Financhill
Sell
33

NTIP Quote, Financials, Valuation and Earnings

Last price:
$1.30
Seasonality move :
20.88%
Day range:
$1.29 - $1.32
52-week range:
$1.16 - $1.90
Dividend yield:
7.63%
P/E ratio:
--
P/S ratio:
200.22x
P/B ratio:
0.74x
Volume:
25K
Avg. volume:
13.3K
1-year change:
-1.5%
Market cap:
$29.9M
Revenue:
$100K
EPS (TTM):
-$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $253K $36M -- $2.6M $100K
Revenue Growth (YoY) -91.67% 14140.71% -100% -- -96.16%
 
Cost of Revenues $512K $7.9M $359K $1.2M $212K
Gross Profit -$259K $28.2M -$359K $1.4M -$112K
Gross Profit Margin -102.37% 78.2% -- 53.67% -112%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2M $2.3M $2.8M $2.9M $2.6M
Other Inc / (Exp) $15K -$173K $2.8M $525K $177K
Operating Expenses $4.9M $4M $3.5M $3.6M $3.5M
Operating Income -$5.1M $24.2M -$3.9M -$2.2M -$3.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M $19.7M -$80K $158K -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$954K $4.5M $607K -$388K -$425K
Net Income to Company -$1.7M $14.3M -$2.3M -$1.5M -$3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7M $14.3M -$2.3M -$1.5M -$3M
 
Basic EPS (Cont. Ops) -$0.07 $0.59 -$0.10 -$0.06 -$0.13
Diluted EPS (Cont. Ops) -$0.07 $0.58 -$0.10 -$0.06 -$0.13
Weighted Average Basic Share $24M $24.1M $23.8M $23.8M $23.3M
Weighted Average Diluted Share $24M $24.5M $23.8M $23.8M $23.3M
 
EBITDA -$4.8M $24.5M -$3.5M -$1.9M -$3.4M
EBIT -$5.1M $24.2M -$3.9M -$2.2M -$3.6M
 
Revenue (Reported) $253K $36M -- $2.6M $100K
Operating Income (Reported) -$5.1M $24.2M -$3.9M -$2.2M -$3.6M
Operating Income (Adjusted) -$5.1M $24.2M -$3.9M -$2.2M -$3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17M -- -- -- --
Revenue Growth (YoY) -- -100% -- -- --
 
Cost of Revenues $924K $99K $86K $46K $37K
Gross Profit $16.1M -$99K -$86K -$46K -$37K
Gross Profit Margin 94.57% -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $493K $639K $679K $576K $537K
Other Inc / (Exp) -$40K $3.7M $131K $293K --
Operating Expenses $1.3M $739K $773K $850K $763K
Operating Income $14.8M -$838K -$859K -$896K -$800K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.1M $3.2M -$322K -$79K -$289K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $702K -$44K -$71K -$83K
Net Income to Company $6.6M $2.2M -$810K -$316K -$560K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.6M $2.2M -$810K -$316K -$560K
 
Basic EPS (Cont. Ops) $0.28 $0.09 -$0.03 -$0.01 -$0.02
Diluted EPS (Cont. Ops) $0.27 $0.09 -$0.03 -$0.01 -$0.02
Weighted Average Basic Share $23.9M $23.8M $23.8M $23.1M $22.8M
Weighted Average Diluted Share $24.3M $24.1M $23.8M $23.1M $22.8M
 
EBITDA $14.9M -$739K -$773K -$850K -$763K
EBIT $14.8M -$838K -$859K -$896K -$800K
 
Revenue (Reported) $17M -- -- -- --
Operating Income (Reported) $14.8M -$838K -$859K -$896K -$800K
Operating Income (Adjusted) $14.8M -$838K -$859K -$896K -$800K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.7M $337K $820K $1.9M $150K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $6.1M $614K $856K $219K
Gross Profit $33.6M -$5.8M $206K $1M -$69K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2M $2.4M $3M $2.6M $2.5M
Other Inc / (Exp) $26K $2.5M $583K $500K --
Operating Expenses $5.5M $3.3M $3.7M $3.5M $3.3M
Operating Income $28.2M -$9M -$3.5M -$2.5M -$3.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $18.3M -$217K -$1.3M $125K -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M -$63K $168K -$452K -$333K
Net Income to Company $13.8M -$1.6M -$3.6M -$1.4M -$2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.8M -$1.6M -$3.6M -$1.4M -$2.5M
 
Basic EPS (Cont. Ops) $0.57 -$0.07 -$0.15 -$0.06 -$0.11
Diluted EPS (Cont. Ops) $0.56 -$0.07 -$0.15 -$0.06 -$0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $28.5M -$8.7M -$3.1M -$2.3M -$3.2M
EBIT $28.2M -$9M -$3.5M -$2.5M -$3.3M
 
Revenue (Reported) $35.7M $337K $820K $1.9M $150K
Operating Income (Reported) $28.2M -$9M -$3.5M -$2.5M -$3.3M
Operating Income (Adjusted) $28.2M -$9M -$3.5M -$2.5M -$3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.7M -- $820K $100K $150K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2M $250K $515K $166K $173K
Gross Profit $33.7M -$250K $305K -$66K -$23K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $1.6M $2.1M $1.8M $1.7M
Other Inc / (Exp) -$37K $2.6M $420K $395K $171K
Operating Expenses $3M $2.3M $2.5M $2.4M $2.1M
Operating Income $30.7M -$2.6M -$2.2M -$2.4M -$2.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20.6M $603K -$603K -$636K -$554K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $148K -$291K -$355K -$263K
Net Income to Company $15.3M -$618K -$1.9M -$1.9M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.3M -$618K -$1.9M -$1.9M -$1.4M
 
Basic EPS (Cont. Ops) $0.63 -$0.03 -$0.08 -$0.08 -$0.06
Diluted EPS (Cont. Ops) $0.62 -$0.03 -$0.08 -$0.08 -$0.06
Weighted Average Basic Share $71.9M $71.5M $71.5M $70M $68.6M
Weighted Average Diluted Share $72.8M $71.8M $71.5M $70M $68.6M
 
EBITDA $30.9M -$2.3M -$1.9M -$2.3M -$2M
EBIT $30.7M -$2.6M -$2.2M -$2.4M -$2.2M
 
Revenue (Reported) $35.7M -- $820K $100K $150K
Operating Income (Reported) $30.7M -$2.6M -$2.2M -$2.4M -$2.2M
Operating Income (Adjusted) $30.7M -$2.6M -$2.2M -$2.4M -$2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $44.9M $59.6M $48.4M $45.5M $40.6M
Short Term Investments $19.4M $15.1M $35M $28.6M $27.5M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- $177K -- --
Other Current Assets $120K $150K $348K $206K $232K
Total Current Assets $45M $59.8M $49M $45.7M $40.8M
 
Property Plant And Equipment -- -- $161K $16K $27K
Long-Term Investments $3.7M $3.7M $7.3M $5.2M $3.3M
Goodwill -- -- -- -- --
Other Intangibles $1.6M $1.4M $1.6M $1.3M $1.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $51.2M $64.8M $58M $52.3M $45.4M
 
Accounts Payable $597K $459K $507K $125K $203K
Accrued Expenses $1.4M $697K $904K $675K $539K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $79K $23K $24K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2M $4.1M $1.6M $823K $766K
 
Long-Term Debt -- -- $94K -- --
Capital Leases -- -- -- -- --
Total Liabilities $2M $4.7M $2.9M $1.6M $1.1M
 
Common Stock $241K $238K $239K $235K $229K
Other Common Equity Adj -- -$12K -$14K -- --
Common Equity $49.2M $60.2M $55.1M $50.7M $44.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49.2M $60.2M $55.1M $50.7M $44.3M
 
Total Liabilities and Equity $51.2M $64.8M $58M $52.3M $45.4M
Cash and Short Terms $44.9M $59.6M $48.4M $45.5M $40.6M
Total Debt -- -- $94K -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $60.8M $48.9M $44.6M $41.5M $37.1M
Short Term Investments $17.7M $27.8M $23.7M $27.2M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- $336K $308K -- --
Other Current Assets $26K $108K $41K $141K --
Total Current Assets $60.9M $49.4M $44.9M $41.7M $37.3M
 
Property Plant And Equipment -- $177K $16K $43K --
Long-Term Investments $4M $7.7M $5.7M $3.6M $2.2M
Goodwill -- -- -- -- --
Other Intangibles $1.4M $1.7M $1.4M $1.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $66.3M $58.9M $52M $46.6M $41M
 
Accounts Payable $399K $348K $250K $371K $220K
Accrued Expenses $180K $388K $351K $188K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $72K $23K $40K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6M $812K $650K $599K $407K
 
Long-Term Debt -- $111K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.3M $1.9M $1.5M $1M $512K
 
Common Stock $241K $237K $236K $231K $228K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $62M $57M $50.4M $45.6M $40.5M
 
Total Liabilities and Equity $66.3M $58.9M $52M $46.6M $41M
Cash and Short Terms $60.8M $48.9M $44.6M $41.5M $37.1M
Total Debt -- $111K -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.7M $14.3M -$2.3M -$1.5M -$3M
Depreciation & Amoritzation $333K $295K $359K $331K $184K
Stock-Based Compensation $302K $238K $585K $508K $399K
Change in Accounts Receivable $343K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$503K $19.5M -$5.4M $331K -$1.1M
 
Capital Expenditures $51K $101K $524K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.3M $3M -$22.3M $6.5M $1M
 
Dividends Paid (Ex Special Dividend) $2.5M $2.4M $2.5M $2.4M $2.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $253K $1.1M $534K $966K $1.3M
Other Financing Activities -$161K -$14K -$355K -$83K -$63K
Cash From Financing -$2.9M -$3.5M -$3.3M -$3.4M -$3.7M
 
Beginning Cash (CF) $25.5M $44.5M $13.4M $16.9M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M $19M -$31M $3.4M -$3.8M
Ending Cash (CF) $28.4M $63.5M -$17.6M $20.3M $9.4M
 
Levered Free Cash Flow -$554K $19.4M -$6M $331K -$1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.6M $2.2M -$810K -$316K -$560K
Depreciation & Amoritzation $74K $99K $86K $46K $37K
Stock-Based Compensation $65K $174K $121K $103K $66K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.3M -$572K -$200K -$25K -$104K
 
Capital Expenditures $19K -- -- -- -$414K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$2.4M $6M -$4.2M -$4.4M
 
Dividends Paid (Ex Special Dividend) $1.2M $1.2M $1.2M $1.2M $1.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $175K $373K $200K $80K
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2M -$1.4M -$1.6M -$1.4M -$1.2M
 
Beginning Cash (CF) $43.2M $21.2M $20.9M $14.3M $7.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M -$4.4M $4.3M -$5.6M -$5.7M
Ending Cash (CF) $47.3M $16.8M $25.2M $8.7M $2M
 
Levered Free Cash Flow $8.3M -$572K -$200K -$25K $310K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.8M -$1.6M -$3.6M -$1.4M -$2.5M
Depreciation & Amoritzation $297K $334K $382K $186K $177K
Stock-Based Compensation $243K $462K $566K $433K $313K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $19M -$5.3M -$1M $399K -$997K
 
Capital Expenditures $87K $539K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.6M -$12.9M $4.3M -$3.2M -$2.8M
 
Dividends Paid (Ex Special Dividend) $2.4M $2.4M $2.4M $2.4M $2.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $132K $1.4M $817K $1.3M $499K
Other Financing Activities -- -- -$326K -$61K --
Cash From Financing -$2.6M -$3.9M -$3.6M -$3.8M -$2.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19M -$22M -$278K -$6.6M -$6.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.9M -$5.8M -$1M $399K -$997K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.3M -$618K -$1.9M -$1.9M -$1.4M
Depreciation & Amoritzation $221K $260K $283K $138K $131K
Stock-Based Compensation $183K $407K $388K $313K $227K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $19.6M -$5.2M -$753K -$685K -$606K
 
Capital Expenditures $86K $524K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $608K -$15.2M $11.4M $1.6M -$2.2M
 
Dividends Paid (Ex Special Dividend) $2.4M $2.4M $2.4M $2.4M $2.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $131K $422K $705K $1.1M $287K
Other Financing Activities -- -$112K -$83K -$61K -$7K
Cash From Financing -$2.5M -$2.9M -$3.2M -$3.5M -$2.6M
 
Beginning Cash (CF) $106.3M $89.2M $47.4M $52.4M $33.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.7M -$23.3M $7.4M -$2.6M -$5.4M
Ending Cash (CF) $124M $65.8M $54.9M $49.8M $28M
 
Levered Free Cash Flow $19.5M -$5.7M -$753K -$685K -$606K

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