Financhill
Sell
19

NSRPF Quote, Financials, Valuation and Earnings

Last price:
$0.08
Seasonality move :
-1.91%
Day range:
$0.08 - $0.09
52-week range:
$0.04 - $0.13
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.56x
P/B ratio:
0.60x
Volume:
143.1K
Avg. volume:
221.6K
1-year change:
53.52%
Market cap:
$29.4M
Revenue:
--
EPS (TTM):
-$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $89.5M -- -- --
Revenue Growth (YoY) -- -- -100% -- --
 
Cost of Revenues -- $104M $20M $4.4M $1.6M
Gross Profit -- -$14.4M -$20M -$4.4M -$1.6M
Gross Profit Margin -- -16.14% -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $20M $10.8M $11.1M $6.9M
Other Inc / (Exp) -$1.5M $43.5M $17.9M -$14.3M --
Operating Expenses $12.6M $14.4M $6.4M $18.1M $12.4M
Operating Income -$12.6M -$28.9M -$26.4M -$22.5M -$14M
 
Net Interest Expenses -- $8.3M $5.2M $278.6K $1M
EBT. Incl. Unusual Items -$13.6M $2M -$13.3M -$36.6M -$16.5M
Earnings of Discontinued Ops. -- -- -$68.6M -$58.5M --
Income Tax Expense -$580.7K $5.7M -$931K -$367.5K $433.6K
Net Income to Company -$13M -$561.5K -$81.9M -$95.1M -$16.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13M -$561.5K -$12.4M -$36.2M -$17M
 
Basic EPS (Cont. Ops) -$0.07 -$0.00 -$0.33 -$0.32 -$0.05
Diluted EPS (Cont. Ops) -$0.07 -$0.00 -$0.33 -$0.32 -$0.05
Weighted Average Basic Share $198.9M $239.8M $248.6M $297.4M $354.2M
Weighted Average Diluted Share $198.9M $239.8M $248.6M $297.4M $354.2M
 
EBITDA -$11.8M -$7.3M -$6.4M -$18.1M -$12.4M
EBIT -$12.8M -$28.9M -$26.4M -$22.5M -$14M
 
Revenue (Reported) -- $89.5M -- -- --
Operating Income (Reported) -$12.6M -$28.9M -$26.4M -$22.5M -$14M
Operating Income (Adjusted) -$12.8M -$28.9M -$26.4M -$22.5M -$14M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.1M $21.4M -- -- --
Revenue Growth (YoY) -- -37.16% -100% -- --
 
Cost of Revenues $34M $31.2M $671K $48.4K $34.1K
Gross Profit $51.6K -$9.8M -$671K -$48.4K -$34.1K
Gross Profit Margin 0.15% -45.61% -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $2.5M $1.7M $1.5M $927.2K
Other Inc / (Exp) $69.6M -$33.8M -$33.5K -$436K --
Operating Expenses $382.5K $2.5M $3.9M $3.5M $3.1M
Operating Income -$330.9K -$12.2M -$4.6M -$3.5M -$3.2M
 
Net Interest Expenses $2.2M $654.6K $4.5K $241.9K $197.5K
EBT. Incl. Unusual Items $65M -$46.5M -$4.5M -$4.2M -$3.3M
Earnings of Discontinued Ops. -- -- -$2.7M -- --
Income Tax Expense $6.3M -$1.2M -$102.1K -- --
Net Income to Company $67.2M -$46.5M -$7.3M -$4.2M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.7M -$45.3M -$4.4M -$4.2M -$3.3M
 
Basic EPS (Cont. Ops) $0.25 -$0.18 -$0.03 -$0.01 -$0.01
Diluted EPS (Cont. Ops) $0.25 -$0.18 -$0.03 -$0.01 -$0.01
Weighted Average Basic Share $245.5M $249.3M $271.1M $354.6M $354.6M
Weighted Average Diluted Share $245.5M $249.3M $271.1M $354.6M $354.6M
 
EBITDA $3.2M -$8.5M -$3.9M -$3.5M -$3.1M
EBIT -$330.9K -$12.2M -$4.6M -$3.5M -$3.2M
 
Revenue (Reported) $34.1M $21.4M -- -- --
Operating Income (Reported) -$330.9K -$12.2M -$4.6M -$3.5M -$3.2M
Operating Income (Adjusted) -$330.9K -$12.2M -$4.6M -$3.5M -$3.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66M $93.5M $1.8M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70.9M $146.1M $13.6M $1.6M $694.3K
Gross Profit -$4.9M -$52.6M -$11.8M -$1.6M -$694.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.9M $12.5M $10.7M $7.1M $4.3M
Other Inc / (Exp) $76.3M -$54M $34.8M -$14M --
Operating Expenses $11.8M $9.1M $15.6M $14.3M $8.8M
Operating Income -$16.7M -$61.7M -$27.3M -$15.9M -$9.5M
 
Net Interest Expenses $6.3M $10.8M $126.1K $964.3K $871.8K
EBT. Incl. Unusual Items $46.6M -$123.3M -$28.5M -$17.6M -$10.4M
Earnings of Discontinued Ops. -- -- -$11M -$2.7M --
Income Tax Expense $6.3M -$91.4K -$1.4M -$51K $866.8K
Net Income to Company $48.4M -$124.9M -$39.6M -- -$10.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.6M -$123.2M -$27.2M -$17.6M -$11.3M
 
Basic EPS (Cont. Ops) $0.17 -$0.50 -$0.14 -$0.06 -$0.03
Diluted EPS (Cont. Ops) $0.17 -$0.50 -$0.14 -$0.06 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.2M -$30.8M -$23.3M -$14.3M -$8.8M
EBIT -$16.7M -$61.7M -$27.3M -$15.9M -$9.5M
 
Revenue (Reported) $66M $93.5M $1.8M -- --
Operating Income (Reported) -$16.7M -$61.7M -$27.3M -$15.9M -$9.5M
Operating Income (Adjusted) -$16.7M -$61.7M -$27.3M -$15.9M -$9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66M $69.8M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65.9M $106.6M $2.9M $976.4K $103.6K
Gross Profit $51.6K -$36.7M -$2.9M -$976.4K -$103.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16M $8.4M $7.8M $5.4M $2.8M
Other Inc / (Exp) $78.5M -$18.7M -$595.3K -$386.8K $1M
Operating Expenses $16.5M $5M $13.4M $10.4M $7.6M
Operating Income -$16.5M -$41.7M -$16.3M -$11.4M -$7.7M
 
Net Interest Expenses $7.6M $8.8M $21.5K $959.8K $582.9K
EBT. Incl. Unusual Items $52.5M -$69.7M -$16.5M -$13.1M -$7M
Earnings of Discontinued Ops. -- -- -$11M -- --
Income Tax Expense $6.3M $494.8K -$23K $51.2K $492.1K
Net Income to Company $54.7M -$69.7M -$27.6M -$13.1M -$7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $48.1M -$70.2M -$16.5M -$13.2M -$7.5M
 
Basic EPS (Cont. Ops) $0.19 -$0.28 -$0.10 -$0.04 -$0.02
Diluted EPS (Cont. Ops) $0.19 -$0.28 -$0.10 -$0.04 -$0.02
Weighted Average Basic Share $713.1M $743.8M $805.3M $1.1B $1.1B
Weighted Average Diluted Share $713.1M $743.8M $805.3M $1.1B $1.1B
 
EBITDA $348.4K -$23.3M -$13.4M -$10.4M -$7.6M
EBIT -$8.9M -$41.7M -$16.3M -$11.4M -$7.7M
 
Revenue (Reported) $66M $69.8M -- -- --
Operating Income (Reported) -$16.5M -$41.7M -$16.3M -$11.4M -$7.7M
Operating Income (Adjusted) -$8.9M -$41.7M -$16.3M -$11.4M -$7.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $31.8M $25.7M $35.5M $8.9M $7.5M
Short Term Investments $152.9K $84.7K $112K $112.3K --
Accounts Receivable, Net -- -- -- -- --
Inventory $3M $7.6M $3.4M -- --
Prepaid Expenses $503.5K $909K $827.3K $623.4K --
Other Current Assets -- -- -- -- --
Total Current Assets $36.8M $39.1M $41.6M $18.1M $8M
 
Property Plant And Equipment $294.5M $79.3M $16.3M $2.9M $696K
Long-Term Investments $26.6M $123.7M $15.3M $26.1M $22.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $65.1K $60.4K $74.4K $73.1K --
Total Assets $357.9M $366.3M $189.1M $80.7M $59.3M
 
Accounts Payable $5.4M $2.6M -- -- --
Accrued Expenses $3.7M $10M $2.8M $1.4M --
Current Portion Of Long-Term Debt $4.8M $4.5M -- -- --
Current Portion Of Capital Lease Obligations $8.3M $9.8M $3.2M $881.2K --
Other Current Liabilities $908.1K $849.4K -- -- --
Total Current Liabilities $25.8M $36M $16.8M $6.8M $3M
 
Long-Term Debt $27.4M $44.3M $1.7M $338.2K $215.5K
Capital Leases -- -- -- -- --
Total Liabilities $99.6M $117.5M $50.3M $16.3M $11M
 
Common Stock $272.3M $307.8M $292.9M $314.7M $288.9M
Other Common Equity Adj $11.7M -- -- -- --
Common Equity $258.4M $248.8M $138.7M $64.4M $48.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $258.4M $248.8M $138.7M $64.4M $48.3M
 
Total Liabilities and Equity $357.9M $366.3M $189.1M $80.7M $59.3M
Cash and Short Terms $31.9M $25.7M $35.5M $8.9M $7.5M
Total Debt -- $59.1M $4.9M $1.2M $296.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $40.5M $47.5M $12.2M $4.7M $1.7M
Short Term Investments -- $107.5K $105.9K $90.3K --
Accounts Receivable, Net -- -- -- -- --
Inventory $8M $4M $616.1K -- --
Prepaid Expenses -- $1M $637.1K $441.9K --
Other Current Assets -- -- -- -- --
Total Current Assets $54.1M $55.4M $14.3M $5.5M $8.8M
 
Property Plant And Equipment $106.1M $16.6M $11.1M $815K $632.5K
Long-Term Investments $100.3M $15M $18.6M $30.8M $23.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $70.9K $69.2K $74.8K --
Total Assets $460.8M $194.3M $155.1M $71M $62.1M
 
Accounts Payable $1.6M $3M -- -- --
Accrued Expenses -- $5.8M $1.7M $843.8K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3M $1.3M $80.7K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.6M $21.6M $4.3M $5.1M $2.9M
 
Long-Term Debt $55.9M $2.8M $48.8K $273.1K $153.1K
Capital Leases -- -- -- -- --
Total Liabilities $122.2M $53.1M $34.2M $15.8M $12.6M
 
Common Stock $306.9M $285.3M $305.1M $307.6M $298.7M
Other Common Equity Adj -- -- -$7.2M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $338.6M $141.2M $120.9M $55.2M $49.5M
 
Total Liabilities and Equity $460.8M $194.3M $155.1M $71M $62.1M
Cash and Short Terms $40.5M $47.5M $12.2M $4.7M $1.7M
Total Debt $67.6M $5.8M $1.3M $353.8K $246.5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13M -$561.5K -$81.9M -$95.1M -$16.5M
Depreciation & Amoritzation $994.9K $21.5M $19.8M $4.1M $1.6M
Stock-Based Compensation $5.3M $8M $2.2M $1M $217.5K
Change in Accounts Receivable -$1.4M -$3.4M $2.7M -$5.8M $819K
Change in Inventories -$185.1K -$4.6M $3.8M $3.4M --
Cash From Operations -$2.9M -$15.7M -$35.5M -$35.1M -$12.2M
 
Capital Expenditures -- $21.8M $4.8M $1.3M --
Cash Acquisitions -$45.3M -- -- -- --
Cash From Investing -$63.1M -$6.2M $91.9M -$1.1M $14.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $27.7M -- -- -- --
Long-Term Debt Repaid -$684.4K -$9.5M -$48.4M -$2.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.3M -$2.5M $59.2K -$739.9K --
Cash From Financing $74.9M $15.7M -$44.4M $9.5M -$2.8M
 
Beginning Cash (CF) $21.4M $25.6M $35.4M $8.8M $7.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.8M -$6.5M $12M -$26.9M -$674.5K
Ending Cash (CF) $30.2M $18.8M $47.3M -$18.3M $6.7M
 
Levered Free Cash Flow -$20.8M -$37.5M -$40.3M -$36.4M -$12.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $67.2M -$46.5M -$7.3M -$4.2M -$3.3M
Depreciation & Amoritzation $2.9M $3.8M $908.4K $48.4K $34.5K
Stock-Based Compensation $1.3M $352.9K $157K $61.6K --
Change in Accounts Receivable -$588K $306.2K $297.9K $634.2K $42.7K
Change in Inventories $80.5K $5.6M -$417.6K -- --
Cash From Operations $7.7M -$7.8M -$11.4M -$3.2M -$2.6M
 
Capital Expenditures $7.1M $80.4K $5.3K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M $43.6M -$5.2K -- $14.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5.1M -- -- -- --
Long-Term Debt Repaid -$5M -$3.8M -$494.6K -$27.3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $63.7K -$5.7K -$834.2K -- --
Cash From Financing -$3.4M -$43M $3.6M -$24.9K -$51K
 
Beginning Cash (CF) $34.7M $47.4M $12.1M $4.6M $1.6M
Foreign Exchange Rate Adjustment $101.3K -$124.8K $1.5K $6.6K $9.5K
Additions / Reductions -$1.9M -$7.3M -$7.8M -$3.2M -$2.6M
Ending Cash (CF) $32.9M $40M $4.3M $1.4M -$962K
 
Levered Free Cash Flow $635.6K -$7.8M -$11.4M -$3.2M -$2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $48.4M -$124.9M -$39.6M -- -$10.1M
Depreciation & Amoritzation $8.9M $32.6M $3.7M -- $672K
Stock-Based Compensation $8.6M $2.7M $919.7K -- $29.8K
Change in Accounts Receivable -$4.4M $1.6M $2.2M -- $190K
Change in Inventories -- $3.5M $3.4M -- --
Cash From Operations -$14.4M -$30.7M -$43.9M -- -$8.1M
 
Capital Expenditures $15.4M $8.7M $2.3M $5.3K --
Cash Acquisitions -$45.9M -- -- -- --
Cash From Investing -$53.3M $95.3M -$3.4M -- $7.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$9M -$8.8M -$42.1M -$1.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1M -- -- -- --
Cash From Financing $89.6M -$47.7M $11M -- -$2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.9M $16.6M -$36.2M -- -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$24.3M -$39.3M -$46.2M -- -$8.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $54.7M -$69.7M -$27.6M -$13.1M -$7M
Depreciation & Amoritzation $8.7M $19.8M $3.3M $976.4K $105.3K
Stock-Based Compensation $7M $1.7M $463.8K $183.8K --
Change in Accounts Receivable -$3.4M $1.7M $1.1M -$5.9M $10.2K
Change in Inventories -$4.9M $3.2M $2.8M -- --
Cash From Operations -$6.8M -$21.9M -$30.6M -$16.6M -$6.1M
 
Capital Expenditures $9.4M $2.5M $10.5K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M $95.1M -$1.1M $13.3M $103.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$9M -$8.3M -$2M -$845.6K -$21.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.5M $261.9K -$1.3M -- --
Cash From Financing $16M -$47.2M $8.3M -$850.4K -$91.5K
 
Beginning Cash (CF) $83.1M $122.8M $55M $23.1M $12.2M
Foreign Exchange Rate Adjustment -$41.2K -$169K -$14.2K $131.3K $23.2K
Additions / Reductions $2.9M $25.8M -$23.5M -$4M -$6.1M
Ending Cash (CF) $86.9M $148.4M $31.5M $19.2M $6.2M
 
Levered Free Cash Flow -$16.3M -$24.4M -$30.6M -$16.6M -$6.1M

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 33.49% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 42.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.18% over the past day.

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

Show me the best stock