Financhill
Sell
23

NXGL Quote, Financials, Valuation and Earnings

Last price:
$2.69
Seasonality move :
27.87%
Day range:
$2.46 - $2.79
52-week range:
$1.84 - $5.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.99x
P/B ratio:
3.14x
Volume:
48.2K
Avg. volume:
54.1K
1-year change:
20.91%
Market cap:
$18.1M
Revenue:
$8.7M
EPS (TTM):
-$0.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $674K $1.6M $2M $4.1M $8.7M
Revenue Growth (YoY) -6% 130.12% 32.04% 99.66% 112.47%
 
Cost of Revenues $965K $1.5M $1.8M $3.7M $5.9M
Gross Profit -$291K $8K $256K $374K $2.7M
Gross Profit Margin -43.18% 0.52% 12.5% 9.15% 31.63%
 
R&D Expenses -- $31K $367K $103K $78K
Selling, General & Admin $2M $2.4M $2.8M $3.4M $5.9M
Other Inc / (Exp) $6K $258K -$62K $304K $172K
Operating Expenses $2M $2.6M $3.6M $3.9M $6.3M
Operating Income -$2.3M -$2.6M -$3.3M -$3.5M -$3.6M
 
Net Interest Expenses $10K $2M $1.3M $15K $81K
EBT. Incl. Unusual Items -$2.3M -$4.3M -$4.7M -$3.2M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M -$4.3M -$4.7M -$3.2M -$3.3M
 
Minority Interest in Earnings -- -- -- $31K $182K
Net Income to Common Excl Extra Items -$2.3M -$4.3M -$4.7M -$3.2M -$3.3M
 
Basic EPS (Cont. Ops) -$1.05 -$1.45 -$0.85 -$0.56 -$0.50
Diluted EPS (Cont. Ops) -$1.05 -$1.45 -$0.85 -$0.56 -$0.50
Weighted Average Basic Share $2.3M $3M $5.6M $5.7M $6.5M
Weighted Average Diluted Share $2.3M $3M $5.6M $5.7M $6.5M
 
EBITDA -$2.2M -$2.2M -$3.1M -$2.7M -$2.9M
EBIT -$2.3M -$2.3M -$3.4M -$3.2M -$3.4M
 
Revenue (Reported) $674K $1.6M $2M $4.1M $8.7M
Operating Income (Reported) -$2.3M -$2.6M -$3.3M -$3.5M -$3.6M
Operating Income (Adjusted) -$2.3M -$2.3M -$3.4M -$3.2M -$3.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $101K $533K $524K $1.1M $3M
Revenue Growth (YoY) -42.61% 427.72% -1.69% 106.49% 181.05%
 
Cost of Revenues $239K $430K $488K $1.2M $2.3M
Gross Profit -$138K $103K $36K -$87K $779K
Gross Profit Margin -136.63% 19.33% 6.87% -8.04% 25.62%
 
R&D Expenses -- $14K $39K $13K --
Selling, General & Admin $525K $844K $702K $975K $1.5M
Other Inc / (Exp) -- $126K $135K $37K $33K
Operating Expenses $538K $990K $817K $1.1M $1.6M
Operating Income -$676K -$887K -$781K -$1.2M -$841K
 
Net Interest Expenses $5K $878K $2K $5K $16K
EBT. Incl. Unusual Items -$681K -$1.6M -$648K -$1.2M -$824K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$681K -$1.6M -$648K -$1.1M -$850K
 
Minority Interest in Earnings -- -- -- $89K -$26K
Net Income to Common Excl Extra Items -$681K -$1.6M -$648K -$1.1M -$850K
 
Basic EPS (Cont. Ops) -$0.12 -$0.29 -$0.11 -$0.20 -$0.11
Diluted EPS (Cont. Ops) -$0.12 -$0.29 -$0.11 -$0.20 -$0.11
Weighted Average Basic Share $5.6M $5.6M $5.6M $5.7M $7.2M
Weighted Average Diluted Share $5.6M $5.6M $5.6M $5.7M $7.2M
 
EBITDA -$676K -$758K -$429K -$845K -$660K
EBIT -$676K -$761K -$646K -$1.2M -$810K
 
Revenue (Reported) $101K $533K $524K $1.1M $3M
Operating Income (Reported) -$676K -$887K -$781K -$1.2M -$841K
Operating Income (Adjusted) -$676K -$761K -$646K -$1.2M -$810K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $674K $1.6M $2M $4.1M $8.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $857K $1.5M $1.8M $3.7M $5.9M
Gross Profit -$183K $8K $263K $375K $2.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $31K $367K $103K $78K
Selling, General & Admin $2.1M $2.4M $2.8M $3.4M $5.9M
Other Inc / (Exp) $15K $258K -$62K $303K $172K
Operating Expenses $2.1M $2.6M $3.6M $3.9M $6.3M
Operating Income -$2.3M -$2.6M -$3.3M -$3.5M -$3.6M
 
Net Interest Expenses $19K $2M $1.3M $15K $80K
EBT. Incl. Unusual Items -$2.3M -$4.3M -$4.7M -$3.2M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M -$4.3M -$4.7M -$3.2M -$3.3M
 
Minority Interest in Earnings -- -- -- $31K $181K
Net Income to Common Excl Extra Items -$2.3M -$4.3M -$4.7M -$3.2M -$3.3M
 
Basic EPS (Cont. Ops) -$0.41 -$0.80 -$0.85 -$0.57 -$0.50
Diluted EPS (Cont. Ops) -$0.41 -$0.80 -$0.85 -$0.57 -$0.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.2M -$2.1M -$3.1M -$2.7M -$2.9M
EBIT -$2.2M -$2.3M -$3.4M -$3.2M -$3.4M
 
Revenue (Reported) $674K $1.6M $2M $4.1M $8.7M
Operating Income (Reported) -$2.3M -$2.6M -$3.3M -$3.5M -$3.6M
Operating Income (Adjusted) -$2.2M -$2.3M -$3.4M -$3.2M -$3.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6M $2M $4.1M $8.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $1.8M $3.7M $5.9M --
Gross Profit $8K $263K $375K $2.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31K $367K $103K $78K --
Selling, General & Admin $2.4M $2.8M $3.4M $5.9M --
Other Inc / (Exp) $258K -$62K $303K $172K --
Operating Expenses $2.6M $3.6M $3.9M $6.3M --
Operating Income -$2.6M -$3.3M -$3.5M -$3.6M --
 
Net Interest Expenses $2M $1.3M $15K $80K --
EBT. Incl. Unusual Items -$4.3M -$4.7M -$3.2M -$3.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.3M -$4.7M -$3.2M -$3.3M --
 
Minority Interest in Earnings -- -- $31K $181K --
Net Income to Common Excl Extra Items -$4.3M -$4.7M -$3.2M -$3.3M --
 
Basic EPS (Cont. Ops) -$0.80 -$0.85 -$0.57 -$0.50 --
Diluted EPS (Cont. Ops) -$0.80 -$0.85 -$0.57 -$0.50 --
Weighted Average Basic Share $21.7M $22.3M $22.7M $26M --
Weighted Average Diluted Share $21.7M $22.3M $22.7M $26M --
 
EBITDA -$2.1M -$3.1M -$2.7M -$2.9M --
EBIT -$2.3M -$3.4M -$3.2M -$3.4M --
 
Revenue (Reported) $1.6M $2M $4.1M $8.7M --
Operating Income (Reported) -$2.6M -$3.3M -$3.5M -$3.6M --
Operating Income (Adjusted) -$2.3M -$3.4M -$3.2M -$3.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32K $13.4M $1.1M $2.7M $1.8M
Short Term Investments -- -- $5.5M -- --
Accounts Receivable, Net $73K $209K $222K $633K $933K
Inventory $233K $291K $502K $1.3M $1.8M
Prepaid Expenses -- -- $63K $64K $46K
Other Current Assets $25K $77K $109K $336K $577K
Total Current Assets $363K $13.9M $7.5M $5.1M $5.1M
 
Property Plant And Equipment $1.4M $2.6M $2.5M $3.4M $3.8M
Long-Term Investments -- -- -- -- --
Goodwill $311K $311K $311K $1.1M $1.1M
Other Intangibles $47K $33K $20K $326K $807K
Other Long-Term Assets $178K $63K $63K $95K $95K
Total Assets $2.3M $17M $10.4M $10M $11M
 
Accounts Payable $658K $254K $265K $1.2M $1.3M
Accrued Expenses $43K $54K $56K $61K $242K
Current Portion Of Long-Term Debt $69K $2M $15K $80K $97K
Current Portion Of Capital Lease Obligations $207K $207K $207K $233K $296K
Other Current Liabilities $170K $326K $264K $677K $364K
Total Current Liabilities $1.3M $2.9M $859K $2.5M $2.5M
 
Long-Term Debt $256K $266K $268K $513K $588K
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $4.9M $2.7M $4.8M $4.9M
 
Common Stock $3K $6K $6K $6K $8K
Other Common Equity Adj -- -- -- -- --
Common Equity $71K $12.1M $7.6M $4.7M $5.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $469K $325K
Total Equity $71K $12.1M $7.6M $5.2M $6.1M
 
Total Liabilities and Equity $2.3M $17M $10.4M $10M $11M
Cash and Short Terms $32K $13.4M $6.6M $2.7M $1.8M
Total Debt $472K $2.3M $283K $838K $685K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32K $13.4M $1.1M $2.7M $1.8M
Short Term Investments -- -- $5.5M -- --
Accounts Receivable, Net $73K $209K $222K $633K $933K
Inventory $233K $291K $502K $1.3M $1.8M
Prepaid Expenses -- -- $63K $64K $46K
Other Current Assets $25K $77K $109K $336K $577K
Total Current Assets $363K $13.9M $7.5M $5.1M $5.1M
 
Property Plant And Equipment $1.4M $2.6M $2.5M $3.4M $3.8M
Long-Term Investments -- -- -- -- --
Goodwill $311K $311K $311K $1.1M $1.1M
Other Intangibles $47K $33K $20K $326K $807K
Other Long-Term Assets $178K $63K $63K $95K $95K
Total Assets $2.3M $17M $10.4M $10M $11M
 
Accounts Payable $658K $254K $265K $1.2M $1.3M
Accrued Expenses $43K $54K $56K $61K $242K
Current Portion Of Long-Term Debt $69K $2M $15K $80K $97K
Current Portion Of Capital Lease Obligations $207K $207K $207K $233K $296K
Other Current Liabilities $170K $326K $264K $677K $364K
Total Current Liabilities $1.3M $2.9M $859K $2.5M $2.5M
 
Long-Term Debt $256K $266K $268K $513K $588K
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $4.9M $2.7M $4.8M $4.9M
 
Common Stock $3K $6K $6K $6K $8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $469K $325K
Total Equity $71K $12.1M $7.6M $5.2M $6.1M
 
Total Liabilities and Equity $2.3M $17M $10.4M $10M $11M
Cash and Short Terms $32K $13.4M $6.6M $2.7M $1.8M
Total Debt $472K $2.3M $283K $838K $685K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.3M -$4.3M -$4.7M -$3.2M -$3.3M
Depreciation & Amoritzation $50K $138K $301K $443K $478K
Stock-Based Compensation $232K $285K $298K $217K $367K
Change in Accounts Receivable $29K -$137K -$13K -$411K -$300K
Change in Inventories -$99K -$58K -$211K -$760K -$432K
Cash From Operations -$1.8M -$2.8M -$3M -$3.2M -$3.9M
 
Capital Expenditures $312K $269K $96K $696K $443K
Cash Acquisitions -- -- -- -$547K -$400K
Cash From Investing -$312K -$269K -$5.6M $4.5M -$775K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $514K $3.1M -- $560K $345K
Long-Term Debt Repaid -- -$115K -$3.7M -$181K -$127K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$115K -- -- -$241K
Cash From Financing $1.9M $16.3M -$3.7M $379K $3.7M
 
Beginning Cash (CF) $261K $32K $13.4M $1.1M $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$229K $13.3M -$12.2M $1.6M -$893K
Ending Cash (CF) $32K $13.4M $1.1M $2.7M $1.8M
 
Levered Free Cash Flow -$2.1M -$3M -$3.1M -$3.9M -$4.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$681K -$1.6M -$648K -$1.1M -$850K
Depreciation & Amoritzation -$20K -$68K $217K $340K $150K
Stock-Based Compensation $45K $56K $67K $97K $96K
Change in Accounts Receivable $45K -$16K $43K $525K -$39K
Change in Inventories -$76K -$30K -$103K -$172K $27K
Cash From Operations -$423K -$1.2M -$649K -$587K -$859K
 
Capital Expenditures $160K -$121K $8K $85K $69K
Cash Acquisitions -- -- -- -$547K -$400K
Cash From Investing -$160K $121K $473K -$273K -$63K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $103K -- -- $471K --
Long-Term Debt Repaid -- -$15K -$150K -$177K -$38K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$114K
Cash From Financing $458K $13.2M -$150K $294K $1.7M
 
Beginning Cash (CF) $157K $1.3M $1.4M $3.3M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$125K $12.1M -$326K -$566K $748K
Ending Cash (CF) $32K $13.4M $1.1M $2.7M $1.8M
 
Levered Free Cash Flow -$583K -$1.1M -$657K -$672K -$928K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.3M -$4.3M -$4.7M -$3.2M -$3.3M
Depreciation & Amoritzation $50K $138K $301K $443K $478K
Stock-Based Compensation $232K $285K $298K $217K $367K
Change in Accounts Receivable $29K -$137K -$13K -$411K -$300K
Change in Inventories -$99K -$58K -$211K -$760K -$432K
Cash From Operations -$1.8M -$2.8M -$3M -$3.2M -$3.9M
 
Capital Expenditures $312K $269K $96K $696K $443K
Cash Acquisitions -- -- -- -$547K -$400K
Cash From Investing -$312K -$269K -$5.6M $4.5M -$775K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $514K $3.1M -- -- --
Long-Term Debt Repaid -- -$115K -$3.7M -$181K -$127K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.9M $16.3M -$3.7M $379K $3.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$229K $13.3M -$12.2M $1.6M -$893K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.1M -$3M -$3.1M -$3.9M -$4.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$4.3M -$4.7M -$3.2M -$3.3M --
Depreciation & Amoritzation $138K $301K $443K $478K --
Stock-Based Compensation $285K $298K $217K $367K --
Change in Accounts Receivable -$137K -$13K -$411K -$300K --
Change in Inventories -$58K -$211K -$760K -$432K --
Cash From Operations -$2.8M -$3M -$3.2M -$3.9M --
 
Capital Expenditures $269K $96K $696K $443K --
Cash Acquisitions -- -- -$547K -$400K --
Cash From Investing -$269K -$5.6M $4.5M -$775K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1M -- $560K $345K --
Long-Term Debt Repaid -$115K -$3.7M -$181K -$127K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$115K -- -- -$241K --
Cash From Financing $16.3M -$3.7M $379K $3.7M --
 
Beginning Cash (CF) $2.7M $29.7M $8.8M $7.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.3M -$12.2M $1.6M -$893K --
Ending Cash (CF) $16.1M $17.5M $10.4M $6.4M --
 
Levered Free Cash Flow -$3M -$3.1M -$3.9M -$4.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is up 43.59% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is up 39.42% over the past day.

Sell
47
FNGO alert for Apr 10

MicroSectors FANG+ Index 2X Leveraged ETN [FNGO] is up 27.34% over the past day.

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

Show me the best stock