Financhill
Sell
21

NXGL Quote, Financials, Valuation and Earnings

Last price:
$1.60
Seasonality move :
-0.29%
Day range:
$1.56 - $1.60
52-week range:
$1.45 - $4.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.04x
P/B ratio:
2.50x
Volume:
24.9K
Avg. volume:
87.5K
1-year change:
-66.46%
Market cap:
$12.9M
Revenue:
$8.7M
EPS (TTM):
-$0.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $674K $1.6M $2M $4.1M $8.7M
Revenue Growth (YoY) -6% 130.12% 32.04% 99.66% 112.47%
 
Cost of Revenues $965K $1.6M $1.8M $3.6M $6.1M
Gross Profit -$291K -$4K $240K $493K $2.6M
Gross Profit Margin -43.18% -0.26% 11.72% 12.06% 29.83%
 
R&D Expenses -- $31K $367K $103K $78K
Selling, General & Admin $2M $2.5M $3.2M $4M $6.2M
Other Inc / (Exp) $6K $258K -$62K $304K $172K
Operating Expenses $2M $2.6M $3.6M $4M $6.1M
Operating Income -$2.3M -$2.6M -$3.3M -$3.5M -$3.6M
 
Net Interest Expenses $10K $2M $1.3M $15K $81K
EBT. Incl. Unusual Items -$2.3M -$4.3M -$4.7M -$3.2M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M -$4.3M -$4.7M -$3.2M -$3.3M
 
Minority Interest in Earnings -- -- -- -$31K -$182K
Net Income to Common Excl Extra Items -$2.3M -$4.3M -$4.7M -$3.2M -$3.5M
 
Basic EPS (Cont. Ops) -$1.05 -$0.77 -$0.85 -$0.56 -$0.50
Diluted EPS (Cont. Ops) -$1.05 -$0.77 -$0.85 -$0.56 -$0.50
Weighted Average Basic Share $2.3M $5.6M $5.6M $5.7M $6.5M
Weighted Average Diluted Share $2.3M $5.6M $5.6M $5.7M $6.5M
 
EBITDA -$2.2M -$2.5M -$3M -$3M -$3.1M
EBIT -$2.3M -$2.6M -$3.3M -$3.5M -$3.6M
 
Revenue (Reported) $674K $1.6M $2M $4.1M $8.7M
Operating Income (Reported) -$2.3M -$2.6M -$3.3M -$3.5M -$3.6M
Operating Income (Adjusted) -$2.3M -$2.6M -$3.3M -$3.5M -$3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $335K $568K $1.2M $2.9M $2.9M
Revenue Growth (YoY) 38.43% 69.55% 114.97% 140.79% -0.2%
 
Cost of Revenues $392K $424K $878K $1.7M $1.7M
Gross Profit -$57K $144K $343K $1.3M $1.2M
Gross Profit Margin -17.02% 25.35% 28.09% 42.69% 40.93%
 
R&D Expenses -- $193K $6K -- $7K
Selling, General & Admin $553K $992K $950K $2.1M $2M
Other Inc / (Exp) $2K $52K $62K $54K --
Operating Expenses $553K $1.2M $955K $2M $1.9M
Operating Income -$610K -$1M -$612K -$788K -$725K
 
Net Interest Expenses $534K $242K $3K $20K --
EBT. Incl. Unusual Items -$1.1M -$1.2M -$552K -$754K -$647K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.1M -$1.2M -$550K -$693K -$653K
 
Minority Interest in Earnings -- -- -$2K -$61K $6K
Net Income to Common Excl Extra Items -$1.1M -$1.2M -$552K -$754K -$647K
 
Basic EPS (Cont. Ops) -$0.01 -$0.22 -$0.10 -$0.11 -$0.08
Diluted EPS (Cont. Ops) -$0.01 -$0.22 -$0.10 -$0.11 -$0.08
Weighted Average Basic Share $104.3M $5.6M $5.7M $6.6M $8M
Weighted Average Diluted Share $104.3M $5.6M $5.7M $6.6M $8M
 
EBITDA -$581K -$1M -$577K -$608K -$613K
EBIT -$610K -$1M -$612K -$788K -$725K
 
Revenue (Reported) $335K $568K $1.2M $2.9M $2.9M
Operating Income (Reported) -$610K -$1M -$612K -$788K -$725K
Operating Income (Adjusted) -$610K -$1M -$612K -$788K -$725K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1M $2.1M $3.5M $6.7M $11.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $1.7M $3.1M $4.8M $7.4M
Gross Profit -$400K $320K $479K $1.9M $4.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $359K $129K $91K --
Selling, General & Admin $2M $3.4M $3.4M $6M $7.4M
Other Inc / (Exp) $132K -$71K $401K $176K --
Operating Expenses $2M $3.8M $3.5M $5.8M $7.3M
Operating Income -$2.4M -$3.5M -$3M -$3.9M -$3M
 
Net Interest Expenses $1.1M $2.2M $15K $70K $56K
EBT. Incl. Unusual Items -$3.4M -$5.7M -$2.6M -$3.8M -$2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.4M -$5.7M -$2.7M -$3.5M -$2.9M
 
Minority Interest in Earnings -- -- $58K -$296K $91K
Net Income to Common Excl Extra Items -$3.4M -$5.7M -$2.6M -$3.8M -$2.8M
 
Basic EPS (Cont. Ops) -$0.03 -$1.03 -$0.48 -$0.58 -$0.38
Diluted EPS (Cont. Ops) -$0.03 -$1.03 -$0.48 -$0.58 -$0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.3M -$3.3M -$2.7M -$3.4M -$2.5M
EBIT -$2.4M -$3.5M -$3M -$3.9M -$3M
 
Revenue (Reported) $1.1M $2.1M $3.5M $6.7M $11.7M
Operating Income (Reported) -$2.4M -$3.5M -$3M -$3.9M -$3M
Operating Income (Adjusted) -$2.4M -$3.5M -$3M -$3.9M -$3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1M $1.5M $3M $5.6M $8.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1M $1.3M $2.6M $3.8M $5.1M
Gross Profit -$95K $216K $448K $1.9M $3.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17K $328K $90K $78K $8K
Selling, General & Admin $1.5M $2.5M $2.6M $4.6M $5.8M
Other Inc / (Exp) $132K -$197K $266K $139K $120K
Operating Expenses $1.6M $2.8M $2.7M $4.6M $5.7M
Operating Income -$1.7M -$2.6M -$2.3M -$2.7M -$2.1M
 
Net Interest Expenses $1.1M $1.3M $13K $65K $42K
EBT. Incl. Unusual Items -$2.7M -$4.1M -$2M -$2.6M -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.7M -$4.1M -$2.1M -$2.4M -$2M
 
Minority Interest in Earnings -- -- $58K -$207K $65K
Net Income to Common Excl Extra Items -$2.7M -$4.1M -$2M -$2.6M -$2M
 
Basic EPS (Cont. Ops) -$0.29 -$0.74 -$0.36 -$0.39 -$0.26
Diluted EPS (Cont. Ops) -$0.28 -$0.74 -$0.36 -$0.39 -$0.26
Weighted Average Basic Share $115.4M $16.7M $17M $18.8M $23.3M
Weighted Average Diluted Share $115.4M $16.7M $17M $18.8M $23.3M
 
EBITDA -$1.5M -$2.5M -$2.2M -$2.3M -$1.8M
EBIT -$1.6M -$2.6M -$2.3M -$2.7M -$2.1M
 
Revenue (Reported) $1M $1.5M $3M $5.6M $8.6M
Operating Income (Reported) -$1.7M -$2.6M -$2.3M -$2.7M -$2.1M
Operating Income (Adjusted) -$1.6M -$2.6M -$2.3M -$2.7M -$2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32K $13.4M $6.6M $2.7M $1.8M
Short Term Investments -- -- $5.5M -- --
Accounts Receivable, Net $73K $209K $222K $633K $933K
Inventory $233K $291K $502K $1.3M $1.8M
Prepaid Expenses -- $23K $63K $64K $46K
Other Current Assets $25K $77K $109K $336K $577K
Total Current Assets $363K $13.9M $7.5M $5.1M $5.1M
 
Property Plant And Equipment $1.4M $2.6M $2.5M $3.4M $3.8M
Long-Term Investments -- -- -- -- --
Goodwill $311K $311K $311K $1.1M $1.1M
Other Intangibles $47K $33K $20K $326K $807K
Other Long-Term Assets $178K $63K $63K $95K $95K
Total Assets $2.3M $17M $10.4M $10M $11M
 
Accounts Payable $658K $254K $265K $1.2M $1.3M
Accrued Expenses $43K $54K $56K $61K $242K
Current Portion Of Long-Term Debt $69K $2M $15K $80K $97K
Current Portion Of Capital Lease Obligations $207K $207K $207K $233K $296K
Other Current Liabilities $170K $326K $264K $677K $364K
Total Current Liabilities $1.3M $2.9M $859K $2.5M $2.5M
 
Long-Term Debt $256K $2M $1.9M $2.2M $2.4M
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $4.9M $2.7M $4.8M $4.9M
 
Common Stock $3K $6K $6K $6K $8K
Other Common Equity Adj -- -- -- -- --
Common Equity $71K $12.1M $7.6M $4.7M $5.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $469K $325K
Total Equity $71K $12.1M $7.6M $5.2M $6.1M
 
Total Liabilities and Equity $2.3M $17M $10.4M $10M $11M
Cash and Short Terms $32K $13.4M $6.6M $2.7M $1.8M
Total Debt $472K $2M $1.9M $2.3M $2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.3M $7.4M $3.3M $1.1M $1.9M
Short Term Investments -- $6M -- -- --
Accounts Receivable, Net $193K $265K $1.2M $894K $839K
Inventory $261K $399K $1.1M $1.8M $2M
Prepaid Expenses $37K $98K $77K $65K $61K
Other Current Assets $101K $239K -- $814K --
Total Current Assets $1.8M $8.3M $5.9M $4.6M $5.6M
 
Property Plant And Equipment $2.7M $2.5M $3.6M $3.9M $4.1M
Long-Term Investments -- -- -- -- --
Goodwill $311K $311K $311K $1.1M --
Other Intangibles $37K $23K $12K $839K --
Other Long-Term Assets $63K $63K $95K $95K --
Total Assets $4.9M $11.2M $9.9M $10.6M $11.6M
 
Accounts Payable $513K $358K $1.1M $1.5M $1.2M
Accrued Expenses $65K $155K $37K $130K --
Current Portion Of Long-Term Debt $1.2M $14K $5K $83K --
Current Portion Of Capital Lease Obligations $207K $207K $233K $292K --
Other Current Liabilities $328K $381K $172K $514K --
Total Current Liabilities $2.4M $1.1M $1.6M $3M $3.3M
 
Long-Term Debt $2M $1.9M $2M $2.5M $2.7M
Capital Leases -- -- -- -- --
Total Liabilities $4.5M $3M $3.7M $5.6M $6M
 
Common Stock $104K $6K $6K $7K $8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $558K $299K $390K
Total Equity $484K $8.2M $6.3M $5M $5.6M
 
Total Liabilities and Equity $4.9M $11.2M $9.9M $10.6M $11.6M
Cash and Short Terms $1.3M $7.4M $3.3M $1.1M $1.9M
Total Debt $3.6M $1.9M $2.1M $2.7M $2.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.3M -$4.3M -$4.7M -$3.2M -$3.3M
Depreciation & Amoritzation $50K $113K $301K $443K $478K
Stock-Based Compensation $232K $285K $298K $217K $367K
Change in Accounts Receivable $29K -$137K -$13K -$411K -$300K
Change in Inventories -$99K -$58K -$211K -$760K -$432K
Cash From Operations -$1.8M -$2.8M -$3M -$3.2M -$3.9M
 
Capital Expenditures $312K $269K $96K $696K $443K
Cash Acquisitions -- -- -- $547K $400K
Cash From Investing -$312K -$269K -$5.6M $4.5M -$737K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $514K $3.1M -- $560K $345K
Long-Term Debt Repaid -- -$115K -$3.7M -$181K -$127K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$115K -- -- -$241K
Cash From Financing $1.9M $16.3M -$3.7M $379K $3.7M
 
Beginning Cash (CF) $261K $13.4M $1.1M $2.7M $1.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$229K $13.3M -$12.2M $1.6M -$893K
Ending Cash (CF) $32K $26.7M -$11.1M $4.3M $914K
 
Levered Free Cash Flow -$2.1M -$3M -$3.1M -$3.9M -$4.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.1M -$1.2M -$550K -$693K -$653K
Depreciation & Amoritzation $150K $27K $35K $184K $113K
Stock-Based Compensation $44K $97K $67K $153K $205K
Change in Accounts Receivable $25K $35K -$208K -$289K -$86K
Change in Inventories -$35K -$18K -$11K -$332K -$198K
Cash From Operations -$523K -$848K -$723K -$1.2M -$785K
 
Capital Expenditures $123K $57K $358K $13K $8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$123K -$666K $210K -$8K -$8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6M -- $89K $345K --
Long-Term Debt Repaid $15K -$1.5M -$1K -$40K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$115K -- -- -$95K --
Cash From Financing $1.5M -$1.5M $88K $1.2M $1.9M
 
Beginning Cash (CF) $1.3M $1.4M $3.3M $1.1M $1.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $873K -$3M -$425K -$10K $1.1M
Ending Cash (CF) $2.1M -$1.6M $2.8M $1M $3M
 
Levered Free Cash Flow -$646K -$905K -$1.1M -$1.2M -$793K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.4M -$5.7M -$2.7M -$3.5M -$2.9M
Depreciation & Amoritzation $186K -$9K $320K $668K $488K
Stock-Based Compensation $274K $287K $187K $368K $594K
Change in Accounts Receivable -$76K -$72K -$893K $264K $55K
Change in Inventories -$104K -$138K -$691K -$631K -$241K
Cash From Operations -$2M -$3.5M -$3.3M -$3.6M -$2.5M
 
Capital Expenditures $550K -$33K $619K $459K $97K
Cash Acquisitions -- -- -- $947K --
Cash From Investing -$550K -$5.9M $5.2M -$985K -$53K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.2M -- -- -- --
Long-Term Debt Repaid -$100K -$3.5M -$154K -$266K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.6M $9.7M -$65K $2.4M $3.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $172K $1.8M -$2.2M $799K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.5M -$3.5M -$3.9M -$4.1M -$2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.7M -$4.1M -$2.1M -$2.4M -$2M
Depreciation & Amoritzation $206K $84K $103K $328K $338K
Stock-Based Compensation $229K $231K $120K $271K $498K
Change in Accounts Receivable -$121K -$56K -$936K -$261K $94K
Change in Inventories -$28K -$108K -$588K -$459K -$268K
Cash From Operations -$1.6M -$2.3M -$2.6M -$3M -$1.6M
 
Capital Expenditures $390K $88K $611K $374K $28K
Cash Acquisitions -- -- -- $400K --
Cash From Investing -$390K -$6.1M $4.7M -$712K -$28K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1M -- $89K $345K --
Long-Term Debt Repaid -$100K -$3.5M -$4K -$89K -$37K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$115K -- -- -$127K -$178K
Cash From Financing $3.2M -$3.5M $85K $2.1M $1.7M
 
Beginning Cash (CF) $2.4M $16.4M $7.7M $4.5M $3.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M -$11.9M $2.2M -$1.6M $51K
Ending Cash (CF) $3.6M $4.4M $9.9M $2.9M $3.8M
 
Levered Free Cash Flow -$1.9M -$2.4M -$3.3M -$3.4M -$1.6M

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