Financhill
Sell
26

NBY Quote, Financials, Valuation and Earnings

Last price:
$0.57
Seasonality move :
-10.86%
Day range:
$0.57 - $0.60
52-week range:
$0.36 - $9.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.16x
P/B ratio:
2.25x
Volume:
86K
Avg. volume:
57K
1-year change:
-76.96%
Market cap:
$3.4M
Revenue:
$9.8M
EPS (TTM):
-$35.80
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 $10.2M $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. -- -- -- -$3.5M -$13K
Income Tax Expense $5K -- -- -- --
Net Income to Company -$11M -$5.8M -$10.6M -$5.7M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M -$5.8M -$10.6M -$9.6M -$7.2M
 
Basic EPS (Cont. Ops) -$379.75 -$184.10 -$353.50 -$139.14 -$2.53
Diluted EPS (Cont. Ops) -$379.75 -$184.10 -$353.50 -$139.14 -$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 -$4.1M -$5.9M
EBIT -$6.4M -$8.9M -$7.7M -$4.5M -$6.3M
 
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 -$4.5M -$6.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9M $3.2M $3.6M $2.1M $2.3M
Revenue Growth (YoY) 10.8% 68.06% 14.81% -42.33% 9.9%
 
Cost of Revenues $813K $1.5M $1.9M $1M $807K
Gross Profit $1.1M $1.7M $1.8M $1.1M $1.5M
Gross Profit Margin 56.94% 52.88% 48.18% 51.55% 65.05%
 
R&D Expenses $36K $8K $66K -$2K $10K
Selling, General & Admin $2.8M $4.9M $4.4M $2.1M $2.8M
Other Inc / (Exp) $8K $3M -$5.5M -$173K -$1K
Operating Expenses $2.8M $4.9M $4.4M $2.1M $2.8M
Operating Income -$1.8M -$3.2M -$2.7M -$1M -$1.3M
 
Net Interest Expenses -- -- -- $538K $33K
EBT. Incl. Unusual Items -$1.8M -$158K -$8.2M -$1.7M -$1.3M
Earnings of Discontinued Ops. -- -- -- -$2.4M $111K
Income Tax Expense $4K -- -- -- --
Net Income to Company -$1.8M -$158K -$8.2M -$1.3M -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M -$158K -$8.2M -$4.1M -$1.2M
 
Basic EPS (Cont. Ops) -$36.75 -$24.85 -$167.30 -$28.58 -$0.25
Diluted EPS (Cont. Ops) -$36.75 -$24.85 -$167.30 -$28.58 -$0.25
Weighted Average Basic Share $34.7K $37K $54.2K $320.9K $4.9M
Weighted Average Diluted Share $34.7K $37K $54.2K $320.9K $4.9M
 
EBITDA -$1.7M -$3.1M -$2.6M -$1.1M -$1.2M
EBIT -$1.8M -$3.2M -$2.7M -$1.2M -$1.3M
 
Revenue (Reported) $1.9M $3.2M $3.6M $2.1M $2.3M
Operating Income (Reported) -$1.8M -$3.2M -$2.7M -$1M -$1.3M
Operating Income (Adjusted) -$1.8M -$3.2M -$2.7M -$1.2M -$1.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.9M $9.4M $14.4M $10.5M $9.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4M $3.3M $6.6M $4.4M $3.3M
Gross Profit $6M $6.1M $7.8M $6.1M $6.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $285K $44K $175K $34K $42K
Selling, General & Admin $12.1M $14.9M $15.3M $10.2M $11.4M
Other Inc / (Exp) -$4.6M $3M -$2.9M -$349K -$1.3M
Operating Expenses $12.4M $15M $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. -- -- -- -$3.5M -$13K
Income Tax Expense $5K -- -- -- --
Net Income to Company -$11M -$5.8M -$10.6M -$5.7M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M -$5.8M -$10.6M -$9.6M -$7.2M
 
Basic EPS (Cont. Ops) -$392.00 -$184.10 -$346.50 -$115.87 -$7.47
Diluted EPS (Cont. Ops) -$392.00 -$184.10 -$346.50 -$115.87 -$7.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.4M -$8.7M -$7.2M -$4.1M -$5.9M
EBIT -$6.4M -$8.9M -$7.7M -$4.5M -$6.3M
 
Revenue (Reported) $9.9M $9.4M $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 -$4.5M -$6.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.4M $14.4M $10.5M $9.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3M $6.6M $4.4M $3.3M --
Gross Profit $6.1M $7.8M $6.1M $6.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $44K $175K $34K $42K --
Selling, General & Admin $14.9M $15.3M $10.2M $11.4M --
Other Inc / (Exp) $3M -$2.9M -$349K -$1.3M --
Operating Expenses $15M $15.5M $10.2M $11.5M --
Operating Income -$8.9M -$7.7M -$4.1M -$5M --
 
Net Interest Expenses -- -- $1.7M $904K --
EBT. Incl. Unusual Items -$5.8M -$10.6M -$6.1M -$7.2M --
Earnings of Discontinued Ops. -- -- -$3.5M -$13K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8M -$10.6M -$5.7M -$7.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$10.6M -$9.6M -$7.2M --
 
Basic EPS (Cont. Ops) -$184.10 -$346.50 -$115.87 -$7.47 --
Diluted EPS (Cont. Ops) -$184.10 -$346.50 -$115.87 -$7.47 --
Weighted Average Basic Share $142.5K $184K $604K $10.5M --
Weighted Average Diluted Share $142.5K $184K $604K $10.5M --
 
EBITDA -$8.7M -$7.2M -$4.1M -$5.9M --
EBIT -$8.9M -$7.7M -$4.5M -$6.3M --
 
Revenue (Reported) $9.4M $14.4M $10.5M $9.8M --
Operating Income (Reported) -$8.9M -$7.7M -$4.1M -$5M --
Operating Income (Adjusted) -$8.9M -$7.7M -$4.5M -$6.3M --
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 $401K $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 -- -- -- -- --
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 $9M $3.4M
 
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 -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $13.8M $5.8M $5.7M $3.6M
 
Common Stock $418K $1.2M $3M $2M $55K
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 $9M $3.4M
Cash and Short Terms $12M $7.5M $5.4M $2.9M $430K
Total Debt -- $105K -- $1.1M $565K
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 $401K $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 -- -- -- -- --
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 $9M $3.4M
 
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 -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $13.8M $5.8M $5.7M $3.6M
 
Common Stock $418K $1.2M $3M $2M $55K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
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 $9M $3.4M
Cash and Short Terms $12M $7.5M $5.4M $2.9M $430K
Total Debt -- $105K -- $1.1M $565K
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 -$5.7M -$7.1M
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 -- -- $1.1M
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 $12.4M $8M $5.8M $3.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5M -$4.4M -$2.1M -$2.7M -$2.8M
Ending Cash (CF) $12.4M $8M $5.8M $3.4M $907K
 
Levered Free Cash Flow -$4.7M -$9.2M -$6.8M -$4.3M -$5.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.8M -$158K -$8.2M -$1.3M -$1.2M
Depreciation & Amoritzation $11K $87K $123K $95K $95K
Stock-Based Compensation $173K $448K $90K $90K $11K
Change in Accounts Receivable -$91K $189K $160K -$67K $315K
Change in Inventories $177K $118K $631K $357K -$355K
Cash From Operations -$1.4M -$4.3M -$1.2M -$722K -$972K
 
Capital Expenditures $21K $8K -- $3K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21K -$12M -- -$3K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $500K
Long-Term Debt Repaid -- -- -- -$704K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $113K --
Cash From Financing $5K $14.8M $3M -$26K $500K
 
Beginning Cash (CF) $13.9M $9.5M $4M $3.7M $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M -$1.5M $1.8M -$845K -$472K
Ending Cash (CF) $12.4M $8M $5.8M $3.4M $907K
 
Levered Free Cash Flow -$1.5M -$4.3M -$1.2M -$725K -$972K
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 -$5.7M -$7.1M
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 -- -- -- -- $1.1M
Cash From Investing -$26K -$12M -$112K -$19K $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.6M -- -$105K -$1.5M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$115K
Cash From Financing $9.8M $16.8M $4.6M $1.9M $1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5M -$4.4M -$2.1M -$2.7M -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.7M -$9.2M -$6.8M -$4.3M -$5.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$5.8M -$10.6M -$5.7M -$7.1M --
Depreciation & Amoritzation $119K $483K $356K $381K --
Stock-Based Compensation $1.2M $220K $291K $148K --
Change in Accounts Receivable $452K -$305K $846K $291K --
Change in Inventories -$243K -$217K $162K -$272K --
Cash From Operations -$9.2M -$6.7M -$4.3M -$5.2M --
 
Capital Expenditures $52K $112K $19K $6K --
Cash Acquisitions -- -- -- $1.1M --
Cash From Investing -$12M -$112K -$19K $1.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3M $500K --
Long-Term Debt Repaid -- -$105K -$1.5M -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$181K -$115K --
Cash From Financing $16.8M $4.6M $1.9M $1.5M --
 
Beginning Cash (CF) $43.7M $21.9M $18.5M $8.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M -$2.1M -$2.7M -$2.8M --
Ending Cash (CF) $39.2M $19.7M $16.1M $5.7M --
 
Levered Free Cash Flow -$9.2M -$6.8M -$4.3M -$5.2M --

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

GET BETTER TRADE IDEAS

Popular

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
56
ROOT alert for Apr 23

Root [ROOT] is up 9.37% over the past day.

Buy
72
EFX alert for Apr 23

Equifax [EFX] is up 1.69% over the past day.

Buy
51
CALX alert for Apr 23

Calix [CALX] is down 1.81% over the past day.

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

Show me the best stock