Financhill
Sell
40

NXE.TO Quote, Financials, Valuation and Earnings

Last price:
$12.95
Seasonality move :
17.2%
Day range:
$12.98 - $13.79
52-week range:
$5.59 - $13.96
Dividend yield:
0%
P/E ratio:
26.69x
P/S ratio:
--
P/B ratio:
9.26x
Volume:
2.4M
Avg. volume:
2.3M
1-year change:
9.43%
Market cap:
$8.5B
Revenue:
--
EPS (TTM):
-$0.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3M $2.1M $1.8M $1.8M $2.3M
Gross Profit -$2.3M -$2.1M -$1.8M -$1.8M -$2.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $3.3M $7.9M $15.6M $20.4M
Other Inc / (Exp) -$77M -$71.6M -$1.9M $153.7M $7M
Operating Expenses $21.3M $49M $58M $82.9M $76M
Operating Income -$23.6M -$51.2M -$59.8M -$84.7M -$78.2M
 
Net Interest Expenses $13.6M $4M $2.4M $6.3M $32.6M
EBT. Incl. Unusual Items -$113.8M -$125.8M -$61.3M $67.8M -$68.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $702.3K $1.1M -$1M -$1.4M -$4.6M
Net Income to Company -$114.5M -$126.9M -$60.3M $70.2M -$77.6M
 
Minority Interest in Earnings -$4.7M -$7.9M -$3.7M -$10.6M --
Net Income to Common Excl Extra Items -$114.5M -$126.9M -$60.3M $70.2M -$77.6M
 
Basic EPS (Cont. Ops) -$0.30 -$0.26 -$0.12 $0.16 -$0.14
Diluted EPS (Cont. Ops) -$0.30 -$0.26 -$0.12 $0.15 -$0.14
Weighted Average Basic Share $370.5M $459.3M $479.7M $498.2M $554.8M
Weighted Average Diluted Share $370.5M $459.3M $479.7M $529.2M $554.8M
 
EBITDA -$21.3M -$49M -$58M -$82.9M -$76M
EBIT -$23.6M -$51.2M -$59.8M -$84.7M -$78.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$23.6M -$51.2M -$59.8M -$84.7M -$78.2M
Operating Income (Adjusted) -$23.6M -$51.2M -$59.8M -$84.7M -$78.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $508K $475K $483K $580K $558K
Gross Profit -$508K -$475K -$483K -$580K -$558K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $889K $2M $4.4M $4.5M $5.4M
Other Inc / (Exp) -$10.1M -$12.1M -$39M $33.5M --
Operating Expenses $8M $15.2M $24.2M $18.1M $21.4M
Operating Income -$8.5M -$15.7M -$24.6M -$18.7M -$22M
 
Net Interest Expenses $582K $592K $1M $11.3M $11.3M
EBT. Incl. Unusual Items -$18.9M -$27.5M -$63.5M $8.4M -$127M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M -$229K -$316K -$511K $2.3M
Net Income to Company -$19.9M -$27.3M -$63.2M $10.3M -$129.2M
 
Minority Interest in Earnings -$2.1M -$5.4M -$11.1M -- --
Net Income to Common Excl Extra Items -$19.9M -$27.3M -$63.2M $10.3M -$129.2M
 
Basic EPS (Cont. Ops) -$0.04 -$0.05 -$0.11 $0.02 -$0.23
Diluted EPS (Cont. Ops) -$0.04 -$0.05 -$0.11 $0.02 -$0.23
Weighted Average Basic Share $472.3M $479.5M $491.3M $564.7M $573.1M
Weighted Average Diluted Share $472.3M $479.5M $491.3M $621.9M $573.1M
 
EBITDA -$8M -$15.2M -$24.2M -$18.1M -$21.4M
EBIT -$8.5M -$15.7M -$24.6M -$18.7M -$22M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$8.5M -$15.7M -$24.6M -$18.7M -$22M
Operating Income (Adjusted) -$8.5M -$15.7M -$24.6M -$18.7M -$22M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2M $1.9M $1.8M $2.2M $2.2M
Gross Profit -$2.2M -$1.9M -$1.8M -$2.2M -$2.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $5.7M $13M $19.9M $22.5M
Other Inc / (Exp) -$125.8M -$175K -$38.5M $236.3M --
Operating Expenses $37M $57.7M $73.3M $82.2M $75.4M
Operating Income -$39.2M -$59.5M -$75.1M -$84.3M -$77.6M
 
Net Interest Expenses $7.3M $2.3M $3.1M $24.6M $46.4M
EBT. Incl. Unusual Items -$171.5M -$60.1M -$111.8M $146.6M -$308.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $470.2K -$916K -$1.9M -$3.4M $14.3M
Net Income to Company -$172M -$59.2M -$110M $148.8M -$333.2M
 
Minority Interest in Earnings -$9.2M -$8.9M -$9.4M $1.1M --
Net Income to Common Excl Extra Items -$172M -$59.2M -$110M $148.8M -$333.2M
 
Basic EPS (Cont. Ops) -$0.40 -$0.11 -$0.21 $0.28 -$0.58
Diluted EPS (Cont. Ops) -$0.40 -$0.11 -$0.21 $0.24 -$0.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$37M -$57.7M -$73.3M -$82.2M -$75.4M
EBIT -$39.2M -$59.5M -$75.1M -$84.3M -$77.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$39.2M -$59.5M -$75.1M -$84.3M -$77.6M
Operating Income (Adjusted) -$39.2M -$59.5M -$75.1M -$84.3M -$77.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6M $1.4M $1.3M $1.7M $1.6M
Gross Profit -$1.6M -$1.4M -$1.3M -$1.7M -$1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $4.9M $10M $14.3M $16.4M
Other Inc / (Exp) -$73.2M -$1.8M -$38.4M $44.2M -$77.7M
Operating Expenses $29M $37.6M $52.9M $52.2M $51.6M
Operating Income -$30.6M -$39M -$54.2M -$53.8M -$53.2M
 
Net Interest Expenses $3.4M $1.8M $2.5M $20.8M $34.6M
EBT. Incl. Unusual Items -$106.6M -$40.9M -$91.4M -$12.6M -$252.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$764K -$1.6M -$3.6M $15.3M
Net Income to Company -$107.8M -$40.1M -$89.8M -$11.2M -$266.8M
 
Minority Interest in Earnings -$5M -$6M -$11.7M -- --
Net Income to Common Excl Extra Items -$107.8M -$40.1M -$89.8M -$11.2M -$266.8M
 
Basic EPS (Cont. Ops) -$0.24 -$0.07 -$0.16 -$0.02 -$0.47
Diluted EPS (Cont. Ops) -$0.24 -$0.07 -$0.16 -$0.07 -$0.47
Weighted Average Basic Share $1.4B $1.4B $1.5B $1.7B $1.7B
Weighted Average Diluted Share $1.4B $1.5B $1.5B $1.8B $1.7B
 
EBITDA -$29M -$37.6M -$52.9M -$52.2M -$51.6M
EBIT -$30.6M -$39M -$54.2M -$53.8M -$53.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$30.6M -$39M -$54.2M -$53.8M -$53.2M
Operating Income (Adjusted) -$30.6M -$39M -$54.2M -$53.8M -$53.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74M $211.1M $140.2M $290.7M $476.6M
Short Term Investments -- $9.3M $5.8M -- --
Accounts Receivable, Net $304K $1.2M $1.8M $1.9M $1.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $680K $1M $2.2M $13.8M $14.4M
Total Current Assets $75M $213.3M $144.2M $307M $493.2M
 
Property Plant And Equipment $7.6M $6.6M $5M $5.4M $5.4M
Long-Term Investments -- -- -- $243.6M $232.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $341.2M
Total Assets $357.4M $546.6M $554.6M $1B $1.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $80M $158.5M $455.8M
Current Portion Of Capital Lease Obligations $778K $706K $775K $926K $926K
Other Current Liabilities -- -- $2.1M -- --
Total Current Liabilities $7.3M $8.2M $16.6M $27.9M $478.1M
 
Long-Term Debt $230.1M $74.5M $81.7M $159.5M $91K
Capital Leases -- -- -- -- --
Total Liabilities $238.1M $85.2M $99.1M $187.4M $478.2M
 
Common Stock $256M $695.9M $712.6M $1B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $94.3M $433.6M $417.9M $820M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $25M $27.7M $37.5M -- --
Total Equity $119.3M $461.3M $455.4M $820M $1.2B
 
Total Liabilities and Equity $357.4M $546.6M $554.6M $1B $1.7B
Cash and Short Terms $74M $211.1M $140.2M $290.7M $476.6M
Total Debt $230.9M $75.2M $82.5M $160.4M $1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $237.7M $147.5M $377.7M $537.8M $306M
Short Term Investments $9.9M $6.9M $7.2M -- --
Accounts Receivable, Net $665K $1M $1.5M $1.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $1.9M $6.4M $5.2M --
Total Current Assets $239.9M $150.4M $386.1M $544.7M $317.9M
 
Property Plant And Equipment $6.8M $5.5M $5.3M $5.9M $6.7M
Long-Term Investments -- -- $3.6M $242.6M $166.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $341.2M --
Total Assets $551.6M $545.3M $884.6M $1.7B $1.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $429.9M --
Current Portion Of Capital Lease Obligations $694K $756K $829K $990K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15M $18.1M $28.3M $468.6M $637.9M
 
Long-Term Debt $76.3M $76.6M $190.3M $266K --
Capital Leases -- -- -- -- --
Total Liabilities $94M $96.2M $219.9M $468.8M $647.4M
 
Common Stock $684.3M $697.9M $995.4M $1.4B $1.4B
Other Common Equity Adj -- $89.8M $106.8M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27M $28.1M $30.5M -- --
Total Equity $457.6M $449.1M $664.7M $1.2B $918.8M
 
Total Liabilities and Equity $551.6M $545.3M $884.6M $1.7B $1.6B
Cash and Short Terms $237.7M $147.5M $377.7M $537.8M $306M
Total Debt $77M $77.4M $191.1M $431.2M $437K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$114.5M -$126.9M -$60.3M $70.2M -$77.6M
Depreciation & Amoritzation $2.3M $2.1M $1.8M $1.8M $2.3M
Stock-Based Compensation $9.7M $31.4M $35.1M $37.1M $29.5M
Change in Accounts Receivable $305.5K -$873K -$623K -$132K $127K
Change in Inventories -- -- -- -- --
Cash From Operations -$19.2M -$19.8M -$21.7M -$55.8M -$44.6M
 
Capital Expenditures $18.2M $46.9M $68.1M $115.8M $130.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.2M -$46.7M -$68.1M -$160.1M -$130.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $28.8M -- $5.3M $148M --
Long-Term Debt Repaid -$955K -$1M -$913K -$928K -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $59.8M $194.3M $21.3M $372.1M $365.1M
 
Beginning Cash (CF) $74M $201.8M $134.4M $290.7M $476.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.9M $127.8M -$67.4M $156.3M $185.8M
Ending Cash (CF) $95.5M $329.5M $68.1M $447.2M $658.4M
 
Levered Free Cash Flow -$37.5M -$66.7M -$89.7M -$171.6M -$175.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.9M -$27.3M -$63.2M $10.3M -$129.2M
Depreciation & Amoritzation $508K $475K $483K $580K $557K
Stock-Based Compensation $4.7M $9.8M $10.9M $8.2M $11.1M
Change in Accounts Receivable -$202K -$154K -$428K $87K -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6M -$4.3M -$7.6M -$2.8M -$10.4M
 
Capital Expenditures $8.3M $17.6M $28.3M $32M $66.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.3M -$17.6M -$28.3M -$32M -$66.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $148M -- --
Long-Term Debt Repaid -$248K -$228K -$234K -$260K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.2M $312K $305.6M $1.1M $10.3M
 
Beginning Cash (CF) $227.8M $140.6M $370.4M $537.8M $306M
Foreign Exchange Rate Adjustment $428K $949K $189K -$791K $692K
Additions / Reductions -$6.3M -$20.7M $269.9M -$34.6M -$65.6M
Ending Cash (CF) $221.9M $120.9M $640.5M $502.4M $241.1M
 
Levered Free Cash Flow -$10M -$21.9M -$35.9M -$34.9M -$76.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$172M -$59.2M -$110M $148.8M -$333.2M
Depreciation & Amoritzation $2.2M $1.9M $1.8M $2.2M $2.2M
Stock-Based Compensation $22.2M $36.7M $34.7M $34.4M $27.8M
Change in Accounts Receivable -$239.5K -$539K -$529K $229K -$1M
Change in Inventories -- -- -- -- --
Cash From Operations -$20.3M -$23.2M -$38.1M -$43.7M -$62.8M
 
Capital Expenditures $24.8M $73.8M $93.3M $134.6M $158M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.7M -$73.7M -$95.3M -$176.9M -$176.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1M -$914K -$924K -$1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $195.1M $8.5M $363.6M $387.6M $13M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $149.2M -$87.3M $229.9M $167.3M -$231.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$45M -$97M -$131.5M -$178.2M -$220.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$107.8M -$40.1M -$89.8M -$11.2M -$266.8M
Depreciation & Amoritzation $1.6M $1.4M $1.3M $1.7M $1.6M
Stock-Based Compensation $18.3M $23.6M $23.1M $20.3M $18.5M
Change in Accounts Receivable -$172K $162K $256K $617K -$528K
Change in Inventories -- -- -- -- --
Cash From Operations -$11.3M -$14.8M -$31.3M -$19.1M -$37.3M
 
Capital Expenditures $21.8M $48.7M $74M $92.7M $120.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.7M -$48.7M -$76M -$92.7M -$138.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $148M -- --
Long-Term Debt Repaid -$773K -$684K -$695K -$775K -$522K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$7.9M
Cash From Financing $186.9M $1.1M $343.4M $358.8M $6.7M
 
Beginning Cash (CF) $688.8M $489.3M $606.9M $1.5B $1.1B
Foreign Exchange Rate Adjustment -$1K $1.2M -$141K -- -$1.7M
Additions / Reductions $153.8M -$61.2M $236M $247M -$170.6M
Ending Cash (CF) $842.7M $429.3M $842.8M $1.7B $939.9M
 
Levered Free Cash Flow -$33.1M -$63.5M -$105.2M -$111.8M -$157.4M

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

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock