Financhill
Sell
28

NXGL Quote, Financials, Valuation and Earnings

Last price:
$1.62
Seasonality move :
-0.29%
Day range:
$1.55 - $1.65
52-week range:
$1.55 - $5.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.07x
P/B ratio:
2.58x
Volume:
71.8K
Avg. volume:
72.9K
1-year change:
-54.32%
Market cap:
$13.4M
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 Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

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

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock