Financhill
Buy
70

NBY Quote, Financials, Valuation and Earnings

Last price:
$5.65
Seasonality move :
10.47%
Day range:
$5.21 - $6.10
52-week range:
$0.46 - $6.50
Dividend yield:
0%
P/E ratio:
9.47x
P/S ratio:
10.96x
P/B ratio:
1.50x
Volume:
785.2K
Avg. volume:
1.7M
1-year change:
838.44%
Market cap:
$710.7M
Revenue:
$9.8M
EPS (TTM):
$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.9M $10.2M $14.4M $10.5M $9.8M
Revenue Growth (YoY) 50.54% 2.72% 41.16% -27.42% -6.45%
 
Cost of Revenues $4M $3.7M $6.6M $4.4M $3.3M
Gross Profit $6M $6.5M $7.8M $6.1M $6.5M
Gross Profit Margin 60.04% 63.85% 54.02% 58.19% 66.26%
 
R&D Expenses $285K $44K $174K $34K $42K
Selling, General & Admin $12.1M $15.3M $15.3M $12.8M $11.4M
Other Inc / (Exp) -$4.6M $3M -$2.9M -$349K -$1.3M
Operating Expenses $12.4M $15.4M $15.5M $10.2M $11.5M
Operating Income -$6.4M -$8.9M -$7.7M -$4.1M -$5M
 
Net Interest Expenses -- -- -- $1.7M $904K
EBT. Incl. Unusual Items -$11M -$5.8M -$10.6M -$6.1M -$7.2M
Earnings of Discontinued Ops. -- -- -- -$3.9M -$124K
Income Tax Expense $5K -- -- -- --
Net Income to Company -$11M -$5.8M -$10.6M -$9.6M -$7.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M -$5.8M -$16.3M -$6.1M -$7.2M
 
Basic EPS (Cont. Ops) -$379.75 -$184.09 -$353.59 -$110.02 -$2.53
Diluted EPS (Cont. Ops) -$379.75 -$184.09 -$353.59 -$110.02 -$2.53
Weighted Average Basic Share $28.6K $35.6K $46K $120K $3.4M
Weighted Average Diluted Share $28.6K $35.6K $46K $120K $3.4M
 
EBITDA -$6.4M -$8.7M -$7.2M -$3.7M -$4.6M
EBIT -$6.4M -$8.9M -$7.7M -$4.1M -$5M
 
Revenue (Reported) $9.9M $10.2M $14.4M $10.5M $9.8M
Operating Income (Reported) -$6.4M -$8.9M -$7.7M -$4.1M -$5M
Operating Income (Adjusted) -$6.4M -$8.9M -$7.7M -$4.1M -$5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3M $3.8M $2.5M -- $521K
Revenue Growth (YoY) 4.38% 68.92% -35.15% -100% --
 
Cost of Revenues $712K $1.5M $819K $87K $479K
Gross Profit $1.6M $2.4M $1.7M -$87K $42K
Gross Profit Margin 68.57% 62.08% 66.99% -- 8.06%
 
R&D Expenses $10K $41K $4K $4K --
Selling, General & Admin $3.8M $2.8M $2.4M $2.7M $1.2M
Other Inc / (Exp) -- $321K -- -$13K --
Operating Expenses $3.8M $2.8M $2.4M $1.6M $1.2M
Operating Income -$2.3M -$457K -$698K -$1.7M -$1.2M
 
Net Interest Expenses -- -- -- $158K $77K
EBT. Incl. Unusual Items -$2.3M -$136K -$1.4M -$1.9M -$1.3M
Earnings of Discontinued Ops. -- -- -$404K $642K $40K
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M $5.5M -$1.8M -$1.6M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M -$136K -$1.4M -$1.9M -$1.3M
 
Basic EPS (Cont. Ops) -$62.43 -$2.96 -$10.10 -$1.92 -$0.22
Diluted EPS (Cont. Ops) -$61.25 -$2.96 -$10.10 -$1.92 -$0.22
Weighted Average Basic Share $36.7K $45.8K $134K $1.2M $5.9M
Weighted Average Diluted Share $36.7K $45.8K $134K $1.2M $5.9M
 
EBITDA -$2.3M -$338K -$685K -$1.6M -$1.1M
EBIT -$2.3M -$457K -$698K -$1.7M -$1.2M
 
Revenue (Reported) $2.3M $3.8M $2.5M -- $521K
Operating Income (Reported) -$2.3M -$457K -$698K -$1.7M -$1.2M
Operating Income (Adjusted) -$2.3M -$457K -$698K -$1.7M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.1M $13.9M $12M $2.1M $2.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6M $6.2M $5.2M $1.3M $1.4M
Gross Profit $5.5M $7.7M $6.8M $808K $1.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $72K $118K $102K $30K --
Selling, General & Admin $12.9M $15.8M $12.4M $11.2M $8.6M
Other Inc / (Exp) $10K $5.6M -$5.7M -$619K --
Operating Expenses $13.2M $15.9M $12.5M $7.4M $8.5M
Operating Income -$7.7M -$8.2M -$5.8M -$6.6M -$7.1M
 
Net Interest Expenses -- -- -- $1.4M $165K
EBT. Incl. Unusual Items -$7.4M -$2.6M -$12.6M -$8.6M -$8M
Earnings of Discontinued Ops. -- -- -$1.1M -$1.9M $11.1M
Income Tax Expense $4K -- -- -- --
Net Income to Company -$7.4M $3.1M -$19.4M -$10.7M $14.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$2.6M -$12.6M -$8.6M -$8M
 
Basic EPS (Cont. Ops) -$211.88 -$79.88 -$203.94 -$60.90 $0.62
Diluted EPS (Cont. Ops) -$208.25 -$79.88 -$203.94 -$60.90 $0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.7M -$7.7M -$5.6M -$6.2M -$6.8M
EBIT -$7.7M -$8.2M -$5.8M -$6.6M -$7.1M
 
Revenue (Reported) $8.1M $13.9M $12M $2.1M $2.8M
Operating Income (Reported) -$7.7M -$8.2M -$5.8M -$6.6M -$7.1M
Operating Income (Adjusted) -$7.7M -$8.2M -$5.8M -$6.6M -$7.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.2M $10.8M $8.4M -- $521K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8M $4.7M $3.4M $275K $572K
Gross Profit $4.4M $6M $5M -$275K -$51K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36K $109K $36K $32K --
Selling, General & Admin $10.1M $10.9M $8.1M $8.6M $5.8M
Other Inc / (Exp) $2K $2.6M -$176K -$446K -$629K
Operating Expenses $10.1M $11M $8.1M $5.3M $5.7M
Operating Income -$5.7M -$5M -$3.1M -$5.6M -$5.8M
 
Net Interest Expenses -- -- -- $905K $132K
EBT. Incl. Unusual Items -$5.7M -$2.4M -$4.4M -$6.9M -$6.6M
Earnings of Discontinued Ops. -- -- -$1.1M $917K $11.1M
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.7M $3.3M -$5.5M -$6.6M $15.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.7M -$2.4M -$4.4M -$6.9M -$6.6M
 
Basic EPS (Cont. Ops) -$160.43 -$55.73 -$52.22 -$33.24 $0.89
Diluted EPS (Cont. Ops) -$159.25 -$55.73 -$52.22 -$33.24 $0.87
Weighted Average Basic Share $105.6K $129.8K $283.1K $2.4M $17M
Weighted Average Diluted Share $105.6K $129.8K $283.1K $2.4M $17.1M
 
EBITDA -$5.6M -$4.6M -$3.1M -$5.3M -$5.6M
EBIT -$5.7M -$5M -$3.1M -$5.6M -$5.8M
 
Revenue (Reported) $6.2M $10.8M $8.4M -- $521K
Operating Income (Reported) -$5.7M -$5M -$3.1M -$5.6M -$5.8M
Operating Income (Adjusted) -$5.7M -$5M -$3.1M -$5.6M -$5.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12M $7.5M $5.4M $2.9M $430K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.7M $2M $680K $389K
Inventory $608K $3.2M $3.4M $501K $765K
Prepaid Expenses $474K $649K $447K $175K $193K
Other Current Assets $102K $129K $159K $81K $110K
Total Current Assets $14.2M $13.2M $11.3M $7.2M $1.9M
 
Property Plant And Equipment $520K $604K $2M $1.4M $1M
Long-Term Investments -- $475K $484K $476K $477K
Goodwill -- $4.5M $348K -- --
Other Intangibles -- $5.2M $2.3M -- --
Other Long-Term Assets $476K $476K $489K $497K $480K
Total Assets $15.2M $24M $16.4M $50.4M $45.9M
 
Accounts Payable $302K $1M $1.1M $906K $623K
Accrued Expenses $1.4M $803K $917K $223K $769K
Current Portion Of Long-Term Debt -- -- -- $1.1M $565K
Current Portion Of Capital Lease Obligations $416K $200K $453K $368K $398K
Other Current Liabilities -- -- -- $698K --
Total Current Liabilities $2.8M $3.4M $4.3M $4.3M $2.8M
 
Long-Term Debt -- $246K $1.6M $1.1M $709K
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $13.8M $5.8M $47.1M $46M
 
Common Stock $418K $478K $652K $3K $49K
Other Common Equity Adj -- -- -- -- --
Common Equity $12.3M $9.5M $7.6M $1.4M -$135K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.3M $10.2M $10.6M $3.3M -$129K
 
Total Liabilities and Equity $15.2M $24M $16.4M $50.4M $45.9M
Cash and Short Terms $12M $7.5M $5.4M $2.9M $430K
Total Debt -- $246K $1.6M $1.1M $709K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9M $3.9M $3.5M $776K $2.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $843K $2.1M $916K $704K $368K
Inventory $969K $4.1M $3.5M $473K --
Prepaid Expenses $540K $435K $261K $210K $71K
Other Current Assets $117K $109K $72K $116K --
Total Current Assets $11.5M $10.6M $8.2M $2.3M $2.9M
 
Property Plant And Equipment $266K $2.2M $1.6M $1.1M $195K
Long-Term Investments $475K $152K $476K $477K $393K
Goodwill -- $4.5M $348K -- --
Other Intangibles -- $4.9M $2.2M -- --
Other Long-Term Assets $324K $153K $501K $495K --
Total Assets $12.2M $22.4M $12.9M $3.9M $3.5M
 
Accounts Payable $1.4M $1.1M $947K $396K $76K
Accrued Expenses $746K $465K $827K $396K --
Current Portion Of Long-Term Debt -- -- $1.3M $51K --
Current Portion Of Capital Lease Obligations $195K $445K $485K $390K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9M $3.7M $4.6M $2M $1.4M
 
Long-Term Debt $1K $1.7M $1.2M $821K $405K
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $8.6M $5.8M $2.8M $1.9M
 
Common Stock $450K $650K $65K $49K $60K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.4M $13.8M $7M $1.1M $1.6M
 
Total Liabilities and Equity $12.2M $22.4M $12.9M $3.9M $3.5M
Cash and Short Terms $9M $3.9M $3.5M $776K $2.3M
Total Debt $196K $1.7M $1.2M $821K $405K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11M -$5.8M -$10.6M -$9.6M -$7.2M
Depreciation & Amoritzation $51K $119K $483K $356K $381K
Stock-Based Compensation $701K $1.2M $220K $291K $148K
Change in Accounts Receivable -$317K $452K -$305K $846K $291K
Change in Inventories -$116K -$243K -$217K $162K -$272K
Cash From Operations -$4.7M -$9.2M -$6.7M -$4.3M -$5.2M
 
Capital Expenditures $26K $52K $112K $19K $6K
Cash Acquisitions -- $12M -- -- --
Cash From Investing -$26K -$12M -$112K -$19K $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3M $500K
Long-Term Debt Repaid -$2.6M -- -$105K -$1.5M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$181K -$115K
Cash From Financing $9.8M $16.8M $4.6M $1.9M $1.5M
 
Beginning Cash (CF) $7.4M $7.5M $5.4M $2.9M $430K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5M -$4.4M -$2.1M -$2.4M -$2.6M
Ending Cash (CF) $12.4M $3.1M $3.2M $554K -$2.2M
 
Levered Free Cash Flow -$4.7M -$9.2M -$6.8M -$4.3M -$5.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.3M $5.5M -$1.8M -$1.6M -$1.3M
Depreciation & Amoritzation $12K $119K $13K $92K $35K
Stock-Based Compensation $224K -$208K $62K $22K --
Change in Accounts Receivable $389K -$1M $1.4M -- -$368K
Change in Inventories -$287K -$267K -$114K $227K --
Cash From Operations -$1.5M -$1.7M -$646K -$2.4M -$1.8M
 
Capital Expenditures $17K $80K $1K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17K -$80K -$1K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $4.8M
Special Dividend Paid -- -- -- -- $800K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$577K -$790K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $219K $1.7M -$577K $2.1M -$1.3M
 
Beginning Cash (CF) $9M $3.9M $3.5M $776K $2.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M -$66K -$1.2M -$354K -$3.2M
Ending Cash (CF) $7.8M $3.8M $2.2M $422K -$850K
 
Levered Free Cash Flow -$1.5M -$1.8M -$647K -$2.4M -$1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.4M $3.1M -$19.4M -$10.7M $14.3M
Depreciation & Amoritzation $43K $447K $162K $595K $477K
Stock-Based Compensation $878K $580K $291K $227K $17K
Change in Accounts Receivable $172K -$276K $1.1M $176K -$53K
Change in Inventories -$184K -$730K $436K $577K --
Cash From Operations -$6.3M -$9.8M -$5M -$6.4M -$7M
 
Capital Expenditures $65K $120K $16K $5K --
Cash Acquisitions -- $12M -- -- --
Cash From Investing -$65K -$12.1M -$16K -$5K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $4.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$770K -$2.7M --
Repurchase of Common Stock -- -- -- -- $2M
Other Financing Activities -- -- -- -$2K --
Cash From Financing $2M $16.4M $5.3M $794K -$2.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M -$5.5M $207K -$5.6M -$9.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.4M -$9.9M -$5.1M -$6.4M -$7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.7M $3.3M -$5.5M -$6.6M $15.5M
Depreciation & Amoritzation $32K $360K $39K $278K $128K
Stock-Based Compensation $701K $130K $201K $137K $6K
Change in Accounts Receivable $263K -$465K $913K $243K -$368K
Change in Inventories -$361K -$848K -$195K $220K -$467K
Cash From Operations -$4.9M -$5.4M -$3.8M -$5.9M -$6.2M
 
Capital Expenditures $44K $112K $16K $2K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44K -$112K -$16K -$2K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $4.8M
Special Dividend Paid -- -- -- -- $800K
Long-Term Debt Issued -- -- $3M -- --
Long-Term Debt Repaid -- -$105K -$770K -$2M -$507K
Repurchase of Common Stock -- -- -- -- $2M
Other Financing Activities -- -- -$294K -$115K --
Cash From Financing $2M $1.6M $2.2M $1.1M -$3.2M
 
Beginning Cash (CF) $32.4M $13.4M $11.6M $3.4M $16.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9M -$4M -$1.6M -$4.8M -$9.4M
Ending Cash (CF) $29.5M $9.5M $10M -$1.5M $7M
 
Levered Free Cash Flow -$4.9M -$5.6M -$3.8M -$5.9M -$6.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
30
CORT alert for Jan 1

Corcept Therapeutics, Inc. [CORT] is down 50.44% over the past day.

Buy
75
AXSM alert for Jan 1

Axsome Therapeutics, Inc. [AXSM] is up 22.82% over the past day.

Buy
81
ZIJMY alert for Jan 1

Zijin Mining Group Co., Ltd. [ZIJMY] is up 1.86% over the past day.

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

Show me the best stock