Financhill
Sell
43

NTNOF Quote, Financials, Valuation and Earnings

Last price:
$0.60
Seasonality move :
0%
Day range:
$0.60 - $0.60
52-week range:
$0.56 - $0.66
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.78x
P/B ratio:
0.46x
Volume:
--
Avg. volume:
--
1-year change:
-8.81%
Market cap:
$181.9M
Revenue:
$263.5M
EPS (TTM):
-$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $94M $66.3M $20.4M $235.2M $263.5M
Revenue Growth (YoY) 607.13% -29.43% -69.19% 1050.5% 12.06%
 
Cost of Revenues $113.8M $102.2M $77.6M $253M $267.1M
Gross Profit -$19.8M -$35.9M -$57.2M -$17.8M -$3.5M
Gross Profit Margin -21.08% -54.07% -279.86% -7.57% -1.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5M $10.1M $7.6M $7.5M $7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.5M $15.6M $8M $7.5M $7M
Operating Income -$24.3M -$51.5M -$65.2M -$25.3M -$10.5M
 
Net Interest Expenses $18.2M $21.6M $27.9M $46M $56.3M
EBT. Incl. Unusual Items -$38.4M -$71.7M -$92.5M -$68.1M -$63.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M -$3.1M $388K $2.8M $2.4M
Net Income to Company -$36.5M -$11M -$92.9M -$70.9M -$65.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.5M -$11M -$92.9M -$70.9M -$65.7M
 
Basic EPS (Cont. Ops) -$0.53 -$0.16 -$0.80 -$0.39 -$0.23
Diluted EPS (Cont. Ops) -$0.53 -$0.16 -$0.80 -$0.39 -$0.23
Weighted Average Basic Share $68.6M $68.6M $115.5M $182.5M $283.1M
Weighted Average Diluted Share $68.6M $68.6M $115.5M $182.5M $283.1M
 
EBITDA $5.3M -$8.8M -$25M $17.5M $39.4M
EBIT -$24.3M -$51.5M -$65.2M -$25.3M -$10.5M
 
Revenue (Reported) $94M $66.3M $20.4M $235.2M $263.5M
Operating Income (Reported) -$24.3M -$51.5M -$65.2M -$25.3M -$10.5M
Operating Income (Adjusted) -$24.3M -$51.5M -$65.2M -$25.3M -$10.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.3M -- $80.2M $39.8M $57.4M
Revenue Growth (YoY) -51.67% -100% -- -50.32% 44%
 
Cost of Revenues $22.8M $10.1M $83.5M $58.8M $63.9M
Gross Profit -$12.5M -$10.1M -$3.3M -$19M -$6.5M
Gross Profit Margin -121.94% -- -4.17% -47.61% -11.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $1.5M $1.9M $1.2M $2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.8M $7.5M $1.9M $1.2M $2M
Operating Income -$20.4M -$17.6M -$5.3M -$20.1M -$8.6M
 
Net Interest Expenses $6.3M $7.4M $12.6M $15.9M $15.9M
EBT. Incl. Unusual Items -$26.5M -$27.4M -$16.7M -$35.8M -$25.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$380K $32K $923K $94K $428K
Net Income to Company -$26.1M -$26.8M -$17.4M -$35.8M -$26.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.1M -$27.4M -$17.7M -$35.9M -$25.9M
 
Basic EPS (Cont. Ops) -$0.38 -$0.24 -$0.10 -$0.13 -$0.09
Diluted EPS (Cont. Ops) -$0.38 -$0.24 -$0.10 -$0.13 -$0.09
Weighted Average Basic Share $68.6M $116.3M $182.7M $273.2M $303.2M
Weighted Average Diluted Share $68.6M $116.3M $182.7M $273.2M $303.2M
 
EBITDA -$9.6M -$7.5M $5.9M -$7.3M $7.5M
EBIT -$20.4M -$17.6M -$5.3M -$20.1M -$8.6M
 
Revenue (Reported) $10.3M -- $80.2M $39.8M $57.4M
Operating Income (Reported) -$20.4M -$17.6M -$5.3M -$20.1M -$8.6M
Operating Income (Adjusted) -$20.4M -$17.6M -$5.3M -$20.1M -$8.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $77.6M $27.5M $165.9M $278M $233.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $118.6M $52.7M $195.4M $286.5M $231.5M
Gross Profit -$41M -$25.1M -$29.5M -$8.5M $1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.6M $8.2M $7.8M $6.7M $8.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14M $25M $7.8M $6.7M $8.3M
Operating Income -$55M -$50.1M -$37.3M -$15.2M -$6.5M
 
Net Interest Expenses $22.6M $24.4M $41.9M $54M $61.6M
EBT. Incl. Unusual Items -$72.7M -$76.6M -$72.7M -$67.2M -$63.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M $123K $1.9M $3M $2.4M
Net Income to Company -$70.2M -$19M -$74.7M -$70.5M -$66.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$70.1M -$19.1M -$74.6M -$70.2M -$66M
 
Basic EPS (Cont. Ops) -$1.02 $0.09 -$0.44 -$0.32 -$0.22
Diluted EPS (Cont. Ops) -$1.02 $0.09 -$0.44 -$0.32 -$0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12.3M -$9.4M $4.8M $32.5M $50.5M
EBIT -$55M -$50.1M -$37.3M -$15.2M -$6.5M
 
Revenue (Reported) $77.6M $27.5M $165.9M $278M $233.3M
Operating Income (Reported) -$55M -$50.1M -$37.3M -$15.2M -$6.5M
Operating Income (Adjusted) -$55M -$50.1M -$37.3M -$15.2M -$6.5M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $9.8M $155.3M $198.2M $168M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.3M $170.5M $204M $168.4M --
Gross Profit -$26.4M -$15.1M -$5.8M -$432K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $5.7M $4.9M $6.2M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.3M $5.7M $4.9M $6.2M --
Operating Income -$48.7M -$20.8M -$10.6M -$6.6M --
 
Net Interest Expenses $19M $33M $41M $46.2M --
EBT. Incl. Unusual Items -$70.6M -$50.8M -$49.9M -$50.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171K $1.7M $2M $2M --
Net Income to Company -$69.6M -$52.2M -$51.8M -$54.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$70.7M -$52.5M -$51.8M -$52.2M --
 
Basic EPS (Cont. Ops) -$0.66 -$0.29 -$0.22 -$0.17 --
Diluted EPS (Cont. Ops) -$0.66 -$0.29 -$0.22 -$0.17 --
Weighted Average Basic Share $318.9M $547.3M $649.5M $909.6M --
Weighted Average Diluted Share $318.9M $547.3M $649.5M $909.6M --
 
EBITDA -$18.7M $11M $26M $37.1M --
EBIT -$48.7M -$20.8M -$10.6M -$6.6M --
 
Revenue (Reported) $9.8M $155.3M $198.2M $168M --
Operating Income (Reported) -$48.7M -$20.8M -$10.6M -$6.6M --
Operating Income (Adjusted) -$48.7M -$20.8M -$10.6M -$6.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $37.6M $15.6M $72.9M $54.5M $42.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.4M -- $19.2M $47.9M $55M
Inventory -- -- -- -- $344K
Prepaid Expenses -- $1.2M $35K $35K $35K
Other Current Assets $689K $2.5M $9.9M $2.1M $1.5M
Total Current Assets $60.9M $23.8M $106.4M $105.1M $100.3M
 
Property Plant And Equipment $1.1B $953.8M $917.7M $923.6M $929.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $977.6M $1.1B $1.1B $1B
 
Accounts Payable $5M $2.3M $7.7M $5.2M $12.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $196K $106K $117K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $344.8M $19.5M $79.4M $158.2M $67M
 
Long-Term Debt $277.6M $459.5M $461.4M $457.9M $515.8M
Capital Leases -- -- -- -- --
Total Liabilities $627.6M $481.9M $547M $618.9M $585.4M
 
Common Stock $63.8M $63.8M $90.8M $91.3M $151.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $507.1M $495.6M $506.8M $436.9M $446.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $507.1M $495.6M $506.8M $436.9M $446.2M
 
Total Liabilities and Equity $1.1B $977.6M $1.1B $1.1B $1B
Cash and Short Terms $37.6M $15.6M $72.9M $54.5M $42.9M
Total Debt $467.6M $469.5M $481.4M $541.7M $530.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $16M $49.4M $21.1M $71.4M $43.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $67.8M $27.6M $22M
Inventory $825K -- -- $2.9M --
Prepaid Expenses $1.1M $31K $35K $35K --
Other Current Assets $902K $1.5M $7.7M $1.4M --
Total Current Assets $20.3M $54.4M $98.5M $104.8M $71.2M
 
Property Plant And Equipment $1B $924.7M $928.8M $928.5M $926.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1.4M -- -- --
Total Assets $1.1B $987.6M $1.1B $1B $1.1B
 
Accounts Payable $1.8M $4M $14.4M $8.9M $24.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $196K $139K $165K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $618.4M $49.4M $153.4M $65.2M $393.7M
 
Long-Term Debt -- $449.9M $466.2M $506.3M $248.7M
Capital Leases -- -- -- -- --
Total Liabilities $621.4M $502.1M $622.4M $574.1M $662.5M
 
Common Stock $63.8M $67.3M $91.3M $151.6M $151.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $444.3M $485.5M $455.3M $459.8M $395M
 
Total Liabilities and Equity $1.1B $987.6M $1.1B $1B $1.1B
Cash and Short Terms $16M $49.4M $21.1M $71.4M $43.9M
Total Debt $399.1M $479.8M $537.9M $513.8M $540.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$36.5M -$11M -$92.9M -$70.9M -$65.7M
Depreciation & Amoritzation $29.6M $42.7M $40.2M $42.9M $49.9M
Stock-Based Compensation -- -- -- -- $273K
Change in Accounts Receivable $6.7M $10.8M -$19.2M -$28.7M -$6.3M
Change in Inventories -- -- -- -- --
Cash From Operations $14.5M -$21.8M -$52.8M -$30.6M -$19.4M
 
Capital Expenditures $41.3M $206K $4.7M $49M $55.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.3M -$206K -$4.7M -$49M -$55.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50M -- $21.8M $60.2M $94.9M
Long-Term Debt Repaid -$40M -- -$10M -- -$90M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $10.4M -- $114.8M $61.1M $63.2M
 
Beginning Cash (CF) $37.6M $15.6M $72.9M $54.5M $42.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.4M -$22M $57.3M -$18.4M -$11.6M
Ending Cash (CF) $21.2M -$6.4M $130.2M $36.1M $31.3M
 
Levered Free Cash Flow -$26.8M -$22M -$57.5M -$79.6M -$74.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$26.1M -$26.8M -$17.4M -$35.8M -$26.9M
Depreciation & Amoritzation $10.8M $10M $11M $12.9M $16.6M
Stock-Based Compensation -- -- -- $68K $200.8K
Change in Accounts Receivable -$2.3M $192.2K -$24.9M $26.3M $27.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$11.5M -$17.7M -$37.6M $13.7M $29.9M
 
Capital Expenditures $75.2K $1.3M $12.7M $18.4M $5.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$75.2K -$1.3M -$12.7M -$18.4M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5M $3.3M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $39.1M $3M $272.8K -$7.8M
 
Beginning Cash (CF) $16M $49.4M $21.1M $71.4M $43.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M $20.1M -$47.3M -$4.5M $16.2M
Ending Cash (CF) $4.4M $69.5M -$26.2M $66.9M $60.2M
 
Levered Free Cash Flow -$11.6M -$19M -$50.3M -$4.8M $24M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$70.2M -$19M -$74.7M -$70.5M -$66.6M
Depreciation & Amoritzation $43.1M $40.6M $42M $47.9M $57.6M
Stock-Based Compensation -- -- -- $68K $824.5K
Change in Accounts Receivable $13.1M -$320.6K -$59.6M $31.9M $8.7M
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M -$33.8M -$85.1M $45.7M $3.6M
 
Capital Expenditures $35.5M $1.3M $45.5M $47.8M $55.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.5M -$1.3M -$45.5M -$47.8M -$55.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $20.2M $58M $81.8M --
Long-Term Debt Repaid -$10M -$10M -- -$90M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$10.6M $68.4M $100.3M $50.6M $25.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.4M $33.3M -$30.2M $48.6M -$27M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.7M -$35.1M -$130.5M -$2M -$52.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$69.6M -$52.2M -$51.8M -$54.2M --
Depreciation & Amoritzation $29.8M $31.6M $36.7M $45.3M --
Stock-Based Compensation -- -- $68K $626K --
Change in Accounts Receivable -$321.1K -$41.5M $20.1M $35M --
Change in Inventories -- -- -- -- --
Cash From Operations -$33.4M -$66.9M $12M $34.5M --
 
Capital Expenditures $1.3M $42.3M $41.5M $43.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$42.3M -$41.5M -$43.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.2M $56.5M $78.1M $8.4M --
Long-Term Debt Repaid -$10M -- -$90M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $68.4M $56M $46.2M $9.8M --
 
Beginning Cash (CF) $115.5M $122.7M $197.9M $130.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.8M -$53.2M $16.7M $1.1M --
Ending Cash (CF) $149.3M $69.5M $214.7M $131.5M --
 
Levered Free Cash Flow -$34.6M -$109.2M -$29.5M -$8.7M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is down 7.58% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 0.89% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 1.85% over the past day.

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

Show me the best stock