Financhill
Buy
77

NRGV Quote, Financials, Valuation and Earnings

Last price:
$2.46
Seasonality move :
4.51%
Day range:
$2.40 - $2.70
52-week range:
$0.78 - $2.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.79x
P/B ratio:
2.10x
Volume:
1.9M
Avg. volume:
1.8M
1-year change:
24.75%
Market cap:
$375.7M
Revenue:
$341.5M
EPS (TTM):
-$0.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- -- $145.9M $341.5M
Revenue Growth (YoY) -- -- -- -- 134.13%
 
Cost of Revenues -- -- -- $86.6M $324M
Gross Profit -- -- -- $59.3M $17.5M
Gross Profit Margin -- -- -- 40.65% 5.13%
 
R&D Expenses $2.1M $8.5M $7.9M $42.6M $37.1M
Selling, General & Admin $7.9M $6M $18.9M $69.2M $86.3M
Other Inc / (Exp) $1.1M -$9.5M -$4.5M -$21.3M -$173K
Operating Expenses $10M $14.5M $26.8M $119.6M $124.3M
Operating Income -$10M -$14.5M -$26.8M -$60.3M -$106.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.1M -$24.2M -$31.3M -$77.9M -$98.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $810 $830 $1K $427K -$349K
Net Income to Company -$10.1M -$24.2M -$31.3M -$78.3M -$98.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.1M -$24.2M -$31.3M -$78.3M -$98.4M
 
Basic EPS (Cont. Ops) -$0.08 -$0.18 -$0.23 -$0.64 -$0.69
Diluted EPS (Cont. Ops) -$0.08 -$0.18 -$0.23 -$0.64 -$0.69
Weighted Average Basic Share $133.6M $133.6M $133.6M $123.2M $142.9M
Weighted Average Diluted Share $133.6M $133.6M $133.6M $123.2M $142.9M
 
EBITDA -$8.9M -$24M -$29M -$70.1M -$97.9M
EBIT -$8.9M -$24M -$31.3M -$77.9M -$98.8M
 
Revenue (Reported) -- -- -- $145.9M $341.5M
Operating Income (Reported) -$10M -$14.5M -$26.8M -$60.3M -$106.7M
Operating Income (Adjusted) -$8.9M -$24M -$31.3M -$77.9M -$98.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $1.7M $172.2M $1.2M
Revenue Growth (YoY) -- -- -- 10065.58% -99.3%
 
Cost of Revenues -- -- $1.6M $165.1M $716K
Gross Profit -- -- $71K $7.1M $483K
Gross Profit Margin -- -- 4.19% 4.15% 40.28%
 
R&D Expenses -- $1.7M $11.7M $8.2M $5.7M
Selling, General & Admin -- $3.9M $16.6M $20M $21.6M
Other Inc / (Exp) -- -$538K $3.8M -$8K -$923K
Operating Expenses -- $5.6M $33.4M $28.4M $27.6M
Operating Income -- -$5.6M -$33.4M -$21.2M -$27.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$6.2M -$28.6M -$19.3M -$26.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $185K -$401K --
Net Income to Company -- -$6.2M -$28.8M -$18.9M -$26.6M
 
Minority Interest in Earnings -- -- -- -- $23K
Net Income to Common Excl Extra Items -- -$6.2M -$28.8M -$18.9M -$26.6M
 
Basic EPS (Cont. Ops) -- -$0.05 -$0.21 -$0.13 -$0.18
Diluted EPS (Cont. Ops) -- -$0.05 -$0.21 -$0.13 -$0.18
Weighted Average Basic Share -- $133.6M $140.3M $143.9M $150.8M
Weighted Average Diluted Share -- $133.6M $140.3M $143.9M $150.8M
 
EBITDA -- -$5.6M -$23.4M -$19.1M -$26.3M
EBIT -- -$6.2M -$28.6M -$19.3M -$26.6M
 
Revenue (Reported) -- -- $1.7M $172.2M $1.2M
Operating Income (Reported) -- -$5.6M -$33.4M -$21.2M -$27.1M
Operating Income (Adjusted) -- -$6.2M -$28.6M -$19.3M -$26.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $323.6M $131M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $294.2M $123.3M
Gross Profit -- -- $43.4M $29.5M $7.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $8.6M $32.9M $43.4M $27.2M
Selling, General & Admin -- $10.4M $51.4M $93.5M $82.6M
Other Inc / (Exp) -- -$10.1M -$21.1M -$65K $246K
Operating Expenses -- $18.9M $90.7M $137.7M $110.9M
Operating Income -- -$18.9M -$47.3M -$108.3M -$103.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$29.1M -$67.4M -$99.9M -$96.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $800 $359K -$328K $48K
Net Income to Company -- -- -$67.8M -$99.5M -$96.1M
 
Minority Interest in Earnings -- -- -- -- $23K
Net Income to Common Excl Extra Items -- -$29.1M -$67.8M -$99.5M -$96.1M
 
Basic EPS (Cont. Ops) -- -$0.22 -$0.61 -$0.70 -$0.65
Diluted EPS (Cont. Ops) -- -$0.22 -$0.61 -$0.70 -$0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$28M -$58.5M -$99M -$94.9M
EBIT -- -$29M -$67.4M -$99.9M -$96M
 
Revenue (Reported) -- -- -- $323.6M $131M
Operating Income (Reported) -- -$18.9M -$47.3M -$108.3M -$103.2M
Operating Income (Adjusted) -- -$29M -$67.4M -$99.9M -$96M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $45.6M $223.3M $12.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $2.2M $209.8M $9.1M
Gross Profit -- -- $43.4M $13.5M $3.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.9M $29.9M $29.6M $19.6M
Selling, General & Admin -- $9.1M $41.6M $65.8M $62.2M
Other Inc / (Exp) -- -$4.6M -$21.2M -$259K $160K
Operating Expenses -- $14M $77.9M $96.1M $82.6M
Operating Income -- -$14M -$34.5M -$82.5M -$79M
 
Net Interest Expenses -- -- $1K -- --
EBT. Incl. Unusual Items -- -$18.6M -$54.7M -$76.7M -$74M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $358K -$397K --
Net Income to Company -- -$18.6M -$55M -$76.3M -$74M
 
Minority Interest in Earnings -- -- -- -- $23K
Net Income to Common Excl Extra Items -- -$18.6M -$55M -$76.3M -$73.9M
 
Basic EPS (Cont. Ops) -- -$0.14 -$0.51 -$0.53 -$0.50
Diluted EPS (Cont. Ops) -- -$0.14 -$0.51 -$0.53 -$0.50
Weighted Average Basic Share -- $400.9M $354.9M $426.3M $447M
Weighted Average Diluted Share -- $400.9M $354.9M $426.3M $447M
 
EBITDA -- -$17.6M -$47.1M -$76M -$73M
EBIT -- -$18.6M -$54.7M -$76.6M -$73.9M
 
Revenue (Reported) -- -- $45.6M $223.3M $12.7M
Operating Income (Reported) -- -$14M -$34.5M -$82.5M -$79M
Operating Income (Adjusted) -- -$18.6M -$54.7M -$76.6M -$73.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $14.7M $10.1M $105.1M $203M $109.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $39M $29.8M
Inventory -- -- -- $4.4M $415K
Prepaid Expenses -- -- $1.1M $30.9M $11.4M
Other Current Assets $251.9K $392.9K $156K $179K $30K
Total Current Assets $15.1M $10.8M $110.7M $390.1M $279.6M
 
Property Plant And Equipment $2.9M $4.2M $13.1M $4.5M $32.7M
Long-Term Investments -- -- -- $11.1M $15M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.5M $14.7M $521K $1.8M $1.6M
Total Assets $38.7M $30.4M $125.3M $416.7M $340.8M
 
Accounts Payable $1.1M $2.1M $2M $60.3M $21.2M
Accrued Expenses $801.4K $1.4M $4.7M $10.6M $84.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $395.4K $424.4K $660K $825K $724K
Other Current Liabilities $604K -- -- -- --
Total Current Liabilities $2.9M $3.9M $7.3M $125.3M $111.9M
 
Long-Term Debt -- $795.7K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $52.7M $70M $194M $129M $117M
 
Common Stock $220 $220 -- $14K $15K
Other Common Equity Adj -$663.4K -$2.1M -$413K -$888K -$1.4M
Common Equity -$14M -$39.6M -$68.7M $287.7M $223.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$14M -$39.6M -$68.7M $287.7M $223.8M
 
Total Liabilities and Equity $38.7M $30.4M $125.3M $416.7M $340.8M
Cash and Short Terms $14.7M $10.1M $105.1M $203M $109.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $116.3M $249.6M $74.2M $51.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $22.8M $28.1M $3.6M
Inventory -- $81K -- $5M $107K
Prepaid Expenses -- -- -- $10.1M $23.3M
Other Current Assets -- $2M $9.4M $5.3M $521K
Total Current Assets -- $118.4M $331.7M $245.1M $131.7M
 
Property Plant And Equipment -- $13.2M $3M $26.8M $91.5M
Long-Term Investments -- -- -- $15M $15M
Goodwill -- -- -- -- --
Other Intangibles -- $178.4K -- -- $3.8M
Other Long-Term Assets -- $339.3K $3.9M $1.6M $1.2M
Total Assets -- $132.1M $338.5M $300.5M $252.9M
 
Accounts Payable -- $1.9M $2.8M $20.7M $38.8M
Accrued Expenses -- $1.1M $3.7M $33M $20.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $509K $713K $725K $391K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $3.5M $34.7M $58.9M $70.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $189.1M $38.2M $62.2M $73.8M
 
Common Stock -- $300 $14K $14K $15K
Other Common Equity Adj -- -$1.5M -$215K -$864K -$1.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- $105.5M -- -- --
Minority Interest, Total -- -- -- -- -$34K
Total Equity -- -$57.1M $300.3M $238.3M $179.1M
 
Total Liabilities and Equity -- $132.1M $338.5M $300.5M $252.9M
Cash and Short Terms -- $116.3M $249.6M $74.2M $51.1M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$10.1M -$24.2M -$31.3M -$78.3M -$98.4M
Depreciation & Amoritzation $8.5K $54.7K $2.3M $7.7M $893K
Stock-Based Compensation $32.3K $28.1K $500K $41.1M $43.1M
Change in Accounts Receivable -- -- -- -$76.2M -$46.8M
Change in Inventories -$7.2M -$7.6M -$213K -$4.4M $4M
Cash From Operations -$14.8M -$16.7M -$22.1M -$23.3M -$92.7M
 
Capital Expenditures -- -- -- $2.3M $36.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$1.8M -$1.2M -$13.3M -$42.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.5M $8.6M -- -- --
Long-Term Debt Repaid -$1.3M -$569K -$818K -$62K -$47K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$3.6M $209.8M -$5.7M
Cash From Financing $28M $15.6M $116.4M $217.8M -$5.5M
 
Beginning Cash (CF) $2.9M $14.7M $10.1M $105.1M $286.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.1M -$2.8M $93.1M $181.1M -$140.7M
Ending Cash (CF) $14.7M $10.1M $105.1M $286.2M $145.6M
 
Levered Free Cash Flow -$16M -$18.5M -$22.2M -$25.7M -$129.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$6.2M -$28.8M -$18.9M -$26.6M
Depreciation & Amoritzation -- $529K $5.2M $235K $251K
Stock-Based Compensation -- $202K $10.9M $10.7M $10.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$5.1M -$20.9M -$24.2M -$9.2M
 
Capital Expenditures -- -- $346K $8.4M $27.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$3K -$346K -$8.4M -$27.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $125K -- -- --
Long-Term Debt Repaid -- -$570K -$32K -$10K -$11K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$469K -$3M -$285K $216K
Cash From Financing -- $104.6M -$3M -$185K $205K
 
Beginning Cash (CF) -- $17.6M $299.1M $107M $106.8M
Foreign Exchange Rate Adjustment -- -$799K -$88K -$39K $975K
Additions / Reductions -- $99.5M -$24.2M -$32.8M -$36.2M
Ending Cash (CF) -- $116.3M $274.7M $132.2M $77.7M
 
Levered Free Cash Flow -- -$5.1M -$21.3M -$32.6M -$36.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$67.8M -$99.5M -$96.1M
Depreciation & Amoritzation -- -- $8.9M $851K $1M
Stock-Based Compensation -- $452K $26.8M $48.8M $38M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$55.8M -$91.6M $2.4M
 
Capital Expenditures -- -- $679K $28.8M $57.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.8M -$43.8M -$57.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$61K -$42K -$221K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $209.1M -$7.3M -$42K
Cash From Financing -- -- $216.9M -$7.1M -$262K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $157.4M -$142.5M -$55.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$56.6M -$120.4M -$55.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$18.6M -$55M -$76.3M -$74M
Depreciation & Amoritzation -- $976K $7.6M $670K $825K
Stock-Based Compensation -- $452K $26.8M $34.5M $29.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$14.1M -$47.8M -$116.1M -$21M
 
Capital Expenditures -- -- $679K $27.2M $48.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$76K -$2.7M -$33.2M -$48.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $125K -- -- --
Long-Term Debt Repaid -- -$808K -$51K -$31K -$205K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$469K $212.3M -$4.8M $770K
Cash From Financing -- $119.7M $220.2M -$4.7M $565K
 
Beginning Cash (CF) -- $48.5M $707.7M $590.2M $389.2M
Foreign Exchange Rate Adjustment -- $723K -$123K -$73K $689K
Additions / Reductions -- $105.5M $169.7M -$153.9M -$68.6M
Ending Cash (CF) -- $154.7M $877.3M $436.2M $321.3M
 
Levered Free Cash Flow -- -$14.2M -$48.5M -$143.2M -$69.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock