M $17.8M $12.8M $11.1M
Other Inc / (Exp) -$60.7M $27.4M -$3.5M $42K --
Operating Expenses $53.1M $87.4M $33.1M $20.5M $15.3M
Operating Income -$53.1M -$87.4M -$33.1M -$20.5M -$15.2M
 
Net Interest Expenses $20.2K $5.3K $40K $1.2M --
EBT. Incl. Unusual Items -$107.8M -$60.3M -$36.1M -$20.4M -$38.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$107.8M -$59.9M -$36.1M -$20.4M -$38.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$107.8M -$60.3M -$36.1M -$20.4M -$38.1M
 
Basic EPS (Cont. Ops) -$86.81 -$9.78 -$5.11 -$2.15 -$2.35
Diluted EPS (Cont. Ops) -$86.86 -$9.78 -$5.11 -$2.15 -$2.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$53.1M -$87.4M -$33.1M -$20.5M -$15.2M
EBIT -$53.1M -$87.4M -$33.1M -$20.5M -$15.2M
 
Revenue (Reported) -- -- -- -- $242K
Operating Income (Reported) -$53.1M -$87.4M -$33.1M -$20.5M -$15.2M
Operating Income (Adjusted) -$53.1M -$87.4M -$33.1M -$20.5M -$15.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $242K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6K $3K $4K $4K $138K
Gross Profit -$1.6K -$3K -$4K -$4K $104K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.8M $12.6M $10.8M $5.2M $3.2M
Selling, General & Admin $20.6M $21.9M $12.3M $10.9M $8.5M
Other Inc / (Exp) -$21.2M $4.8M -$3M $212K -$1.8M
Operating Expenses $42.2M $34.4M $23.2M $16.1M $11.7M
Operating Income -$42.2M -$34.4M -$23.2M -$16.1M -$11.6M
 
Net Interest Expenses $15.5K $3K $40K $1.1M --
EBT. Incl. Unusual Items -$62.7M -$29.5M -$25.8M -$16M -$29M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$62.7M -$29.5M -$25.8M -$16M -$29M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.7M -$29.5M -$25.8M -$16M -$29M
 
Basic EPS (Cont. Ops) -$76.31 -$4.54 -$3.57 -$1.64 -$1.58
Diluted EPS (Cont. Ops) -$76.36 -$4.54 -$3.57 -$1.64 -$1.58
Weighted Average Basic Share $12.9M $19.6M $22.3M $30.3M $56.6M
Weighted Average Diluted Share $13M $19.6M $22.3M $30.3M $56.6M
 
EBITDA -$42.2M -$34.4M -$23.2M -$16.1M -$11.6M
EBIT -$42.2M -$34.4M -$23.2M -$16.1M -$11.6M
 
Revenue (Reported) -- -- -- -- $242K
Operating Income (Reported) -$42.2M -$34.4M -$23.2M -$16.1M -$11.6M
Operating Income (Adjusted) -$42.2M -$34.4M -$23.2M -$16.1M -$11.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9M $27.6M $20.1M $4.6M $1.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $831K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $214K $5.1M $5.7M $2.3M $1.9M
Other Current Assets $26K -- -- -- --
Total Current Assets $2.9M $32.7M $25.8M $6.9M $3.3M
 
Property Plant And Equipment -- -- -- -- $10K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11K $15K $21K $431K $349K
Total Assets $2.9M $32.7M $25.8M $7.3M $3.7M
 
Accounts Payable $3.2M $3.7M $2.1M $4.6M --
Accrued Expenses $42.8M $2.8M $5.8M $4.4M $5.2M
Current Portion Of Long-Term Debt $249K -- $7.7M $9.2M $1.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $4.9M $37K $17K $10.4M
Total Current Liabilities $46.2M $11.9M $15.6M $19M $21.9M
 
Long-Term Debt $548K -- $2.8M -- $5M
Capital Leases -- -- -- -- --
Total Liabilities $46.7M $11.9M $18.4M $19M $26.9M
 
Common Stock $43K $59K $67K $84K $15K
Other Common Equity Adj -- -- -- -$3K --
Common Equity -$43.8M $20.8M $7.4M -$11.7M -$23.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$43.8M $20.8M $7.4M -$11.7M -$23.2M
 
Total Liabilities and Equity $2.9M $32.7M $25.8M $7.3M $3.7M
Cash and Short Terms $1.9M $27.6M $20.1M $4.6M $1.4M
Total Debt $548K -- $2.8M -- $6.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $38.9M $18.2M $8.9M $1.6M $7.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $239K
Inventory -- -- -- -- --
Prepaid Expenses $6.4M $6M $4.2M $2.5M $1M
Other Current Assets -- -- -- -- --
Total Current Assets $45.2M $24.8M $13.1M $4.1M $11.9M
 
Property Plant And Equipment -- -- -- -- $419K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.9K $23K $21K $356K --
Total Assets $45.3M $24.8M $13.1M $4.5M $15M
 
Accounts Payable $5.6M $2.2M $3.6M $4.9M $4.3M
Accrued Expenses $3.2M $5.8M $5.3M $5.1M --
Current Portion Of Long-Term Debt $515.1K -- $10.1M $3.7M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $27.1M $56K $10K $6.6M --
Total Current Liabilities $36.8M $8M $19.3M $20.3M $40.6M
 
Long-Term Debt -- -- -- $3M $158K
Capital Leases -- -- -- -- --
Total Liabilities $36.8M $8M $19.3M $23.3M $40.8M
 
Common Stock $54.8K $68K $84K $11K $28K
Other Common Equity Adj -- -- -$22K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $1.2M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.5M $16.8M -$6.2M -$18.8M -$25.8M
 
Total Liabilities and Equity $45.3M $24.8M $13.1M $4.5M $15M
Cash and Short Terms $38.9M $18.2M $8.9M $1.6M $7.2M
Total Debt -- -- -- $6M $10.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$51.8M -$93.1M -$39.8M -$30.2M -$25.1M
Depreciation & Amoritzation $2K $2K $4K $5K $5K
Stock-Based Compensation $730K $7.8M $3.6M $387K $486K
Change in Accounts Receivable -$831K $831K -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.3M -$37.7M -$39.8M -$21.7M -$10.6M
 
Capital Expenditures $2K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2K -$7K -$10K -$3K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $620K -- $10M $943K $7.1M
Long-Term Debt Repaid -- -$1.3M -$518K -$4M -$8.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $11.1M -- -- -$896K
Cash From Financing $3.2M $63.5M $32.2M $6.2M $7.5M
 
Beginning Cash (CF) $1.9M $27.6M $20.1M $4.6M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $982K $25.7M -$7.6M -$15.5M -$3.2M
Ending Cash (CF) $2.8M $53.4M $12.5M -$10.9M -$1.7M
 
Levered Free Cash Flow -$2.3M -$37.7M -$39.8M -$21.7M -$10.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$37M -$9.1M -$6.1M -$1.6M -$5.9M
Depreciation & Amoritzation $600 $1K $2K $2K $43K
Stock-Based Compensation $1.6M $541K $351K $104K $68K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12M -$6.3M -$4.6M -$2M -$2.9M
 
Capital Expenditures $3.8K $5K $2K -- --
Cash Acquisitions -- -- -- -- $2.6M
Cash From Investing -$3.8K -$5K -$2K -- -$2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.9M --
Long-Term Debt Repaid -$177K -- -$2.7M -$3.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $2.1M --
Cash From Financing $37.5M -$28K -$1.5M $1.7M $9.7M
 
Beginning Cash (CF) $38.9M $18.2M $8.9M $1.6M $7.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.5M -$6.3M -$6.1M -$252K $4.3M
Ending Cash (CF) $64.4M $12M $2.8M $1.4M $11.5M
 
Levered Free Cash Flow -$12M -$6.3M -$4.6M -$2M -$2.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$107.8M -$59.9M -$36.1M -$20.4M -$38.1M
Depreciation & Amoritzation $2.5K $3.4K $5K $5K $44K
Stock-Based Compensation $6.6M $4.4M $2.4M -$760K $190K
Change in Accounts Receivable $1.3M -$400 -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.8M -$42.7M -$26.8M -$12.4M -$11.9M
 
Capital Expenditures $8.6K $4.4K -$7K -$4K --
Cash Acquisitions -- -- -- -- $2.6M
Cash From Investing -$8.6K -$11.4K -$3K $1K -$2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3.1M --
Long-Term Debt Repaid -- -- -$2.8M -$6.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $64.4M $22.1M $17.4M $5.1M $20M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.6M -$20.6M -$9.3M -$7.3M $5.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$26.8M -$42.7M -$26.8M -$12.4M -$11.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$62.7M -$29.5M -$25.8M -$16M -$29M
Depreciation & Amoritzation $1.6K $3K $4K $4K $43K
Stock-Based Compensation $6.2M $2.9M $1.6M $443K $147K
Change in Accounts Receivable $831.4K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.4M -$31.4M -$18.5M -$9.2M -$10.4M
 
Capital Expenditures $6.6K $11K $4K -- --
Cash Acquisitions -- -- -- -- $2.6M
Cash From Investing -$6.6K -$11K -$4K -- -$2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $786K $2.9M $5M
Long-Term Debt Repaid -$1.3M -$518K -$2.8M -$5.3M -$320K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $11.1M -- -- $2.1M -$350K
Cash From Financing $63.5M $22.1M $7.3M $6.2M $18.7M
 
Beginning Cash (CF) $52.3M $83M $40.4M $4.9M $15.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37M -$9.4M -$11.2M -$2.9M $5.7M
Ending Cash (CF) $89.3M $73.6M $29.2M $1.9M $21.4M
 
Levered Free Cash Flow -$26.4M -$31.4M -$18.5M -$9.2M -$10.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock