Financhill
Buy
73

NYAX Quote, Financials, Valuation and Earnings

Last price:
$46.83
Seasonality move :
18.88%
Day range:
$46.86 - $47.63
52-week range:
$26.77 - $52.46
Dividend yield:
0%
P/E ratio:
74.73x
P/S ratio:
4.83x
P/B ratio:
8.45x
Volume:
3.6K
Avg. volume:
16.3K
1-year change:
64.41%
Market cap:
$1.8B
Revenue:
$314M
EPS (TTM):
$0.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $78.8M $119.1M $173.5M $235.5M $314M
Revenue Growth (YoY) 23.82% 51.22% 45.65% 35.72% 33.34%
 
Cost of Revenues $47.5M $78.1M $122.3M $159.4M $192.8M
Gross Profit $31.3M $41M $51.2M $76M $121.2M
Gross Profit Margin 39.75% 34.44% 29.49% 32.29% 38.59%
 
R&D Expenses $8.6M $17.9M $20.9M $20.6M $24.1M
Selling, General & Admin $26.5M $45.4M $64.1M $70.3M $98.2M
Other Inc / (Exp) -$2.5M -$462K -$3.3M -$1.1M -$3.8M
Operating Expenses $33.5M $61.1M $81.6M $86.4M $114.8M
Operating Income -$2.2M -$20.1M -$30.5M -$10.4M $6.4M
 
Net Interest Expenses $1.8M $1.7M $1.5M $2.8M $8.3M
EBT. Incl. Unusual Items -$6.1M -$23.6M -$35.3M -$13.1M -$3.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15K $632K $451K $1.2M $1.2M
Net Income to Company -$6.1M -$24.8M -$37.5M -$15.9M -$5.6M
 
Minority Interest in Earnings $171K -$6K -- -- --
Net Income to Common Excl Extra Items -$6.1M -$24.8M -$37.5M -$15.9M -$5.6M
 
Basic EPS (Cont. Ops) -$0.20 -$0.82 -$1.14 -$0.48 -$0.16
Diluted EPS (Cont. Ops) -$0.20 -$0.82 -$1.14 -$0.48 -$0.16
Weighted Average Basic Share $31.7M $30.2M $32.8M $33.1M $35.8M
Weighted Average Diluted Share $31.7M $30.2M $32.8M $33.1M $35.8M
 
EBITDA $3.7M -$12.9M -$21.4M $2.1M $27.8M
EBIT -$2.2M -$20.1M -$30.5M -$10.4M $6.4M
 
Revenue (Reported) $78.8M $119.1M $173.5M $235.5M $314M
Operating Income (Reported) -$2.2M -$20.1M -$30.5M -$10.4M $6.4M
Operating Income (Adjusted) -$2.2M -$20.1M -$30.5M -$10.4M $6.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.9M $47.2M $60.3M $83M $104.3M
Revenue Growth (YoY) 40.08% 52.78% 27.68% 37.59% 25.63%
 
Cost of Revenues $19.7M $32.5M $39.1M $48.3M $56.8M
Gross Profit $11.3M $14.8M $21.2M $34.7M $47.4M
Gross Profit Margin 36.45% 31.31% 35.11% 41.85% 45.49%
 
R&D Expenses $5.3M $6M $5.3M $6.9M $8.8M
Selling, General & Admin $12.3M $16.7M $16.8M $26.1M $30M
Other Inc / (Exp) -$67K -$428K -$503K -$347K --
Operating Expenses $17.5M $22.7M $22.2M $32.9M $38.8M
Operating Income -$6.3M -$7.9M -$970K $1.8M $8.6M
 
Net Interest Expenses $347K $531K $1.2M $329K $5M
EBT. Incl. Unusual Items -$6.7M -$9.3M -$2.2M $1.5M $4.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$38K $159K $384K $431K $1M
Net Income to Company -$6.7M -$9.7M -$3.1M $654.9K $4.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M -$9.9M -$3.1M $692K $3.5M
 
Basic EPS (Cont. Ops) -$0.21 -$0.30 -$0.09 $0.02 $0.10
Diluted EPS (Cont. Ops) -$0.21 -$0.30 -$0.09 $0.02 $0.09
Weighted Average Basic Share $32.5M $32.9M $33.2M $35.9M $37.1M
Weighted Average Diluted Share $32.5M $32.9M $33.2M $35.9M $38.5M
 
EBITDA -$4.4M -$5.6M $2.2M $7.7M $15.4M
EBIT -$6.3M -$7.9M -$970K $1.8M $8.6M
 
Revenue (Reported) $30.9M $47.2M $60.3M $83M $104.3M
Operating Income (Reported) -$6.3M -$7.9M -$970K $1.8M $8.6M
Operating Income (Adjusted) -$6.3M -$7.9M -$970K $1.8M $8.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $102.8M $157M $219.8M $291.6M $369.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.6M $106.2M $146.8M $175M $204.9M
Gross Profit $41.2M $50.8M $73M $116.7M $165M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.5M $22.4M $20.9M $26.1M $29.4M
Selling, General & Admin $30.9M $61.2M $68.2M $90.9M $115.6M
Other Inc / (Exp) -$124K -$1.8M -$3.1M -$739K --
Operating Expenses $53M $83.6M $89.1M $117M $145.1M
Operating Income -$11.9M -$32.8M -$16.1M -$314K $20M
 
Net Interest Expenses $3.3M $2.9M $1.5M $7.3M $12.1M
EBT. Incl. Unusual Items -$16M -$37M -$17.7M -$8.5M $26.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1K $1.1M $876K $859K $2.3M
Net Income to Company -- -$39.9M -$20.4M -$10.7M $25M
 
Minority Interest in Earnings $8K -- -- -- --
Net Income to Common Excl Extra Items -$16.1M -$40M -$20.1M -$10.6M $24M
 
Basic EPS (Cont. Ops) -$0.49 -$1.22 -$0.61 -$0.31 $0.65
Diluted EPS (Cont. Ops) -$0.49 -$1.22 -$0.61 -$0.31 $0.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.1M -$24.6M -$4.4M $18.7M $44.4M
EBIT -$11.9M -$32.8M -$16.1M -$314K $20M
 
Revenue (Reported) $102.8M $157M $219.8M $291.6M $369.9M
Operating Income (Reported) -$11.9M -$32.8M -$16.1M -$314K $20M
Operating Income (Adjusted) -$11.9M -$32.8M -$16.1M -$314K $20M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $84.7M $122.6M $168.9M $225.1M $281M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.3M $82.7M $111.8M $133.1M $154M
Gross Profit $33.4M $39.9M $57.1M $91.9M $127M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.3M $16.7M $15.4M $19.6M $23.7M
Selling, General & Admin $30.9M $46.7M $50.8M $71.4M $88.8M
Other Inc / (Exp) -$124K -$1.5M -$1.2M -$885K -$226K
Operating Expenses $44.2M $63.4M $66.2M $91M $112.5M
Operating Income -$10.8M -$23.5M -$9.1M $945K $14.5M
 
Net Interest Expenses $2.9M $2.9M $1.4M $6.3M $10.9M
EBT. Incl. Unusual Items -$14.6M -$28.1M -$10.5M -$5.9M $24.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14K $444K $869K $513K $1.6M
Net Income to Company -$14.8M -$29.8M -$12.6M -$7.3M $23.4M
 
Minority Interest in Earnings -$6K -- -- -- --
Net Income to Common Excl Extra Items -$14.8M -$30M -$12.6M -$7.3M $22.3M
 
Basic EPS (Cont. Ops) -$0.45 -$0.91 -$0.38 -$0.21 $0.61
Diluted EPS (Cont. Ops) -$0.45 -$0.91 -$0.38 -$0.21 $0.59
Weighted Average Basic Share $97.6M $98.5M $99.1M $108M $110.7M
Weighted Average Diluted Share $97.6M $98.5M $99.1M $108M $113.5M
 
EBITDA -$5.4M -$17.2M -$124K $16.4M $33.1M
EBIT -$10.8M -$23.5M -$9.1M $945K $14.5M
 
Revenue (Reported) $84.7M $122.6M $168.9M $225.1M $281M
Operating Income (Reported) -$10.8M -$23.5M -$9.1M $945K $14.5M
Operating Income (Adjusted) -$10.8M -$23.5M -$9.1M $945K $14.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $26.4M $111.1M $68.1M $89.5M $152.8M
Short Term Investments $87K $48K $83K $1.3M $9.3M
Accounts Receivable, Net $21.1M $33.7M $52.8M $84.6M $100.8M
Inventory $5M $7.7M $23.8M $20.6M $19.8M
Prepaid Expenses $267K -- -- -- --
Other Current Assets $2M $3.5M $5.8M $8.8M $14.4M
Total Current Assets $54.5M $156M $150.5M $203.4M $287.7M
 
Property Plant And Equipment $9.8M $11.5M $14M $10.8M $17.4M
Long-Term Investments $798K $9.4M $7.9M $7.3M $5.9M
Goodwill $3.5M $8.3M $10.2M $12.9M $19.3M
Other Intangibles $23.9M $29.5M $44.9M $83.5M $98.4M
Other Long-Term Assets -- $1.3M $2.9M $5.9M $4.3M
Total Assets $92.8M $216M $230.5M $323.9M $432.9M
 
Accounts Payable $38.2M $52M $77.9M $122M $152M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5.7M $6M $5.2M $1.1M $4M
Current Portion Of Capital Lease Obligations $1.3M $1.5M $2.2M $2.1M $3M
Other Current Liabilities -- -- -- $5.4M $1.4M
Total Current Liabilities $62.3M $70.2M $110.2M $203.8M $219.5M
 
Long-Term Debt $13.9M $8.8M $11.3M $4.8M $22.7M
Capital Leases -- -- -- -- --
Total Liabilities $79.5M $83.7M $125.3M $226.3M $267.6M
 
Common Stock $7K $8K $8K $8K $9K
Other Common Equity Adj $9.2M $10M $9.8M $9.6M $7.8M
Common Equity $12.5M $131.7M $104.6M $97.6M $165.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.5M $131.7M $104.6M $97.6M $165.2M
 
Total Liabilities and Equity $92M $215.3M $229.9M $323.9M $432.9M
Cash and Short Terms $26.4M $111.1M $68.1M $89.5M $152.8M
Total Debt $20.5M $16.3M $18.7M $13.5M $31M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $127.1M $66.5M $92M $151.1M $264.2M
Short Term Investments $103K $54K $1.3M $24.3M --
Accounts Receivable, Net $31.8M $45.2M $70.4M $117.5M $128M
Inventory $7.4M $25.2M $19.8M $23M $24M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $8M $5.8M $10.5M --
Total Current Assets $170.7M $145M $187.9M $302M $439M
 
Property Plant And Equipment $10.7M $14.2M $11.5M $17.6M $21.6M
Long-Term Investments $10.7M $8.2M $6.6M $6.5M $210K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1.9M $5.4M $5.7M --
Total Assets $229.2M $221.6M $272.6M $447.3M $637.7M
 
Accounts Payable $60.1M $78.7M $111.6M $169.9M $203M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5.7M $2.4M $6.2M $3.7M --
Current Portion Of Capital Lease Obligations $1.4M $2M $2.2M $2.7M --
Other Current Liabilities $1.2M -- -- $2.3M --
Total Current Liabilities $76.2M $99.6M $164.5M $241M $256.7M
 
Long-Term Debt $9.6M $7.7M $5M $18.5M $155.8M
Capital Leases -- -- -- -- --
Total Liabilities $91.9M $112M $173.3M $284M $429.6M
 
Common Stock $8K $8K $8K $9K $9K
Other Common Equity Adj $9.4M $9.5M $10M $10M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $137.3M $109.6M $99.3M $163.3M $208.1M
 
Total Liabilities and Equity $229.2M $221.6M $272.6M $447.3M $637.7M
Cash and Short Terms $127.1M $66.5M $92M $151.1M $264.2M
Total Debt $13.4M $10.7M $8.1M $24.9M $161.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.1M -$24.8M -$37.5M -$15.9M -$5.6M
Depreciation & Amoritzation $5.9M $7.2M $9M $12.5M $21.4M
Stock-Based Compensation $3M $8.9M $8.7M $6M $7.2M
Change in Accounts Receivable $720K -$10.6M -$19.3M -$30.4M -$12.5M
Change in Inventories -$511K -$2.6M -$12.6M $3.2M $2.1M
Cash From Operations $17.4M -$7.9M -$17.6M $23.6M $51.9M
 
Capital Expenditures $7.9M $8.7M $15.2M $16.6M $25M
Cash Acquisitions $686K $1.1M $186K -- $14.9M
Cash From Investing -$8.6M -$23.7M -$26.8M -$38.5M -$49M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.5M $8.9M $6.9M -- $22.8M
Long-Term Debt Repaid -$3.1M -$14.5M -$7M -$7.1M -$10.8M
Repurchase of Common Stock $1M -- -- -- --
Other Financing Activities -$1.3M -$1.6M -$186K -$304K --
Cash From Financing $7.1M $115.8M $6.9M $34.2M $55.4M
 
Beginning Cash (CF) $26.4M $111M $68M $88.2M $143.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.9M $84.7M -$43.7M $20.2M $55.2M
Ending Cash (CF) $42.3M $196.1M $18.2M $109.3M $195.5M
 
Levered Free Cash Flow $9.5M -$16.6M -$32.8M $7M $26.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.7M -$9.7M -$3.1M $654.9K $4.5M
Depreciation & Amoritzation $1.9M $2.3M $3.2M $6M $7.6M
Stock-Based Compensation $2.8M $1.8M $1.3M $3M $2.9M
Change in Accounts Receivable -$2.4M $2.8M -$5.7M $1.7M $13.8M
Change in Inventories -$2.3M -$3.8M $3M -$2.6M -$875.7K
Cash From Operations -$584.1K -$4M $5.2M $24.2M $19.7M
 
Capital Expenditures $2.1M $226.2K $4.3M $6.5M $7.5M
Cash Acquisitions $795.2K $4.4M -- $64.4K $3.8M
Cash From Investing -$7.5M -$2.3M -$4.4M -$7M -$15.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.4M -$1.3M -$1.6M -$2.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$352K -$222K -$23K -- --
Cash From Financing -$1.1M -$1.2M $8.3M -$6.3M $3.9M
 
Beginning Cash (CF) $127M $66.5M $90.8M $126.7M $258.7M
Foreign Exchange Rate Adjustment -$349.9K -$507K -$197.1K -$425.2K $2.3M
Additions / Reductions -$9.6M -$8M $9M $10.5M $10.4M
Ending Cash (CF) $117.1M $57.9M $99.5M $136.8M $271.4M
 
Levered Free Cash Flow -$2.7M -$4.3M $909.9K $17.7M $12.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$39.9M -$20.4M -$10.7M $25M
Depreciation & Amoritzation -- $8.1M $11.7M $19M $25.3M
Stock-Based Compensation $5.4M $10.5M $6.1M $7.7M $8.4M
Change in Accounts Receivable -- -$11.1M -$26M -$43.2M -$8.1M
Change in Inventories -- -$14.1M $4.8M -$1.8M -$166.5K
Cash From Operations -- -$25.9M $16.2M $40.2M $71M
 
Capital Expenditures $7.5M $9.9M $13.2M $21.3M $29.8M
Cash Acquisitions -$13.4M $4.8M $83.7K $14.9M $25M
Cash From Investing -- -$26M -$19M -$79.4M -$42.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $17M --
Long-Term Debt Repaid -- -$6.8M -$7.1M -$9.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$799K -- -- --
Cash From Financing -- -$7M $27.4M $75.9M $102.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$61.5M $23.3M $36.8M $137.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$35.8M $3M $18.9M $41.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.8M -$29.8M -$12.6M -$7.3M $23.4M
Depreciation & Amoritzation $5.3M $6.3M $8.9M $15.5M $19.4M
Stock-Based Compensation $5.4M $7M $4.3M $6M $7.2M
Change in Accounts Receivable -$10.4M -$11M -$17.7M -$30.8M -$26M
Change in Inventories -$2.4M -$13.8M $3.7M -$1.1M -$3.4M
Cash From Operations $4.7M -$12.9M $20.4M $36.7M $55.8M
 
Capital Expenditures $5.7M $6.9M $12.5M $17.3M $22M
Cash Acquisitions $795.2K $4.6M -- $14.9M $24.9M
Cash From Investing -$20.4M -$22.7M -$14.4M -$55.9M -$49.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.9M -- -- $17M $132.9M
Long-Term Debt Repaid -$13M -$5.4M -$5.4M -$7.6M -$8M
Repurchase of Common Stock -$1K -- -- -- --
Other Financing Activities -$1.2M -$444K -$226K -$100K --
Cash From Financing $116.8M -$4.9M $16.2M $58.5M $104.5M
 
Beginning Cash (CF) $291.8M $238.8M $249.7M $365.6M $760.5M
Foreign Exchange Rate Adjustment -$717.5K -$3.8M $526.4K -$399.6K $9.3M
Additions / Reductions $100.4M -$44.3M $22.7M $38.9M $120.5M
Ending Cash (CF) $391.4M $190.6M $272.9M $404.1M $890.3M
 
Levered Free Cash Flow -$1M -$19.9M $7.9M $19.5M $33.8M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock