Financhill
Sell
39

NYAX Quote, Financials, Valuation and Earnings

Last price:
$27.20
Seasonality move :
15.25%
Day range:
$26.80 - $27.57
52-week range:
$18.75 - $30.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.26x
P/B ratio:
6.04x
Volume:
8.1K
Avg. volume:
9.5K
1-year change:
39.49%
Market cap:
$986.3M
Revenue:
$235.5M
EPS (TTM):
-$0.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $63.6M $78.8M $119.1M $173.5M $235.5M
Revenue Growth (YoY) 30.62% 23.82% 51.22% 45.65% 35.72%
 
Cost of Revenues $37.1M $41.6M $71M $113.5M $147.2M
Gross Profit $26.6M $37.2M $48.2M $60M $88.3M
Gross Profit Margin 41.74% 47.19% 40.43% 34.6% 37.49%
 
R&D Expenses $7.3M $9.3M $19M $22.1M $21.9M
Selling, General & Admin $16.4M $21.8M $38M $53.3M $57.9M
Other Inc / (Exp) -$1.3M -$2.5M -$462K -$3.3M -$1.1M
Operating Expenses $29.6M $39.4M $70.1M $92.3M $99.1M
Operating Income -$3.1M -$2.2M -$21.9M -$32.2M -$10.8M
 
Net Interest Expenses $1.2M $1.4M $1.7M $1.5M $2.7M
EBT. Incl. Unusual Items -$5.6M -$6.1M -$24.1M -$37.1M -$14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$143K -$15K $632K $451K $1.2M
Net Income to Company -$5.5M -$6.1M -$24.8M -$37.5M -$15.9M
 
Minority Interest in Earnings $237K -$171K $6K -- --
Net Income to Common Excl Extra Items -$5.3M -$6.3M -$24.8M -$37.5M -$15.9M
 
Basic EPS (Cont. Ops) -$0.16 -$0.25 -$0.82 -$1.14 -$0.48
Diluted EPS (Cont. Ops) -$0.16 -$0.25 -$0.82 -$1.14 -$0.48
Weighted Average Basic Share $32.5M $32.5M $30.2M $32.8M $33.1M
Weighted Average Diluted Share $32.5M $32.5M $30.2M $32.8M $33.1M
 
EBITDA $284K $1.3M -$15.5M -$26.7M $458K
EBIT -$4.5M -$4.7M -$22.7M -$35.7M -$12M
 
Revenue (Reported) $63.6M $78.8M $119.1M $173.5M $235.5M
Operating Income (Reported) -$3.1M -$2.2M -$21.9M -$32.2M -$10.8M
Operating Income (Adjusted) -$4.5M -$4.7M -$22.7M -$35.7M -$12M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.1M $30.9M $47.2M $60.3M $83M
Revenue Growth (YoY) -- 40.08% 52.78% 27.68% 37.59%
 
Cost of Revenues $11.6M $18.6M $31.4M $37.4M $45M
Gross Profit $10.4M $12.3M $15.8M $23M $38M
Gross Profit Margin 47.32% 39.92% 33.46% 38.09% 45.75%
 
R&D Expenses $2.8M $5.3M $6M $5.3M $6.9M
Selling, General & Admin $6.6M $12.3M $16.7M $16.8M $26.1M
Other Inc / (Exp) -- -$67K -$428K -$503K -$347K
Operating Expenses $10.3M $18.7M $24.6M $23.9M $36.2M
Operating Income $178K -$6.4M -$8.7M -$970K $1.8M
 
Net Interest Expenses $413K $347K $531K $1.2M $329K
EBT. Incl. Unusual Items -$235K -$6.8M -$9.7M -$2.7M $1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10K -$38K $159K $384K $431K
Net Income to Company -- -$6.7M -$9.9M -$3.1M $692K
 
Minority Interest in Earnings -$38K -- -- -- --
Net Income to Common Excl Extra Items -$263K -$6.7M -$9.9M -$3.1M $692K
 
Basic EPS (Cont. Ops) -$0.01 -$0.21 -$0.30 -$0.09 $0.02
Diluted EPS (Cont. Ops) -$0.01 -$0.21 -$0.30 -$0.09 $0.02
Weighted Average Basic Share $23.9M $32.6M $32.9M $33.3M $36.4M
Weighted Average Diluted Share $23.9M $32.6M $32.9M $33.3M $36.4M
 
EBITDA $1.6M -$4.5M -$6.8M $1.7M $7.4M
EBIT $178K -$6.4M -$9.2M -$1.5M $1.5M
 
Revenue (Reported) $22.1M $30.9M $47.2M $60.3M $83M
Operating Income (Reported) $178K -$6.4M -$8.7M -$970K $1.8M
Operating Income (Adjusted) $178K -$6.4M -$9.2M -$1.5M $1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $109.3M $157M $219.8M $291.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $62.2M $102M $141.1M $164.5M
Gross Profit -- $47.1M $55M $78.7M $127.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $15.8M $22.4M $20.9M $26.1M
Selling, General & Admin -- $34M $53.7M $57.4M $78.5M
Other Inc / (Exp) -- -$124K -$1.8M -$3.1M -$739K
Operating Expenses -- $60M $89.5M $94.9M $128.4M
Operating Income -- -$12.9M -$34.5M -$16.2M -$1.3M
 
Net Interest Expenses $950K $2.3M $2.6M -- $7.7M
EBT. Incl. Unusual Items -- -$17.8M -$38.9M -$19.2M -$9.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $54K $1.1M $876K $859K
Net Income to Company -- -- -$40M -$20.1M -$10.6M
 
Minority Interest in Earnings -$154K $3K -- -- --
Net Income to Common Excl Extra Items -- -$17.9M -$40M -$20.1M -$10.6M
 
Basic EPS (Cont. Ops) -- -$0.59 -$1.23 -$0.61 -$0.31
Diluted EPS (Cont. Ops) -- -$0.59 -$1.23 -$0.61 -$0.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$8.3M -$27.2M -$5.9M $19.6M
EBIT -- -$16M -$36.7M -$19.4M -$2.1M
 
Revenue (Reported) -- $109.3M $157M $219.8M $291.6M
Operating Income (Reported) -- -$12.9M -$34.5M -$16.2M -$1.3M
Operating Income (Adjusted) -- -$16M -$36.7M -$19.4M -$2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $36.1M $84.7M $122.6M $168.9M $225.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.4M $48.5M $79.6M $107.2M $124.5M
Gross Profit $17.6M $36.2M $43M $61.7M $100.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $13.3M $16.7M $15.4M $19.6M
Selling, General & Admin $12M $30.9M $46.7M $50.8M $71.4M
Other Inc / (Exp) -- -$124K -$1.5M -$1.2M -$885K
Operating Expenses $18.4M $48.8M $68.2M $70.8M $100.1M
Operating Income -$785K -$12.6M -$25.2M -$9.1M $439K
 
Net Interest Expenses $950K $2.1M $2.9M $1.4M $6.3M
EBT. Incl. Unusual Items -$1.7M -$14.8M -$29.6M -$11.7M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$40K $14K $444K $869K $513K
Net Income to Company -- -$14.8M -$30M -$12.6M -$7.3M
 
Minority Interest in Earnings -$154K $6K -- -- --
Net Income to Common Excl Extra Items -$1.8M -$14.8M -$30M -$12.6M -$7.3M
 
Basic EPS (Cont. Ops) -$0.08 -$0.47 -$0.91 -$0.38 -$0.21
Diluted EPS (Cont. Ops) -$0.08 -$0.47 -$0.91 -$0.38 -$0.21
Weighted Average Basic Share $48.5M $95.7M $98.4M $99.2M $106.4M
Weighted Average Diluted Share $48.5M $95.7M $98.4M $99.2M $106.4M
 
EBITDA $2.5M -$7.4M -$20.4M -$1.4M $15M
EBIT -$396K -$12.7M -$26.7M -$10.4M -$446K
 
Revenue (Reported) $36.1M $84.7M $122.6M $168.9M $225.1M
Operating Income (Reported) -$785K -$12.6M -$25.2M -$9.1M $439K
Operating Income (Adjusted) -$396K -$12.7M -$26.7M -$10.4M -$446K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.4M $8.2M $87.3M $33.9M $38.4M
Short Term Investments -- $87K $48K $83K $1.3M
Accounts Receivable, Net $21.9M $21.1M $19.3M $27.4M $41.3M
Inventory $4.5M $5M $7.7M $23.8M $20.6M
Prepaid Expenses $411K -- -- -- --
Other Current Assets -- $2M $3.5M $5.8M $8.8M
Total Current Assets $40.2M $54.5M $156M $150.5M $203.4M
 
Property Plant And Equipment $7.8M $9.8M $11.5M $14M $10.8M
Long-Term Investments $474K $798K $9.4M $7.9M $7.3M
Goodwill $1.4M $3.5M $8.3M $10.2M $12.9M
Other Intangibles $19.3M $23.9M $29.5M $44.9M $83.5M
Other Long-Term Assets $1K -- $1.3M $2.9M $5.9M
Total Assets $69.5M $92.8M $216M $230.5M $323.9M
 
Accounts Payable $7.6M $11M $9.1M $14.6M $17.5M
Accrued Expenses $710K -- -- -- --
Current Portion Of Long-Term Debt $4.5M $5.7M $6M $5.2M $6.5M
Current Portion Of Capital Lease Obligations $1.2M $1.3M $1.5M $2.2M $2.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $45.2M $62.3M $70.2M $110.2M $203.8M
 
Long-Term Debt $1.1M $11.4M $7.1M $8.5M $14.8M
Capital Leases -- -- -- -- --
Total Liabilities $53.8M $80.3M $84.3M $125.9M $226.3M
 
Common Stock $7K $7K $8K $8K $8K
Other Common Equity Adj $9.5M $9.2M $10M $9.8M $9.6M
Common Equity $14.7M $12.5M $131.7M $104.6M $97.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M -- -- -- --
Total Equity $15.7M $12.5M $131.7M $104.6M $97.6M
 
Total Liabilities and Equity $69.5M $92.8M $216M $230.5M $323.9M
Cash and Short Terms $4.4M $8.3M $87.4M $34M $39.7M
Total Debt $13.6M $28.7M $13.1M $21.4M $68.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $103.8M $31.5M $39.8M $64.7M
Short Term Investments -- $103K $54K $1.3M $24.3M
Accounts Receivable, Net -- $31.8M $24.5M $30M $68.6M
Inventory -- $7.4M $25.2M $19.8M $23M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $8M $5.8M $10.5M
Total Current Assets -- $170.7M $145M $187.9M $302M
 
Property Plant And Equipment -- $10.7M $14.2M $11.5M $17.6M
Long-Term Investments -- $9.8M $8.2M $6.6M $6.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $1.9M $5.4M $5.7M
Total Assets -- $229.2M $221.6M $272.6M $447.3M
 
Accounts Payable -- $11.5M $17.7M $10.7M $16.7M
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
 
Long-Term Debt -- $4.1M $4.9M $3.3M $14.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $91.9M $112M $173.3M $284M
 
Common Stock -- $8K $8K $8K $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
 
Total Liabilities and Equity -- $229.2M $221.6M $272.6M $447.3M
Cash and Short Terms -- $103.9M $31.6M $41.1M $89M
Total Debt -- $9.8M $9.3M $36.3M $48.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$5.5M -$6.1M -$24.8M -$37.5M -$15.9M
Depreciation & Amoritzation $4.8M $5.9M $7.2M $9M $12.5M
Stock-Based Compensation $1.4M $3M $8.9M $8.7M $6M
Change in Accounts Receivable -$4.9M $1.1M -$10.6M -$19.3M -$30.4M
Change in Inventories -$466K -$511K -$2.6M -$12.6M $3.2M
Cash From Operations -$1.4M $6.5M -$12.8M -$27.5M $8.8M
 
Capital Expenditures $6.7M $7.9M $9M $15.7M $18.7M
Cash Acquisitions -$137K -$1.3M -$13.4M -$4.1M -$18.3M
Cash From Investing -$8.3M -$8.6M -$22.6M -$26.5M -$36.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8M $8.5M $8.9M $6.9M --
Long-Term Debt Repaid -$3.2M -$3.1M -$14.5M -$6.7M -$6.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $182K -$1.3M -$1.6M -$514K -$304K
Cash From Financing $4.2M $6M $114.1M $6.2M $31.6M
 
Beginning Cash (CF) $10M $4.4M $8.2M $87.3M $33.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.6M $4M $78.7M -$47.9M $3.5M
Ending Cash (CF) $4.4M $8.2M $87.3M $33.9M $38.4M
 
Levered Free Cash Flow -$8.1M -$1.4M -$21.9M -$43.3M -$9.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$6.7M -$9.9M -$3.1M $692K
Depreciation & Amoritzation -- $1.9M $2.4M $3.2M $5.9M
Stock-Based Compensation -- $2.8M $1.8M $1.3M $3M
Change in Accounts Receivable -- -$395K $3M -$5.8M $1.9M
Change in Inventories -- -$2.3M -$3.8M $3.1M -$2.6M
Cash From Operations -- -$565K -$6.2M $5M $16.6M
 
Capital Expenditures -- $2.1M $3.8M $4.3M $6.4M
Cash Acquisitions -- -$4.1M -$4.5M -- --
Cash From Investing -- -$6.7M -$2.2M -$3.8M -$5.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.1M -$1.3M -$1.6M -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$352K -$222K -$23K --
Cash From Financing -- -$1.6M -$1.3M $7.8M -$7.7M
 
Beginning Cash (CF) -- $113.1M $41.8M $31.1M $61.9M
Foreign Exchange Rate Adjustment -- -$483K -$499K -$210K -$427K
Additions / Reductions -- -$8.9M -$9.7M $9M $3.2M
Ending Cash (CF) -- $103.8M $31.5M $39.8M $64.7M
 
Levered Free Cash Flow -- -$2.7M -$9.9M $661K $10.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$40M -$20.1M -$10.6M
Depreciation & Amoritzation -- -- $8.2M $11.7M $19M
Stock-Based Compensation -- $5.4M $10.5M $6M $7.7M
Change in Accounts Receivable -- -- -$13.2M -$26.2M -$43.1M
Change in Inventories -- -- -$14.3M $5.4M -$1.9M
Cash From Operations -- -- -$37.5M $1M $30.5M
 
Capital Expenditures -- $5.7M $13.8M $17.8M $23.4M
Cash Acquisitions -- -$13.4M -$4.1M -- -$33.3M
Cash From Investing -- -- -$25.2M -$17.8M -$77.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $17M
Long-Term Debt Repaid -- -- -$7.8M -$6.7M -$9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$799K -- --
Cash From Financing -- -- -$6.9M $26.3M $71.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$69.6M $9.5M $24.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$51.3M -$16.8M $7.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$14.8M -$30M -$12.6M -$7.3M
Depreciation & Amoritzation -- $5.3M $6.3M $9M $15.5M
Stock-Based Compensation -- $5.4M $7M $4.3M $6M
Change in Accounts Receivable -- -$8.2M -$10.8M -$17.8M -$30.5M
Change in Inventories -- -$2.3M -$14M $4M -$1.2M
Cash From Operations -- $271K -$24.4M $4.2M $25.9M
 
Capital Expenditures -- $5.7M $10.5M $12.6M $17.2M
Cash Acquisitions -- -$13.4M -$4.1M -- -$14.9M
Cash From Investing -- -$19.6M -$22.2M -$13.5M -$53.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8.9M -- -- $17M
Long-Term Debt Repaid -- -$12M -$5.4M -$5.4M -$7.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.2M -$444K -$226K -$100K
Cash From Financing -- $115.7M -$5.4M $14.7M $54.5M
 
Beginning Cash (CF) -- $134.5M $193.8M $98.1M $168.9M
Foreign Exchange Rate Adjustment -- -$746K -$3.8M $520K -$395K
Additions / Reductions -- $96.4M -$52M $5.4M $26.7M
Ending Cash (CF) -- $230.1M $138.1M $104.1M $195.1M
 
Levered Free Cash Flow -- -$5.4M -$34.9M -$8.4M $8.7M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.14% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.03% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.44% over the past day.

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

Show me the best stock