Financhill
Buy
62

NUKK Quote, Financials, Valuation and Earnings

Last price:
$15.92
Seasonality move :
26272.6%
Day range:
$15.66 - $17.00
52-week range:
$1.30 - $78.32
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.85x
P/B ratio:
--
Volume:
59.1K
Avg. volume:
93.4K
1-year change:
128.83%
Market cap:
$80.1M
Revenue:
$5.9M
EPS (TTM):
-$20.40
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.2M $19.3M $21.5M $21.3M $5.9M
Revenue Growth (YoY) -- 0.45% 11.54% -1% -72.23%
 
Cost of Revenues $18.9M $19.4M $22.2M $21.6M $4.9M
Gross Profit $300K -$82.3K -$661.4K -$343.1K $998.5K
Gross Profit Margin 1.56% -0.43% -3.07% -1.61% 16.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $413.1K $850.1K $5.9M $3.8M $8.6M
Other Inc / (Exp) $18.6K -$270 -$5M -$13.1M -$322.7K
Operating Expenses $413.1K $850.1K $6.2M $4M $8.6M
Operating Income -$113.1K -$932.4K -$6.8M -$4.4M -$7.6M
 
Net Interest Expenses $6K $4.2K -- $1.8K $550.1K
EBT. Incl. Unusual Items -$100.6K -$936.9K -$11.8M -$17.4M -$8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$100.6K -$936.9K -$11.8M -$17.4M -$8.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$100.6K -$936.9K -$11.8M -$17.4M -$8.5M
 
Basic EPS (Cont. Ops) -$0.00 -$0.03 -$9.68 -$13.84 -$4.93
Diluted EPS (Cont. Ops) -$0.00 -$0.03 -$9.68 -$13.84 -$4.93
Weighted Average Basic Share $28.8M $32.2M $1.2M $1.3M $1.7M
Weighted Average Diluted Share $28.8M $32.2M $1.2M $1.3M $1.7M
 
EBITDA -$94.5K -$463.4K -$9.2M -$15M -$8M
EBIT -$94.5K -$932.7K -$11.8M -$17.4M -$8M
 
Revenue (Reported) $19.2M $19.3M $21.5M $21.3M $5.9M
Operating Income (Reported) -$113.1K -$932.4K -$6.8M -$4.4M -$7.6M
Operating Income (Adjusted) -$94.5K -$932.7K -$11.8M -$17.4M -$8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8M $5.1M $5.4M $5.2M --
Revenue Growth (YoY) -- 6.86% 4.82% -2.49% --
 
Cost of Revenues $4.7M $5.6M $5.4M $4.8M --
Gross Profit $75K -$470.2K -$54.9K $458.7K --
Gross Profit Margin 1.56% -9.17% -1.02% 8.75% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127.1K $1.4M $1.1M $3.3M $4.5M
Other Inc / (Exp) -$1.5K -$1.2K $2.6K -$6.1M -$155.7M
Operating Expenses $127.1K $1.5M $1.1M $3.3M $4.5M
Operating Income -$52.1K -$1.9M -$1.1M -$2.8M -$4.5M
 
Net Interest Expenses -- -- -- $7.4K --
EBT. Incl. Unusual Items -$53.6K -$1.9M -$1.1M -$8.9M -$160.6M
Earnings of Discontinued Ops. -- -- -- -- -$158K
Income Tax Expense -- -- -- -- --
Net Income to Company -$53.6K -$1.9M -$1.1M -$8.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.6K -$1.9M -$1.1M -$8.9M -$160.8M
 
Basic EPS (Cont. Ops) -$0.00 -$0.05 -$0.88 -$6.80 -$51.96
Diluted EPS (Cont. Ops) -$0.00 -$0.05 -$0.88 -$6.80 -$51.96
Weighted Average Basic Share $28.8M $42M $1.3M $1.3M $3.1M
Weighted Average Diluted Share $28.8M $42M $1.3M $1.3M $3.1M
 
EBITDA -$52.1K -$1M -$541K -$8.9M -$160.2M
EBIT -$52.1K -$1.9M -$1.1M -$8.9M -$160.2M
 
Revenue (Reported) $4.8M $5.1M $5.4M $5.2M --
Operating Income (Reported) -$52.1K -$1.9M -$1.1M -$2.8M -$4.5M
Operating Income (Adjusted) -$52.1K -$1.9M -$1.1M -$8.9M -$160.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.2M $19.6M $21.8M $21.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.9M $20.2M $22M $21M --
Gross Profit $300K -$627.5K -$246.1K $170.4K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $403.5K $2.1M $5.6M $5.9M $9.9M
Other Inc / (Exp) -$800 -$3K -$5M -$19.2M -$149.9M
Operating Expenses $403.5K $2.2M $5.8M $6.2M $9.9M
Operating Income -$103.5K -$2.8M -$6M -$6M -$9.4M
 
Net Interest Expenses $4.5K $1.2K -- $9.2K --
EBT. Incl. Unusual Items -$108.9K -$2.8M -$11M -$25.2M -$160.2M
Earnings of Discontinued Ops. -- -- -- -- -$158K
Income Tax Expense -- -- -- -- --
Net Income to Company -$108.9K -$2.8M -$11M -$25.2M --
 
Minority Interest in Earnings -- -$3.3K -- -- --
Net Income to Common Excl Extra Items -$108.9K -$2.8M -$11M -$25.2M -$160.4M
 
Basic EPS (Cont. Ops) -$0.00 -$0.07 -$1.17 -$19.76 -$51.13
Diluted EPS (Cont. Ops) -$0.00 -$0.07 -$1.17 -$19.76 -$51.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$102.8K -$1.4M -$8.7M -$23.4M -$159.2M
EBIT -$102.8K -$2.8M -$11M -$25.2M -$159.2M
 
Revenue (Reported) $19.2M $19.6M $21.8M $21.2M --
Operating Income (Reported) -$103.5K -$2.8M -$6M -$6M -$9.4M
Operating Income (Adjusted) -$102.8K -$2.8M -$11M -$25.2M -$159.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8M $5.1M $5.4M $5.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7M $5.6M $5.4M $4.8M --
Gross Profit $75K -$470.2K -$54.9K $458.7K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127.1K $1.4M $1.1M $3.3M $4.5M
Other Inc / (Exp) -$1.5K -$1.2K $2.6K -$6.1M -$155.7M
Operating Expenses $127.1K $1.5M $1.1M $3.3M $4.5M
Operating Income -$52.1K -$1.9M -$1.1M -$2.8M -$4.5M
 
Net Interest Expenses -- -- -- $7.4K --
EBT. Incl. Unusual Items -$53.6K -$1.9M -$1.1M -$8.9M -$160.6M
Earnings of Discontinued Ops. -- -- -- -- -$158K
Income Tax Expense -- -- -- -- --
Net Income to Company -$53.6K -$1.9M -$1.1M -$8.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.6K -$1.9M -$1.1M -$8.9M -$160.8M
 
Basic EPS (Cont. Ops) -$0.00 -$0.05 -$0.88 -$6.80 -$51.96
Diluted EPS (Cont. Ops) -$0.00 -$0.05 -$0.88 -$6.80 -$51.96
Weighted Average Basic Share $28.8M $42M $1.3M $1.3M $3.1M
Weighted Average Diluted Share $28.8M $42M $1.3M $1.3M $3.1M
 
EBITDA -$52.1K -$1M -$541K -$8.9M -$160.2M
EBIT -$52.1K -$1.9M -$1.1M -$8.9M -$160.2M
 
Revenue (Reported) $4.8M $5.1M $5.4M $5.2M --
Operating Income (Reported) -$52.1K -$1.9M -$1.1M -$2.8M -$4.5M
Operating Income (Adjusted) -$52.1K -$1.9M -$1.1M -$8.9M -$160.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $82.9K $403.8K $364K $19.3K $3.7K
Short Term Investments -- $1.2M $248.2K -- $615.4K
Accounts Receivable, Net -- $58K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $7K -- -- $22K $214.6K
Other Current Assets -- $13.1K $89K $12.5K $3.1K
Total Current Assets $3.8M $5.1M $3.7M $2.9M $965.7K
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $6.6M $391.2K --
Goodwill -- -- -- -- --
Other Intangibles -- $10.8M $8.1M $33K $19.3K
Other Long-Term Assets -- -- -- -- --
Total Assets $3.8M $15.8M $18.4M $3.4M $985K
 
Accounts Payable -- $54.8K $51.7K $138.7K $448.3K
Accrued Expenses $81.9K $155.4K $436.4K $581.4K $2M
Current Portion Of Long-Term Debt -- -- -- -- $3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $248.5K $2M $2.3M $1.4M $851.2K
Total Current Liabilities $5.2M $6.7M $7.5M $9.1M $7.1M
 
Long-Term Debt -- -- -- $420.6K $966.1K
Capital Leases -- -- -- -- --
Total Liabilities $5.2M $6.7M $7.5M $9.5M $8.1M
 
Common Stock $23.1K $33.2K $1K $130 $210
Other Common Equity Adj -- $8.4K $58.2K $32K -$144.9K
Common Equity -$1.4M $9.2M $10.9M -$6.2M -$7.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.4M $9.2M $10.9M -$6.2M -$7.1M
 
Total Liabilities and Equity $3.8M $15.8M $18.4M $3.4M $985K
Cash and Short Terms $82.9K $1.6M $612.2K $19.3K $619K
Total Debt -- -- -- $420.6K $4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $90.3K $50.6K $279.7K $204.2K $6.9M
Short Term Investments -- -- $332.1K $996.1K --
Accounts Receivable, Net -- $55.8K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $4.9K $12.6K -- -- $1M
Other Current Assets -- -- $91.4K $35.9K $107.7K
Total Current Assets $3.5M $2.7M $9.7M $2M $9.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $6.6M $6.6M $391.2K --
Goodwill -- -- -- -- --
Other Intangibles -- $9.8M $7.5M -- --
Other Long-Term Assets -- -- -- -- $14.9K
Total Assets $3.5M $19.2M $23.8M $2.4M $9.1M
 
Accounts Payable -- $97.4K $55.4K $296.2K $69.6K
Accrued Expenses $110.1K $301.4K $157.7K $612.2K $1.2M
Current Portion Of Long-Term Debt -- -- -- $50K $1.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $249K -- $8.6M $2.3M $168.8M
Total Current Liabilities $5M $5M $13.9M $11.6M $171.5M
 
Long-Term Debt -- -- -- $698K $947.6K
Capital Leases -- -- -- -- --
Total Liabilities $5M $5M $13.9M $12.3M $172.5M
 
Common Stock $23.1K $35.2K $36.7K $1.4K $490
Other Common Equity Adj -- -- $30.2K -$31.4K -$34.5K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.4M $14.2M $9.9M -$9.9M -$163.4M
 
Total Liabilities and Equity $3.5M $19.2M $23.8M $2.4M $9.1M
Cash and Short Terms $90.3K $50.6K $611.8K $1.2M $6.9M
Total Debt -- -- -- $748K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$100.6K -$936.9K -$11.8M -$17.4M -$8.5M
Depreciation & Amoritzation -- $469.3K $2.7M $2.4M $13.8K
Stock-Based Compensation -- $42.1K $1.9M $370.9K $229.6K
Change in Accounts Receivable -$3.5M $1.1M $1.7M -$1.3M -$4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $59.3K $1.2M $1.6M -$1.2M -$3.8M
 
Capital Expenditures -- -- -- $41.8K --
Cash Acquisitions -- -$23.3K -- -- --
Cash From Investing -- -$23.3K -$35K -$1.1M $132.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $418.3K $3M
Long-Term Debt Repaid -- -- -- -- -$183.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $150.2K
Cash From Financing -- -- -- $418.3K $3M
 
Beginning Cash (CF) $23.5K $82.9K $1.2M $2.4M $691.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.3K $1.1M $1.6M -$1.9M -$685.2K
Ending Cash (CF) $82.9K $1.2M $2.4M $691.8K $35.5K
 
Levered Free Cash Flow $59.3K $1.2M $1.6M -$1.3M -$3.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.9K -$782.8K -$6M -$14.3M $4.5M
Depreciation & Amoritzation -- $352.1K $592.9K $601.4K $3.5K
Stock-Based Compensation -- $42.1K $483.5K $74.7K -$2.8M
Change in Accounts Receivable -$2.8M -$920 $11K -$2M -$12.2K
Change in Inventories -- -- -- -- --
Cash From Operations $27.6K $875.6K $1.7M -$605.7K -$1.2M
 
Capital Expenditures -- -- -- $100 --
Cash Acquisitions -- -$44.7K -- -- --
Cash From Investing -- -$14K -$35K -$914.1K $1.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $418.3K $704.3K
Long-Term Debt Repaid -- -- -- -- -$680
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $418.3K $703.6K
 
Beginning Cash (CF) $55.2K $364.8K $1M $1.9M $538.8K
Foreign Exchange Rate Adjustment -- -$23.3K -$294.8K -$61.2K -$8.7K
Additions / Reductions $27.6K $861.6K $1.6M -$1.1M -$494.7K
Ending Cash (CF) $82.9K $1.2M $2.4M $691.8K $35.5K
 
Levered Free Cash Flow $27.6K $875.6K $1.7M -$605.8K -$1.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$108.9K -$2.8M -$11M -$25.2M --
Depreciation & Amoritzation -- $1.4M $2.4M $1.8M --
Stock-Based Compensation -- $420.8K $1.7M $2.3M -$1.9M
Change in Accounts Receivable -$3.2M $792.9K $2M -$5.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $52.9K $99.2K $8.5M -$7.8M --
 
Capital Expenditures -- -- -- $41.8K --
Cash Acquisitions -- -$23.3K -- -- --
Cash From Investing -- -- -$102.8K -$912K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.1M --
Long-Term Debt Repaid -- -- -- -$82K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $1.2M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.9K $75.9K $8.4M -$7.6M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $52.9K $99.2K $8.5M -$7.8M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$936.9K -$11.8M -$17.4M -$8.5M --
Depreciation & Amoritzation $469.3K $2.7M $2.4M $13.8K --
Stock-Based Compensation $42.1K $1.9M $370.9K $229.6K --
Change in Accounts Receivable $1.1M $1.7M -$1.3M -$4.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2M $1.6M -$1.2M -$3.8M --
 
Capital Expenditures -- -- $41.8K -- --
Cash Acquisitions -$23.3K -- -- -- --
Cash From Investing -$23.3K -$35K -$1.1M $132.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $418.3K $3M --
Long-Term Debt Repaid -- -- -- -$183.7K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $150.2K --
Cash From Financing -- -- $418.3K $3M --
 
Beginning Cash (CF) $637.5K $3.5M $13.3M $2.7M --
Foreign Exchange Rate Adjustment -$23.5K -$399.3K $231.4K $28.9K --
Additions / Reductions $1.1M $1.6M -$1.9M -$685.2K --
Ending Cash (CF) $1.8M $4.7M $11.6M $2.1M --
 
Levered Free Cash Flow $1.2M $1.6M -$1.3M -$3.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Unity Software a Buy Now?
Is Unity Software a Buy Now?

Unity Software (NYSE:U) is the company behind the popular Unity…

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

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

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
81
SMLR alert for May 17

Semler Scientific [SMLR] is up 28.56% over the past day.

Sell
25
GLOB alert for May 17

Globant SA [GLOB] is down 23.54% over the past day.

Buy
94
HIMS alert for May 17

Hims & Hers Health [HIMS] is up 10.38% over the past day.

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

Show me the best stock