Financhill
Sell
31

NINE Quote, Financials, Valuation and Earnings

Last price:
$0.46
Seasonality move :
-5.87%
Day range:
$0.46 - $0.51
52-week range:
$0.37 - $1.78
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.03x
P/B ratio:
--
Volume:
1.7M
Avg. volume:
1.7M
1-year change:
-66.55%
Market cap:
$21M
Revenue:
$554.1M
EPS (TTM):
-$1.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $310.9M $349.4M $593.4M $609.5M $554.1M
Revenue Growth (YoY) -62.68% 12.41% 69.82% 2.72% -9.09%
 
Cost of Revenues $351.1M $353M $497.3M $531.4M $493.5M
Gross Profit -$40.2M -$3.6M $96M $78.1M $60.6M
Gross Profit Margin -12.93% -1.03% 16.19% 12.82% 10.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.3M $45.3M $51.7M $59.8M $51.3M
Other Inc / (Exp) -$255.7M $16.8M $2.7M -$81K $288K
Operating Expenses $49.3M $43.7M $48.3M $57.8M $50.6M
Operating Income -$89.6M -$47.3M $47.8M $20.3M $10M
 
Net Interest Expenses $36.1M $32.5M $32.5M $51.1M $51.3M
EBT. Incl. Unusual Items -$381.4M -$64.6M $14.9M -$31.6M -$40.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -$25K $546K $585K $198K
Net Income to Company -$378.9M -$64.6M $14.4M -$32.2M -$41.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$378.9M -$64.6M $14.4M -$32.2M -$41.1M
 
Basic EPS (Cont. Ops) -$12.74 -$2.13 $0.47 -$0.97 -$1.11
Diluted EPS (Cont. Ops) -$12.74 -$2.13 $0.45 -$0.97 -$1.11
Weighted Average Basic Share $29.7M $30.3M $30.9M $33.3M $37.2M
Weighted Average Diluted Share $29.7M $30.3M $32.3M $33.3M $37.2M
 
EBITDA -$286.9M $5.7M $96.7M $73.5M $60M
EBIT -$344.6M -$47.3M $47.8M $20.3M $10M
 
Revenue (Reported) $310.9M $349.4M $593.4M $609.5M $554.1M
Operating Income (Reported) -$89.6M -$47.3M $47.8M $20.3M $10M
Operating Income (Adjusted) -$344.6M -$47.3M $47.8M $20.3M $10M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $92.9M $167.4M $140.6M $138.2M $132M
Revenue Growth (YoY) 87.53% 80.29% -16.02% -1.75% -4.44%
 
Cost of Revenues $89.8M $132.9M $127.9M $122.5M $120.3M
Gross Profit $3M $34.5M $12.8M $15.7M $11.7M
Gross Profit Margin 3.27% 20.62% 9.08% 11.35% 8.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.1M $13.5M $13.1M $12.4M $12.8M
Other Inc / (Exp) $30K $1.7M -$352K -$705K --
Operating Expenses $10.7M $12.7M $12.7M $12.2M $12.7M
Operating Income -$7.7M $21.8M $16K $3.5M -$977K
 
Net Interest Expenses $8M $8.1M $12.9M $12.9M $13.7M
EBT. Incl. Unusual Items -$16M $14.8M -$13M -$10.1M -$14.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41K $489K $215K $73K $53K
Net Income to Company -$16.1M $14.3M -$13.3M -$10.1M -$14.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.1M $14.3M -$13.3M -$10.1M -$14.6M
 
Basic EPS (Cont. Ops) -$0.53 $0.46 -$0.39 -$0.26 -$0.35
Diluted EPS (Cont. Ops) -$0.53 $0.45 -$0.39 -$0.26 -$0.35
Weighted Average Basic Share $30.4M $31.1M $33.7M $39.2M $41.3M
Weighted Average Diluted Share $30.4M $31.9M $33.7M $39.2M $41.3M
 
EBITDA $5.2M $33.5M $13.5M $15.8M $11.5M
EBIT -$7.7M $21.8M $16K $3.5M -$977K
 
Revenue (Reported) $92.9M $167.4M $140.6M $138.2M $132M
Operating Income (Reported) -$7.7M $21.8M $16K $3.5M -$977K
Operating Income (Adjusted) -$7.7M $21.8M $16K $3.5M -$977K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $306.3M $531.8M $632.1M $556.8M $571.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $330.9M $461.5M $539.7M $497.8M $505.5M
Gross Profit -$24.6M $70.3M $92.4M $59M $65.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.5M $49.6M $60.9M $49.9M $54.1M
Other Inc / (Exp) $18M $2M $854K -$752K --
Operating Expenses $42.9M $47.7M $58.1M $48.6M $53.6M
Operating Income -$67.5M $22.6M $34.3M $10.4M $12.1M
 
Net Interest Expenses $33.1M $32.3M $46.5M $51.3M $54.2M
EBT. Incl. Unusual Items -$84.1M -$9.4M -$13M -$42M -$41.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53K -$109K $881K $537K -$454K
Net Income to Company -$84.2M -$9.3M -$13.9M -$42.5M -$40.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.2M -$9.3M -$13.9M -$42.5M -$40.9M
 
Basic EPS (Cont. Ops) -$2.79 -$0.32 -$0.40 -$1.20 -$1.01
Diluted EPS (Cont. Ops) -$2.80 -$0.33 -$0.42 -$1.20 -$1.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.4M $71.7M $86.6M $61.6M $61.2M
EBIT -$67.5M $22.6M $34.3M $10.4M $12.1M
 
Revenue (Reported) $306.3M $531.8M $632.1M $556.8M $571.2M
Operating Income (Reported) -$67.5M $22.6M $34.3M $10.4M $12.1M
Operating Income (Adjusted) -$67.5M $22.6M $34.3M $10.4M $12.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $244.3M $426.7M $465.5M $412.7M $429.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $252.2M $360.7M $403.1M $369.5M $381.4M
Gross Profit -$7.8M $66.1M $62.4M $43.2M $48.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.5M $37.8M $47M $37.1M $39.9M
Other Inc / (Exp) $17.2M $2.4M $481K -$190K -$90K
Operating Expenses $33.1M $35.9M $45.8M $36.6M $39.6M
Operating Income -$41M $30.1M $16.6M $6.6M $8.8M
 
Net Interest Expenses $24.5M $24.3M $38.3M $38.5M $41.3M
EBT. Incl. Unusual Items -$48.7M $6.5M -$21.5M -$31.9M -$32.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $163K $79K $414K $366K -$286K
Net Income to Company -$48.8M $6.4M -$21.9M -$32.2M -$32.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.8M $6.4M -$21.9M -$32.2M -$32.1M
 
Basic EPS (Cont. Ops) -$1.62 $0.20 -$0.66 -$0.89 -$0.78
Diluted EPS (Cont. Ops) -$1.62 $0.19 -$0.66 -$0.89 -$0.78
Weighted Average Basic Share $90.8M $92.4M $99.3M $108.5M $122.3M
Weighted Average Diluted Share $90.8M $93.3M $99.3M $108.5M $122.3M
 
EBITDA $16.6M $66.6M $56.5M $44.5M $45.7M
EBIT -$23.8M $30.1M $16.6M $6.6M $8.8M
 
Revenue (Reported) $244.3M $426.7M $465.5M $412.7M $429.7M
Operating Income (Reported) -$41M $30.1M $16.6M $6.6M $8.8M
Operating Income (Adjusted) -$23.8M $30.1M $16.6M $6.6M $8.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.9M $21.5M $17.4M $30.8M $27.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.2M $64M $105.3M $88.4M $81.2M
Inventory $38.4M $42.2M $62M $54.5M $50.8M
Prepaid Expenses -- -- -- $8.9M $10M
Other Current Assets $16.3M $10.2M $11.2M $499K $380K
Total Current Assets $166.2M $139.3M $196.7M $183.6M $170.5M
 
Property Plant And Equipment $140.6M $123.5M $126.6M $124.5M $107.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $132.5M $116.4M $101.9M $90.4M $79.2M
Other Long-Term Assets $3.3M $2.4M $1.6M $3.4M $2.6M
Total Assets $442.6M $398.1M $448.1M $424.3M $378.9M
 
Accounts Payable $18.1M $28.7M $42.2M $33.4M $36.1M
Accrued Expenses $11.7M $10.5M $14.1M $25.2M $23.4M
Current Portion Of Long-Term Debt $844K $2.1M $2.3M $2.9M $3.6M
Current Portion Of Capital Lease Obligations $7.3M $7.2M $8.1M $10.3M $11.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $43.4M $56.5M $81M $82.8M $81.5M
 
Long-Term Debt $342.7M $362.8M $367.4M $353.1M $344M
Capital Leases -- -- -- -- --
Total Liabilities $422.2M $437.3M $471.6M $459.9M $445M
 
Common Stock $316K $328K $332K $353K $423K
Other Common Equity Adj -$4.5M -$4.5M -$4.8M -$4.9M -$5.4M
Common Equity $20.4M -$39.3M -$23.5M -$35.6M -$66.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $20.4M -$39.3M -$23.5M -$35.6M -$66.1M
 
Total Liabilities and Equity $442.6M $398.1M $448.1M $424.3M $378.9M
Cash and Short Terms $68.9M $21.5M $17.4M $30.8M $27.9M
Total Debt $343.6M $366M $369.8M $356M $347.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $30M $21.5M $12.2M $15.7M $16.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.6M $103.9M $85.1M $79.7M $81.4M
Inventory $43M $53M $58.7M $55.8M $56.8M
Prepaid Expenses -- -- -- -- $6.2M
Other Current Assets $11.1M $9.1M $5.7M $5.8M --
Total Current Assets $143.9M $188.6M $162.5M $157.6M $162.9M
 
Property Plant And Equipment $119.1M $112.2M $127.3M $110.7M $102.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $120.3M $105.8M $93.3M $82M --
Other Long-Term Assets $2.6M $808K $3.7M $2.9M --
Total Assets $385.9M $407.5M $386.8M $353.2M $340.7M
 
Accounts Payable $23.7M $38.1M $22.9M $30.5M $37.1M
Accrued Expenses $21.7M $18.4M $18.1M $14.3M --
Current Portion Of Long-Term Debt $1.1M $27.3M -- -- --
Current Portion Of Capital Lease Obligations $6.8M $7.9M $10.4M $10.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61.1M $102.7M $58.1M $64.1M $73.8M
 
Long-Term Debt $347.2M $335.2M $352.9M $345.6M $362.7M
Capital Leases -- -- -- -- --
Total Liabilities $410.6M $439.6M $413M $410.8M $436.6M
 
Common Stock $328K $332K $353K $424K $434K
Other Common Equity Adj -$4.5M -$4.9M -$5.1M -$5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$24.7M -$32.1M -$26.1M -$57.6M -$95.9M
 
Total Liabilities and Equity $385.9M $407.5M $386.8M $353.2M $340.7M
Cash and Short Terms $30M $21.5M $12.2M $15.7M $16.5M
Total Debt $355.2M $362.9M $352.9M $345.6M $362.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$378.9M -$64.6M $14.4M -$32.2M -$41.1M
Depreciation & Amoritzation $57.8M $53M $48.9M $53.2M $50M
Stock-Based Compensation $9.7M $5.4M $2.4M $2.2M $2.9M
Change in Accounts Receivable $52.9M -$22.5M -$41.1M $16.5M $6.7M
Change in Inventories $13.6M -$8.6M -$23M $5.2M $1.7M
Cash From Operations -$4.9M -$40.4M $16.7M $45.5M $13.2M
 
Capital Expenditures $9.4M $15.4M $28.6M $24.6M $14.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$11.9M -$25.4M -$23.2M -$14.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $16.5M $28.1M $44.7M $8.8M
Long-Term Debt Repaid -$15.8M -$10.8M -$22.3M -$326.7M -$18.1M
Repurchase of Common Stock -- $473K $780K $2K --
Other Financing Activities -$1.5M -$627K -$975K -$6.7M -$604K
Cash From Financing -$17.4M $5M $4.8M -$8.9M -$1.7M
 
Beginning Cash (CF) $93M $21.5M $17.4M $30.8M $27.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.1M -$47.4M -$4.1M $13.4M -$3M
Ending Cash (CF) $68.9M -$25.9M $13.2M $44.2M $24.6M
 
Levered Free Cash Flow -$14.3M -$55.8M -$11.9M $20.9M -$1.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16.1M $14.3M -$13.3M -$10.1M -$14.6M
Depreciation & Amoritzation $12.9M $11.7M $13.5M $12.3M $12.5M
Stock-Based Compensation $1.2M $521K $580K $837K $467K
Change in Accounts Receivable $419K -$15.7M $9.7M $4.6M $12.5M
Change in Inventories -$2.2M -$4.7M $3.4M $3.5M -$2.8M
Cash From Operations -$1.8M $15.1M -$9.9M -$5.9M -$9.9M
 
Capital Expenditures $1.7M $5.4M $3.8M $3.4M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$698K -$4.6M -$3.6M -$3.1M -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3M --
Long-Term Debt Repaid -$557K -$10.9M -$15.4M -$5.7M --
Repurchase of Common Stock $1K $348K -- -- --
Other Financing Activities -$46K -$43K -$106K -$123K --
Cash From Financing -$604K -$11.3M -$15.5M -$1.4M $12M
 
Beginning Cash (CF) $30M $21.5M $12.2M $15.7M $16.5M
Foreign Exchange Rate Adjustment -$22K -$91K $22K -$45K $50K
Additions / Reductions -$3.2M -$918K -$29M -$10.4M -$1.3M
Ending Cash (CF) $26.8M $20.5M -$16.8M $5.2M $15.2M
 
Levered Free Cash Flow -$3.5M $9.7M -$13.7M -$9.3M -$13.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$84.2M -$9.3M -$13.9M -$42.5M -$40.9M
Depreciation & Amoritzation $61M $49.1M $52.4M $51.2M $49M
Stock-Based Compensation $6.2M $3.2M $2.1M $2.8M $2.5M
Change in Accounts Receivable -$24.2M -$45.2M $18.5M $4.9M -$1.8M
Change in Inventories -$928K -$13.9M -$8.1M $1.5M -$3.1M
Cash From Operations -$36.2M -$5.5M $29.6M $22.5M $9.9M
 
Capital Expenditures $7.2M $19.9M $35.3M $20M $16.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1M -$16.3M -$33.9M -$19.6M -$16.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $28.5M $56.1M $7.7M --
Long-Term Debt Repaid -$10.4M -$14M -$334.2M -$14.8M --
Repurchase of Common Stock $473K $779K $3K -- --
Other Financing Activities -$169K -$652K -$7.4M -$602K --
Cash From Financing -$11.1M $13.6M -$4.9M $587K $7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.4M -$8.5M -$9.3M $3.5M $823K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$43.4M -$25.4M -$5.6M $2.5M -$6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$48.8M $6.4M -$21.9M -$32.2M -$32.1M
Depreciation & Amoritzation $40.4M $36.4M $39.9M $37.9M $36.9M
Stock-Based Compensation $4.2M $1.9M $1.6M $2.2M $1.8M
Change in Accounts Receivable -$17.1M -$39.8M $19.8M $8.3M -$292K
Change in Inventories -$8.3M -$13.5M $1.3M -$2.4M -$7.2M
Cash From Operations -$26.7M $8.2M $21.2M -$1.8M -$5.1M
 
Capital Expenditures $4.8M $9.4M $16.1M $11.5M $13.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$6.2M -$14.7M -$11.2M -$13.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $12M $40M $3M $52.9M
Long-Term Debt Repaid -$9.7M -$12.9M -$324.8M -$12.9M -$53.7M
Repurchase of Common Stock $1K $779K $2K -- --
Other Financing Activities -$110K -$135K -$6.5M -$466K -$4.7M
Cash From Financing -$10.3M -$1.8M -$11.6M -$2.1M $6.6M
 
Beginning Cash (CF) $151.8M $63.8M $74.7M $51.9M $51.5M
Foreign Exchange Rate Adjustment -$46K -$197K -$160K -$103K $331K
Additions / Reductions -$38.9M -$19K -$5.3M -$15.2M -$11.4M
Ending Cash (CF) $112.9M $63.6M $69.2M $36.6M $40.4M
 
Levered Free Cash Flow -$31.5M -$1.1M $5.1M -$13.3M -$18.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.44% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.33% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.85% over the past day.

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

Show me the best stock