Financhill
Buy
56

NFG.V Quote, Financials, Valuation and Earnings

Last price:
$3.99
Seasonality move :
-3.81%
Day range:
$3.80 - $4.04
52-week range:
$1.34 - $4.89
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
12.93x
Volume:
674.6K
Avg. volume:
864.8K
1-year change:
58.09%
Market cap:
$1.3B
Revenue:
--
EPS (TTM):
-$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $130K $582.9K $880.4K $940.2K $813.7K
Gross Profit -$130K -$582.9K -$880.4K -$940.2K -$813.7K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $1.2M $1.3M $711.5K
Selling, General & Admin $30.1M $3.1M $5M $4.6M $3.4M
Other Inc / (Exp) $5.8M $5.9M -$2.5M $21.4M $8.1M
Operating Expenses $38.2M $56.1M $87.8M $102.5M $59.5M
Operating Income -$38.3M -$56.7M -$88.7M -$103.5M -$60.3M
 
Net Interest Expenses -- $7.5K $16K $27.1K $25.1K
EBT. Incl. Unusual Items -$32.5M -$50.6M -$90M -$78.5M -$48M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $584.1K $928.8K
Net Income to Company -$32.5M -$50.6M -$90M -$79.9M -$50.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.5M -$50.6M -$90M -$79.9M -$50.3M
 
Basic EPS (Cont. Ops) -$0.29 -$0.33 -$0.54 -$0.45 -$0.26
Diluted EPS (Cont. Ops) -$0.29 -$0.33 -$0.54 -$0.45 -$0.26
Weighted Average Basic Share $112.7M $154.9M $166.9M $178.4M $194M
Weighted Average Diluted Share $112.7M $154.9M $166.9M $178.4M $194M
 
EBITDA -$32.4M -$56.1M -$87.8M -$102.5M -$59.5M
EBIT -$32.5M -$56.7M -$88.7M -$103.5M -$60.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$38.3M -$56.7M -$88.7M -$103.5M -$60.3M
Operating Income (Adjusted) -$32.5M -$56.7M -$88.7M -$103.5M -$60.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $189.7K $196.3K $226.9K $196K $183.2K
Gross Profit -$189.7K -$196.3K -$226.9K -$196K -$183.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $282.6K $350.2K $192.9K --
Selling, General & Admin $839.5K $1.2M $1.1M $877.8K $1.6M
Other Inc / (Exp) -$20.9M $3.6M $5.6M $2.6M --
Operating Expenses $14.2M $22.5M $29.3M $14.5M $17.1M
Operating Income -$14.4M -$22.7M -$29.5M -$14.7M -$17.3M
 
Net Interest Expenses $2.7K $3.9K $7.1K $6K $3.4K
EBT. Incl. Unusual Items -$35.3M -$18.6M -$23.4M -$11.4M -$13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $190.1K $67.1K
Net Income to Company -$35.3M -$18.6M -$23.4M -$11.6M -$12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.3M -$18.6M -$23.4M -$11.6M -$12.9M
 
Basic EPS (Cont. Ops) -$0.23 -$0.11 -$0.13 -$0.06 -$0.06
Diluted EPS (Cont. Ops) -$0.23 -$0.11 -$0.13 -$0.06 -$0.06
Weighted Average Basic Share $155.3M $167.9M $178.2M $198M $235M
Weighted Average Diluted Share $155.3M $167.9M $178.2M $198M $235M
 
EBITDA -$14.2M -$22.5M -$29.3M -$14.5M -$17.1M
EBIT -$14.4M -$22.7M -$29.5M -$14.7M -$17.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$14.4M -$22.7M -$29.5M -$14.7M -$17.3M
Operating Income (Adjusted) -$14.4M -$22.7M -$29.5M -$14.7M -$17.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $491.8K $820.5K $949K $839.4K $780.8K
Gross Profit -$491.8K -$820.5K -$949K -$839.4K -$780.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $1.3M $831.5K --
Selling, General & Admin $2.7M $4.6M $4.9M $3.9M $4.6M
Other Inc / (Exp) $3.4M -$7.5M $25M $6.9M --
Operating Expenses $65.5M $71.5M $110.8M $65M $54.6M
Operating Income -$66M -$72.3M -$111.8M -$65.9M -$55.4M
 
Net Interest Expenses $7.8K $11.5K $26.2K $26.1K $19.3K
EBT. Incl. Unusual Items -$62.4M -$79M -$84M -$54.8M -$45.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1.4M $176.7K
Net Income to Company -$62.4M -$79M -$84M -$57.4M -$45.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.4M -$79M -$84M -$57.4M -$45.9M
 
Basic EPS (Cont. Ops) -$0.41 -$0.48 -$0.48 -$0.30 -$0.22
Diluted EPS (Cont. Ops) -$0.43 -$0.48 -$0.48 -$0.30 -$0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$65.5M -$71.5M -$110.8M -$65M -$54.6M
EBIT -$66M -$72.3M -$111.8M -$65.9M -$55.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$66M -$72.3M -$111.8M -$65.9M -$55.4M
Operating Income (Adjusted) -$66M -$72.3M -$111.8M -$65.9M -$55.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $647.4K $716K $615.3K $582.4K --
Gross Profit -$647.4K -$716K -$615.3K -$582.4K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $903.9K $1M $192.9K -- --
Selling, General & Admin $3.6M $3.5M $2.8M $4M --
Other Inc / (Exp) -$8M $19.5M $5.1M $1.4M --
Operating Expenses $57.4M $80.4M $42.9M $38M --
Operating Income -$58M -$81.1M -$43.5M -$38.5M --
 
Net Interest Expenses $9.6K $19.8K $18.7K $12.9K --
EBT. Incl. Unusual Items -$65.3M -$59.3M -$35.6M -$33.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $819.2K $67.1K --
Net Income to Company -$65.3M -$59.3M -$36.9M -$32.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65.3M -$59.3M -$36.9M -$32.4M --
 
Basic EPS (Cont. Ops) -$0.39 -$0.34 -$0.19 -$0.15 --
Diluted EPS (Cont. Ops) -$0.39 -$0.34 -$0.19 -$0.15 --
Weighted Average Basic Share $497.2M $529.6M $576.9M $643.9M --
Weighted Average Diluted Share $497.2M $529.6M $576.9M $643.9M --
 
EBITDA -$57.4M -$80.4M -$42.9M -$38M --
EBIT -$58M -$81.1M -$43.5M -$38.5M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$58M -$81.1M -$43.5M -$38.5M --
Operating Income (Adjusted) -$58M -$81.1M -$43.5M -$38.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $47.7M $132.4M $89.7M $57.5M $23.2M
Short Term Investments $21.1M $28.6M $7.5M $3.4M $779K
Accounts Receivable, Net $2.8K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.3M $2M $1.2M $1.3M $1.5M
Other Current Assets $54K $107.4K $76.3K -- --
Total Current Assets $71.2M $136.5M $94.3M $62.4M $29.8M
 
Property Plant And Equipment $2.4M $3M $7.4M $7.8M $8.1M
Long-Term Investments -- -- -- $5.3M $1.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $179.7K
Total Assets $73.5M $148.1M $110.7M $84.6M $74M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $53.2K $54.3K $81.4K $89K $53.8K
Other Current Liabilities $185.4K $10.1M $20.1M $12.4M --
Total Current Liabilities $635.1K $12.8M $27.1M $19M $7.4M
 
Long-Term Debt -- $46.6K $68.8K $68.8K $69.3K
Capital Leases -- -- -- -- --
Total Liabilities $635.1K $25.4M $27.2M $19.1M $7.4M
 
Common Stock $87.7M $181.8M $229.6M $290.2M $341.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $72.9M $122.7M $83.5M $65.5M $66.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $72.9M $122.7M $83.5M $65.5M $66.6M
 
Total Liabilities and Equity $73.5M $148.1M $110.7M $84.6M $74M
Cash and Short Terms $68.8M $132.4M $89.7M $57.5M $23.2M
Total Debt -- $100.8K $150.2K $157.8K $123.1K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $106.1M $62.9M $29.6M $40.7M $71.7M
Short Term Investments $34.4M $6.7M $3.5M $1.5M --
Accounts Receivable, Net $2.8K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.4M $1.3M $1.6M $1.5M --
Other Current Assets $73.6K $86K -- $2.6M --
Total Current Assets $110.1M $67.4M $35.2M $46.6M $74.9M
 
Property Plant And Equipment $2.3M $6.9M $7.8M $8M $7.9M
Long-Term Investments -- -- $6.7M $1.8M $2.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $285.7K --
Total Assets $113.4M $82.9M $58.4M $89.7M $119.9M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $45.5K $75.8K $77.4K $58.1K --
Other Current Liabilities $13M $10.2M $418.7K $3.3M --
Total Current Liabilities $15.7M $16.8M $10.4M $10.7M $18.5M
 
Long-Term Debt -- $46.7K $68.7K $69.2K $68.7K
Capital Leases -- -- -- -- --
Total Liabilities $15.7M $16.8M $10.5M $10.8M $18.6M
 
Common Stock $143.4M $194.6M $252.3M $339.8M $407.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $97.6M $66.1M $47.9M $78.9M $101.3M
 
Total Liabilities and Equity $113.4M $82.9M $58.4M $89.7M $119.9M
Cash and Short Terms $106.1M $62.9M $29.6M $40.7M $71.7M
Total Debt $45.5K $122.5K $146K $127.3K $69.1K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.5M -$50.6M -$90M -$79.9M -$50.3M
Depreciation & Amoritzation $130K $582.9K $880.4K $940.2K $813.7K
Stock-Based Compensation $26.5M $7.6M $8.5M $1.4M $889K
Change in Accounts Receivable -$690.1K -$780K -$1.3M -$230.7K $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.2M -$48.5M -$74.4M -$99.3M -$55.3M
 
Capital Expenditures -- $5.4M $5.6M $1.8M $4.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$17.1M -$737.9K -$4.4M -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$32.3K -$100.5K -$121.8K -$144K -$134K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$4.5M -$3.3M -$3.5M -$1.1M
Cash From Financing $55.2M $118.3M $56.8M $75.4M $27.1M
 
Beginning Cash (CF) $7.3M $100.5M $82.2M $53.9M $22.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.4M $52.8M -$18.3M -$28.3M -$31.6M
Ending Cash (CF) $47.7M $153.2M $63.8M $25.6M -$9.2M
 
Levered Free Cash Flow -$14.8M -$53.9M -$79.9M -$101.1M -$59.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$35.3M -$18.6M -$23.4M -$11.6M -$12.9M
Depreciation & Amoritzation $189.7K $196.3K $226.9K $196K $183.2K
Stock-Based Compensation $322K $896K $285.2K $188.9K $766.2K
Change in Accounts Receivable -$286.2K -$273.4K -$88.3K -$251.2K -$672K
Change in Inventories -- -- -- -- --
Cash From Operations -$14.2M -$19.8M -$25.4M -$12.6M -$16M
 
Capital Expenditures $175.8K $679.4K $303.1K $2.4M $231.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$175.8K -$231.6K -$2.9M -$1.4M -$406.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$24.1K -$28.9K -$39.3K -$31.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.1M -$803.6K -$309.1K -$346.4K --
Cash From Financing $55.4M $3.9M $12.9M $900K $21.1M
 
Beginning Cash (CF) $71.8M $56.2M $26M $39.1M $71.1M
Foreign Exchange Rate Adjustment -- -- -- -$15.7K $30.3K
Additions / Reductions $41M -$16M -$15.5M -$13.1M $4.7M
Ending Cash (CF) $112.8M $40.2M $10.5M $26M $75.9M
 
Levered Free Cash Flow -$14.4M -$20.4M -$25.7M -$15.1M -$16.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$62.4M -$79M -$84M -$57.4M -$45.9M
Depreciation & Amoritzation $491.8K $820.5K $949K $839.4K $780.8K
Stock-Based Compensation $25.2M $1.8M $8.2M $1M $2.2M
Change in Accounts Receivable -$1.6M -$896.3K -$805.5K $1.9M $4.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$40.4M -$66.7M -$96.7M -$63.8M -$50.8M
 
Capital Expenditures $1.9M $8.2M $2.9M $3.2M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.4M -$3.5M -$5.5M -$2.4M $838.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$91.3K -$116K -$142.4K -$143K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$4.1M --
Cash From Financing $77.7M $54.7M $72M $79.4M $82M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.9M -$15.5M -$30.3M $13.1M $32M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$42.2M -$74.9M -$99.6M -$67M -$53.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$65.3M -$59.3M -$36.9M -$32.4M --
Depreciation & Amoritzation $647.4K $716K $615.3K $582.4K --
Stock-Based Compensation $1.4M $1.2M $815.3K $2.1M --
Change in Accounts Receivable -$1.1M -$593.2K $1.5M $459.5K --
Change in Inventories -- -- -- -- --
Cash From Operations -$52.3M -$74.7M -$39.2M -$34.7M --
 
Capital Expenditures $4M $1.4M $2.7M $1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $789.3K -$4M -$2M $2.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$85.8K -$106.5K -$105.6K -$43.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$803.6K -$540.1K -$1.1M -$3.6M --
Cash From Financing $7.3M $22.4M $26.4M $81.3M --
 
Beginning Cash (CF) $213.2M $123.6M $141.6M $149.9M --
Foreign Exchange Rate Adjustment -- -- -$15.7K -$10.6K --
Additions / Reductions -$44.3M -$56.2M -$14.8M $48.8M --
Ending Cash (CF) $168.9M $67.4M $126.8M $198.7M --
 
Levered Free Cash Flow -$56.3M -$76M -$41.9M -$35.8M --

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 10

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