Financhill
Sell
43

NG Quote, Financials, Valuation and Earnings

Last price:
$9.92
Seasonality move :
26.47%
Day range:
$9.50 - $10.11
52-week range:
$2.26 - $10.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2,451.79x
P/B ratio:
22.84x
Volume:
4.3M
Avg. volume:
2.7M
1-year change:
202.13%
Market cap:
$4B
Revenue:
--
EPS (TTM):
-$0.25
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7K $7K $7K $10K $22K
Gross Profit -$7K -$7K -$7K -$10K -$22K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.7M $20.2M $20.1M $21.8M $24.9M
Other Inc / (Exp) -$14.7M -$17.3M -$27.4M -$17.7M -$10.2M
Operating Expenses $18.7M $20.2M $20.1M $21.8M $24.9M
Operating Income -$18.7M -$20.2M -$20.1M -$21.8M -$24.9M
 
Net Interest Expenses $6M $5.9M $8M $13.1M $14.8M
EBT. Incl. Unusual Items -$19.8M -$23.8M -$25.2M -$46.8M -$44.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$781K $137K -$33K $39K $724K
Net Income to Company -$33.6M -$40.5M -$53.3M -$46.8M -$45.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.6M -$40.5M -$53.3M -$46.8M -$45.6M
 
Basic EPS (Cont. Ops) -$0.10 -$0.12 -$0.16 -$0.14 -$0.14
Diluted EPS (Cont. Ops) -$0.10 -$0.12 -$0.16 -$0.14 -$0.14
Weighted Average Basic Share $329.3M $331.5M $333.2M $334.1M $334.5M
Weighted Average Diluted Share $329.3M $331.5M $333.2M $334.1M $334.5M
 
EBITDA -$18.7M -$20.2M -$20.1M -$21.8M -$24.9M
EBIT -$18.7M -$20.2M -$20.1M -$21.8M -$24.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$18.7M -$20.2M -$20.1M -$21.8M -$24.9M
Operating Income (Adjusted) -$18.7M -$20.2M -$20.1M -$21.8M -$24.9M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2K $2K $2K $6K $6K
Gross Profit -$2K -$2K -$2K -$6K -$6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $4.9M $5.2M $5.1M $6.3M
Other Inc / (Exp) -$6M -$9.6M -$4M -$2.8M --
Operating Expenses $4.9M $4.9M $5.2M $5.1M $6.3M
Operating Income -$4.9M -$4.9M -$5.2M -$5.1M -$6.3M
 
Net Interest Expenses $1.5M $2.2M $3.4M $3.8M $3.8M
EBT. Incl. Unusual Items -$4.9M -$6.7M -$11.1M -$10.6M -$15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110K -- -- $156K --
Net Income to Company -$11.9M -$16M -$11M -$10.8M -$16.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.8M -$16.1M -$11.1M -$10.7M -$15.6M
 
Basic EPS (Cont. Ops) -$0.04 -$0.05 -$0.03 -$0.03 -$0.04
Diluted EPS (Cont. Ops) -$0.04 -$0.05 -$0.03 -$0.03 -$0.04
Weighted Average Basic Share $331.6M $333.3M $334.2M $334.5M $406.5M
Weighted Average Diluted Share $331.6M $333.3M $334.2M $334.5M $406.5M
 
EBITDA -$4.9M -$4.9M -$5.2M -$5.1M -$6.3M
EBIT -$4.9M -$4.9M -$5.2M -$5.1M -$6.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.9M -$4.9M -$5.2M -$5.1M -$6.3M
Operating Income (Adjusted) -$4.9M -$4.9M -$5.2M -$5.1M -$6.3M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7K $7K $6K $22K $22K
Gross Profit -$7K -$7K -$6K -$22K -$22K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.1M $20.4M $21.1M $24.4M $22.9M
Other Inc / (Exp) -$16.7M -$25.6M -$20.9M -$10.7M --
Operating Expenses $20.1M $20.4M $21.1M $24.4M $22.8M
Operating Income -$20.1M -$20.4M -$21.1M -$24.4M -$22.9M
 
Net Interest Expenses $5.8M $6.9M $12.2M $14.6M $14.7M
EBT. Incl. Unusual Items -$22.7M -$25.7M -$42.3M -$44.4M -$90M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $27K $42K $819K -$131K
Net Income to Company -$37.5M -$51.1M -$48.7M -$45.2M -$91.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.3M -$51.4M -$48.6M -$45.2M -$89.9M
 
Basic EPS (Cont. Ops) -$0.11 -$0.15 -$0.15 -$0.14 -$0.25
Diluted EPS (Cont. Ops) -$0.11 -$0.15 -$0.15 -$0.14 -$0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$20.1M -$20.4M -$21.1M -$24.4M -$22.8M
EBIT -$20.1M -$20.4M -$21.1M -$24.4M -$22.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$20.1M -$20.4M -$21.1M -$24.4M -$22.9M
Operating Income (Adjusted) -$20.1M -$20.4M -$21.1M -$24.4M -$22.9M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6K $6K $5K $17K $17K
Gross Profit -$6K -$6K -$5K -$17K -$17K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.2M $15.4M $16.4M $19M $16.9M
Other Inc / (Exp) -$13.2M -$21.6M -$15.1M -$8.1M -$48.1M
Operating Expenses $15.2M $15.4M $16.4M $19M $16.9M
Operating Income -$15.2M -$15.4M -$16.4M -$19M -$16.9M
 
Net Interest Expenses $4.4M $5.4M $9.6M $11.1M $11.1M
EBT. Incl. Unusual Items -$17.2M -$19.2M -$36.3M -$33.9M -$79M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110K -- $75K $855K --
Net Income to Company -$30.4M -$41M -$36.3M -$34.8M -$80.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.3M -$41.1M -$36.4M -$34.8M -$79M
 
Basic EPS (Cont. Ops) -$0.09 -$0.12 -$0.11 -$0.10 -$0.22
Diluted EPS (Cont. Ops) -$0.09 -$0.12 -$0.11 -$0.10 -$0.22
Weighted Average Basic Share $994.3M $999.5M $1B $1B $1.1B
Weighted Average Diluted Share $994.3M $999.5M $1B $1B $1.1B
 
EBITDA -$15.2M -$15.4M -$16.4M -$19M -$16.9M
EBIT -$15.2M -$15.4M -$16.4M -$19M -$16.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$15.2M -$15.4M -$16.4M -$19M -$16.9M
Operating Income (Adjusted) -$15.2M -$15.4M -$16.4M -$19M -$16.9M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $121.9M $169.1M $125.9M $125.7M $101.2M
Short Term Investments $61M $78M $62M $80M $59M
Accounts Receivable, Net -- -- -- $43K $22K
Inventory -- -- -- -- --
Prepaid Expenses $1.3M $25K $1.3M $1.1M $1.2M
Other Current Assets -- -- -- -- --
Total Current Assets $196.4M $169.5M $152.5M $127.2M $102.8M
 
Property Plant And Equipment $634K $423K $958K $898K $1M
Long-Term Investments $27.4M $29M $5.7M $5.2M $6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $224.4M $198.9M $159.2M $133.3M $109.8M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $2.2M $2.6M $2.5M $2.8M $2.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $207K $224K $142K $192K $169K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5M $4.4M $4.6M $3.9M $4.5M
 
Long-Term Debt $52M $51.8M $52.4M $124.3M $152.3M
Capital Leases -- -- -- -- --
Total Liabilities $113.7M $120.6M $129.3M $141.5M $157.2M
 
Common Stock $2B $2B $2B $2B $2B
Other Common Equity Adj -$23.9M -$23.3M -$24.4M -$24.5M -$25.1M
Common Equity $110.7M $78.3M $29.9M -$8.2M -$47.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $110.7M $78.3M $29.9M -$8.2M -$47.4M
 
Total Liabilities and Equity $224.4M $198.9M $159.2M $133.3M $109.8M
Cash and Short Terms $121.9M $169.1M $125.9M $125.7M $101.2M
Total Debt $52M $51.8M $52.4M $124.3M $152.3M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $173.3M $131.9M $130.1M $105.6M $125.2M
Short Term Investments $55.5M $70M $86M $60M --
Accounts Receivable, Net -- -- $323K $61K $37K
Inventory -- -- -- -- --
Prepaid Expenses $484K $250K $255K $381K $221K
Other Current Assets -- -- -- -- --
Total Current Assets $173.9M $157.1M $131.9M $107.1M $126.2M
 
Property Plant And Equipment $481K $1M $965K $1.1M $873K
Long-Term Investments $29.8M $8.5M $5.3M $6.5M $218.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $204.2M $166.6M $138.1M $114.7M $345.4M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $1.7M $1.8M $1.9M $2.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $221K $144K $189K $169K --
Other Current Liabilities $182K -- -- -- --
Total Current Liabilities $2.8M $3.5M $4M $3.6M $4.7M
 
Long-Term Debt $114.5M $122M $52.2M $52.4M $163.3M
Capital Leases -- -- -- -- --
Total Liabilities $117.3M $125.7M $138.1M $152.5M $168.3M
 
Common Stock $2B $2B $2B $2B $2.3B
Other Common Equity Adj -$22.9M -$23.8M -$24.4M -$24.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $86.9M $40.9M $41K -$37.8M $177.1M
 
Total Liabilities and Equity $204.2M $166.6M $138.1M $114.7M $345.4M
Cash and Short Terms $173.3M $131.9M $130.1M $105.6M $125.2M
Total Debt $114.5M $122M $52.2M $52.4M $163.3M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$33.6M -$40.5M -$53.3M -$46.8M -$45.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $7.1M $8.2M $8.2M $8.7M $7.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$10M -$9.9M -$12.4M -$7.8M -$12.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.7M $40.4M -$12.4M -$10.3M $9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7M -$731K -$2.1M -- -$174K
Cash From Financing -$1.7M -$731K -$2.1M -- -$174K
 
Beginning Cash (CF) $60.9M $91.1M $63.9M $45.7M $42.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.6M $30.2M -$27.2M -$18.1M -$3.5M
Ending Cash (CF) $54.6M $121.8M $36.3M $27.6M $38.6M
 
Levered Free Cash Flow -$10M -$9.9M -$12.4M -$7.8M -$12.6M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$11.9M -$16M -$11M -$10.8M -$16.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.1M $2.1M $2.2M $534K $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.9M -$1.7M -$1.3M -$4M -$1M
 
Capital Expenditures -- -- $134.2K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $68.8M -$8.4M -$1.6M -$2.7M -$265.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$157K --
Cash From Financing -$600 -$6.5K -- -$156.1K $29.3M
 
Beginning Cash (CF) $117.8M $61.9M $44.1M $45.6M $58.2M
Foreign Exchange Rate Adjustment -$218.6K -$274.8K $36.5K $5K $5.6K
Additions / Reductions $66.7M -$10.3M -$2.8M -$6.9M -$237.4M
Ending Cash (CF) $184.3M $51.3M $41.3M $38.7M -$179.2M
 
Levered Free Cash Flow -$1.9M -$1.7M -$1.4M -$4M -$1M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$37.5M -$51.1M -$48.7M -$45.2M -$91.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8M $8.3M $8.5M $7.5M $6.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$11M -$11.7M -$8.4M -$12.5M -$10.1M
 
Capital Expenditures -- -- $148.2K -$144.9K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $84.4M -$41.8M -$9.7M $14M -$242.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$731K -$2.1M -- -- --
Cash From Financing -$713.4K -$2.1M -$31.3K -$172.9K $265.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.4M -$56M -$18.3M $1.3M $13.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11M -$11.7M -$8.6M -$12.3M -$10.1M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$30.4M -$41M -$36.3M -$34.8M -$80.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.2M $6.3M $6.5M $5.3M $4.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.1M -$10M -$6M -$10.6M -$8.1M
 
Capital Expenditures -- -- $148.2K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $65.7M -$16.9M -$13.8M $10.6M -$240.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$731K -$2.1M -- -$174K -$9.8M
Cash From Financing -$721.2K -$2.1M -- -$173K $265.4M
 
Beginning Cash (CF) $232.8M $211.4M $145.2M $135.6M $385.9M
Foreign Exchange Rate Adjustment $583.3K -$174.8K $400 $2.1K $45.8K
Additions / Reductions $57.4M -$29.1M -$19.8M -$254.1K $16.4M
Ending Cash (CF) $290.8M $182M $125.4M $135.4M $402.4M
 
Levered Free Cash Flow -$8.1M -$10M -$6.1M -$10.6M -$8.1M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock