Financhill
Sell
41

NEXT Quote, Financials, Valuation and Earnings

Last price:
$7.42
Seasonality move :
3.73%
Day range:
$7.03 - $7.38
52-week range:
$4.27 - $9.71
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
6.25x
Volume:
2M
Avg. volume:
1.7M
1-year change:
-8.58%
Market cap:
$1.9B
Revenue:
--
EPS (TTM):
-$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8M $184K $162K $168K $1.9M
Gross Profit -$1.8M -$184K -$162K -$168K -$1.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.6M $4.1M $4.9M $8.3M
Selling, General & Admin $20.2M $17.7M $50.2M $117.6M $160.9M
Other Inc / (Exp) $7.4M -$2.5M -$5.6M -$48.7M $536.1M
Operating Expenses $20.2M $19.3M $54.3M $122.5M $169.1M
Operating Income -$22M -$19.5M -$54.5M -$122.7M -$171.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$14.3M -$22M -$60.1M -$221.6M $277.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.3M -$22M -$60.1M -$221.6M $277.4M
 
Minority Interest in Earnings -- -- -- $59.4M -$339.2M
Net Income to Common Excl Extra Items -$14.3M -$22M -$60.1M -$162.3M -$61.8M
 
Basic EPS (Cont. Ops) -$0.24 -$0.34 -$0.65 -$0.94 -$0.24
Diluted EPS (Cont. Ops) -$0.24 -$0.34 -$0.65 -$0.94 -$0.24
Weighted Average Basic Share $117.5M $119.2M $130.1M $194.6M $258.5M
Weighted Average Diluted Share $117.5M $119.2M $130.1M $194.6M $258.5M
 
EBITDA -$20.6M -$18.8M -$59.2M -$209.6M $306.3M
EBIT -$22M -$19.5M -$60.1M -$212.7M $299.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$22M -$19.5M -$54.5M -$122.7M -$171.1M
Operating Income (Adjusted) -$22M -$19.5M -$60.1M -$212.7M $299.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $252K $266K $38K $3.1M $3.1M
Gross Profit -$252K -$266K -$38K -$3.1M -$3.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.5M $464K $2.5M $307K
Selling, General & Admin $1.4M $3.3M $26.6M $32.5M $44.9M
Other Inc / (Exp) -$2M -$6.3M -$237K $250.4M -$166.1M
Operating Expenses $1.4M $4.9M $27.1M $35M $48.8M
Operating Income -$1.6M -$5.1M -$27.1M -$38.1M -$51.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.7M -$11.4M -$27.3M $186.8M -$245.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.7M -$11.4M -$27.3M $186.8M -$245.2M
 
Minority Interest in Earnings -- -- -- -$158.4M $156.4M
Net Income to Common Excl Extra Items -$3.7M -$11.4M -$27.3M $28.3M -$88.8M
 
Basic EPS (Cont. Ops) -$0.06 -$0.14 -$0.23 $0.11 -$0.34
Diluted EPS (Cont. Ops) -$0.06 -$0.14 -$0.23 $0.11 -$0.34
Weighted Average Basic Share $118.3M $121.3M $146.9M $256.7M $260.4M
Weighted Average Diluted Share $118.3M $121.3M $146.9M $266.9M $260.4M
 
EBITDA -$1.4M -$4.9M -$27.1M $197.3M -$233.2M
EBIT -$1.6M -$5.1M -$27.3M $195.9M -$234.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.6M -$5.1M -$27.1M -$38.1M -$51.9M
Operating Income (Adjusted) -$1.6M -$5.1M -$27.3M $195.9M -$234.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6M $402K $154K $3.2M $5M
Gross Profit -$1.6M -$402K -$154K -$3.2M -$5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $3.2M $3M $6.9M $6.1M
Selling, General & Admin $14.8M $19.5M $73.3M $123.5M $170.3M
Other Inc / (Exp) -$2.5M -$6.8M $471K $201.9M $119.6M
Operating Expenses $14.8M $22.6M $76.3M $130.4M $179.9M
Operating Income -$16.4M -$23M -$76.5M -$133.7M -$184.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$18.9M -$29.8M -$76M -$7.5M -$154.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$18.9M -$29.8M -$76M -$7.5M -$154.6M
 
Minority Interest in Earnings -- -- -- -$99.1M -$24.3M
Net Income to Common Excl Extra Items -$18.9M -$29.8M -$76M -$106.6M -$178.9M
 
Basic EPS (Cont. Ops) -$0.28 -$0.41 -$0.73 -$0.88 -$0.69
Diluted EPS (Cont. Ops) -$0.28 -$0.41 -$0.73 -$0.88 -$0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.1M -$22.3M -$76.9M $14.7M -$140.6M
EBIT -$16.4M -$23M -$77.9M $10.5M -$147.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$16.4M -$23M -$76.5M -$133.7M -$184.9M
Operating Income (Adjusted) -$16.4M -$23M -$77.9M $10.5M -$147.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $252K $266K $38K $3.1M $3.1M
Gross Profit -$252K -$266K -$38K -$3.1M -$3.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.5M $464K $2.5M $307K
Selling, General & Admin $1.4M $3.3M $26.6M $32.5M $44.9M
Other Inc / (Exp) -$2M -$6.3M -$237K $250.4M -$166.1M
Operating Expenses $1.4M $4.9M $27.1M $35M $48.8M
Operating Income -$1.6M -$5.1M -$27.1M -$38.1M -$51.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.7M -$11.4M -$27.3M $186.8M -$245.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.7M -$11.4M -$27.3M $186.8M -$245.2M
 
Minority Interest in Earnings -- -- -- -$158.4M $156.4M
Net Income to Common Excl Extra Items -$3.7M -$11.4M -$27.3M $28.3M -$88.8M
 
Basic EPS (Cont. Ops) -$0.06 -$0.14 -$0.23 $0.11 -$0.34
Diluted EPS (Cont. Ops) -$0.06 -$0.14 -$0.23 $0.11 -$0.34
Weighted Average Basic Share $118.3M $121.3M $146.9M $256.7M $260.4M
Weighted Average Diluted Share $118.3M $121.3M $146.9M $266.9M $260.4M
 
EBITDA -$1.4M -$4.9M -$27.1M $197.3M -$233.2M
EBIT -$1.6M -$5.1M -$27.3M $195.9M -$234.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.6M -$5.1M -$27.1M -$38.1M -$51.9M
Operating Income (Adjusted) -$1.6M -$5.1M -$27.3M $195.9M -$234.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.6M $25.6M $62.8M $38.2M $148.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $403K $521K -- -- --
Other Current Assets $267K $314K $1.1M $2.1M $2.9M
Total Current Assets $23.3M $26.4M $63.9M $314.5M $412.6M
 
Property Plant And Equipment $162.1M $174.4M $220.1M $2.6B $5.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.3M $21.3M $28.4M $11M $15.6M
Total Assets $201.7M $222.1M $312.4M $3.3B $6.4B
 
Accounts Payable $207K $281K $1.1M $243.1M $244.6M
Accrued Expenses $1M $1.4M $16.5M $296.8M $334.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $432K $596K $1.1M $3.1M $2.9M
Other Current Liabilities $3.3M $1.6M -- $6.9M --
Total Current Liabilities $5.1M $8.2M $25.4M $552.4M $595.1M
 
Long-Term Debt -- -- -- $1.8B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $141.2M $202.2M $258.1M $2.6B $4.7B
 
Common Stock $12K $12K $14K $26K $26K
Other Common Equity Adj -- -- -- -- --
Common Equity $60.4M $19.9M $54.4M $287.9M $377.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $452.5M $1.4B
Total Equity $60.4M $19.9M $54.4M $740.4M $1.7B
 
Total Liabilities and Equity $201.7M $222.1M $312.4M $3.3B $6.4B
Cash and Short Terms $22.6M $25.6M $62.8M $38.2M $148.1M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $39.3M $22.4M $51.1M $45.8M $130.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $654K $663K $1.1M -- --
Other Current Assets $164K $366K $468K $3.2M $4.4M
Total Current Assets $40.1M $23.4M $52.7M $283.9M $404.8M
 
Property Plant And Equipment $164.5M $175.6M $245.1M $3.3B $5.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17.5M $22.7M $30.1M $17.1M $25M
Total Assets $222.1M $221.7M $327.9M $4.2B $6.9B
 
Accounts Payable $224K $516K $1.9M $175.4M $256.8M
Accrued Expenses $882K $1.4M $26.1M $319.1M $212.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $274K $440K $873K $3M $2.8M
Other Current Liabilities $4.5M $3.3M $3.7M $5.3M --
Total Current Liabilities $7.3M $7.2M $34.9M $505.7M $475.7M
 
Long-Term Debt -- -- -- $2.4B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $172.7M $221.8M $271.1M $3B $5.2B
 
Common Stock $12K $12K $15K $26K $26K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $24.5M $10.5M -- -- --
Minority Interest, Total -- -- -- $610.9M $1.4B
Total Equity $49.4M -$135K $56.8M $1.1B $1.7B
 
Total Liabilities and Equity $222.1M $221.7M $327.9M $4.2B $6.9B
Cash and Short Terms $39.3M $22.4M $51.1M $45.8M $130.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.3M -$22M -$60.1M -$221.6M $277.4M
Depreciation & Amoritzation $1.4M $735K $918K $3.1M $6.7M
Stock-Based Compensation -$341K -$4.3M $7.5M $26.6M $19.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.3M -$18M -$40.1M -$73.6M -$95.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $18.5M -$18.5M -$40.9M -$1.8B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$50K -$67K -$75K -$53K --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.1B $3.5B
Long-Term Debt Repaid -- -- -- -$233M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $15M -$268K -$4M -$36.6M $589.8M
Cash From Financing $14.6M $39.4M $118.2M $2.1B $2.8B
 
Beginning Cash (CF) $15.7M $22.6M $25.6M $62.8M $294.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9M $2.9M $37.2M $231.7M $98.3M
Ending Cash (CF) $22.6M $25.6M $62.8M $294.5M $392.8M
 
Levered Free Cash Flow -$58.6M -$30.1M -$73.8M -$1.8B -$2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.7M -$11.4M -$27.3M $186.8M -$245.2M
Depreciation & Amoritzation $187K $187K $296K $1.4M $1.7M
Stock-Based Compensation -$3.7M -$2.4M $1.6M $4.4M $6.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M -$10.2M -$23.2M -$28.8M -$68.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9M -$3M -$23.4M -$780.6M -$779.4M
 
Dividends Paid (Ex Special Dividend) -$13K -$19K -$13K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $768.9M $645M
Long-Term Debt Repaid -- -- -- -$176M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54K -- -- -$21M -$18.3M
Cash From Financing $24.4M $10M $34.9M $766.4M $841.6M
 
Beginning Cash (CF) $22.6M $25.6M $62.8M $294.5M $392.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.7M -$3.2M -$11.6M -$43.1M -$6.6M
Ending Cash (CF) $39.3M $22.4M $51.1M $251.4M $386.1M
 
Levered Free Cash Flow -$6.2M -$11.5M -$44.7M -$803.4M -$838.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$18.9M -$29.8M -$76M -$7.5M -$154.6M
Depreciation & Amoritzation $1.3M $735K $1M $4.3M $7M
Stock-Based Compensation -$2.2M -$3M $11.4M $29.4M $22.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$15.8M -$24.4M -$53.1M -$79.3M -$135.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.2M -$17.6M -$61.3M -$2.5B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$50K -$73K -$69K -$40K --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.9B $3.4B
Long-Term Debt Repaid -- -- -- -$409M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54K -- -- -- $592.5M
Cash From Financing $24.1M $25.1M $143.1M $2.8B $2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19M -$16.9M $28.8M $200.3M $134.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$36.7M -$35.4M -$107M -$2.6B -$2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.7M -$11.4M -$27.3M $186.8M -$245.2M
Depreciation & Amoritzation $187K $187K $296K $1.4M $1.7M
Stock-Based Compensation -$3.7M -$2.4M $1.6M $4.4M $6.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M -$10.2M -$23.2M -$28.8M -$68.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9M -$3M -$23.4M -$780.6M -$779.4M
 
Dividends Paid (Ex Special Dividend) -$13K -$19K -$13K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $768.9M $645M
Long-Term Debt Repaid -- -- -- -$176M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54K -- -- -$21M -$18.3M
Cash From Financing $24.4M $10M $34.9M $766.4M $841.6M
 
Beginning Cash (CF) $22.6M $25.6M $62.8M $294.5M $392.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.7M -$3.2M -$11.6M -$43.1M -$6.6M
Ending Cash (CF) $39.3M $22.4M $51.1M $251.4M $386.1M
 
Levered Free Cash Flow -$6.2M -$11.5M -$44.7M -$803.4M -$838.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did Forge Global Stock Go Down?
Why Did Forge Global Stock Go Down?

Shares of Forge Global (NYSE:FRGE), a platform that allows accredited…

Is GlobalFoundries On The Verge Of A Breakout?
Is GlobalFoundries On The Verge Of A Breakout?

GLOBALFOUNDRIES Inc. (NASDAQ:GFS) is as a semiconductor foundry whose chips…

Is Dick’s Sporting Goods Buying Foot Locker Smart?
Is Dick’s Sporting Goods Buying Foot Locker Smart?

Last week, Dick’s Sporting Goods (NYSE:DKS) announced that it would…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 45x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
58
WIX alert for May 22

Wix.com [WIX] is up 1.88% over the past day.

Buy
81
DY alert for May 22

Dycom Industries [DY] is down 0% over the past day.

Sell
50
FICO alert for May 22

Fair Isaac [FICO] is down 0.46% over the past day.

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

Show me the best stock