Financhill
Sell
41

NEXG.V Quote, Financials, Valuation and Earnings

Last price:
$1.75
Seasonality move :
9.95%
Day range:
$1.74 - $1.79
52-week range:
$0.61 - $1.82
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
389.94x
P/B ratio:
2.98x
Volume:
299.3K
Avg. volume:
548.4K
1-year change:
161.19%
Market cap:
$422.3M
Revenue:
--
EPS (TTM):
-$0.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $124.5K $235.7K $202.4K $455.8K
Gross Profit -- -$124.5K -$235.7K -$202.4K -$455.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $1.7M $1.8M $1.7M $3.5M
Other Inc / (Exp) -$1.6M $3.1M -$497.6K $20.3K -$1.4M
Operating Expenses $3.7M $18.2M $19.7M $12.3M $16.7M
Operating Income -$3.7M -$18.3M -$19.9M -$12.5M -$17.2M
 
Net Interest Expenses $866.5K $788.1K $1.4M $1.4M $1.5M
EBT. Incl. Unusual Items -$6.2M -$15.9M -$21.9M -$13.9M -$20.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.4M -- -$1.6M -$464.4K -$496.3K
Net Income to Company -$2.8M -$15.9M -$20.3M -$13.4M -$19.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.8M -$15.9M -$20.3M -$13.4M -$19.6M
 
Basic EPS (Cont. Ops) -$0.14 -$0.51 -$0.59 -$0.37 -$0.30
Diluted EPS (Cont. Ops) -$0.14 -$0.51 -$0.59 -$0.37 -$0.30
Weighted Average Basic Share $19.7M $31.3M $34.5M $36.6M $65.4M
Weighted Average Diluted Share $19.7M $31.3M $34.5M $36.6M $65.4M
 
EBITDA -$3.7M -$18.2M -$19.7M -$12.3M -$16.7M
EBIT -$3.7M -$18.3M -$19.9M -$12.5M -$17.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.7M -$18.3M -$19.9M -$12.5M -$17.2M
Operating Income (Adjusted) -$3.7M -$18.3M -$19.9M -$12.5M -$17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $60K $50.9K $49.1K $213.5K
Gross Profit -- -$60K -$50.9K -$49.1K -$213.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $433K $500K $459.4K $1M $1.5M
Other Inc / (Exp) $530.4K -$916.4K -$200.4K $250.1K --
Operating Expenses $853.9K $4.3M $2.6M $4.9M $9.6M
Operating Income -$853.9K -$4.4M -$2.7M -$5M -$9.8M
 
Net Interest Expenses $199.3K $398.4K $292.1K $338.5K $1.8M
EBT. Incl. Unusual Items -$522.8K -$5.4M -$3.1M -$5.1M -$13.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$201.4K --
Net Income to Company -$522.8K -$5.4M -$3.1M -$4.9M -$13.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$522.8K -$5.4M -$3.1M -$4.9M -$13.1M
 
Basic EPS (Cont. Ops) -$0.02 -$0.16 -$0.08 -$0.06 -$0.08
Diluted EPS (Cont. Ops) -$0.02 -$0.16 -$0.08 -$0.06 -$0.08
Weighted Average Basic Share $32.5M $34.5M $37.1M $75.7M $161M
Weighted Average Diluted Share $32.5M $34.5M $37.1M $75.7M $161M
 
EBITDA -$854K -$4.3M -$2.6M -$4.9M -$9.6M
EBIT -$854K -$4.4M -$2.7M -$5M -$9.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$853.9K -$4.4M -$2.7M -$5M -$9.8M
Operating Income (Adjusted) -$854K -$4.4M -$2.7M -$5M -$9.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $299.8K $336.5K $201.8K $936.3K
Gross Profit -- -$299.8K -$336.5K -$201.8K -$936.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $1.8M $2M $2.2M $5M
Other Inc / (Exp) $3.9M -$394.5K -$125K $494K --
Operating Expenses $4.7M $30.7M $25.1M $11.9M $36.2M
Operating Income -$4.7M -$31M -$25.4M -$12.1M -$37.1M
 
Net Interest Expenses $779.8K $1.2M $1.7M $1.4M $3.9M
EBT. Incl. Unusual Items -$1.6M -$32.3M -$26.4M -$13M -$42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2M -$1.6M $412.1K -$667.1K -$894K
Net Income to Company $1.5M -$30.7M -$15.5M -$12.3M -$41.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5M -$30.7M -$26.8M -$12.3M -$41.9M
 
Basic EPS (Cont. Ops) $0.06 -$0.89 -$0.77 -$0.23 -$0.34
Diluted EPS (Cont. Ops) $0.06 -$0.89 -$0.77 -$0.23 -$0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.7M -$30.7M -$25.1M -$11.9M -$36.2M
EBIT -$4.7M -$31M -$25.4M -$12.1M -$37.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.7M -$31M -$25.4M -$12.1M -$37.1M
Operating Income (Adjusted) -$4.7M -$31M -$25.4M -$12.1M -$37.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $175.2K $151.7K $151.1K $631.6K
Gross Profit -- -$175.2K -$151.7K -$151.1K -$631.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.4M $1.4M $1.9M $3.4M
Other Inc / (Exp) $2.9M -$675.8K -$303.2K $170.6K $17.5K
Operating Expenses $3.1M $15.6M $9.4M $9M $28.5M
Operating Income -$3.1M -$15.8M -$9.5M -$9.1M -$29.1M
 
Net Interest Expenses $583.1K $1M $1M $1M $3.4M
EBT. Incl. Unusual Items -$767.5K -$17.1M -$10.7M -$10M -$32.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.6M -- -$304K -$701.7K
Net Income to Company -$767.5K -$15.5M -$10.7M -$9.7M -$32M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$767.5K -$15.5M -$10.7M -$9.7M -$32M
 
Basic EPS (Cont. Ops) -$0.02 -$0.45 -$0.30 -$0.17 -$0.21
Diluted EPS (Cont. Ops) -$0.02 -$0.45 -$0.30 -$0.17 -$0.21
Weighted Average Basic Share $91.3M $103.5M $108M $168M $459.3M
Weighted Average Diluted Share $91.3M $103.5M $108M $168M $459.3M
 
EBITDA -$3.1M -$15.6M -$9.4M -$9M -$28.5M
EBIT -$3.1M -$15.8M -$9.5M -$9.1M -$29.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.1M -$15.8M -$9.5M -$9.1M -$29.1M
Operating Income (Adjusted) -$3.1M -$15.8M -$9.5M -$9.1M -$29.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5M $10.8M $16.7M $10.1M $20.3M
Short Term Investments $1M $693.8K $664.4K $665.9K $3.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- $198.6K $158.6K $1.3M $784.7K
Other Current Assets -- -- -- -- --
Total Current Assets $6.2M $11.9M $17.5M $11.7M $22.3M
 
Property Plant And Equipment $176.3M $120.3M $106.2M $106M $167.8M
Long-Term Investments $437.5K -- -- -- $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $1.4M
Total Assets $182.9M $132.2M $123.7M $117.7M $191.5M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $296.3K $1M $696.1K $523.3K $1.8M
Current Portion Of Long-Term Debt $3.6K -- $8.5M $9.2M $1.1M
Current Portion Of Capital Lease Obligations -- -- $106.1K $110K $282.7K
Other Current Liabilities $3.7M $2.3M $22.7K $162.1K $959.9K
Total Current Liabilities $4.9M $4M $9.9M $3.2M $6M
 
Long-Term Debt $5M $5.4M $251.8K $15M $23.9M
Capital Leases -- -- -- -- --
Total Liabilities $9.8M $9.4M $19.7M $18.2M $32.2M
 
Common Stock $188M $209.5M $209.6M $216.3M $288.8M
Other Common Equity Adj -$229.7K -$995.7K -$1M -$1M -$1.4M
Common Equity $173.1M $122.8M $104.1M $99.5M $159.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $173.1M $122.8M $104.1M $99.5M $159.3M
 
Total Liabilities and Equity $182.9M $132.2M $123.7M $117.7M $191.5M
Cash and Short Terms $5.5M $10.8M $16.7M $10.1M $20.3M
Total Debt $5M $5.4M $7.1M $16.9M $25.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $10.7M $20.6M $8.9M $10.8M $11.9M
Short Term Investments -- $503.4K $667.5K $309.4K --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- $1.3M $805K $595.3K
Other Current Assets -- -- -- -- --
Total Current Assets $11.9M $21.5M $10.5M $12.7M $13.4M
 
Property Plant And Equipment $186.5M $188M $106.1M $123.8M $144.2M
Long-Term Investments -- -- -- $1.1M $2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $1.1M --
Total Assets $198.4M $209.5M $116.5M $137.6M $159.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- $672.6K $534K $1M --
Current Portion Of Long-Term Debt -- $8.3M $1.9M $8.2M --
Current Portion Of Capital Lease Obligations -- $104.7K $109.3K $116K --
Other Current Liabilities -- $43.6K $319.3K $724.2K --
Total Current Liabilities $5.2M $9.4M $2.9M $11M $10.2M
 
Long-Term Debt $5.2M $278.7K $15.6M $8.2M $5.4M
Capital Leases -- -- -- -- --
Total Liabilities $10.4M $21.6M $18.6M $21.1M $17.8M
 
Common Stock $203.5M $209.6M $212.7M $240.6M $300.7M
Other Common Equity Adj -- -$1.2M -$1M -$1.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $188M $187.9M $97.9M $116.5M $141.8M
 
Total Liabilities and Equity $198.4M $209.5M $116.5M $137.6M $159.6M
Cash and Short Terms $10.7M $20.6M $8.9M $10.8M $11.9M
Total Debt $5.2M $7M $17.6M $8.4M $8.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.8M -$15.9M -$20.3M -$13.4M -$19.6M
Depreciation & Amoritzation -- -- $235.7K $202.4K $455.8K
Stock-Based Compensation $863.3K $754.5K $1.6M $1.3M $1.6M
Change in Accounts Receivable -$452.5K -$412.1K $262.6K -$722.7K -$148.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$4M -$17.8M -$17.8M -$11.3M -$15M
 
Capital Expenditures $3.7M $132.8K $21.4K $13.6K $50.6K
Cash Acquisitions $1.9M -- -- -- --
Cash From Investing -$5.7M $150.6K $14.2M -$13.6K $24.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $705K -- $11M -- $17.1M
Long-Term Debt Repaid -$801.6K -$3.6K -$1.4M -$801.9K -$33M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $15.1K $331.4K -- -- -$1.4M
Cash From Financing $12.5M $23.3M $9.5M $4.7M -$2.8M
 
Beginning Cash (CF) $4.4M $10M $9.7M $4.9M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8M $5.7M $5.9M -$6.6M $6.9M
Ending Cash (CF) $7.2M $15.7M $15.6M -$1.7M $11.8M
 
Levered Free Cash Flow -$7.7M -$18M -$17.8M -$11.3M -$15.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$522.8K -$5.4M -$3.1M -$4.9M -$13.1M
Depreciation & Amoritzation -- $60K $50.9K $49.1K $213.5K
Stock-Based Compensation $104K $290K $196.7K $711.2K $30.8K
Change in Accounts Receivable -$787.2K $939.2K $11.8K -$211.5K $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$11.4K -$2.9M -$2.4M -$4M -$5.8M
 
Capital Expenditures $4.8M -- $5.2K $26.8K $37.1K
Cash Acquisitions -- -- -- -- $9.6M
Cash From Investing -$4.8M -$47.3K -$5.2K $2.4M $22.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $47.3K -- -- --
Long-Term Debt Repaid $790 -$678.6K -$22.4K -$30.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $123.1K -- -$1.4M -$151.5K --
Cash From Financing $23.8K -$631.4K -$22.4K $6.2M -$15M
 
Beginning Cash (CF) $9.8M $8.7M $1.7M $3.1M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- -$71.9K
Additions / Reductions -$4.8M -$3.6M -$2.4M $2.6M $1.8M
Ending Cash (CF) $5M $5.1M -$758.6K $5.6M $11.6M
 
Levered Free Cash Flow -$4.8M -$2.9M -$2.4M -$4M -$5.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5M -$30.7M -$15.5M -$12.3M -$41.9M
Depreciation & Amoritzation -- -- $212.2K $201.8K $936.3K
Stock-Based Compensation $1.2M $1.5M $1.4M $1.2M $2.1M
Change in Accounts Receivable -$693K $380.8K -$599.2K -$603K $883.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.8M -$31.2M -$12.4M -$9.8M -$32.3M
 
Capital Expenditures $11.8M -$9.9M $13.6K $46.8K $161.4K
Cash Acquisitions -$67.7K -- -- -- $9.6M
Cash From Investing -$11.7M $24.4M -$13.5K $2.4M $47.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $800 -$722.7K -$802.5K -$809.8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $16.8M $17.1M $605.6K $9.6M -$15M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M $10.2M -$11.8M $120.8K $1.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.6M -$21.3M -$12.5M -$9.8M -$32.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$767.5K -$15.5M -$10.7M -$9.7M -$32M
Depreciation & Amoritzation -- $175.2K $151.7K $151.1K $631.6K
Stock-Based Compensation $661.7K $1.4M $1.1M $993.2K $1.5M
Change in Accounts Receivable -$596.2K $196.7K -$665K -$545.2K $487.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$1M -$14.4M -$9.1M -$7.5M -$24.8M
 
Capital Expenditures $10M $21.4K $13.6K $46.8K $157.6K
Cash Acquisitions -- -- -- -- $9.6M
Cash From Investing -$10M $14.2M -$13.6K $2.4M $24.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $11M -- -- --
Long-Term Debt Repaid -$3.6K -$722.7K -$83.5K -$91.4K -$78.9K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $200.5K -- -- -$166K --
Cash From Financing $16.5M $10.2M $1.3M $6.2M -$6M
 
Beginning Cash (CF) $42.5M $25.2M $11.8M $6.8M $12.3M
Foreign Exchange Rate Adjustment -- -- -- -- $47.3K
Additions / Reductions $5.4M $10M -$7.8M -$1.1M -$6.1M
Ending Cash (CF) $48M $35.2M $4M $5.8M $6.3M
 
Levered Free Cash Flow -$11.1M -$14.4M -$9.1M -$7.6M -$25M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 4.13% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is up 12.87% over the past day.

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

Show me the best stock