Financhill
Buy
59

NXGL Quote, Financials, Valuation and Earnings

Last price:
$4.72
Seasonality move :
16.12%
Day range:
$4.58 - $4.76
52-week range:
$1.84 - $5.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.32x
P/B ratio:
6.87x
Volume:
22.7K
Avg. volume:
146.5K
1-year change:
110.67%
Market cap:
$32.2M
Revenue:
$4.1M
EPS (TTM):
-$0.59
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $717K $674K $1.6M $2M $4.1M
Revenue Growth (YoY) -67.6% -6% 130.12% 32.04% 99.66%
 
Cost of Revenues $854K $965K $1.5M $1.8M $3.5M
Gross Profit -$137K -$291K $8K $256K $619K
Gross Profit Margin -19.11% -43.18% 0.52% 12.5% 15.14%
 
R&D Expenses -- -- $31K $367K $103K
Selling, General & Admin $1.8M $2M $2.4M $2.8M $3.6M
Other Inc / (Exp) $1K $6K $258K -$62K $304K
Operating Expenses $1.8M $2M $2.6M $3.6M $4.1M
Operating Income -$1.9M -$2.3M -$2.6M -$3.3M -$3.5M
 
Net Interest Expenses -- $10K $2M $1.3M $15K
EBT. Incl. Unusual Items -$1.9M -$2.3M -$4.3M -$4.7M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$2.3M -$4.3M -$4.7M -$3.2M
 
Minority Interest in Earnings -- -- -- -- $31K
Net Income to Common Excl Extra Items -$1.9M -$2.3M -$4.3M -$4.7M -$3.2M
 
Basic EPS (Cont. Ops) -$0.35 -$1.05 -$1.45 -$0.85 -$0.56
Diluted EPS (Cont. Ops) -$0.35 -$1.05 -$1.45 -$0.85 -$0.56
Weighted Average Basic Share $5.6M $2.3M $3M $5.6M $5.7M
Weighted Average Diluted Share $5.6M $2.3M $3M $5.6M $5.7M
 
EBITDA -$1.9M -$2.2M -$2.2M -$3.1M -$2.7M
EBIT -$1.9M -$2.3M -$2.3M -$3.4M -$3.2M
 
Revenue (Reported) $717K $674K $1.6M $2M $4.1M
Operating Income (Reported) -$1.9M -$2.3M -$2.6M -$3.3M -$3.5M
Operating Income (Adjusted) -$1.9M -$2.3M -$2.3M -$3.4M -$3.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $242K $335K $568K $1.2M $2.9M
Revenue Growth (YoY) -15.68% 38.43% 69.55% 114.97% 140.79%
 
Cost of Revenues $269K $392K $420K $877K $1.7M
Gross Profit -$27K -$57K $148K $344K $1.3M
Gross Profit Margin -11.16% -17.02% 26.06% 28.17% 43.61%
 
R&D Expenses -- -- $193K $6K --
Selling, General & Admin $508K $550K $724K $893K $2M
Other Inc / (Exp) $3K $2K $52K $62K $54K
Operating Expenses $508K $553K $1.2M $956K $2.1M
Operating Income -$535K -$610K -$1M -$612K -$788K
 
Net Interest Expenses $13K $534K $242K $2K $20K
EBT. Incl. Unusual Items -$545K -$1.1M -$1.2M -$552K -$754K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$545K -$1.1M -$1.2M -$550K -$693K
 
Minority Interest in Earnings -- -- -- $2K $61K
Net Income to Common Excl Extra Items -$545K -$1.1M -$1.2M -$550K -$693K
 
Basic EPS (Cont. Ops) -$0.10 -$0.23 -$0.22 -$0.10 -$0.11
Diluted EPS (Cont. Ops) -$0.10 -$0.23 -$0.22 -$0.10 -$0.11
Weighted Average Basic Share $5.6M $5M $5.6M $5.7M $6.6M
Weighted Average Diluted Share $5.6M $5M $5.6M $5.7M $6.6M
 
EBITDA -$483K -$458K -$958K -$514K -$550K
EBIT -$532K -$608K -$985K -$549K -$734K
 
Revenue (Reported) $242K $335K $568K $1.2M $2.9M
Operating Income (Reported) -$535K -$610K -$1M -$612K -$788K
Operating Income (Adjusted) -$532K -$608K -$985K -$549K -$734K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $749K $1.1M $2.1M $3.5M $6.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $831K $1.4M $1.7M $3M $4.6M
Gross Profit -$82K -$233K $330K $498K $2.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $342K $129K $91K
Selling, General & Admin $1.8M $2.1M $2.9M $3.1M $5.6M
Other Inc / (Exp) $15K $132K -$71K $401K $176K
Operating Expenses $1.8M $2.1M $3.8M $3.5M $6.1M
Operating Income -$1.9M -$2.4M -$3.5M -$3M -$3.9M
 
Net Interest Expenses $14K $1.1M $2.2M $12K $69K
EBT. Incl. Unusual Items -$1.9M -$3.4M -$5.7M -$2.6M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$3.4M -$5.7M -$2.7M -$3.5M
 
Minority Interest in Earnings -- -- -- -$58K $296K
Net Income to Common Excl Extra Items -$1.9M -$3.4M -$5.7M -$2.7M -$3.5M
 
Basic EPS (Cont. Ops) -$0.34 -$0.62 -$1.03 -$0.48 -$0.59
Diluted EPS (Cont. Ops) -$0.34 -$0.62 -$1.03 -$0.48 -$0.59
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.8M -$2M -$3.4M -$2.3M -$3.1M
EBIT -$1.9M -$2.2M -$3.5M -$2.6M -$3.8M
 
Revenue (Reported) $749K $1.1M $2.1M $3.5M $6.7M
Operating Income (Reported) -$1.9M -$2.4M -$3.5M -$3M -$3.9M
Operating Income (Adjusted) -$1.9M -$2.2M -$3.5M -$2.6M -$3.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $573K $1M $1.5M $3M $5.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $618K $1.1M $1.3M $2.5M $3.7M
Gross Profit -$45K -$95K $227K $462K $2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $17K $328K $90K $78K
Selling, General & Admin $1.5M $1.5M $2.1M $2.4M $4.4M
Other Inc / (Exp) $15K $132K -$197K $266K $139K
Operating Expenses $1.5M $1.6M $2.8M $2.7M $4.7M
Operating Income -$1.6M -$1.7M -$2.6M -$2.3M -$2.7M
 
Net Interest Expenses $14K $1.1M $1.3M $10K $64K
EBT. Incl. Unusual Items -$1.6M -$2.7M -$4.1M -$2M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.6M -$2.7M -$4.1M -$2.1M -$2.4M
 
Minority Interest in Earnings -- -- -- -$58K $207K
Net Income to Common Excl Extra Items -$1.6M -$2.7M -$4.1M -$2.1M -$2.4M
 
Basic EPS (Cont. Ops) -$0.28 -$0.50 -$0.74 -$0.37 -$0.39
Diluted EPS (Cont. Ops) -$0.28 -$0.50 -$0.74 -$0.37 -$0.39
Weighted Average Basic Share $16.7M $16.2M $16.7M $17M $18.8M
Weighted Average Diluted Share $16.7M $16.2M $16.7M $17M $18.8M
 
EBITDA -$1.5M -$1.3M -$2.7M -$1.9M -$2.2M
EBIT -$1.6M -$1.6M -$2.8M -$2M -$2.6M
 
Revenue (Reported) $573K $1M $1.5M $3M $5.6M
Operating Income (Reported) -$1.6M -$1.7M -$2.6M -$2.3M -$2.7M
Operating Income (Adjusted) -$1.6M -$1.6M -$2.8M -$2M -$2.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $261K $32K $13.4M $1.1M $2.7M
Short Term Investments -- -- -- $5.5M --
Accounts Receivable, Net $102K $73K $209K $222K $633K
Inventory $113K $233K $291K $502K $1.3M
Prepaid Expenses -- -- -- $63K $64K
Other Current Assets $37K $25K $77K $109K $336K
Total Current Assets $513K $363K $13.9M $7.5M $5.1M
 
Property Plant And Equipment $1.2M $1.4M $2.6M $2.5M $3.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $311K $311K $311K $1.1M
Other Intangibles -- $47K $33K $20K $326K
Other Long-Term Assets $178K $178K $63K $63K $95K
Total Assets $1.9M $2.3M $17M $10.4M $10M
 
Accounts Payable $510K $658K $254K $265K $1.2M
Accrued Expenses $14K $43K $54K $56K $61K
Current Portion Of Long-Term Debt -- $69K $2M $15K $80K
Current Portion Of Capital Lease Obligations $207K $207K $207K $207K $233K
Other Current Liabilities $69K $170K $326K $264K $677K
Total Current Liabilities $800K $1.3M $2.9M $859K $2.5M
 
Long-Term Debt -- $256K $266K $268K $513K
Capital Leases -- -- -- -- --
Total Liabilities $1.5M $2.2M $4.9M $2.7M $4.8M
 
Common Stock $57K $3K $6K $6K $6K
Other Common Equity Adj -- -- -- -- --
Common Equity $380K $71K $12.1M $7.6M $4.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $469K
Total Equity $380K $71K $12.1M $7.6M $5.2M
 
Total Liabilities and Equity $1.9M $2.3M $17M $10.4M $10M
Cash and Short Terms $261K $32K $13.4M $6.6M $2.7M
Total Debt -- $472K $2.3M $283K $838K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $157K $1.3M $1.4M $3.3M $1.1M
Short Term Investments -- -- $6M -- --
Accounts Receivable, Net $118K $193K $265K $1.2M $894K
Inventory $157K $261K $399K $1.1M $1.8M
Prepaid Expenses -- -- -- $367K $65K
Other Current Assets $29K $101K $239K -- $814K
Total Current Assets $461K $1.8M $8.3M $5.9M $4.6M
 
Property Plant And Equipment $1.2M $2.7M $2.5M $3.6M $3.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $311K $311K $311K $1.1M
Other Intangibles $328K $37K $23K $12K $839K
Other Long-Term Assets $178K $63K $63K $95K $95K
Total Assets $2.2M $4.9M $11.2M $9.9M $10.6M
 
Accounts Payable $434K $513K $358K $1.1M $1.5M
Accrued Expenses $90K $65K $155K $37K $130K
Current Portion Of Long-Term Debt -- $1.2M $14K $5K $83K
Current Portion Of Capital Lease Obligations $207K $207K $207K $233K $292K
Other Current Liabilities $61K $328K $381K $172K $514K
Total Current Liabilities $939K $2.4M $1.1M $1.6M $3M
 
Long-Term Debt $264K $267K $269K $274K $626K
Capital Leases -- -- -- -- --
Total Liabilities $1.8M $4.5M $3M $3.7M $5.6M
 
Common Stock $89K $104K $6K $6K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $558K $299K
Total Equity $374K $484K $8.2M $6.3M $5M
 
Total Liabilities and Equity $2.2M $4.9M $11.2M $9.9M $10.6M
Cash and Short Terms $157K $1.3M $7.4M $3.3M $1.1M
Total Debt $411K $1.6M $283K $368K $1.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.9M -$2.3M -$4.3M -$4.7M -$3.2M
Depreciation & Amoritzation $67K $50K $138K $301K $443K
Stock-Based Compensation $4K $232K $285K $298K $217K
Change in Accounts Receivable -$68K $29K -$137K -$13K -$411K
Change in Inventories -$12K -$99K -$58K -$211K -$760K
Cash From Operations -$1.8M -$1.8M -$2.8M -$3M -$3.2M
 
Capital Expenditures -- $312K $269K $96K $696K
Cash Acquisitions -- -- -- -- -$547K
Cash From Investing -- -$312K -$269K -$5.6M $4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $514K $3.1M -- $560K
Long-Term Debt Repaid -- -- -$115K -$3.7M -$181K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.3M -- -$115K -- --
Cash From Financing $2.1M $1.9M $16.3M -$3.7M $379K
 
Beginning Cash (CF) -- $261K $32K $13.4M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $261K -$229K $13.3M -$12.2M $1.6M
Ending Cash (CF) $261K $32K $13.4M $1.1M $2.7M
 
Levered Free Cash Flow -$1.8M -$2.1M -$3M -$3.1M -$3.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$545K -$1.1M -$1.2M -$550K -$693K
Depreciation & Amoritzation $49K $150K $27K $35K $184K
Stock-Based Compensation $83K $44K $97K $67K $153K
Change in Accounts Receivable -$21K $25K $35K -$208K -$289K
Change in Inventories $11K -$35K -$18K -$11K -$332K
Cash From Operations -$398K -$523K -$848K -$723K -$1.2M
 
Capital Expenditures $76K $123K $57K $358K $13K
Cash Acquisitions -- -- -- -- $400K
Cash From Investing -$76K -$123K -$666K $210K -$8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3K $1.6M -- $89K $345K
Long-Term Debt Repaid -- $15K -$1.5M -$1K -$40K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$115K -- -- -$95K
Cash From Financing $398K $1.5M -$1.5M $88K $1.2M
 
Beginning Cash (CF) $233K $382K $4.4M $3.7M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$76K $873K -$3M -$425K -$10K
Ending Cash (CF) $157K $1.3M $1.4M $3.3M $1.1M
 
Levered Free Cash Flow -$474K -$646K -$905K -$1.1M -$1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.9M -$3.4M -$5.7M -$2.7M -$3.5M
Depreciation & Amoritzation $84K $186K $16K $320K $668K
Stock-Based Compensation $188K $274K $287K $187K $368K
Change in Accounts Receivable $16K -$76K -$72K -$893K $264K
Change in Inventories -$23K -$104K -$138K -$691K -$631K
Cash From Operations -$1.8M -$2M -$3.5M -$3.3M -$3.6M
 
Capital Expenditures $152K $550K -$33K $619K $459K
Cash Acquisitions -- -- -- -- -$547K
Cash From Investing -$152K -$550K -$5.9M $5.2M -$985K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $411K $3.2M -- -- --
Long-Term Debt Repaid -- -$100K -$3.5M -$154K -$266K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2M $3.6M $9.7M -$65K $2.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69K $1.1M $172K $1.8M -$2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8M -$2.5M -$3.5M -$3.9M -$4.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.6M -$2.7M -$4.1M -$2.1M -$2.4M
Depreciation & Amoritzation $70K $206K $84K $103K $328K
Stock-Based Compensation $187K $229K $231K $120K $271K
Change in Accounts Receivable -$16K -$121K -$56K -$936K -$261K
Change in Inventories -$23K -$28K -$108K -$588K -$459K
Cash From Operations -$1.4M -$1.6M -$2.3M -$2.6M -$3M
 
Capital Expenditures $152K $390K $88K $611K $374K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$152K -$390K -$6.1M $4.7M -$712K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $411K $3.1M -- $89K $345K
Long-Term Debt Repaid -- -$100K -$3.5M -$4K -$89K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$115K -- -- -$127K
Cash From Financing $1.4M $3.2M -$3.5M $85K $2.1M
 
Beginning Cash (CF) $714K $1.5M $28.3M $5.6M $6.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$104K $1.2M -$11.9M $2.2M -$1.6M
Ending Cash (CF) $610K $2.7M $16.4M $7.7M $4.5M
 
Levered Free Cash Flow -$1.5M -$1.9M -$2.4M -$3.3M -$3.4M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock