Financhill
Sell
42

NLLSF Quote, Financials, Valuation and Earnings

Last price:
$0.28
Seasonality move :
-4.87%
Day range:
$0.26 - $0.29
52-week range:
$0.24 - $0.87
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.70x
P/B ratio:
0.97x
Volume:
6.7K
Avg. volume:
35.9K
1-year change:
-57.69%
Market cap:
$459.5M
Revenue:
$158.8M
EPS (TTM):
-$0.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $59M $61.4M $87.4M $95.1M $158.8M
Revenue Growth (YoY) 5.89% 4.09% 42.32% 8.81% 67.04%
 
Cost of Revenues $38.9M $41.8M $64M $60.8M $81M
Gross Profit $20.1M $19.6M $23.4M $34.3M $77.9M
Gross Profit Margin 34.04% 31.88% 26.74% 36.08% 49.03%
 
R&D Expenses $1.8M $1.4M $2.5M $7.7M $5.1M
Selling, General & Admin $11.7M $12.2M $11.3M $14.8M $14.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $49.1M $53.8M $91M $139M $151.3M
Operating Income -$29M -$34.3M -$67.6M -$104.7M -$73.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.5M $132.2M -$195.4M -$123.4M -$82.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$855.7K -$1.7M -$2M -$1.6M -$1.6M
Net Income to Company -$31.5M $132.2M -$195.4M -$123.4M -$82.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.7M $134M -$193.4M -$121.7M -$80.8M
 
Basic EPS (Cont. Ops) -$0.03 $0.10 -$0.13 -$0.08 -$0.05
Diluted EPS (Cont. Ops) -$0.03 $0.10 -$0.13 -$0.08 -$0.05
Weighted Average Basic Share $1.2B $1.4B $1.5B $1.5B $1.7B
Weighted Average Diluted Share $1.2B $1.4B $1.5B $1.5B $1.7B
 
EBITDA -$22.4M $150M -$183M -$104.4M -$59.6M
EBIT -$31M $132.7M -$194.9M -$122.2M -$80.8M
 
Revenue (Reported) $59M $61.4M $87.4M $95.1M $158.8M
Operating Income (Reported) -$29M -$34.3M -$67.6M -$104.7M -$73.5M
Operating Income (Adjusted) -$31M $132.7M -$194.9M -$122.2M -$80.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13M $25.1M $17.4M $28.8M $34.1M
Revenue Growth (YoY) -21.03% 93.47% -30.48% 65.21% 18.22%
 
Cost of Revenues $8.9M $18.3M $13.9M $14.9M $14.7M
Gross Profit $4.1M $6.8M $3.5M $13.9M $19.3M
Gross Profit Margin 31.51% 27.16% 20.28% 48.21% 56.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.8M $22.6M $29.5M $23.8M $32.9M
Operating Income -$12.7M -$15.8M -$25.9M -$9.9M -$13.6M
 
Net Interest Expenses -- -- $155.4K -- --
EBT. Incl. Unusual Items -$68.8M -$57.9M -$26.1M -$16.1M -$10.8M
Earnings of Discontinued Ops. -- -- -- -$5.7M --
Income Tax Expense -$213.5K -$214.2K -$208.4K -$193.1K -$123.4K
Net Income to Company -$63M -$53M -$24.9M -$22.9M -$10.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$68.6M -$57.7M -$25.9M -$21.6M -$10.7M
 
Basic EPS (Cont. Ops) -$0.05 -$0.04 -$0.02 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.05 -$0.04 -$0.02 -$0.01 -$0.01
Weighted Average Basic Share $1.3B $1.5B $1.6B $1.7B $1.7B
Weighted Average Diluted Share $1.3B $1.5B $1.6B $1.7B $1.7B
 
EBITDA -$60.6M -$54.8M -$16.6M -$10.4M -$6M
EBIT -$68.7M -$57.8M -$21.2M -$15.7M -$11.2M
 
Revenue (Reported) $13M $25.1M $17.4M $28.8M $34.1M
Operating Income (Reported) -$12.7M -$15.8M -$25.9M -$9.9M -$13.6M
Operating Income (Adjusted) -$68.7M -$57.8M -$21.2M -$15.7M -$11.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $54.7M $82.9M $84.9M $132.8M $170.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.9M $58.7M $66M $67.6M $69.7M
Gross Profit $16.7M $24.2M $18.9M $65.2M $100.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $52.8M $74.5M $113.8M $134M $174.8M
Operating Income -$36.1M -$50.3M -$94.9M -$68.8M -$74.4M
 
Net Interest Expenses -- $77.8M -- $10.2M --
EBT. Incl. Unusual Items -$20.6M -$21M -$78.2M -$128.1M -$56.6M
Earnings of Discontinued Ops. -- -- -- -$16.3M $6.9M
Income Tax Expense -$847.5K -$1.8M -$1.9M -$1.6M -$1.6M
Net Income to Company -$15.3M -$23M -$81.3M -$151M -$26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.7M -$19.2M -$76.3M -$142.8M -$25.5M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.05 -$0.09 -$0.02
Diluted EPS (Cont. Ops) -$0.02 -$0.01 -$0.05 -$0.09 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5M $75.6M -$55.8M -$106.1M -$36.6M
EBIT -$20M $61.7M -$71.7M -$126.6M -$60.6M
 
Revenue (Reported) $54.7M $82.9M $84.9M $132.8M $170.2M
Operating Income (Reported) -$36.1M -$50.3M -$94.9M -$68.8M -$74.4M
Operating Income (Adjusted) -$20M $61.7M -$71.7M -$126.6M -$60.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38.9M $60.2M $58M $96.6M $101.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.6M $42.2M $44.4M $51.3M $37.5M
Gross Profit $13.4M $18M $13.6M $45.3M $64.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $42.4M $63.1M $86M $82.8M $96.3M
Operating Income -$29M -$45.1M -$72.5M -$37.4M -$32.2M
 
Net Interest Expenses -- $76M $155.4K $1.9M --
EBT. Incl. Unusual Items -$10.1M -$163.2M -$46.1M -$56.5M -$24.2M
Earnings of Discontinued Ops. -- -- -- -$16.3M $6.9M
Income Tax Expense -$634.6K -$645.5K -$632.2K -$594.9K -$523.8K
Net Income to Company -$4.3M -$159.6M -$45.5M -$73.1M -$17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.5M -$162.5M -$45.5M -$72.2M -$16.8M
 
Basic EPS (Cont. Ops) -$0.01 -$0.11 -$0.03 -$0.04 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.11 -$0.03 -$0.04 -$0.01
Weighted Average Basic Share $3.9B $4.3B $4.6B $4.9B $5B
Weighted Average Diluted Share $3.9B $4.3B $4.6B $4.9B $5B
 
EBITDA $3M -$71.5M -$26.6M -$34.9M -$13.9M
EBIT -$9.8M -$80.6M -$39.7M -$50.7M -$29M
 
Revenue (Reported) $38.9M $60.2M $58M $96.6M $101.6M
Operating Income (Reported) -$29M -$45.1M -$72.5M -$37.4M -$32.2M
Operating Income (Adjusted) -$9.8M -$80.6M -$39.7M -$50.7M -$29M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $53.3M $272.5M $307.7M $318.9M $329.2M
Short Term Investments $5M $203.1M $68.9M $55.8M $2.4M
Accounts Receivable, Net $20.8M $11.9M $24M $47M $79.9M
Inventory $23.3M $27.8M $37.2M $51.5M $69.2M
Prepaid Expenses $2.9M $2.2M $6.3M $15M $21.1M
Other Current Assets $579.1K $2.1M $2.6M $4.9M $14.3M
Total Current Assets $117.3M $538.1M $469.8M $507.9M $528.7M
 
Property Plant And Equipment $29M $44.3M $70.7M $80.1M $128.4M
Long-Term Investments -- -- -- -- --
Goodwill $69.1M $72.6M $69.7M $37.3M $36.9M
Other Intangibles $57.7M $55.3M $60M $58M $62.9M
Other Long-Term Assets -- $120 -$340 -$200 --
Total Assets $275.6M $718.9M $681M $709.2M $772.5M
 
Accounts Payable $10.5M $9.6M $15.1M $20.6M $20.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $1.7M $2.3M $3.1M $3.7M
Other Current Liabilities $2.1M $1.2M $4.6M $6.2M $12.6M
Total Current Liabilities $38.2M $50.5M $79.9M $121.6M $130.6M
 
Long-Term Debt $3.5M $3.5M $2.6M $2.3M $2.2M
Capital Leases -- -- -- -- --
Total Liabilities $66.2M $78.3M $109.8M $153.1M $163.1M
 
Common Stock $27.7M $33M $33.1M $31.9M $32.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $209.4M $640.6M $571.2M $556M $609.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $209.4M $640.6M $571.2M $556M $609.4M
 
Total Liabilities and Equity $275.6M $718.9M $681M $709.2M $772.5M
Cash and Short Terms $58.3M $475.7M $376.6M $374.8M $331.5M
Total Debt $3.5M $3.5M $2.6M $2.3M $2.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $270.2M $334M $329.6M $339.4M $185M
Short Term Investments -- -- -- $8.4M --
Accounts Receivable, Net $9.7M $15.5M $27M $57M $65.2M
Inventory $30.2M $34.4M $47.7M $60.9M $46.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $34.2M $93.4M $71.4M $28.7M $22.2M
Total Current Assets $350M $488.2M $481.6M $502.7M $322.8M
 
Property Plant And Equipment $34.2M $59.6M $63.3M $97.7M $151.1M
Long-Term Investments -- -- -- -- --
Goodwill $71.1M $70.5M $65.1M $34.8M $36.8M
Other Intangibles $56.1M $60.4M $59.5M $54.6M $55.7M
Other Long-Term Assets $4.9M $10.5M $21M $20.7M $22.9M
Total Assets $516.3M $689.3M $690.5M $710.5M $589.3M
 
Accounts Payable $7.1M $11.5M $13.8M $15.1M $12.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $2M $2.2M $3.3M $6.4M
Other Current Liabilities $13.7M $22.5M $18.9M $30.1M $15.9M
Total Current Liabilities $41.1M $57.7M $85M $112.8M $89.6M
 
Long-Term Debt $3.5M $3.2M $2.2M $2M --
Capital Leases -- -- -- -- --
Total Liabilities $67.8M $83.4M $109.4M $144.3M $117.8M
 
Common Stock $29.9M $33.3M $29.3M $29.9M $31.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $448.5M $605.9M $581M $566.2M $471.5M
 
Total Liabilities and Equity $516.3M $689.3M $690.5M $710.5M $589.3M
Cash and Short Terms $270.2M $334M $329.6M $347.7M $185M
Total Debt $3.5M $3.2M $2.2M $2M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$31.5M $132.2M -$195.4M -$123.4M -$82.4M
Depreciation & Amoritzation $8.6M $17.3M $12M $17.8M $21.1M
Stock-Based Compensation $716.8K $815.6K $1K $867K $380.8K
Change in Accounts Receivable -$8.5M $8.7M $810.8K $15M -$24.8M
Change in Inventories -$8M -$3.4M -$10.6M -$18.3M -$18.8M
Cash From Operations -$22.7M -$22.9M -$52.2M -$71.8M -$63.3M
 
Capital Expenditures $13.5M $24.7M $43.8M $29M $69.9M
Cash Acquisitions -$162.8K $597.3K -$147.6K -$120.6K -$91.9K
Cash From Investing -$15.2M -$31.3M -$43.4M -$41.9M -$61.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.7M -- -- --
Long-Term Debt Repaid -$306.9K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $110 -$246.4K -$518K -$196.3K -$144.8K
Cash From Financing $58M $245.7M $141.1M $155.4M $145.7M
 
Beginning Cash (CF) $39.8M $55.8M $270.7M $283M $296.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20M $191.5M $45.6M $41.7M $21.3M
Ending Cash (CF) $59.8M $247.7M $315.9M $326.2M $317.8M
 
Levered Free Cash Flow -$36.2M -$47.6M -$95.9M -$100.7M -$133.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$63M -$53M -$24.9M -$22.9M -$10.9M
Depreciation & Amoritzation $8.6M $2.7M $4.1M $5.6M $7.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$7.8M -$11.9M -$9.5M -$19.3M -$4.5M
 
Capital Expenditures $5.7M $8.7M $8.5M $13.5M $15M
Cash Acquisitions $219.6K -$61.3K -- -$2K --
Cash From Investing -$6.2M -$4.2M -$5M -$11.5M -$21.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $160.7K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$266.1K
Other Financing Activities -$62.1K -$101.2K $4.5K -$23.4K -$320
Cash From Financing $30.9M -$4M -$5M $2.2M -$1.2M
 
Beginning Cash (CF) $255.6M $366.4M $385.7M $384.2M $206.4M
Foreign Exchange Rate Adjustment $660.5K -$170.9K $1.3M -$216.6K -$17.1K
Additions / Reductions $16.9M -$20.2M -$19.5M -$28.5M -$27.2M
Ending Cash (CF) $278.3M $333.3M $351M $361.9M $180.7M
 
Levered Free Cash Flow -$13.5M -$20.6M -$18M -$32.8M -$19.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$15.3M -$23M -$81.3M -$151M -$26.7M
Depreciation & Amoritzation $15.5M $13.1M $15.4M $21.2M $21.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$19.8M -$49.1M -$62.2M -$72.7M -$37.6M
 
Capital Expenditures $21.4M $41.5M $29.9M $50.7M $82.5M
Cash Acquisitions $2.6M -$2.3M -$2.9K -$213.2K $700
Cash From Investing -$26.5M -$42.9M -$34.2M -$54.8M -$72.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$713K -$211.8K -$436.8K -$194.4K -$143.1K
Cash From Financing $252.4M $131.6M $151.9M $153.5M -$63.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $206.1M $39.5M $55.6M $26.1M -$173.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$41.1M -$90.6M -$92M -$123.4M -$120.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.3M -$159.6M -$45.5M -$73.1M -$17.3M
Depreciation & Amoritzation $13.1M $8.9M $12.4M $15.8M $15.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$13.3M -$39.5M -$49.5M -$50.4M -$24.8M
 
Capital Expenditures $14.9M $31.7M $17.8M $39.6M $52.2M
Cash Acquisitions $2.8M -$144.7K -- -$92.7K --
Cash From Investing -$19.7M -$31.4M -$22.2M -$35.1M -$46.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$58.2M
Other Financing Activities -$190.2K -$155.5K -$74.3K -$72.4K -$70.7K
Cash From Financing $253.1M $139M $149.9M $148M -$60.9M
 
Beginning Cash (CF) $439.3M $1B $1.1B $1.1B $834.5M
Foreign Exchange Rate Adjustment $665K -$191K $1.4M $391.7K $111.6K
Additions / Reductions $220.1M $68.2M $78.1M $62.5M -$132.6M
Ending Cash (CF) $662.3M $1.1B $1.2B $1.2B $696.2M
 
Levered Free Cash Flow -$28.2M -$71.2M -$67.4M -$90M -$77M

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