Financhill
Buy
52

NG.TO Quote, Financials, Valuation and Earnings

Last price:
$13.56
Seasonality move :
23.15%
Day range:
$12.65 - $13.84
52-week range:
$3.22 - $16.27
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3,120.67x
P/B ratio:
26.01x
Volume:
738.9K
Avg. volume:
682.4K
1-year change:
199.34%
Market cap:
$5.9B
Revenue:
--
EPS (TTM):
-$0.36
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.8K $9.1K $13.5K $30K $30.8K
Gross Profit -$8.8K -$9.1K -$13.5K -$30K -$30.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.3M $26M $29.4M $34M $35.6M
Other Inc / (Exp) -$21.7M -$35.4M -$24M -$13.9M --
Operating Expenses $25.3M $26M $29.4M $34M $35.5M
Operating Income -$25.3M -$26M -$29.4M -$34M -$35.6M
 
Net Interest Expenses $7.4M $10.3M $17.6M $20.1M $20.7M
EBT. Incl. Unusual Items -$29.8M -$32.7M -$63.2M -$61.2M -$132.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $171.8K -$42.7K $52.7K $987K --
Net Income to Company -$50.8M -$69.1M -$63.2M -$62.2M -$132.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.8M -$69.1M -$63.2M -$62.2M -$132.6M
 
Basic EPS (Cont. Ops) -$0.15 -$0.21 -$0.19 -$0.19 -$0.35
Diluted EPS (Cont. Ops) -$0.15 -$0.21 -$0.19 -$0.19 -$0.35
Weighted Average Basic Share $331.5M $333.2M $334.1M $334.5M $374.7M
Weighted Average Diluted Share $331.5M $333.2M $334.1M $334.5M $374.7M
 
EBITDA -$25.3M -$26M -$29.4M -$34M -$35.5M
EBIT -$25.3M -$26M -$29.4M -$34M -$35.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$25.3M -$26M -$29.4M -$34M -$35.6M
Operating Income (Adjusted) -$25.3M -$26M -$29.4M -$34M -$35.6M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3K $1.3K $6.8K $6.9K $7K
Gross Profit -$1.3K -$1.3K -$6.8K -$6.9K -$7K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3M $6.3M $7.4M $8.2M $11.8M
Other Inc / (Exp) -$5.1M -$7.8M -$3.6M -$3M --
Operating Expenses $6.3M $6.3M $7.4M $8.2M $11.8M
Operating Income -$6.3M -$6.3M -$7.4M -$8.2M -$11.8M
 
Net Interest Expenses $1.9M $3.5M $4.7M $5M $5.1M
EBT. Incl. Unusual Items -$8.2M -$8.1M -$14.3M -$15.1M -$21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.9K -$44.5K -$49.2K -$180.1K --
Net Income to Company -$12.7M -$16.7M -$14.3M -$14.9M -$21.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M -$16.5M -$14.2M -$14.9M -$21.8M
 
Basic EPS (Cont. Ops) -$0.04 -$0.05 -$0.04 -$0.04 -$0.05
Diluted EPS (Cont. Ops) -$0.04 -$0.05 -$0.04 -$0.04 -$0.05
Weighted Average Basic Share $332.4M $333.8M $334.2M $334.6M $406.9M
Weighted Average Diluted Share $332.4M $333.8M $334.2M $334.6M $406.9M
 
EBITDA -$6.3M -$6.3M -$7.4M -$8.2M -$11.8M
EBIT -$6.3M -$6.3M -$7.4M -$8.2M -$11.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$6.3M -$6.3M -$7.4M -$8.2M -$11.8M
Operating Income (Adjusted) -$6.3M -$6.3M -$7.4M -$8.2M -$11.8M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.8K $9K $13.6K $30K $30.8K
Gross Profit -$8.8K -$9K -$13.6K -$30K -$30.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.4M $26M $29.4M $34M $35.5M
Other Inc / (Exp) -$21.6M -$35.4M -$24M -$13.9M --
Operating Expenses $25.3M $26M $29.4M $33.9M $35.5M
Operating Income -$25.4M -$26M -$29.4M -$34M -$35.5M
 
Net Interest Expenses $7.4M $10.4M $17.6M $20.1M $20.7M
EBT. Incl. Unusual Items -$29.8M -$32.6M -$63.2M -$61.2M -$132.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $170.9K -$44.5K $52K $984.4K --
Net Income to Company -$50.8M -$69.1M -$63.2M -$62.2M -$132.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.8M -$69.1M -$63.2M -$62.2M -$132.6M
 
Basic EPS (Cont. Ops) -$0.15 -$0.21 -$0.19 -$0.19 -$0.36
Diluted EPS (Cont. Ops) -$0.15 -$0.21 -$0.19 -$0.19 -$0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$25.3M -$26M -$29.4M -$33.9M -$35.5M
EBIT -$25.4M -$26M -$29.4M -$34M -$35.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$25.4M -$26M -$29.4M -$34M -$35.5M
Operating Income (Adjusted) -$25.4M -$26M -$29.4M -$34M -$35.5M
Period Ending 2022-11-30 2023-11-30 2024-11-30 2025-11-30 2026-11-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9K $13.5K $30K $30.8K --
Gross Profit -$8.9K -$13.5K -$30K -$30.8K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26M $29.4M $34M $35.5M --
Other Inc / (Exp) -$35.4M -$24M -$13.9M -$67.8M --
Operating Expenses $26M $29.4M $33.9M $35.5M --
Operating Income -$26M -$29.4M -$34M -$35.5M --
 
Net Interest Expenses $10.4M $17.6M $20.1M $20.7M --
EBT. Incl. Unusual Items -$32.6M -$63.2M -$61.2M -$132.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$44.5K $52K $984.4K -- --
Net Income to Company -$69.1M -$63.2M -$62.2M -$132.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$69.1M -$63.2M -$62.2M -$132.6M --
 
Basic EPS (Cont. Ops) -$0.21 -$0.19 -$0.19 -$0.36 --
Diluted EPS (Cont. Ops) -$0.21 -$0.19 -$0.19 -$0.36 --
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.5B --
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.5B --
 
EBITDA -$26M -$29.4M -$33.9M -$35.5M --
EBIT -$26M -$29.4M -$34M -$35.5M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$26M -$29.4M -$34M -$35.5M --
Operating Income (Adjusted) -$26M -$29.4M -$34M -$35.5M --
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Cash and Equivalents $217M $170.7M $170.5M $141.7M $160.5M
Short Term Investments $99.4M $84.2M $108.7M $82.7M --
Accounts Receivable, Net -- -- $58.3K $30.8K $86.4K
Inventory -- -- -- -- --
Prepaid Expenses $32.1K $1.8M $1.5M $1.7M $1.4M
Other Current Assets -- -- -- -- --
Total Current Assets $217.4M $206.8M $172.5M $143.9M $163.8M
 
Property Plant And Equipment $542.6K $1.3M $1.2M $1.4M $1.1M
Long-Term Investments $37.2M $7.7M $7M $8.4M $303.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $255.1M $215.8M $180.7M $153.7M $468.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $3.4M $3.4M $3.8M $3.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $285.3K $192.9K $260.9K $236.8K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.6M $6.2M $5.3M $6.3M $6.9M
 
Long-Term Debt $66.4M $71M $168.5M $213.2M $232.6M
Capital Leases -- -- -- -- --
Total Liabilities $154.7M $175.3M $191.9M $220.1M $239.9M
 
Common Stock $2.5B $2.7B $2.7B $2.8B $3.1B
Other Common Equity Adj -$29.7M -$33.2M -$33.3M -$35.2M --
Common Equity $100.4M $40.5M -$11.2M -$66.4M $228.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $100.4M $40.5M -$11.1M -$66.4M $228.3M
 
Total Liabilities and Equity $255.1M $215.8M $180.7M $153.7M $468.3M
Cash and Short Terms $217M $170.7M $170.5M $141.7M $160.5M
Total Debt $66.4M $71M $168.5M $213.2M $232.6M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Cash and Equivalents $217M $170.7M $170.5M $141.7M $160.5M
Short Term Investments $99.4M $84.2M $108.7M $82.7M --
Accounts Receivable, Net -- -- $58.3K $30.8K $86.4K
Inventory -- -- -- -- --
Prepaid Expenses $32.1K $1.8M $1.5M $1.7M $1.4M
Other Current Assets -- -- -- -- --
Total Current Assets $217.4M $206.8M $172.5M $143.9M $163.8M
 
Property Plant And Equipment $542.6K $1.3M $1.2M $1.4M $1.1M
Long-Term Investments $37.2M $7.7M $7M $8.4M $303.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $255.1M $215.8M $180.7M $153.7M $468.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $3.4M $3.4M $3.8M $3.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $285.3K $192.9K $260.9K $236.8K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.6M $6.2M $5.3M $6.3M $6.9M
 
Long-Term Debt $66.4M $71M $168.5M $213.2M $232.6M
Capital Leases -- -- -- -- --
Total Liabilities $154.7M $175.3M $191.9M $220.1M $239.9M
 
Common Stock $2.5B $2.7B $2.7B $2.8B $3.1B
Other Common Equity Adj -$29.7M -$33.2M -$33.3M -$35.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $100.4M $40.5M -$11.1M -$66.4M $228.3M
 
Total Liabilities and Equity $255.1M $215.8M $180.7M $153.7M $468.3M
Cash and Short Terms $217M $170.7M $170.5M $141.7M $160.5M
Total Debt $66.4M $71M $168.5M $213.2M $232.6M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -$50.8M -$69.1M -$63.2M -$62.2M -$132.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10.3M $10.6M $11.8M $9.9M $9.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.4M -$16M -$10.5M -$17.2M -$19.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $50.6M -$16M -$14M $12.8M -$248.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$916.2K -$2.7M -- -$237.1K --
Cash From Financing -$916.5K -$2.7M -- -$237.2K $363.6M
 
Beginning Cash (CF) $116.9M $86.6M $62M $59.1M $153.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.9M -$35.3M -$24.5M -$4.8M $95.2M
Ending Cash (CF) $155.3M $50.8M $37.5M $54.2M $248.7M
 
Levered Free Cash Flow -$12.4M -$16M -$10.5M -$17.2M -$19.7M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -$12.7M -$16.7M -$14.3M -$14.9M -$21.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.5M $2.6M $3M $2.6M $3.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.1M -$3.3M -$2.5M -$2.8M -$8.4M
 
Capital Expenditures -- -- -$197.9K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.4M $5.6M $4.7M -$1.7M $82.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.1K -$8.9K -- $1.3K --
Cash From Financing $3.2K -$42.2K -- -$500 -$932.6K
 
Beginning Cash (CF) $116.9M $86.6M $62M $59.1M $153.5M
Foreign Exchange Rate Adjustment -$204.4K -$274.2K -$25.7K -$90K -$51.9K
Additions / Reductions -$33.7M $1.9M $2.2M -$4.6M $72.7M
Ending Cash (CF) $83M $88.3M $64.2M $54.5M $226.2M
 
Levered Free Cash Flow -$2.1M -$3.3M -$2.3M -$2.8M -$8.4M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -$50.8M -$69.1M -$63.2M -$62.2M -$132.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10.3M $10.6M $11.8M $9.9M $9.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.4M -$16M -$10.5M -$17.2M -$19.6M
 
Capital Expenditures -- -- -$100 -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $50.6M -$16M -$14M $12.8M -$248.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$916.2K -$2.7M -- -- --
Cash From Financing -$916.5K -$2.7M -- -$237.2K $363.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.9M -$35.3M -$24.5M -$4.8M $95M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.4M -$16M -$10.5M -$17.2M -$19.6M
Period Ending 2022-11-30 2023-11-30 2024-11-30 2025-11-30 2026-11-30
Net Income to Stockholders -$69.1M -$63.2M -$62.2M -$132.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10.6M $11.8M $9.9M $9.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$16M -$10.5M -$17.2M -$19.6M --
 
Capital Expenditures -- -$100 -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16M -$14M $12.8M -$248.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.7M -- -$237.1K -$13.8M --
Cash From Financing -$2.7M -- -$237.2K $363.1M --
 
Beginning Cash (CF) $357M $259.2M $243.1M $686.2M --
Foreign Exchange Rate Adjustment -$501.3K -$25.8K -$87.2K $9.9K --
Additions / Reductions -$35.3M -$24.5M -$4.8M $95M --
Ending Cash (CF) $321.2M $234.7M $238.2M $781.3M --
 
Levered Free Cash Flow -$16M -$10.5M -$17.2M -$19.6M --

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
67
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
33
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock