Financhill
Sell
31

NBY.V Quote, Financials, Valuation and Earnings

Last price:
$0.11
Seasonality move :
26.64%
Day range:
$0.11 - $0.12
52-week range:
$0.05 - $0.39
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
3.86x
Volume:
1.5M
Avg. volume:
338.8K
1-year change:
120%
Market cap:
$14.7M
Revenue:
--
EPS (TTM):
-$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15K $18.2K $122.5K $115.8K $95.1K
Gross Profit -$15K -$18.2K -$122.5K -$115.8K -$95.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.4M $1.1M $1.1M $989.5K
Other Inc / (Exp) $2.6M $339.9K $1.1M $81.5K $93.1K
Operating Expenses $3.3M $4.5M $6M $2.5M $2.6M
Operating Income -$3.3M -$4.5M -$6.1M -$2.6M -$2.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$763.7K -$4.1M -$4.9M -$2.3M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$763.7K -$4.1M -$4.9M -$2.3M -$2.4M
 
Minority Interest in Earnings $18.9K -$102.1K -$413.6K -$220.3K -$40.5K
Net Income to Common Excl Extra Items -$744.8K -$4.1M -$4.9M -$2.3M -$2.4M
 
Basic EPS (Cont. Ops) -$0.01 -$0.06 -$0.06 -$0.03 -$0.03
Diluted EPS (Cont. Ops) -$0.01 -$0.06 -$0.06 -$0.03 -$0.03
Weighted Average Basic Share $53.6M $70.8M $71.3M $74.8M $92.4M
Weighted Average Diluted Share $53.6M $70.8M $71.3M $74.8M $92.4M
 
EBITDA -$3.3M -$4.5M -$6M -$2.5M -$2.6M
EBIT -$3.3M -$4.5M -$6.1M -$2.6M -$2.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.3M -$4.5M -$6.1M -$2.6M -$2.7M
Operating Income (Adjusted) -$3.3M -$4.5M -$6.1M -$2.6M -$2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5K $35.2K $29.5K $24.2K $20K
Gross Profit -$4.5K -$35.2K -$29.5K -$24.2K -$20K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $341.9K $245.2K $302.7K $217.3K $203.7K
Other Inc / (Exp) $28.4K $54.9K $77.3K $16.2K --
Operating Expenses $1.2M $909.7K $1M $496.3K $1.1M
Operating Income -$1.2M -$944.9K -$1.1M -$520.5K -$1.1M
 
Net Interest Expenses -- $32K -- -- --
EBT. Incl. Unusual Items -$1.2M -$921.9K -$934.4K -$473.4K -$883.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.2M -$921.9K -$934.4K -$473.4K -$883.6K
 
Minority Interest in Earnings -$41.3K -$122.2K -$160.7K -$9.6K -$4.1K
Net Income to Common Excl Extra Items -$1.2M -$921.9K -$934.4K -$473.4K -$883.6K
 
Basic EPS (Cont. Ops) -$0.02 -$0.01 -$0.01 -$0.00 -$0.01
Diluted EPS (Cont. Ops) -$0.02 -$0.01 -$0.01 -$0.00 -$0.01
Weighted Average Basic Share $71.1M $71.3M $77.5M $99.3M $125.9M
Weighted Average Diluted Share $71.1M $71.3M $77.5M $99.3M $125.9M
 
EBITDA -$1.2M -$909.7K -$1M -$496.3K -$1.1M
EBIT -$1.2M -$944.9K -$1.1M -$520.5K -$1.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.2M -$944.9K -$1.1M -$520.5K -$1.1M
Operating Income (Adjusted) -$1.2M -$944.9K -$1.1M -$520.5K -$1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.2K $92K $121.5K $100.4K $82.7K
Gross Profit -$17.2K -$92K -$121.5K -$100.4K -$82.7K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.2M $1.1M $1M $1M
Other Inc / (Exp) $2.5M $1.3M $23.5K $64.8K --
Operating Expenses $3.8M $4.8M $3.8M $2M $4M
Operating Income -$3.8M -$4.9M -$3.9M -$2.1M -$4.1M
 
Net Interest Expenses -- $32K -- -- --
EBT. Incl. Unusual Items -$1.2M -$4.5M -$3.6M -$1.8M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.2M -$4.5M -$3.6M -$1.8M -$3.2M
 
Minority Interest in Earnings -$70.2K -$192.7K -$470.3K -$50.1K -$30.6K
Net Income to Common Excl Extra Items -$1.2M -$4.5M -$3.6M -$1.8M -$3.2M
 
Basic EPS (Cont. Ops) -$0.01 -$0.06 -$0.04 -$0.02 -$0.03
Diluted EPS (Cont. Ops) -$0.01 -$0.06 -$0.04 -$0.02 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.8M -$4.8M -$3.8M -$2M -$4M
EBIT -$3.8M -$4.9M -$3.9M -$2.1M -$4.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.8M -$4.9M -$3.9M -$2.1M -$4.1M
Operating Income (Adjusted) -$3.8M -$4.9M -$3.9M -$2.1M -$4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.4K $87.3K $86.3K $70.8K $58.5K
Gross Profit -$13.4K -$87.3K -$86.3K -$70.8K -$58.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $837.4K $859.6K $776.6K $828K
Other Inc / (Exp) $167.9K $1.1M $65.3K $48.6K $143.5K
Operating Expenses $3.1M $3.5M $2.2M $1.7M $3.1M
Operating Income -$3.1M -$3.6M -$2.3M -$1.8M -$3.1M
 
Net Interest Expenses -- $32K -- -- --
EBT. Incl. Unusual Items -$2.9M -$3.4M -$2.1M -$1.6M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.9M -$3.4M -$2.1M -$1.6M -$2.4M
 
Minority Interest in Earnings -$14K -$159.3K -$215.9K -$45.7K -$35.8K
Net Income to Common Excl Extra Items -$2.9M -$3.4M -$2.1M -$1.6M -$2.4M
 
Basic EPS (Cont. Ops) -$0.05 -$0.05 -$0.03 -$0.02 -$0.02
Diluted EPS (Cont. Ops) -$0.05 -$0.05 -$0.03 -$0.02 -$0.02
Weighted Average Basic Share $212.1M $213.8M $220.1M $261.4M $340.4M
Weighted Average Diluted Share $212.1M $213.8M $220.1M $261.4M $340.4M
 
EBITDA -$3.1M -$3.5M -$2.2M -$1.7M -$3.1M
EBIT -$3.1M -$3.6M -$2.3M -$1.8M -$3.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.1M -$3.6M -$2.3M -$1.8M -$3.1M
Operating Income (Adjusted) -$3.1M -$3.6M -$2.3M -$1.8M -$3.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.2M $10.2M $4.5M $3.1M $2.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $289.8K $453.7K $827.2K $325.2K $274.9K
Inventory -- -- -- -- --
Prepaid Expenses $28.5K $179.3K $193.7K $122.9K $82.7K
Other Current Assets -- -- -- -- --
Total Current Assets $13.5M $10.8M $5.6M $3.6M $3M
 
Property Plant And Equipment $108.6K $242.7K $595.5K $479.7K $384.6K
Long-Term Investments $752.5K $46K $21K $10.5K $4.8K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $14.4M $11.1M $6.2M $4.1M $3.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $442.2K $255.1K -- -- --
Total Current Liabilities $1.1M $1.1M $782.9K $154.5K $382.6K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.1M $1.1M $782.9K $154.5K $382.6K
 
Common Stock $84.3M $84.8M $84.8M $85.6M $87.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $13.3M $10.1M $5.9M $4.6M $3.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $25.6K -$76.5K -$490.1K -$710.4K -$750.9K
Total Equity $13.3M $10M $5.4M $3.9M $3.2M
 
Total Liabilities and Equity $14.4M $11.1M $6.2M $4.1M $3.6M
Cash and Short Terms $13.2M $10.2M $4.5M $3.1M $2.7M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $11.5M $6M $3.5M $2.8M $2.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $492.4K $399.3K $212K --
Inventory -- -- -- -- --
Prepaid Expenses $113.2K $254.2K $111.9K $269.6K --
Other Current Assets -- -- -- -- --
Total Current Assets $11.9M $6.8M $4M $3.3M $2.9M
 
Property Plant And Equipment $103.1K $630.7K $509.2K $408.8K $326.1K
Long-Term Investments $50.1K $17.8K $8.1K $7.3K $12.1K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.1M $7.5M $4.5M $3.8M $3.2M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $311.6K $35K $13.8K $68.9K --
Total Current Liabilities $997.1K $595.5K $447.8K $146.5K $187.1K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $997.1K $595.5K $447.8K $146.5K $187.1K
 
Common Stock $84.8M $84.8M $85.6M $87.1M $89.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$43K -$235.7K -$706K -$756.1K -$786.8K
Total Equity $11.1M $6.9M $4.1M $3.7M $3M
 
Total Liabilities and Equity $12.1M $7.5M $4.5M $3.8M $3.2M
Cash and Short Terms $11.5M $6M $3.5M $2.8M $2.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$763.7K -$4.1M -$4.9M -$2.3M -$2.4M
Depreciation & Amoritzation $15K $18.2K $122.5K $115.8K $95.1K
Stock-Based Compensation $266.8K $398.7K $207.5K $86.2K $43.1K
Change in Accounts Receivable -$61.8K -$44.3K -$373.5K $502K $50.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.9M -$3.8M -$6.2M -$2.2M -$2.2M
 
Capital Expenditures -- $162.3K $500.2K $25K $40K
Cash Acquisitions -- -- -- -- --
Cash From Investing $2M $569.8K $449.8K -$25K -$40K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10.6M -$113K $46.3K -$72.6K -$102.5K
Cash From Financing $10.8M $271.9K $73.2K $798.9K $1.8M
 
Beginning Cash (CF) $3.3M $10.2M $4.5M $3.1M $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M -$3M -$5.7M -$1.4M -$410.1K
Ending Cash (CF) $13.2M $7.2M -$1.1M $1.7M $2.3M
 
Levered Free Cash Flow -$2.9M -$4M -$6.7M -$2.2M -$2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.2M -$921.9K -$934.4K -$473.4K -$883.6K
Depreciation & Amoritzation $4.5K $35.2K $29.5K $24.2K $20K
Stock-Based Compensation $217.8K $12.1K $14.9K $6.3K $8.7K
Change in Accounts Receivable $90.1K $141.3K -$85.9K $118K -$11.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$462.8K -$1.3M -$793K -$775.4K -$1.3M
 
Capital Expenditures -- $75K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $24.2K -$75K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$26.4K -$91.6K --
Cash From Financing $214.5K -- $845.2K $890K $2.3M
 
Beginning Cash (CF) $11.5M $6M $3.5M $2.8M $2.3M
Foreign Exchange Rate Adjustment -- -- -- $200 --
Additions / Reductions -$224.1K -$1.4M $52.2K $104.7K $963.7K
Ending Cash (CF) $11.3M $4.7M $3.6M $2.9M $3.3M
 
Levered Free Cash Flow -$462.8K -$1.4M -$793K -$775.4K -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.2M -$4.5M -$3.6M -$1.8M -$3.2M
Depreciation & Amoritzation $17.2K $92K $121.5K $100.4K $82.7K
Stock-Based Compensation $358.2K $318.9K $63.1K $44.6K $50.7K
Change in Accounts Receivable -$43.1K -$71.3K $93.1K $215.1K $10.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.3M -$5M -$4.3M -$2M -$3.5M
 
Capital Expenditures $22.8K $569.5K $75K $65K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.7M -$539.9K $875K -$65K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10.6M -- -- -- --
Cash From Financing $11M $27K $891.4K $1.4M $3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.4M -$5.5M -$2.5M -$687.8K -$512.7K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.3M -$5.5M -$4.4M -$2.1M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.9M -$3.4M -$2.1M -$1.6M -$2.4M
Depreciation & Amoritzation $13.4K $87.3K $86.3K $70.8K $58.5K
Stock-Based Compensation $300K $220.2K $75.7K $34.2K $41.7K
Change in Accounts Receivable -$11.8K -$38.7K $427.8K $141K $100.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.6M -$3.8M -$1.9M -$1.7M -$3M
 
Capital Expenditures -- $425.2K -- $40K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $684.5K -$425.2K -- -$40K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$113K -- -$26.4K -$142.6K --
Cash From Financing $271.9K $27K $845.2K $1.5M $2.6M
 
Beginning Cash (CF) $36.6M $22.7M $11M $8.3M $5.9M
Foreign Exchange Rate Adjustment -$1.6K -- -- -$500 $100
Additions / Reductions -$1.7M -$4.2M -$1M -$263.3K -$366K
Ending Cash (CF) $34.9M $18.6M $10M $8M $5.6M
 
Levered Free Cash Flow -$2.7M -$4.2M -$1.9M -$1.7M -$3M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock