Financhill
Buy
58

NIM.V Quote, Financials, Valuation and Earnings

Last price:
$1.30
Seasonality move :
20.72%
Day range:
$1.22 - $1.35
52-week range:
$0.29 - $1.35
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
164.08x
P/B ratio:
20.21x
Volume:
177.9K
Avg. volume:
227.8K
1-year change:
333.33%
Market cap:
$271.8M
Revenue:
$818.2K
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $1.6M $818.2K
Revenue Growth (YoY) -- -- -- -- -49.43%
 
Cost of Revenues $292.1K $247.5K $261.8K $9.4M $4.6M
Gross Profit -$292.1K -$247.5K -$261.8K -$7.8M -$3.8M
Gross Profit Margin -- -- -- -481.75% -462.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.3K $54.5K $74.7K $129.7K $460.5K
Other Inc / (Exp) -$97K $206.6K -$420.4K $8.2M $2.1M
Operating Expenses $2.3M $3.4M $2.7M $2.3M $2.9M
Operating Income -$2.6M -$3.6M -$2.9M -$10.1M -$6.7M
 
Net Interest Expenses $1.3M $1.4M $1.5M $1.4M $591.9K
EBT. Incl. Unusual Items -$2.9M -$3.4M -$201.4K -$3.4M -$5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$40.1K -- -$148.5K -$69.2K --
Net Income to Company -$2.9M -$3.4M -$52.8K -$3.3M -$5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$3.4M -$52.8K -$3.3M -$5.2M
 
Basic EPS (Cont. Ops) -$0.02 -$0.02 -$0.00 -$0.02 -$0.03
Diluted EPS (Cont. Ops) -$0.02 -$0.02 -$0.00 -$0.02 -$0.03
Weighted Average Basic Share $124.8M $138.5M $146.3M $158.4M $165.4M
Weighted Average Diluted Share $124.8M $138.5M $146.3M $158.4M $165.4M
 
EBITDA -$2.3M -$3.4M -$2.7M -$5.6M -$6.8M
EBIT -$2.6M -$3.6M -$2.9M -$10.1M -$6.7M
 
Revenue (Reported) -- -- -- $1.6M $818.2K
Operating Income (Reported) -$2.6M -$3.6M -$2.9M -$10.1M -$6.7M
Operating Income (Adjusted) -$2.6M -$3.6M -$2.9M -$10.1M -$6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $552.7K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $68.2K $65.8K $131.3K $139.4K $3.5M
Gross Profit -$68.2K -$65.8K -$131.3K -$139.4K -$2.9M
Gross Profit Margin -- -- -- -- -529.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.3K $21.3K $26.8K $45.5K $131.7K
Other Inc / (Exp) $44.6K -$198K -$41.6K -$255.1K --
Operating Expenses $622K $782K $2M $2.1M $710.4K
Operating Income -$690.2K -$847.8K -$2.1M -$2.2M -$3.6M
 
Net Interest Expenses $372.5K $371K $196.4K $153.7K $124.6K
EBT. Incl. Unusual Items -$557.1K $293.5K -$805.9K -$1.5M -$4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$557.1K $293.5K -$805.9K -$1.5M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$557.1K $293.5K -$805.9K -$1.5M -$4M
 
Basic EPS (Cont. Ops) -$0.00 $0.00 -$0.01 -$0.01 -$0.02
Diluted EPS (Cont. Ops) -$0.00 $0.00 -$0.01 -$0.01 -$0.02
Weighted Average Basic Share $140M $146M $159M $162M $185.7M
Weighted Average Diluted Share $140M $146M $159M $162M $185.7M
 
EBITDA -$622K -$782K -$2M -$2.1M -$3.5M
EBIT -$690.2K -$847.8K -$2.1M -$2.2M -$3.6M
 
Revenue (Reported) -- -- -- -- $552.7K
Operating Income (Reported) -$690.2K -$847.8K -$2.1M -$2.2M -$3.6M
Operating Income (Adjusted) -$690.2K -$847.8K -$2.1M -$2.2M -$3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $1.7M $1.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $319.8K $261K $454.9K $10.2M $8.4M
Gross Profit -$319.8K -$261K -$454.9K -$8.5M -$6.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62K $69.4K $98.4K $168.6K $672.8K
Other Inc / (Exp) -$8.6K -$118.7K -$238K $8.2M --
Operating Expenses $3.5M $2.9M $5.2M $5M $2.2M
Operating Income -$3.8M -$3.1M -$5.6M -$13.5M -$9.1M
 
Net Interest Expenses $1.4M $1.4M $958.8K $1.3M $545.5K
EBT. Incl. Unusual Items -$4.2M -$1.3M $2.1M -$9.9M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$153.9K -$63.8K --
Net Income to Company -$4.2M -$1.3M $2.3M -$9.8M -$3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.2M -$1.3M $2.3M -$9.8M -$3.5M
 
Basic EPS (Cont. Ops) -$0.03 -$0.01 $0.01 -$0.06 -$0.02
Diluted EPS (Cont. Ops) -$0.03 -$0.01 $0.01 -$0.06 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.5M -$2.9M -$5.2M -$10.8M -$11.1M
EBIT -$3.8M -$3.1M -$5.6M -$15.5M -$11M
 
Revenue (Reported) -- -- -- $1.7M $1.5M
Operating Income (Reported) -$3.8M -$3.1M -$5.6M -$13.5M -$9.1M
Operating Income (Adjusted) -$3.8M -$3.1M -$5.6M -$15.5M -$11M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- $74.6K $631.9K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $195.9K $389K $1M $5.2M --
Gross Profit -$195.9K -$389K -$966.6K -$4.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.2K $78.9K $117.8K $330K --
Other Inc / (Exp) -$198K -$15.6K $22K $1.1M --
Operating Expenses $2.1M $4.6M $5M $2.2M --
Operating Income -$2.3M -$5M -$6M -$6.8M --
 
Net Interest Expenses $1.1M $598K $436.6K $390.3K --
EBT. Incl. Unusual Items -$827.2K $1.5M -$5M -$3.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$5.4K -- -- --
Net Income to Company -$827.2K $1.5M -$5M -$3.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$827.2K $1.5M -$5M -$3.3M --
 
Basic EPS (Cont. Ops) -$0.01 $0.01 -$0.03 -$0.02 --
Diluted EPS (Cont. Ops) -$0.01 $0.01 -$0.03 -$0.02 --
Weighted Average Basic Share $437.8M $473.1M $484.8M $534.1M --
Weighted Average Diluted Share $437.8M $475M $484.8M $562.2M --
 
EBITDA -$2.1M -$4.6M -$5.5M -$6.3M --
EBIT -$2.3M -$5M -$6M -$6.8M --
 
Revenue (Reported) -- -- $74.6K $631.9K --
Operating Income (Reported) -$2.3M -$5M -$6M -$6.8M --
Operating Income (Adjusted) -$2.3M -$5M -$6M -$6.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $824.7K $916.3K $895.8K $4.8M $2.5M
Short Term Investments -- -- -- -- $1.1M
Accounts Receivable, Net -- -- -- $138.4K $203.7K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $52.7K $93.9K $11.9K $123K $223.4K
Total Current Assets $978.3K $1.7M $2.1M $5.4M $3.4M
 
Property Plant And Equipment $9.2M $9.4M $15.2M $5.5M $5.8M
Long-Term Investments $1.2M $1.2M $1.2M $1.3M $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M $1.2M $1.2M $1.3M $1.4M
Total Assets $11.3M $12.4M $18.6M $12.2M $10.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $43.7K $6.4M $596.7K -- $4.5M
Current Portion Of Capital Lease Obligations $15.9K $17.6K $20.6K $16.4K $26.2K
Other Current Liabilities $95.2K -- $62.1K -- $102.5K
Total Current Liabilities $826.7K $7M $1.2M $698.6K $6.2M
 
Long-Term Debt $6.5M $593.3K $5.1M $4.2M $28.4K
Capital Leases -- -- -- -- --
Total Liabilities $11.2M $11.5M $16.5M $19.4M $20.5M
 
Common Stock $78.6M $82.3M $82.9M $85.9M $87.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $198.8K $842K $2.1M -$7.2M -$9.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $198.8K $841.4K $2.1M -$7.2M -$9.8M
 
Total Liabilities and Equity $11.3M $12.4M $18.6M $12.2M $10.7M
Cash and Short Terms $824.7K $916.3K $895.8K $4.8M $2.5M
Total Debt $6.6M $7M $5.7M $4.3M $4.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $803.4K $665.2K $5.9M $2.4M $5.4M
Short Term Investments -- -- -- $340.1K --
Accounts Receivable, Net -- -- -- -- $626.8K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $80.3K $78.3K $138K $785.2K --
Total Current Assets $1.5M $2.2M $7.2M $3.3M $6.5M
 
Property Plant And Equipment $9.5M $8.9M $16.7M $18.9M $5.8M
Long-Term Investments $1.2M $1.2M $1.3M $1.3M $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M $1.2M $1.3M $1.3M --
Total Assets $12.1M $12.3M $25.2M $23.5M $13.8M
 
Accounts Payable -- -- -- -- $2.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $46.2K $6.6M -- -- --
Current Portion Of Capital Lease Obligations $17.6K $20K $21.8K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $940.7K $8.2M $757.9K $1M $3M
 
Long-Term Debt $7.4M $21.8K $5.9M $4.6M $150.4K
Capital Leases -- -- -- -- --
Total Liabilities $12.2M $12.2M $18.6M $20.5M $17.6M
 
Common Stock $81.1M $82.4M $85.4M $87.1M $96.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$44.4K $70.2K $6.6M $3.1M -$3.8M
 
Total Liabilities and Equity $12.1M $12.3M $25.2M $23.5M $13.8M
Cash and Short Terms $803.4K $665.2K $5.9M $2.4M $5.4M
Total Debt $7.7M $6.6M $5.9M $4.6M $238.7K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9M -$3.4M -$52.8K -$3.3M -$5.2M
Depreciation & Amoritzation $292.1K $247.5K $261.8K $4.5M $230.6K
Stock-Based Compensation $72.5K $499K $311.5K $679.8K $756.8K
Change in Accounts Receivable $140.1K -$634K -$464.1K $632.3K -$103.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1M -$2.2M $1M $3.3M -$3.3M
 
Capital Expenditures $11.5K $295.9K $59.5K $48.4K $453K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.5K -$336.9K -$75.7K -$88.7K -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $190K $310.3K $974.3K -- --
Long-Term Debt Repaid -$49.8K -$378.2K -$2.5M -$1.6M -$32K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$26K -- --
Cash From Financing $1.5M $2.7M -$989.8K $643.3K $1.6M
 
Beginning Cash (CF) $824.7K $916.3K $895.8K $4.8M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $323.9K $91.6K -$20.5K $3.9M -$3.3M
Ending Cash (CF) $1.1M $1M $875.3K $8.6M -$1.8M
 
Levered Free Cash Flow -$1.1M -$2.5M $985.5K $3.3M -$3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$557.1K $293.5K -$805.9K -$1.5M -$4M
Depreciation & Amoritzation $68.2K $65.8K $131.3K $139.4K $173K
Stock-Based Compensation -- -- $617.9K -- $231.1K
Change in Accounts Receivable -$466.7K -$1.2M $2.2M $292.3K -$449.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$574.4K -$218.8K $2.4M -$981.5K -$2.1M
 
Capital Expenditures $7.5K -- $3.1K -- $43K
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.6K $66.7K -$53.1K -- $185.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $974.3K -- -- --
Long-Term Debt Repaid -$17.1K -$1.3M -$6.1K -$6.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$19K -$454.7K -$39.1K -$6.1K $2.9M
 
Beginning Cash (CF) $803.4K $665.2K $5.9M $2M $1.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$576.8K -$606.9K $2.3M -$987.6K $991K
Ending Cash (CF) $226.6K $58.4K $8.2M $1M $2.8M
 
Levered Free Cash Flow -$581.9K -$218.8K $2.4M -$981.5K -$2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.2M -$1.3M $2.3M -$9.8M -$3.5M
Depreciation & Amoritzation $319.8K $261K $454.9K $4.6M $252.2K
Stock-Based Compensation $384.5K -- -- $683.6K $507.5K
Change in Accounts Receivable -$489.4K -$868.5K $313.4K $969.2K -$666.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.6M -$266.6K $4.3M -$2.7M -$4.7M
 
Capital Expenditures $439.2K -$83.8K $71.6K $9.2K $471.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$229K $452.4K -$566.5K -$1M $65.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $177.8K -$1.7M -$1.2M -$1.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.1M -$324K $1.5M -$202.9K $4.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $240.4K -$138.2K $5.3M -$3.9M -$198.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3M -$182.9K $4.3M -$2.7M -$5.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$827.2K $1.5M -$5M -$3.3M --
Depreciation & Amoritzation $195.9K $389K $467.9K $489.4K --
Stock-Based Compensation -- $617.9K $629.1K $379.9K --
Change in Accounts Receivable -$725.5K $52.1K $388.8K -$173.4K --
Change in Inventories -- -- -- -- --
Cash From Operations -$135.4K $3.2M -$2.8M -$4.2M --
 
Capital Expenditures $59.5K $71.6K $32.5K $51K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $374.3K -$116.6K -$1.1M $595.2K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $974.3K -- -- -- --
Long-Term Debt Repaid -$1.4M -$46.2K -$18.2K -$8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$489.9K $2M $1.1M $4M --
 
Beginning Cash (CF) $3.3M $12.1M $8.2M $4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$251.1K $5M -$2.7M $375.6K --
Ending Cash (CF) $3.1M $17.1M $5.5M $4.4M --
 
Levered Free Cash Flow -$194.9K $3.1M -$2.8M -$4.3M --

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
57
Is NVDA Stock a Buy?

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

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

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

Alerts

Buy
67
PRLB alert for Feb 10

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

Sell
33
MSTR alert for Feb 10

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

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock