Financhill
Sell
24

NOU.TO Quote, Financials, Valuation and Earnings

Last price:
$3.09
Seasonality move :
-5.68%
Day range:
$2.72 - $2.95
52-week range:
$1.83 - $7.96
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
9.49x
Volume:
330.2K
Avg. volume:
294.9K
1-year change:
-2.36%
Market cap:
$464.6M
Revenue:
--
EPS (TTM):
-$0.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2M $1.1M $4.6M $8.1M $9.1M
Gross Profit -$1.2M -$1.1M -$4.6M -$8.1M -$9.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.8M $24.2M $28.7M $22.7M $24.1M
Other Inc / (Exp) -$39K $980K $8.9M $8.1M $12.8M
Operating Expenses $19.8M $37.4M $50.6M $48.1M $76.5M
Operating Income -$21M -$38.5M -$55.2M -$56.2M -$85.6M
 
Net Interest Expenses $1.3M $2.3M $1.7M $11.3M $4.2M
EBT. Incl. Unusual Items -$18M -$39.5M -$47.3M -$55.6M -$72.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $400K $400K $400K $400K
Net Income to Company -$18M -$39.9M -$47.7M -$56M -$73.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18M -$39.9M -$47.7M -$56M -$73.3M
 
Basic EPS (Cont. Ops) -$0.68 -$0.93 -$0.86 -$0.93 -$0.71
Diluted EPS (Cont. Ops) -$0.68 -$0.93 -$0.86 -$0.93 -$0.71
Weighted Average Basic Share $26.3M $43M $55.6M $60.1M $103.1M
Weighted Average Diluted Share $26.3M $43M $55.6M $60.1M $103.1M
 
EBITDA -$19.8M -$37.4M -$50.6M -$48.1M -$76.5M
EBIT -$21M -$38.5M -$55.2M -$56.2M -$85.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$21M -$38.5M -$55.2M -$56.2M -$85.6M
Operating Income (Adjusted) -$21M -$38.5M -$55.2M -$56.2M -$85.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $270K $1.2M $2.6M $1.9M $1.2M
Gross Profit -$270K -$1.2M -$2.6M -$1.9M -$1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7M $6.7M $4.9M $6.9M $6.9M
Other Inc / (Exp) $490K -$570K -$279K $9.3M --
Operating Expenses $8.6M $10.7M $10.7M $16.2M $11.8M
Operating Income -$8.8M -$11.9M -$13.3M -$18.1M -$12.9M
 
Net Interest Expenses $716K $128K $2.8M $331K $394K
EBT. Incl. Unusual Items -$8.9M -$12.5M -$15.4M -$8M -$76.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $300K $100K $100K $100K
Net Income to Company -$8.9M -$12.8M -$15.5M -$8.1M -$76.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.9M -$12.8M -$15.5M -$8.1M -$76.7M
 
Basic EPS (Cont. Ops) -$0.19 -$0.23 -$0.26 -$0.07 -$0.50
Diluted EPS (Cont. Ops) -$0.19 -$0.23 -$0.26 -$0.07 -$0.50
Weighted Average Basic Share $46.6M $55.8M $60.7M $113.3M $153.9M
Weighted Average Diluted Share $46.6M $55.8M $60.7M $113.3M $153.9M
 
EBITDA -$8.6M -$10.7M -$10.7M -$16.2M -$11.8M
EBIT -$8.8M -$11.9M -$13.3M -$18.1M -$12.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$8.8M -$11.9M -$13.3M -$18.1M -$12.9M
Operating Income (Adjusted) -$8.8M -$11.9M -$13.3M -$18.1M -$12.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $3.6M $6.7M $9.7M $7.8M
Gross Profit -$1.4M -$3.6M -$6.7M -$9.7M -$7.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.3M $27.1M $24.3M $25M $24.2M
Other Inc / (Exp) $1M -$424K $16.5M $20.6M --
Operating Expenses $43.4M $48.7M $47M $76M $56.2M
Operating Income -$44.8M -$52.4M -$53.7M -$85.7M -$64M
 
Net Interest Expenses $2.8M $409K $9.9M $6.7M $1.5M
EBT. Incl. Unusual Items -$42.2M -$52.8M -$43.8M -$67.6M -$131.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M $700K $400K $400K $400K
Net Income to Company -$37.5M -$53.5M -$44.2M -$68M -$132.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.5M -$53.5M -$44.2M -$68M -$132.1M
 
Basic EPS (Cont. Ops) -$1.18 -$0.97 -$0.77 -$0.87 -$0.91
Diluted EPS (Cont. Ops) -$1.18 -$0.97 -$0.81 -$0.87 -$0.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$43.4M -$48.7M -$47M -$76M -$56.2M
EBIT -$44.8M -$52.4M -$53.7M -$85.7M -$64M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$44.8M -$52.4M -$53.7M -$85.7M -$64M
Operating Income (Adjusted) -$44.8M -$52.4M -$53.7M -$85.7M -$64M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4M $5.5M $7M $5.7M --
Gross Profit -$3.4M -$5.5M -$7M -$5.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -$75K -- -- -- --
Selling, General & Admin $22M $17.6M $19.9M $20M --
Other Inc / (Exp) -$393K $7.2M $19.7M $5.6M --
Operating Expenses $38.9M $35.3M $63.2M $42.8M --
Operating Income -$42.3M -$40.8M -$70.2M -$48.5M --
 
Net Interest Expenses $223K $8.4M $3.9M $1.2M --
EBT. Incl. Unusual Items -$42.6M -$39.1M -$51.1M -$109.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $300K $300K $300K $300K --
Net Income to Company -$42.9M -$39.4M -$51.4M -$110.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.9M -$39.4M -$51.4M -$110.2M --
 
Basic EPS (Cont. Ops) -$0.77 -$0.68 -$0.60 -$0.72 --
Diluted EPS (Cont. Ops) -$0.77 -$0.73 -$0.60 -$0.72 --
Weighted Average Basic Share $166.5M $177.1M $295.1M $460.9M --
Weighted Average Diluted Share $166.5M $187.7M $295.1M $460.9M --
 
EBITDA -$38.9M -$35.3M -$63.2M -$42.8M --
EBIT -$42.3M -$40.8M -$70.2M -$48.5M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$42.3M -$40.8M -$70.2M -$48.5M --
Operating Income (Adjusted) -$42.3M -$40.8M -$70.2M -$48.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.7M $62.4M $60.5M $36.3M $109.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $215K $2.8M $3.1M $2.7M $1.5M
Other Current Assets -- -- -- -- --
Total Current Assets $10.4M $74.2M $73.9M $42.9M $114M
 
Property Plant And Equipment $5.3M $44.4M $66.8M $68.5M $79.2M
Long-Term Investments $744K $1.8M $3.7M $1.1M $325K
Goodwill -- -- -- -- --
Other Intangibles $919K $481K $182K $59K --
Other Long-Term Assets $744K $1.8M -- -- --
Total Assets $21.2M $126.3M $150.1M $123.9M $204.1M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $2.6M $1.8M $2.5M $2.8M $2.7M
Current Portion Of Long-Term Debt $1.8M $208K $225K $54.1M $16.5M
Current Portion Of Capital Lease Obligations $295K $329K $431K $451K $470K
Other Current Liabilities -- -- -- -- $15.6M
Total Current Liabilities $10.6M $15.7M $16.1M $12M $47M
 
Long-Term Debt $15.3M $3.9M $60.7M $56.5M $2M
Capital Leases -- -- -- -- --
Total Liabilities $26.5M $20.7M $77.8M $69.5M $50.4M
 
Common Stock $60.5M $206.5M $210.8M $238.8M $411.2M
Other Common Equity Adj -- -- $829K $7.7M $3.7M
Common Equity -$5.3M $105.7M $72.3M $54.4M $153.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$5.3M $105.7M $72.3M $54.4M $153.7M
 
Total Liabilities and Equity $21.2M $126.3M $150.1M $123.9M $204.1M
Cash and Short Terms $4.7M $62.4M $60.5M $36.3M $109.3M
Total Debt $17.4M $4.5M $61.3M $57.5M $2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $81.3M $14M $48.6M $56.5M $61.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $4.6M $4.3M $2.5M $1.9M $1.8M
Other Current Assets -- -- -- -- --
Total Current Assets $95.6M $26.7M $57.7M $61.5M $67.3M
 
Property Plant And Equipment $31.7M $61.3M $68.6M $74.4M $86M
Long-Term Investments $2M $3.1M $3.8M $300K $425K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2M $1.6M $2.6M -- --
Total Assets $134.1M $97.3M $136.4M $147.9M $161.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- $2.3M --
Current Portion Of Long-Term Debt $204K $220K $472K $15.1M --
Current Portion Of Capital Lease Obligations $354K $432K $453K $463K --
Other Current Liabilities -- -- -- $5.9M --
Total Current Liabilities $16.1M $17.4M $10.5M $35.3M $109M
 
Long-Term Debt $18.5M $4.3M $56.6M $2.2M $1.8M
Capital Leases -- -- -- -- --
Total Liabilities $35.5M $22.7M $68.1M $38.5M $112.4M
 
Common Stock $188.2M $210.7M $238.8M $344M $411.5M
Other Common Equity Adj -- -- $5.9M $3.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $98.6M $74.6M $68.3M $109.5M $49M
 
Total Liabilities and Equity $134.1M $97.3M $136.4M $147.9M $161.3M
Cash and Short Terms $81.3M $14M $48.6M $56.5M $61.8M
Total Debt $19M $5M $57.5M $2.9M $2.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18M -$39.9M -$47.7M -$56M -$73.3M
Depreciation & Amoritzation $1.2M $1.1M $4.6M $8.1M $9.1M
Stock-Based Compensation $2M $6.7M $8.7M $3.1M $3.9M
Change in Accounts Receivable -$664K -$1.4M $431K $764K -$375K
Change in Inventories -- -- -- -- --
Cash From Operations -$18M -$34.3M -$44.9M -$39.5M -$48.7M
 
Capital Expenditures $1.3M $37M $26.7M $14.4M $14.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$661K -$34.6M -$28M -$10.1M -$14.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $18.6M $1.2M $67.2M -- --
Long-Term Debt Repaid -$2.9M -$2.4M -$594K -$712K -$1.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1K -$7.1M -$1M -$3.1M -$2.7M
Cash From Financing $19.2M $125.7M $70.3M $26.3M $135.5M
 
Beginning Cash (CF) $4.7M $62.4M $5.5M $36.3M $109.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $443K $57.8M -$2.4M -$23.6M $73.3M
Ending Cash (CF) $5.1M $121.2M $3.2M $12.5M $183.1M
 
Levered Free Cash Flow -$19.3M -$71.3M -$71.6M -$53.9M -$62.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.9M -$12.8M -$15.5M -$8.1M -$76.7M
Depreciation & Amoritzation $270K $1.2M $2.6M $1.9M $1.2M
Stock-Based Compensation $465K $1.7M $864K $2M $809K
Change in Accounts Receivable -$1.4M $778K -$223K -$354K $386K
Change in Inventories -- -- -- -- --
Cash From Operations -$14.3M -$12.9M -$9M -$11.7M -$6.2M
 
Capital Expenditures $10.6M $5.9M $2.7M $5.4M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.5M -$5.8M -$2.2M -$5.3M -$5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$149K -$154K -$167K -$177K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$385K -$39K -$38K -$233K --
Cash From Financing $18.1M $120K -$205K -$351K -$178K
 
Beginning Cash (CF) $81.3M $14M $48.6M $56.5M $61.8M
Foreign Exchange Rate Adjustment $542K $535K $164K -$79K $85K
Additions / Reductions -$5.2M -$18.1M -$11.3M -$17.4M -$11.7M
Ending Cash (CF) $76.7M -$3.5M $37.5M $39M $50.2M
 
Levered Free Cash Flow -$24.9M -$18.9M -$11.6M -$17.1M -$11.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$37.5M -$53.5M -$44.2M -$68M -$132.1M
Depreciation & Amoritzation $1.1M $3.6M $6.7M $9.7M $7.8M
Stock-Based Compensation $7.8M $7.5M $3.7M $6.2M $2.3M
Change in Accounts Receivable -$2M $578K $1M -$443K $253K
Change in Inventories -- -- -- -- --
Cash From Operations -$34.1M -$42.1M -$38.1M -$45.7M -$47.7M
 
Capital Expenditures $23.1M $32.4M $22.1M $10.6M $15.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.2M -$29.9M -$20.1M -$10.4M -$16.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1M -- -- -- --
Long-Term Debt Repaid -$2.4M -$593K -$639K -$1.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.9M -$1.1M -$3.3M -$2.7M --
Cash From Financing $128.4M $4.1M $93.4M $64.3M $69.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.2M -$67.3M $34.6M $7.9M $5.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$57.2M -$74.4M -$60.1M -$56.4M -$63.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$42.9M -$39.4M -$51.4M -$110.2M --
Depreciation & Amoritzation $3.4M $5.5M $7M $5.7M --
Stock-Based Compensation $7.3M $2.3M $5.4M $3.8M --
Change in Accounts Receivable $428K $1M -$195K $433K --
Change in Inventories -- -- -- -- --
Cash From Operations -$35.8M -$29M -$35.2M -$34.3M --
 
Capital Expenditures $17.7M $13.1M $9.4M $11.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.6M -$8.7M -$9M -$11.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$442K -$487K -$1M -$177K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$842K -$3.1M -$2.7M -$482K --
Cash From Financing $3.4M $26.5M $64.5M -$1.4M --
 
Beginning Cash (CF) $89.6M $157.9M $218.4M $227.2M --
Foreign Exchange Rate Adjustment $743K -$160K -$80K -$356K --
Additions / Reductions -$48.3M -$11.3M $20.2M -$47.2M --
Ending Cash (CF) $42.1M $146.4M $238.5M $179.7M --
 
Levered Free Cash Flow -$53.5M -$42.1M -$44.5M -$45.5M --

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
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

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

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

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

Sell
30
MSTR alert for Feb 9

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

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

Show me the best stock