Financhill
Sell
17

NCL Quote, Financials, Valuation and Earnings

Last price:
$0.26
Seasonality move :
-56.95%
Day range:
$0.20 - $0.34
52-week range:
$0.10 - $12.16
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.21x
P/B ratio:
0.31x
Volume:
307.5M
Avg. volume:
12.8M
1-year change:
-87.45%
Market cap:
$5.6M
Revenue:
$15.3M
EPS (TTM):
-$2.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.1M $34.5M $21M $14M $15.3M
Revenue Growth (YoY) -- 163.67% -39.3% -33.34% 9.86%
 
Cost of Revenues $8.6M $29.5M $15.8M $12.9M $11.5M
Gross Profit $4.5M $5M $5.2M $1.1M $3.9M
Gross Profit Margin 34.53% 14.53% 24.61% 7.62% 25.12%
 
R&D Expenses $1.9M $2.3M $1.5M $1.9M $783.4K
Selling, General & Admin $1.9M $2.4M $2.2M $4.1M $4.9M
Other Inc / (Exp) -$143.5K -$259.7K -$340.6K -- --
Operating Expenses $4M $3.9M $3.1M $5.8M $5.1M
Operating Income $549.4K $1.1M $2.1M -$4.8M -$1.3M
 
Net Interest Expenses $2.1K $6.6K $680.6K $2.4M $470.9K
EBT. Incl. Unusual Items $403.8K $879.4K $1.1M -$7.1M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$40.3K $556.7K $127K $14.4K $1.7K
Net Income to Company $444.1K $322.7K $929.1K -$7.1M -$4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $444.1K $322.7K $929.1K -$7.1M -$4.4M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.04 -$0.33 -$1.33
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.04 -$0.33 -$1.33
Weighted Average Basic Share $23M $21.2M $21.2M $21.4M $3.3M
Weighted Average Diluted Share $23M $21.2M $21.2M $21.4M $3.3M
 
EBITDA $1.3M $2M $2.7M -$4.1M -$648K
EBIT $405.9K $1.1M $2.1M -$4.8M -$1.3M
 
Revenue (Reported) $13.1M $34.5M $21M $14M $15.3M
Operating Income (Reported) $549.4K $1.1M $2.1M -$4.8M -$1.3M
Operating Income (Adjusted) $405.9K $1.1M $2.1M -$4.8M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.6M $5.5M $2.2M $2.6M $3.5M
Revenue Growth (YoY) -- -58.55% -60.59% 18.39% 38.62%
 
Cost of Revenues $8.7M $2.6M $3.9M $952.6K $5M
Gross Profit $1.8M $2.9M -$1.7M $1.6M -$1.5M
Gross Profit Margin 17.44% 52.27% -78.37% 62.75% -41.29%
 
R&D Expenses $581.2K $383.3K $99.2K $340.1K $289.5K
Selling, General & Admin $389.7K $1.8M $548.1K $735K $7M
Other Inc / (Exp) -$208K $50K -- -- --
Operating Expenses $970.9K $2.1M $217.3K $1.1M $7.3M
Operating Income $876.2K $717.7K -$1.9M $553.5K -$8.8M
 
Net Interest Expenses -- $348.6K $20.7K $53.5K $46K
EBT. Incl. Unusual Items $669.4K $433.4K -$2.9M $496.6K -$8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.8K -$65.9K -- -- --
Net Income to Company -- $499.3K -$2.9M $496.6K -$8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $642.7K $499.3K -$2.9M $496.6K -$8.8M
 
Basic EPS (Cont. Ops) $0.03 $0.19 -$0.14 $0.02 -$0.57
Diluted EPS (Cont. Ops) $0.03 $0.19 -$0.14 $0.02 -$0.57
Weighted Average Basic Share $23M $2.7M $21.2M $24.3M $15.4M
Weighted Average Diluted Share $23M $2.7M $21.2M $24.3M $15.4M
 
EBITDA $876.2K $634.4K -$1.5M $900.5K -$8.6M
EBIT $876.2K $717.7K -$1.9M $553.5K -$8.8M
 
Revenue (Reported) $10.6M $5.5M $2.2M $2.6M $3.5M
Operating Income (Reported) $876.2K $717.7K -$1.9M $553.5K -$8.8M
Operating Income (Adjusted) $876.2K $717.7K -$1.9M $553.5K -$8.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $25.8M $10.6M $15.6M $13M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $19.3M $9.6M $11.3M $15.2M
Gross Profit -- $4.7M $1M $4.3M -$2.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $2.2M $779.2K $2.6M $518.9K
Selling, General & Admin -- $2.9M $957.5K $5.5M $12.3M
Other Inc / (Exp) -$208K -$24.7K -- -- --
Operating Expenses -- $5.4M $2.5M $8M $12.4M
Operating Income -- $1.1M -$1.4M -$3.7M -$14.5M
 
Net Interest Expenses -- $549.4K $1.5M $1.7M $241.6K
EBT. Incl. Unusual Items -- $296K -$2.7M -$4.1M -$17.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $635.7K $70.8K $11.4K -$1.1K
Net Income to Company -- -- -$2.7M -$4.1M -$17.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$110.6K -$2.7M -$4.1M -$17.6M
 
Basic EPS (Cont. Ops) -- -$0.00 -$0.13 -$0.19 -$2.16
Diluted EPS (Cont. Ops) -- $0.18 -$0.13 -$0.19 -$2.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $1.4M $374K -$2.6M -$13.9M
EBIT -- $828.4K -$758.1K -$3.7M -$14.5M
 
Revenue (Reported) -- $25.8M $10.6M $15.6M $13M
Operating Income (Reported) -- $1.1M -$1.4M -$3.7M -$14.5M
Operating Income (Adjusted) -- $828.4K -$758.1K -$3.7M -$14.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.6M $19.8M $9.4M $11M $8.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7M $15.1M $9.2M $7M $10.7M
Gross Profit $1.8M $4.7M $220.7K $4M -$2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $581.2K $1.3M $609.5K $1.3M $1M
Selling, General & Admin $389.7K $2.9M $1.6M $3.1M $10.6M
Other Inc / (Exp) -$208K $58.7K $550 -- --
Operating Expenses $970.9K $3.9M $2.3M $4.3M $11.5M
Operating Income $876.2K $772.4K -$2.1M -$285.7K -$13.5M
 
Net Interest Expenses -- $549.4K $1.3M $399.1K $169.8K
EBT. Incl. Unusual Items $669.4K $296K -$3.4M -$438.1K -$13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.8K $61.9K $5.8K $2.8K --
Net Income to Company -- $234K -$3.4M -$440.9K -$13.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $642.7K $234K -$3.4M -$440.9K -$13.7M
 
Basic EPS (Cont. Ops) $0.03 $0.18 -$0.16 -$0.02 -$0.98
Diluted EPS (Cont. Ops) $0.03 $0.18 -$0.16 -$0.02 -$0.98
Weighted Average Basic Share $23M $45.1M $63.6M $68.6M $39.2M
Weighted Average Diluted Share $23M $45.1M $63.6M $68.6M $39.2M
 
EBITDA $876.2K $888.4K -$1.4M $741.8K -$13M
EBIT $876.2K $772.4K -$2.1M -$285.7K -$13.5M
 
Revenue (Reported) $10.6M $19.8M $9.4M $11M $8.7M
Operating Income (Reported) $876.2K $772.4K -$2.1M -$285.7K -$13.5M
Operating Income (Adjusted) $876.2K $772.4K -$2.1M -$285.7K -$13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $350.8K $748.8K $254.9K $1.1M $245.2K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $113.9K $1.3M $1.4M $2.6M $3.1M
Inventory $2.3M $2.9M $4.6M $2.6M $2M
Prepaid Expenses $274.3K $552.1K $236.6K $311.4K $490.9K
Other Current Assets -- -- $111.3K -- --
Total Current Assets $3.1M $6.4M $6.6M $6.8M $5.9M
 
Property Plant And Equipment $6.5M $6.9M $6.5M $5.8M $7M
Long-Term Investments -- $50K $50K $25K $1.4M
Goodwill -- -- -- -- --
Other Intangibles $1.1M $1.1M $1.1M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $10.8M $14.5M $14.5M $13.6M $15.3M
 
Accounts Payable $2.8M $6.4M $4.7M $4.5M $2.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $23.7K $25.7K $18.2K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.7M $14.7M $12M $12.9M $9.7M
 
Long-Term Debt $149.2K $156.1K $447.4K $180.9K $1.6M
Capital Leases -- -- -- -- --
Total Liabilities $11.9M $14.9M $12.4M $13M $11.3M
 
Common Stock $25K $40K $40K $21.4K $55.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1M -$362.9K $2M $602.7K $4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1M -$353K $2M $607.6K $4M
 
Total Liabilities and Equity $10.8M $14.5M $14.5M $13.6M $15.3M
Cash and Short Terms $350.8K $748.8K $254.9K $1.1M $245.2K
Total Debt $4.6M $156.1K $631.5K $483.8K $6.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $35.7K $94.2K $87.7K $40.9K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.7M $1.5M $1.9M $2.5M
Inventory -- $5.3M $5.8M $3.8M $3.5M
Prepaid Expenses -- $475K $655.4K $125.6K $526.2K
Other Current Assets -- -- -- -- --
Total Current Assets -- $7.6M $8.1M $6M $6.6M
 
Property Plant And Equipment -- $6.6M $5.9M $7.5M $7.4M
Long-Term Investments -- $50K $25K $25K $16.4M
Goodwill -- -- -- -- --
Other Intangibles -- $1.1M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $15.6M $15.3M $14.6M $31.3M
 
Accounts Payable -- $5.3M $6.9M $2.5M $5.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $24.9K -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $11.7M $16.8M $11.5M $9M
 
Long-Term Debt -- $1.6M $191.8K $1.7M $4.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $13.3M $17M $13.2M $13.1M
 
Common Stock -- $40K $20K $24.4K $179.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $2.3M -$1.8M $1.4M $18.2M
 
Total Liabilities and Equity -- $15.6M $15.3M $14.6M $31.3M
Cash and Short Terms -- $35.7K $94.2K $87.7K $40.9K
Total Debt -- $1.8M $1.4M $7M $4.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $444.1K $322.7K $929.1K -$7.1M -$4.4M
Depreciation & Amoritzation $863.1K $816K $598.1K $680.2K $645.5K
Stock-Based Compensation -- -- -- -- $2M
Change in Accounts Receivable $543.1K -$1.2M -$211.8K -$1.2M -$438.8K
Change in Inventories -$1.3M -$594K -$1.7M $1.9M $649.9K
Cash From Operations -$897.9K $4.6M -$3.6M -$4.7M -$1.2M
 
Capital Expenditures $758.7K $937.5K -- -- $296.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$758.7K -$1.3M -$150.6K -- -$296.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $782.4K $1.8M $1.7M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M -$4.9M $1.1M -- --
Cash From Financing $2.1M -$3.1M $2.8M $5.4M -$1.2M
 
Beginning Cash (CF) $337.6K $748.8K $254.9K $1.1M $245.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $486.1K $398K -$497.7K $850.3K -$860K
Ending Cash (CF) $350.8K $1.4M $279.9K $2.1M $1.2M
 
Levered Free Cash Flow -$1.7M $3.6M -$3.6M -$4.7M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $499.3K -$2.9M $496.6K -$8.8M
Depreciation & Amoritzation -- -$83.3K $199.6K $347K $165.2K
Stock-Based Compensation -- -- -- $20.9K $6.3M
Change in Accounts Receivable -- -$2.2M -$529.2K $575.2K $317K
Change in Inventories -- -$654.6K $179.1K -$761.9K $50.8K
Cash From Operations -- -$1.6M -$384.6K $169.7K -$15.6K
 
Capital Expenditures -- -- -- -- $233.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $948.6K -- -$22K -$233.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$293K -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.9M -- -- --
Cash From Financing -- $1.6M $1.2M -$186.8K -$673.2K
 
Beginning Cash (CF) -- $35.7K $94.2K $87.7K $40.9K
Foreign Exchange Rate Adjustment -- -$934.9K -$786.2K -$97.3K -$99.1K
Additions / Reductions -- -$28.4K $62.9K -$136.3K -$1M
Ending Cash (CF) -- -$927.6K -$629.1K -$145.9K -$1.1M
 
Levered Free Cash Flow -- -$1.6M -$384.6K $169.7K -$248.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$2.7M -$4.1M -$17.6M
Depreciation & Amoritzation -- -- $901.8K $765.4K $638.3K
Stock-Based Compensation -- -- -- -- $8M
Change in Accounts Receivable -- -- $1.3M -$454.3K -$608.8K
Change in Inventories -- -- -$494.8K $2M $369.6K
Cash From Operations -- -- $124.3K -$2.9M -$5.4M
 
Capital Expenditures -- $50.3K $7.6K -$7.6K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$1.4M -$341.2K -$966.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $2.2M $3M $3.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $54.8K -$6.6K -$46.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $116.8K -$2.9M -$6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $234K -$3.4M -$440.9K -$13.7M
Depreciation & Amoritzation -- $116.1K $419.7K $504.9K $497.8K
Stock-Based Compensation -- -- -- $20.9K $7.2M
Change in Accounts Receivable -- -$1.6M -$19.2K $729.3K $559.2K
Change in Inventories -- -$2.4M -$1.2M -$1.2M -$1.4M
Cash From Operations -- -$5.2M -$1.4M $345.4K -$3.8M
 
Capital Expenditures -- $50.3K $7.6K -- $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $282.7K -$7.6K -$348.8K -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.6M -- -- --
Long-Term Debt Repaid -- -- -$294.5K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.1M $352.5K -- --
Cash From Financing -- $2.8M $1.3M -$1.1M $3.8M
 
Beginning Cash (CF) -- $1.1M $221.3K $905.7K $3M
Foreign Exchange Rate Adjustment -- $1.5M $2.8K $62.2K $882.1K
Additions / Reductions -- -$713.1K -$160.6K -$1M -$204.4K
Ending Cash (CF) -- -$524.2K $63.6K -$49.4K $3.6M
 
Levered Free Cash Flow -- -$5.3M -$1.5M $345.4K -$4.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock