Financhill
Sell
41

NXE Quote, Financials, Valuation and Earnings

Last price:
$9.46
Seasonality move :
15.07%
Day range:
$9.33 - $9.48
52-week range:
$3.91 - $9.99
Dividend yield:
0%
P/E ratio:
25.08x
P/S ratio:
--
P/B ratio:
9.37x
Volume:
2.3M
Avg. volume:
7.7M
1-year change:
36.76%
Market cap:
$6.2B
Revenue:
--
EPS (TTM):
-$0.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7M $1.7M $1.4M $1.3M $1.6M
Gross Profit -$1.7M -$1.7M -$1.4M -$1.3M -$1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $2.7M $6M $11.6M $14.9M
Other Inc / (Exp) -$57.4M -$57.1M -$1.5M $113.8M $5.1M
Operating Expenses $15.9M $39.1M $44.5M $61.4M $55.5M
Operating Income -$17.6M -$40.8M -$45.9M -$62.8M -$57.1M
 
Net Interest Expenses $10.2M $3.2M $1.8M $4.6M $23.8M
EBT. Incl. Unusual Items -$84.8M -$100.4M -$47.1M $50.3M -$49.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $523.6K $894.9K -$800.4K -$1M -$3.3M
Net Income to Company -$85.4M -$101.3M -$46.3M $52M -$56.6M
 
Minority Interest in Earnings -$3.5M -$6.3M -$2.8M -$7.9M --
Net Income to Common Excl Extra Items -$85.4M -$101.3M -$46.3M $52M -$56.6M
 
Basic EPS (Cont. Ops) -$0.22 -$0.21 -$0.09 $0.12 -$0.10
Diluted EPS (Cont. Ops) -$0.22 -$0.21 -$0.09 $0.11 -$0.10
Weighted Average Basic Share $370.5M $459.3M $479.7M $498.2M $554.8M
Weighted Average Diluted Share $370.5M $459.3M $479.7M $529.2M $554.8M
 
EBITDA -$15.9M -$39.1M -$44.5M -$61.4M -$55.5M
EBIT -$17.6M -$40.8M -$45.9M -$62.8M -$57.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$17.6M -$40.8M -$45.9M -$62.8M -$57.1M
Operating Income (Adjusted) -$17.6M -$40.8M -$45.9M -$62.8M -$57.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $403.2K $363.7K $360.1K $425.2K $405.1K
Gross Profit -$403.2K -$363.7K -$360.1K -$425.2K -$405.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $705.5K $1.5M $3.3M $3.3M $3.9M
Other Inc / (Exp) -$8M -$9.3M -$29M $24.5M --
Operating Expenses $6.3M $11.7M $18M $13.3M $15.6M
Operating Income -$6.7M -$12M -$18.4M -$13.7M -$16M
 
Net Interest Expenses $461.9K $453.2K $766.4K $8.3M $8.2M
EBT. Incl. Unusual Items -$15M -$21.1M -$47.4M $6.1M -$92.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $807.1K -$175.3K -$235.6K -$374.6K $1.7M
Net Income to Company -$15.8M -$20.9M -$47.1M $7.5M -$94.3M
 
Minority Interest in Earnings -$1.7M -$4.1M -$8.2M -- --
Net Income to Common Excl Extra Items -$15.8M -$20.9M -$47.1M $7.5M -$93.8M
 
Basic EPS (Cont. Ops) -$0.03 -$0.04 -$0.08 $0.01 -$0.16
Diluted EPS (Cont. Ops) -$0.03 -$0.04 -$0.08 $0.01 -$0.16
Weighted Average Basic Share $472.3M $479.5M $491.3M $564.7M $573.1M
Weighted Average Diluted Share $472.3M $479.5M $491.3M $621.9M $573.1M
 
EBITDA -$6.3M -$11.7M -$18M -$13.3M -$15.6M
EBIT -$6.7M -$12M -$18.4M -$13.7M -$16M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$6.7M -$12M -$18.4M -$13.7M -$16M
Operating Income (Adjusted) -$6.7M -$12M -$18.4M -$13.7M -$16M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7M $1.5M $1.3M $1.6M $1.6M
Gross Profit -$1.7M -$1.5M -$1.3M -$1.6M -$1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $4.4M $9.6M $14.6M $16.1M
Other Inc / (Exp) -$98.3M -$37.4K -$28.7M $173.3M --
Operating Expenses $29.4M $45.2M $54.4M $60.4M $54M
Operating Income -$31.2M -$46.6M -$55.7M -$62M -$55.6M
 
Net Interest Expenses $5.7M $1.8M $2.3M $18M $33.2M
EBT. Incl. Unusual Items -$134.5M -$47M -$83.1M $107.4M -$221.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $406.2K -$716.5K -$1.4M -$2.5M $10M
Net Income to Company -$134.9M -$46.3M -$81.7M $108.9M -$241M
 
Minority Interest in Earnings -$7.2M -$6.9M -$7M $784.1K --
Net Income to Common Excl Extra Items -$134.9M -$46.3M -$81.7M $108.9M -$239.4M
 
Basic EPS (Cont. Ops) -$0.31 -$0.08 -$0.15 $0.21 -$0.42
Diluted EPS (Cont. Ops) -$0.31 -$0.08 -$0.15 $0.17 -$0.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$29.4M -$45.2M -$54.4M -$60.4M -$54M
EBIT -$31.2M -$46.6M -$55.7M -$62M -$55.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$31.2M -$46.6M -$55.7M -$62M -$55.6M
Operating Income (Adjusted) -$31.2M -$46.6M -$55.7M -$62M -$55.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3M $1.1M $972.3K $1.2M $1.2M
Gross Profit -$1.3M -$1.1M -$972.3K -$1.2M -$1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $3.8M $7.4M $10.5M $11.7M
Other Inc / (Exp) -$57.9M -$1.3M -$28.6M $32.2M -$55.7M
Operating Expenses $23.3M $29.2M $39.4M $38.3M $36.9M
Operating Income -$24.6M -$30.3M -$40.3M -$39.6M -$38.1M
 
Net Interest Expenses $2.7M $1.4M $1.9M $15.3M $24.8M
EBT. Incl. Unusual Items -$84.7M -$31.7M -$68M -$9.5M -$182M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M -$595.9K -$1.2M -$2.6M $10.8M
Net Income to Company -$85.7M -$31.1M -$66.9M -$8.5M -$193.7M
 
Minority Interest in Earnings -$4M -$4.7M -$8.7M -- --
Net Income to Common Excl Extra Items -$85.7M -$31.1M -$66.9M -$8.5M -$192M
 
Basic EPS (Cont. Ops) -$0.19 -$0.06 -$0.12 -$0.02 -$0.34
Diluted EPS (Cont. Ops) -$0.19 -$0.06 -$0.12 -$0.05 -$0.34
Weighted Average Basic Share $1.4B $1.4B $1.5B $1.7B $1.7B
Weighted Average Diluted Share $1.4B $1.5B $1.5B $1.8B $1.7B
 
EBITDA -$23.3M -$29.2M -$39.4M -$38.3M -$36.9M
EBIT -$24.6M -$30.3M -$40.3M -$39.6M -$38.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$24.6M -$30.3M -$40.3M -$39.6M -$38.1M
Operating Income (Adjusted) -$24.6M -$30.3M -$40.3M -$39.6M -$38.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $58.1M $167.1M $103.5M $220.5M $331.4M
Short Term Investments -- $7.3M $4.3M -- --
Accounts Receivable, Net $238.4K $923.9K $1.3M $1.5M $1.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $533.3K $806.3K $1.6M $10.4M $10M
Total Current Assets $58.9M $168.9M $106.4M $232.8M $342.9M
 
Property Plant And Equipment $5.9M $5.2M $3.7M $4.1M $3.7M
Long-Term Investments -- -- -- $184.8M $161.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $237.7M
Total Assets $280.5M $432.7M $409.3M $764M $1.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $59M $119.5M $317.6M
Current Portion Of Capital Lease Obligations $610.1K $553.7K $571K $698K $645.2K
Other Current Liabilities -- -- $1.5M -- --
Total Current Liabilities $5.7M $6.5M $12.2M $21.2M $332.4M
 
Long-Term Debt $180.6M $59M $60.3M $121M $63.3K
Capital Leases -- -- -- -- --
Total Liabilities $186.9M $67.5M $73.2M $142.1M $332.5M
 
Common Stock $200.9M $550.9M $525.9M $765.3M $977.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $74M $343.3M $308.4M $621.9M $819.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.6M $22M $27.7M -- --
Total Equity $93.6M $365.2M $336.1M $621.9M $819.8M
 
Total Liabilities and Equity $280.5M $432.7M $409.3M $764M $1.2B
Cash and Short Terms $58.1M $167.1M $103.5M $220.5M $331.4M
Total Debt $181.2M $59.5M $60.9M $121.7M $707.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $187.7M $107.3M $279.4M $398.1M $219.9M
Short Term Investments $7.8M $5M $5.3M -- --
Accounts Receivable, Net $521.4K $743.7K $1.1M $916.3K --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1M $1.4M $4.7M $3.8M --
Total Current Assets $189.3M $109.5M $285.6M $403.2M $228.5M
 
Property Plant And Equipment $5.3M $4M $3.9M $4.3M $4.8M
Long-Term Investments -- -- $2.7M $179.5M $119.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $252.5M --
Total Assets $435.4M $396.8M $654.3M $1.2B $1.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $318.2M --
Current Portion Of Capital Lease Obligations $544.1K $552.8K $609.9K $732.8K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.8M $13.2M $20.9M $346.8M $458.4M
 
Long-Term Debt $60.2M $55.8M $140.7M $196.9K --
Capital Leases -- -- -- -- --
Total Liabilities $74.2M $70M $162.7M $347M $465.3M
 
Common Stock $540.2M $507.9M $736.2M $1B $1B
Other Common Equity Adj -- $65.7M $78.6M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $21.3M $20.4M $22.5M -- --
Total Equity $361.2M $326.8M $491.6M $899.2M $660.3M
 
Total Liabilities and Equity $435.4M $396.8M $654.3M $1.2B $1.1B
Cash and Short Terms $187.7M $107.3M $279.4M $398.1M $219.9M
Total Debt $60.7M $56.3M $141.3M $319.2M $314.1K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$85.4M -$101.3M -$46.3M $52M -$56.6M
Depreciation & Amoritzation $1.7M $1.7M $1.4M $1.3M $1.6M
Stock-Based Compensation $7.3M $25M $27M $27.5M $21.6M
Change in Accounts Receivable $227.8K -$696.3K -$478.5K -$97.8K $92.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$14.3M -$15.8M -$16.6M -$41.4M -$32.5M
 
Capital Expenditures $13.6M $37.4M $52.3M $85.8M $95.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.6M -$37.3M -$52.3M -$118.6M -$95.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $21.5M -- $4.1M $109.6M --
Long-Term Debt Repaid -$712.8K -$800K -$701.8K -$687.3K -$755K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $44.6M $155M $16.4M $275.7M $266.5M
 
Beginning Cash (CF) $58.1M $159.8M $99.2M $220.5M $331.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.3M $101.9M -$51.7M $115.8M $135.7M
Ending Cash (CF) $74.1M $261.6M $48.3M $336.4M $464.1M
 
Levered Free Cash Flow -$27.9M -$53.2M -$68.9M -$127.2M -$127.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.8M -$20.9M -$47.1M $7.5M -$94.3M
Depreciation & Amoritzation $403.2K $363.7K $360.1K $425.2K $408.1K
Stock-Based Compensation $3.7M $7.5M $8.1M $6M $8.1M
Change in Accounts Receivable -$160.3K -$117.9K -$319.1K $63.8K -$923.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$3.3M -$5.7M -$2.1M -$7.7M
 
Capital Expenditures $6.6M $13.5M $21.1M $23.5M $48.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.6M -$13.5M -$21.1M -$23.5M -$48.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $110.2M -- --
Long-Term Debt Repaid -$186.3K -$167K -$175.2K -$191.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.5M $238.9K $227.8M $775.7K $7.5M
 
Beginning Cash (CF) $179.9M $102.3M $274M $398.1M $219.9M
Foreign Exchange Rate Adjustment $339.7K $726.6K $140.9K -$579.9K $494.1K
Additions / Reductions -$5M -$15.8M $201.2M -$25.4M -$48M
Ending Cash (CF) $175.2M $87.2M $475.3M $372.1M $172.4M
 
Levered Free Cash Flow -$7.9M -$16.8M -$26.8M -$25.6M -$55.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$134.9M -$46.3M -$81.7M $108.9M -$241M
Depreciation & Amoritzation $1.7M $1.5M $1.3M $1.6M $1.6M
Stock-Based Compensation $17.7M $28.7M $25.7M $25.3M $19.7M
Change in Accounts Receivable -$188.9K -$424.5K -$387.4K $147.4K -$744.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$15.9M -$18.2M -$28.3M -$32.1M -$45M
 
Capital Expenditures $19.7M $57.8M $69.3M $98.9M $112.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.6M -$57.8M -$70.7M -$130M -$125.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$805K -$710.1K -$695.8K -$737.3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $154.3M $6.7M $270.8M $284.8M $2.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $118.1M -$68.3M $171.5M $122.9M -$172.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$35.6M -$76M -$97.6M -$131M -$157.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$85.7M -$31.1M -$66.9M -$8.5M -$193.7M
Depreciation & Amoritzation $1.3M $1.1M $972.3K $1.2M $1.2M
Stock-Based Compensation $14.7M $18.3M $17.2M $14.9M $13.5M
Change in Accounts Receivable -$137.1K $131.5K $190.8K $432.2K -$383.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$9.1M -$11.5M -$23.2M -$14.1M -$27.1M
 
Capital Expenditures $17.4M $37.9M $55M $68.2M $87.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.3M -$37.9M -$56.5M -$68.2M -$100.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $110.2M -- --
Long-Term Debt Repaid -$613.7K -$523.8K -$517.9K -$567.9K -$377.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$5.7M
Cash From Financing $148M $834.9K $255.8M $263.7M $4.9M
 
Beginning Cash (CF) $549.4M $377.4M $450.4M $1.1B $794.2M
Foreign Exchange Rate Adjustment -$5.3K $917.8K -$104.6K $6.2K -$1.2M
Additions / Reductions $121.6M -$47.7M $176M $181.4M -$123.9M
Ending Cash (CF) $671.1M $330.7M $626.3M $1.3B $669.1M
 
Levered Free Cash Flow -$26.5M -$49.4M -$78.2M -$82.3M -$114.3M

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