Financhill
Sell
44

NXTC Quote, Financials, Valuation and Earnings

Last price:
$12.82
Seasonality move :
2.43%
Day range:
$12.20 - $12.90
52-week range:
$2.69 - $15.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.41x
P/B ratio:
1.45x
Volume:
11.5K
Avg. volume:
53.5K
1-year change:
22.79%
Market cap:
$34.2M
Revenue:
--
EPS (TTM):
-$19.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.4M -- -- -- --
Revenue Growth (YoY) 252.58% -100% -- -- --
 
Cost of Revenues -- $4.3M $4.5M $3.7M $2.9M
Gross Profit -- -$4.3M -$4.5M -$3.7M -$2.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.6M $50.2M $54.2M $47.9M $41.5M
Selling, General & Admin $17M $20.6M $21.7M $19.7M $15.7M
Other Inc / (Exp) $4.6M $1.4M $1.2M $4.9M $1.6M
Operating Expenses $41.2M $66.5M $71.4M $64M $54.3M
Operating Income -$41.2M -$70.8M -$75.9M -$67.6M -$57.2M
 
Net Interest Expenses $183K $77K -- -- --
EBT. Incl. Unusual Items -$36.6M -$69.4M -$74.7M -$62.7M -$55.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$36.6M -$69.4M -$74.7M -$62.7M -$55.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.6M -$69.4M -$74.7M -$62.7M -$55.7M
 
Basic EPS (Cont. Ops) -$1.33 -$2.51 -$2.69 -$2.25 -$23.88
Diluted EPS (Cont. Ops) -$1.33 -$2.51 -$2.69 -$2.25 -$23.88
Weighted Average Basic Share $27.5M $27.6M $27.7M $27.8M $28M
Weighted Average Diluted Share $27.5M $27.6M $27.7M $27.8M $28M
 
EBITDA -$37.8M -$66.5M -$71.4M -$64M -$54.3M
EBIT -$41.2M -$70.8M -$75.9M -$67.6M -$57.2M
 
Revenue (Reported) $22.4M -- -- -- --
Operating Income (Reported) -$41.2M -$70.8M -$75.9M -$67.6M -$57.2M
Operating Income (Adjusted) -$41.2M -$70.8M -$75.9M -$67.6M -$57.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $1M $946K $700K $533K
Gross Profit -$2.1M -$1M -$946K -$700K -$533K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.6M $13.5M $11M $8.8M $6.1M
Selling, General & Admin $4.9M $5.7M $4.6M $3.7M $2.8M
Other Inc / (Exp) $578K $328K $1.3M $955K --
Operating Expenses $16.4M $18.2M $14.7M $11.8M $8.4M
Operating Income -$18.5M -$19.2M -$15.6M -$12.5M -$8.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$17.9M -$18.9M -$14.3M -$11.5M -$8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$17.9M -$18.9M -$14.3M -$11.5M -$8.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.9M -$18.9M -$14.3M -$11.5M -$8.6M
 
Basic EPS (Cont. Ops) -$0.65 -$0.68 -$0.51 -$0.41 -$3.22
Diluted EPS (Cont. Ops) -$0.65 -$0.68 -$0.51 -$0.41 -$3.22
Weighted Average Basic Share $27.6M $27.7M $27.8M $28M $2.7M
Weighted Average Diluted Share $27.6M $27.7M $27.8M $28M $2.7M
 
EBITDA -$16.4M -$18.2M -$14.7M -$11.8M -$8.4M
EBIT -$18.5M -$19.2M -$15.6M -$12.5M -$8.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$18.5M -$19.2M -$15.6M -$12.5M -$8.9M
Operating Income (Adjusted) -$18.5M -$19.2M -$15.6M -$12.5M -$8.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1M $5.2M $4.5M $3.2M $2.5M
Gross Profit -$6.1M -$5.2M -$4.5M -$3.2M -$2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50M $53.6M $48.9M $44.4M $47M
Selling, General & Admin $19.9M $21.6M $20.7M $16.1M $13.3M
Other Inc / (Exp) $2M $837K $4.1M $2M --
Operating Expenses $63.8M $70M $65.1M $57.4M $57.8M
Operating Income -$69.9M -$75.2M -$69.6M -$60.5M -$60.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$67.9M -$74.4M -$65.6M -$58.5M -$58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$67.9M -$74.4M -$65.6M -$58.5M -$58M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$67.9M -$74.4M -$65.6M -$58.5M -$58M
 
Basic EPS (Cont. Ops) -$2.46 -$2.68 -$2.36 -$2.09 -$19.87
Diluted EPS (Cont. Ops) -$2.46 -$2.68 -$2.36 -$2.09 -$19.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$63.8M -$70M -$65.1M -$57.4M -$57.8M
EBIT -$69.9M -$75.2M -$69.6M -$60.5M -$60.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$69.9M -$75.2M -$69.6M -$60.5M -$60.3M
Operating Income (Adjusted) -$69.9M -$75.2M -$69.6M -$60.5M -$60.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1M $3.1M $3.1M $2.3M $1.8M
Gross Profit -$5.1M -$3.1M -$3.1M -$2.3M -$1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $37.9M $41.4M $36.1M $32.6M $38.1M
Selling, General & Admin $15.8M $16.8M $15.7M $12.2M $9.7M
Other Inc / (Exp) $1.2M $705K $3.6M $700K $1.1M
Operating Expenses $48.6M $55M $48.7M $42.4M $46M
Operating Income -$53.7M -$58.1M -$51.8M -$44.8M -$47.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$52.5M -$57.4M -$48.3M -$44.1M -$46.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$52.5M -$57.4M -$48.3M -$44.1M -$46.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.5M -$57.4M -$48.3M -$44.1M -$46.4M
 
Basic EPS (Cont. Ops) -$1.90 -$2.07 -$1.74 -$1.58 -$14.90
Diluted EPS (Cont. Ops) -$1.90 -$2.07 -$1.74 -$1.58 -$14.90
Weighted Average Basic Share $82.8M $83.2M $83.4M $83.9M $33.1M
Weighted Average Diluted Share $82.8M $83.2M $83.4M $83.9M $33.1M
 
EBITDA -$48.6M -$55M -$48.7M -$42.4M -$46M
EBIT -$53.7M -$58.1M -$51.8M -$44.8M -$47.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$53.7M -$58.1M -$51.8M -$44.8M -$47.9M
Operating Income (Adjusted) -$53.7M -$58.1M -$51.8M -$44.8M -$47.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $285.2M $219.6M $159.9M $108.3M $68.6M
Short Term Investments $250.7M $207.3M $133.3M $95.2M $40.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.8M $8.2M $4.1M $4.4M $3.2M
Total Current Assets $288M $227.8M $164M $112.7M $71.8M
 
Property Plant And Equipment $15.8M $14M $16.9M $13.4M $8.7M
Long-Term Investments $1.8M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.9M $577K $3.3M $1.9M $332K
Total Assets $306.6M $242.4M $185.7M $129.4M $81.9M
 
Accounts Payable $3.9M $1.9M $4.3M $2.3M $5.4M
Accrued Expenses $4.6M $4.4M $4.2M $3.8M $3.3M
Current Portion Of Long-Term Debt $1.7M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $518K $656K $796K
Other Current Liabilities $13K $217K $105K $113K $124K
Total Current Liabilities $10.3M $6.6M $9.1M $6.9M $9.6M
 
Long-Term Debt $1.8M -- $6.6M $5.9M $5.2M
Capital Leases -- -- -- -- --
Total Liabilities $12.9M $9M $18.2M $15M $16.5M
 
Common Stock $28K $28K $28K $28K $28K
Other Common Equity Adj $779K -$663K -$1.5M -$222K $4K
Common Equity $293.7M $233.4M $167.5M $114.4M $785.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $293.7M $233.4M $167.5M $114.4M $65.5M
 
Total Liabilities and Equity $306.6M $242.4M $185.7M $129.4M $81.9M
Cash and Short Terms $285.2M $219.6M $159.9M $108.3M $68.6M
Total Debt $3.5M -- $6.6M $5.9M $5.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $235.4M $169.3M $118.2M $75.3M $29.1M
Short Term Investments $198.7M $138.2M $98.7M $47.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.7M $6.1M $4.5M $3.4M --
Total Current Assets $243M $175.3M $122.7M $78.7M $32.6M
 
Property Plant And Equipment $14.2M $12.1M $14.4M $9.6M $6.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $581K $2.5M $2.9M $2.1M --
Total Assets $257.8M $189.9M $139.9M $90.3M $39.6M
 
Accounts Payable $2.9M $1.8M $2.6M $3.6M $2.4M
Accrued Expenses $4.2M $3.9M $4M $5.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.4M $5.9M $6.6M $8.7M $11M
 
Long-Term Debt -- -- $6.1M $5.4M $4.4M
Capital Leases -- -- -- -- --
Total Liabilities $9.6M $8.4M $13.5M $14.8M $16M
 
Common Stock $28K $28K $28K $28K $3K
Other Common Equity Adj -$129K -$2.4M -$603K $76K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $248.2M $181.5M $126.5M $75.6M $23.6M
 
Total Liabilities and Equity $257.8M $189.9M $139.9M $90.3M $39.6M
Cash and Short Terms $235.4M $169.3M $118.2M $75.3M $29.1M
Total Debt -- -- $6.1M $5.4M $4.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$36.6M -$69.4M -$74.7M -$62.7M -$55.7M
Depreciation & Amoritzation $3.4M $7.2M $4.5M $3.7M $2.9M
Stock-Based Compensation $7.9M $10.3M $9.5M $8.2M $6.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$45M -$57.2M -$53.9M -$53M -$40.8M
 
Capital Expenditures $7.1M $2.4M $2.1M $820K $474K
Cash Acquisitions -- -- -- -- --
Cash From Investing $43.5M $36.6M $68M $39.3M $55.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.5M -$3.5M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4M -$3.3M $200K $154K $144K
 
Beginning Cash (CF) $34.5M $12.4M $26.6M $13.1M $27.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M -$23.9M $14.3M -$13.5M $14.6M
Ending Cash (CF) $31.6M -$11.5M $40.9M -$466K $42.4M
 
Levered Free Cash Flow -$52.1M -$59.6M -$56M -$53.8M -$41.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$17.9M -$18.9M -$14.3M -$11.5M -$8.6M
Depreciation & Amoritzation $2.1M $1M $664K $700K $533K
Stock-Based Compensation $2.5M $2.3M $2M $1.5M $600K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.7M -$15M -$12.8M -$11.5M -$6.3M
 
Capital Expenditures $556K $532K $279K $170K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $14.4M $17.9M $10.3M $18.3M $8.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.6M -- -- $1K --
 
Beginning Cash (CF) $36.7M $31.1M $19.5M $27.7M $7.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$878K $2.9M -$2.5M $6.9M $2.4M
Ending Cash (CF) $35.8M $34M $17M $34.6M $9.8M
 
Levered Free Cash Flow -$13.2M -$15.5M -$13.1M -$11.6M -$6.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$67.9M -$74.4M -$65.6M -$58.5M -$58M
Depreciation & Amoritzation $6.1M $5.2M $4.2M $3M $2.5M
Stock-Based Compensation $10.1M $9.7M $8.5M $6.8M $4.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$50.1M -$58.4M -$51.3M -$44.5M -$48.9M
 
Capital Expenditures $2.5M $2.1M $1.7M $521K -$34K
Cash Acquisitions -- -- -- -- --
Cash From Investing $64.1M $52.5M $39.6M $52.5M $26.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.8M $262K $144K $179K $2.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.2M -$5.6M -$11.5M $8.2M -$20.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$52.6M -$60.5M -$52.9M -$45M -$48.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$52.5M -$57.4M -$48.3M -$44.1M -$46.4M
Depreciation & Amoritzation $5.1M $3.1M $2.9M $2.2M $1.8M
Stock-Based Compensation $7.8M $7.2M $6.2M $4.8M $2.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$43.8M -$44.9M -$42.3M -$33.8M -$42M
 
Capital Expenditures $1.5M $1.3M $807K $508K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $47.6M $63.5M $35.1M $48.3M $19.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.5M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.4M $139K $83K $108K $2M
 
Beginning Cash (CF) $111.5M $70M $71.5M $66.9M $34M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $419K $18.7M -$7.1M $14.6M -$20.4M
Ending Cash (CF) $112M $88.7M $64.4M $81.5M $13.6M
 
Levered Free Cash Flow -$45.3M -$46.2M -$43.1M -$34.3M -$42M

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