Financhill
Sell
28

NYXH Quote, Financials, Valuation and Earnings

Last price:
$6.21
Seasonality move :
-7.65%
Day range:
$6.13 - $6.36
52-week range:
$5.55 - $12.21
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
42.11x
P/B ratio:
2.00x
Volume:
48.5K
Avg. volume:
225.8K
1-year change:
-26.06%
Market cap:
$235.8M
Revenue:
$4.9M
EPS (TTM):
-$1.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $78.8K $1M $3.3M $4.7M $4.9M
Revenue Growth (YoY) -- 1179.28% 222.63% 44.73% 3.95%
 
Cost of Revenues $34.3K $358.5K $1.2M $1.8M $1.7M
Gross Profit $44.5K $649.6K $2M $2.9M $3.2M
Gross Profit Margin 56.52% 64.44% 62.71% 61.91% 65.67%
 
R&D Expenses $2.7M $15.3M $16.9M $29.9M $37.2M
Selling, General & Admin $10M $16.6M $18.9M $22.4M $29.4M
Other Inc / (Exp) $44.5K $3.8M $3M -$1M $1.9M
Operating Expenses $12.9M $31.7M $36.3M $51.7M $66.9M
Operating Income -$12.8M -$31M -$34.3M -$48.8M -$63.7M
 
Net Interest Expenses $1.1M $1.9M $465.1K -- --
EBT. Incl. Unusual Items -$13.9M -$29.2M -$31.7M -$48.3M -$61.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106.2K $3.5M $1.2M -$1.6M $3M
Net Income to Company -$13.9M -$29.2M -$31.7M -$48.3M -$61.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14M -$32.7M -$32.9M -$46.8M -$64.1M
 
Basic EPS (Cont. Ops) -$0.77 -$1.37 -$1.28 -$1.67 -$1.96
Diluted EPS (Cont. Ops) -$0.77 -$1.37 -$1.28 -$1.67 -$1.96
Weighted Average Basic Share $18.1M $23.8M $25.8M $28M $32.7M
Weighted Average Diluted Share $18.1M $23.8M $25.8M $28M $32.7M
 
EBITDA -$12.9M -$26.7M -$29.4M -$45.6M -$57.2M
EBIT -$13.7M -$28.7M -$31.4M -$48.1M -$60.1M
 
Revenue (Reported) $78.8K $1M $3.3M $4.7M $4.9M
Operating Income (Reported) -$12.8M -$31M -$34.3M -$48.8M -$63.7M
Operating Income (Adjusted) -$13.7M -$28.7M -$31.4M -$48.1M -$60.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $337.4K $1.3M $2M $1.3M
Revenue Growth (YoY) -- -- 296.11% 46.98% -31.46%
 
Cost of Revenues -- $120.1K $475.5K $781.8K $357.1K
Gross Profit -- $217.3K $861K $1.2M $989.2K
Gross Profit Margin -- 64.41% 64.42% 60.2% 73.48%
 
R&D Expenses -- $4.5M $4.8M $8.4M $12.6M
Selling, General & Admin -- $4.3M $5.2M $4.9M $8.2M
Other Inc / (Exp) -- $4.1M -$3.7M -$889.5K $3.1M
Operating Expenses -- $7.7M $10.1M $12.9M $20.5M
Operating Income -- -$7.5M -$9.3M -$11.7M -$19.5M
 
Net Interest Expenses -- $682.8K -- -- --
EBT. Incl. Unusual Items -- -$4M -$12.8M -$12.1M -$16.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.1M $807.8K -$351.1K $2.2M
Net Income to Company -- -$4.3M -$14M -$11.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$7.1M -$13.6M -$11.7M -$18.3M
 
Basic EPS (Cont. Ops) -- -$0.27 -$0.53 -$0.41 -$0.49
Diluted EPS (Cont. Ops) -- -$0.27 -$0.53 -$0.41 -$0.49
Weighted Average Basic Share -- $25.7M $25.8M $28.7M $37.2M
Weighted Average Diluted Share -- $25.7M $25.8M $28.7M $37.2M
 
EBITDA -- -$3.4M -$12.2M -$12.1M -$15.8M
EBIT -- -$4M -$12.7M -$12.8M -$16.6M
 
Revenue (Reported) -- $337.4K $1.3M $2M $1.3M
Operating Income (Reported) -- -$7.5M -$9.3M -$11.7M -$19.5M
Operating Income (Adjusted) -- -$4M -$12.7M -$12.8M -$16.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $1M $3.3M $4.7M $4.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $355.4K $1.2M $1.8M $1.7M
Gross Profit -- $649.2K $2M $2.9M $3.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $15.3M $16.9M $29.9M $37.1M
Selling, General & Admin -- $17M $18.9M $22.6M $29.7M
Other Inc / (Exp) -- $3.8M $3.1M -$708.8K $1.3M
Operating Expenses -- $31.7M $36.2M $51.7M $66.8M
Operating Income -- -$31M -$34.1M -$48.8M -$63.6M
 
Net Interest Expenses -- $2.1M $488.2K -- --
EBT. Incl. Unusual Items -- -$29.3M -$31.5M -$48.3M -$61.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.4M $1.2M -$1.6M $3M
Net Income to Company -- -$29.2M -$31.7M -$48.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$32.7M -$32.7M -$46.8M -$64.1M
 
Basic EPS (Cont. Ops) -- -$1.37 -$1.27 -$1.68 -$1.95
Diluted EPS (Cont. Ops) -- -$1.37 -$1.27 -$1.68 -$1.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$26.1M -$28.9M -$45M -$57.1M
EBIT -- -$28M -$31M -$47.6M -$58.9M
 
Revenue (Reported) -- $1M $3.3M $4.7M $4.9M
Operating Income (Reported) -- -$31M -$34.1M -$48.8M -$63.6M
Operating Income (Adjusted) -- -$28M -$31M -$47.6M -$58.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1M $3.3M $4.7M $4.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $355.4K $1.2M $1.8M $1.7M --
Gross Profit $649.2K $2M $2.9M $3.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.3M $16.9M $29.9M $37.1M --
Selling, General & Admin $17M $18.9M $22.6M $29.7M --
Other Inc / (Exp) $3.8M $3.1M -$708.8K $1.3M --
Operating Expenses $31.7M $36.2M $51.7M $66.8M --
Operating Income -$31M -$34.1M -$48.8M -$63.6M --
 
Net Interest Expenses $2.1M $618K -- -- --
EBT. Incl. Unusual Items -$29.3M -$31.5M -$48.3M -$61.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $1.2M -$1.6M $3M --
Net Income to Company -$29.2M -$31.7M -$48.3M -$12.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.7M -$32.7M -$46.8M -$64.1M --
 
Basic EPS (Cont. Ops) -$1.37 -$1.27 -$1.68 -$1.95 --
Diluted EPS (Cont. Ops) -$1.37 -$1.27 -$1.68 -$1.95 --
Weighted Average Basic Share $95.1M $103.3M $111.9M $130.9M --
Weighted Average Diluted Share $95.1M $103.3M $111.9M $130.9M --
 
EBITDA -$26.1M -$28.9M -$45M -$57.1M --
EBIT -$28M -$31M -$47.6M -$58.9M --
 
Revenue (Reported) $1M $3.3M $4.7M $4.9M --
Operating Income (Reported) -$31M -$34.1M -$48.8M -$63.6M --
Operating Income (Adjusted) -$28M -$31M -$47.6M -$58.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $113.5M $153.4M $19.2M $23.9M $35.6M
Short Term Investments -- -- $82.5M $39.9M $53.5M
Accounts Receivable, Net -- $255.9K $1.6M $3M $3.5M
Inventory $67.7K $391.8K $945.9K $3.7M $4.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $134.1K $1.9M $1.4M $1.5M $1.7M
Total Current Assets $115.7M $158.6M $107.5M $75.6M $102.1M
 
Property Plant And Equipment $4.9M $5.9M $6M $8.8M $8.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $19.5M $28.7M $42.9M $51.5M $52.4M
Other Long-Term Assets -$1.2K -- -- -- --
Total Assets $140.3M $193.4M $156.6M $137.2M $164.8M
 
Accounts Payable $1M $2.7M $2M $4.5M $3.9M
Accrued Expenses $2.5M $4.5M $8.1M $6.7M $10M
Current Portion Of Long-Term Debt $757.7K $627.3K $417.2K $402.4K $258.1K
Current Portion Of Capital Lease Obligations $581.8K $659K $771.1K $940.7K $1.2M
Other Current Liabilities -- $740.5K $9.7K $320.6K $1.5M
Total Current Liabilities $7.9M $13.1M $16M $16M $22.4M
 
Long-Term Debt $9.4M $8.8M $8.8M $9.3M $19.5M
Capital Leases -- -- -- -- --
Total Liabilities $20.8M $25.1M $27.6M $28.9M $47M
 
Common Stock $4.7M $5M $4.8M $5.4M $6.7M
Other Common Equity Adj $183.3K $228.7K $188.7K $151.4K $951.1K
Common Equity $119.5M $168.3M $129M $108.4M $117.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $119.5M $168.3M $129M $108.4M $117.8M
 
Total Liabilities and Equity $140.3M $193.4M $156.6M $137.2M $164.8M
Cash and Short Terms $113.5M $153.4M $101.7M $63.8M $89M
Total Debt $10.1M $9.5M $9.2M $9.7M $19.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $153.4M $19.2M $23.9M $35.6M
Short Term Investments -- -- $82.5M $39.9M $53.5M
Accounts Receivable, Net -- $255.9K $1.6M $3M $3.5M
Inventory -- $391.8K $945.9K $3.7M $4.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $1.9M $1.4M $1.5M $1.7M
Total Current Assets -- $158.6M $107.5M $75.6M $102.1M
 
Property Plant And Equipment -- $5.9M $6M $8.8M $8.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $28.7M $42.9M $51.5M $52.4M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $193.4M $156.6M $137.2M $164.8M
 
Accounts Payable -- $2.7M $2M $4.5M $3.9M
Accrued Expenses -- $4.5M $8.1M $6.7M $10M
Current Portion Of Long-Term Debt -- $627.3K $417.2K $402.4K $258.1K
Current Portion Of Capital Lease Obligations -- $659K $771.1K $940.7K $1.2M
Other Current Liabilities -- $740.5K $9.7K $320.6K $1.5M
Total Current Liabilities -- $13.1M $16M $16M $22.4M
 
Long-Term Debt -- $8.8M $8.8M $9.3M $19.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $25.1M $27.6M $28.9M $47M
 
Common Stock -- $5M $4.8M $5.4M $6.7M
Other Common Equity Adj -- $228.7K $188.7K $151.4K $951.1K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $168.3M $129M $108.4M $117.8M
 
Total Liabilities and Equity -- $193.4M $156.6M $137.2M $164.8M
Cash and Short Terms $113.5M $153.4M $101.7M $63.8M $89M
Total Debt -- $9.5M $9.2M $9.7M $19.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13.9M -$29.2M -$31.7M -$48.3M -$61.1M
Depreciation & Amoritzation $708.1K $2M $2M $2.6M $2.9M
Stock-Based Compensation $2.9M $1.5M $2.8M $2.8M $4.3M
Change in Accounts Receivable $416.8K -$3M $7.4K -$1.7M -$812.8K
Change in Inventories -$62.8K -$344.3K -$565.3K -$2.6M -$1.5M
Cash From Operations -$7.8M -$30M -$30.3M -$48.5M -$53.3M
 
Capital Expenditures $12.2M $14M $17.2M $11.9M $6.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.2M -$14M -$94.9M $34.7M -$17.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.4M -- -- -- $10.8M
Long-Term Debt Repaid -$681.8K -$1M -$1.1M -$1.3M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$9.5K -$39K -$55.2K -$283.6K
Cash From Financing $118.8M $90.5M -$1M $18.3M $83.8M
 
Beginning Cash (CF) $6.7M $109.2M $142.9M $19.4M $23.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.7M $46.5M -$126.2M $4.4M $12.9M
Ending Cash (CF) $105.4M $160.3M $18.9M $23.4M $37M
 
Levered Free Cash Flow -$20M -$44M -$47.6M -$60.3M -$59.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$2.6M -$6.8M -$7.3M -$12.6M -$12.8M
Depreciation & Amoritzation $141.3K $451.9K $519.5K $596.1K $662.6K
Stock-Based Compensation $217.4K -- $746.2K $1.1M $1M
Change in Accounts Receivable $443.6K -$1.4M $992K $141.8K -$833.1K
Change in Inventories -- -$61.5K $50.5K -$394.2K -$110.8K
Cash From Operations -$1.3M -$4.9M -$6.2M -$11.5M -$13.3M
 
Capital Expenditures -- $2.1M $4M $3.4M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$2.1M -$53.4M $12.2M $13.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$139.1K -$188K -$187.4K -$237.4K -$286.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.2K -$23.6K -$46.7K
Cash From Financing $27.4M -$251.9K -$166.1K $16.5M -$274.8K
 
Beginning Cash (CF) $6.5M $111.2M $152.1M $19.2M $23.5M
Foreign Exchange Rate Adjustment $171.1K -$66.3K $548.7K -$326.5K $392.1K
Additions / Reductions $24.1M -$7.3M -$59.7M $17.3M $115.1K
Ending Cash (CF) $30.8M $103.9M $92.9M $36.2M $24M
 
Levered Free Cash Flow -$3.3M -$7M -$10.1M -$14.8M -$16M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$29.2M -$31.7M -$48.3M --
Depreciation & Amoritzation -- $2M $2M $2.6M --
Stock-Based Compensation -- $1.5M $2.8M $2.8M $1M
Change in Accounts Receivable -- -$3M $7.4K -$1.7M --
Change in Inventories -- -$344.3K -$565.3K -$2.6M --
Cash From Operations -$8M -$30M -$30.3M -$48.5M --
 
Capital Expenditures -- $14M $17.2M $11.9M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$14M -$94.9M $34.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1M -$1.1M -$1.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$39K -$55.2K --
Cash From Financing -- $90.5M -$1M $18.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $46.5M -$126.2M $4.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$44M -$47.6M -$60.3M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.8M -$7.3M -$12.6M -$12.8M --
Depreciation & Amoritzation $451.9K $519.5K $596.1K $662.6K --
Stock-Based Compensation -- $746.2K $1.1M $1M --
Change in Accounts Receivable -$1.4M $992K $141.8K -$833.1K --
Change in Inventories -$61.5K $50.5K -$394.2K -$110.8K --
Cash From Operations -$4.9M -$6.2M -$11.5M -$13.3M --
 
Capital Expenditures $2.1M $4M $3.4M $2.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1M -$53.4M $12.2M $13.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$188K -$187.4K -$237.4K -$286.8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.2K -$23.6K -$46.7K --
Cash From Financing -$251.9K -$166.1K $16.5M -$274.8K --
 
Beginning Cash (CF) $111.2M $152.1M $19.2M $23.5M --
Foreign Exchange Rate Adjustment -$66.3K $548.7K -$326.5K $392.1K --
Additions / Reductions -$7.3M -$59.7M $17.3M $115.1K --
Ending Cash (CF) $103.9M $92.9M $36.2M $24M --
 
Levered Free Cash Flow -$7M -$10.1M -$14.8M -$16M --

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock