Financhill
Sell
19

NBY Quote, Financials, Valuation and Earnings

Last price:
$0.49
Seasonality move :
-0.66%
Day range:
$0.50 - $0.53
52-week range:
$0.36 - $9.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.06x
P/B ratio:
2.43x
Volume:
514.1K
Avg. volume:
111K
1-year change:
-94.45%
Market cap:
$2.6M
Revenue:
$14.7M
EPS (TTM):
-$35.80
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.6M $9.9M $10.2M $14.4M $14.7M
Revenue Growth (YoY) -47.24% 50.54% 2.72% 41.16% 2.24%
 
Cost of Revenues $1.7M $4M $3.7M $6.6M $6.8M
Gross Profit $4.9M $6M $6.5M $7.8M $7.9M
Gross Profit Margin 73.66% 60.04% 63.85% 54.02% 53.61%
 
R&D Expenses $184K $285K $44K $174K $68K
Selling, General & Admin $14.1M $12.1M $15.3M $15.3M $12.8M
Other Inc / (Exp) -$252K -$4.6M $3M -$2.9M -$4.6M
Operating Expenses $14.3M $12.4M $15.4M $15.5M $12.9M
Operating Income -$9.4M -$6.4M -$8.9M -$7.7M -$5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$9.7M -$11M -$5.8M -$10.6M -$9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6K $5K -- -- --
Net Income to Company -$9.7M -$11M -$5.8M -$10.6M -$9.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.7M -$11M -$5.8M -$10.6M -$9.6M
 
Basic EPS (Cont. Ops) -$588.00 -$379.75 -$184.10 -$353.50 -$138.60
Diluted EPS (Cont. Ops) -$588.00 -$379.75 -$184.10 -$353.50 -$138.60
Weighted Average Basic Share $17.7K $28.6K $35.6K $46K $120.4K
Weighted Average Diluted Share $17.7K $28.6K $35.6K $46K $120.4K
 
EBITDA -$9.3M -$6.4M -$8.7M -$7.2M -$4.8M
EBIT -$9.4M -$6.4M -$8.9M -$7.7M -$5M
 
Revenue (Reported) $6.6M $9.9M $10.2M $14.4M $14.7M
Operating Income (Reported) -$9.4M -$6.4M -$8.9M -$7.7M -$5M
Operating Income (Adjusted) -$9.4M -$6.4M -$8.9M -$7.7M -$5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2M $2.3M $3.8M $2.5M $2.4M
Revenue Growth (YoY) 34.37% 4.38% 68.92% -35.15% -1.61%
 
Cost of Revenues $536K $712K $1.5M $819K $848K
Gross Profit $1.6M $1.6M $2.4M $1.7M $1.6M
Gross Profit Margin 75.3% 68.57% 62.08% 66.99% 65.26%
 
R&D Expenses $125K $10K $41K $4K $4K
Selling, General & Admin $3.6M $3.8M $2.8M $2.4M $2.7M
Other Inc / (Exp) -$1.2M -- $321K -- -$13K
Operating Expenses $3.7M $3.8M $2.8M $2.4M $2.7M
Operating Income -$2.1M -$2.3M -$457K -$698K -$1.1M
 
Net Interest Expenses -- -- -- $655K $138K
EBT. Incl. Unusual Items -$3.2M -$2.3M -$136K -$1.4M -$1.2M
Earnings of Discontinued Ops. -- -- -- -$404K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.2M -$2.3M -$136K -$1.4M -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2M -$2.3M -$136K -$1.8M -$1.2M
 
Basic EPS (Cont. Ops) -$98.00 -$61.25 -$126.35 -$13.11 -$0.60
Diluted EPS (Cont. Ops) -$98.00 -$61.25 -$126.35 -$13.11 -$0.60
Weighted Average Basic Share $32.7K $36.7K $45.8K $134K $3.7M
Weighted Average Diluted Share $32.7K $36.7K $45.8K $134K $3.7M
 
EBITDA -$2.1M -$2.3M -$338K -$603K -$979K
EBIT -$2.1M -$2.3M -$457K -$698K -$1.1M
 
Revenue (Reported) $2.2M $2.3M $3.8M $2.5M $2.4M
Operating Income (Reported) -$2.1M -$2.3M -$457K -$698K -$1.1M
Operating Income (Adjusted) -$2.1M -$2.3M -$457K -$698K -$1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.8M $8.1M $13.9M $12M $13.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8M $2.6M $6.2M $5.2M $6M
Gross Profit $6M $5.5M $7.7M $6.8M $7.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $267K $72K $117K $102K $64K
Selling, General & Admin $12.6M $12.9M $15.8M $12.4M $13.4M
Other Inc / (Exp) -$5.1M $10K $5.6M -$5.7M -$5.8M
Operating Expenses $12.9M $12.9M $15.9M $12.5M $13.5M
Operating Income -$6.9M -$7.4M -$8.2M -$5.8M -$5.6M
 
Net Interest Expenses -- -- -- $1.2M $871K
EBT. Incl. Unusual Items -$12M -$7.4M -$2.6M -$12.6M -$11.1M
Earnings of Discontinued Ops. -- -- -- -$1.1M -$124K
Income Tax Expense $4K $4K -- -- --
Net Income to Company -$12M -$7.4M -$2.6M -$12.6M -$11.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12M -$7.4M -$2.6M -$13.7M -$10.1M
 
Basic EPS (Cont. Ops) -$502.25 -$196.00 -$204.05 -$254.59 -$35.80
Diluted EPS (Cont. Ops) -$502.25 -$196.00 -$204.05 -$254.59 -$35.80
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$6.9M -$7.4M -$7.7M -$5.6M -$6.5M
EBIT -$6.9M -$7.4M -$8.2M -$6M -$6.7M
 
Revenue (Reported) $9.8M $8.1M $13.9M $12M $13.8M
Operating Income (Reported) -$6.9M -$7.4M -$8.2M -$5.8M -$5.6M
Operating Income (Adjusted) -$6.9M -$7.4M -$8.2M -$6M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8M $6.2M $10.8M $8.4M $7.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2M $1.8M $4.7M $3.4M $2.5M
Gross Profit $4.9M $4.4M $6M $5M $5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $249K $36K $109K $36K $32K
Selling, General & Admin $9.3M $10.1M $10.9M $8.1M $8.6M
Other Inc / (Exp) -$4.6M $2K $2.6M -$176K -$1.3M
Operating Expenses $9.6M $10.1M $11M $8.1M $8.7M
Operating Income -$4.7M -$5.7M -$5M -$3.1M -$3.7M
 
Net Interest Expenses -- -- -- $1.2M $871K
EBT. Incl. Unusual Items -$9.3M -$5.7M -$2.4M -$4.4M -$5.9M
Earnings of Discontinued Ops. -- -- -- -$1.1M -$124K
Income Tax Expense $1K -- -- -- --
Net Income to Company -$9.3M -$5.7M -$2.4M -$4.4M -$5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.3M -$5.7M -$2.4M -$5.5M -$6M
 
Basic EPS (Cont. Ops) -$355.25 -$159.25 -$179.20 -$87.29 -$7.22
Diluted EPS (Cont. Ops) -$355.25 -$159.25 -$179.20 -$87.29 -$7.22
Weighted Average Basic Share $80.3K $105.5K $129.8K $283.1K $5.6M
Weighted Average Diluted Share $80.3K $105.5K $129.8K $283.1K $5.6M
 
EBITDA -$4.6M -$5.6M -$4.6M -$3M -$4.7M
EBIT -$4.7M -$5.7M -$5M -$3.3M -$5M
 
Revenue (Reported) $8M $6.2M $10.8M $8.4M $7.5M
Operating Income (Reported) -$4.7M -$5.7M -$5M -$3.1M -$3.7M
Operating Income (Adjusted) -$4.7M -$5.7M -$5M -$3.3M -$5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.9M $12M $7.5M $5.4M $3.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.1M $1.7M $2M $759K
Inventory $492K $608K $3.2M $3.4M $2.9M
Prepaid Expenses $727K $474K $649K $401K $307K
Other Current Assets $159K $102K $129K $159K $81K
Total Current Assets $9.4M $14.2M $13.2M $11.3M $7.2M
 
Property Plant And Equipment $1.4M $520K $604K $2M $1.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $4.5M $348K --
Other Intangibles -- -- $5.2M $2.3M --
Other Long-Term Assets $477K $476K $476K $489K $497K
Total Assets $11.2M $15.2M $24M $16.4M $9M
 
Accounts Payable $331K $302K $1M $1.1M $1.1M
Accrued Expenses $956K $1.4M $803K $917K $570K
Current Portion Of Long-Term Debt $2.6M -- -- -- $1.1M
Current Portion Of Capital Lease Obligations $930K $416K $200K $453K $495K
Other Current Liabilities $37K -- -- -- --
Total Current Liabilities $5.7M $2.8M $3.4M $4.3M $4.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $10.2M $2.9M $13.8M $5.8M $5.7M
 
Common Stock $279K $418K $1.2M $3M $2.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $973K $12.3M $9.5M $7.6M $1.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $973K $12.3M $10.2M $10.6M $3.3M
 
Total Liabilities and Equity $11.2M $15.2M $24M $16.4M $9M
Cash and Short Terms $6.9M $12M $7.5M $5.4M $3.1M
Total Debt $2.6M -- $105K -- $1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $13.4M $9M $3.9M $3.5M $776K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $843K $2.1M $916K $704K
Inventory $785K $969K $4.1M $3.5M $473K
Prepaid Expenses $618K $540K $435K $261K $210K
Other Current Assets $77K $117K $109K $72K $116K
Total Current Assets $16M $11.5M $10.6M $8.2M $2.3M
 
Property Plant And Equipment $594K $266K $2.2M $1.6M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $4.5M $348K --
Other Intangibles -- -- $4.9M $2.2M --
Other Long-Term Assets $476K $324K $153K $501K $495K
Total Assets $17.1M $12.2M $22.4M $12.9M $3.9M
 
Accounts Payable $796K $1.4M $1.1M $947K $396K
Accrued Expenses $1.3M $746K $465K $827K $396K
Current Portion Of Long-Term Debt $104K -- -- $1.3M $51K
Current Portion Of Capital Lease Obligations $400K $195K $445K $485K $390K
Other Current Liabilities $48K -- -- -- --
Total Current Liabilities $3M $2.9M $3.7M $4.6M $2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.2M $2.9M $8.6M $5.8M $2.8M
 
Common Stock $417K $450K $1.2M $2M $55K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.9M $9.4M $13.8M $7M $1.1M
 
Total Liabilities and Equity $17.1M $12.2M $22.4M $12.9M $3.9M
Cash and Short Terms $13.4M $9M $3.9M $3.5M $776K
Total Debt $104K -- -- $1.3M $51K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$9.7M -$11M -$5.8M -$10.6M -$9.6M
Depreciation & Amoritzation $65K $51K $119K $483K $203K
Stock-Based Compensation $621K $701K $1.2M $220K $291K
Change in Accounts Receivable $2.3M -$317K $452K -$305K $1.2M
Change in Inventories -$212K -$116K -$243K -$217K $560K
Cash From Operations -$7.9M -$4.7M -$9.2M -$6.7M -$4.1M
 
Capital Expenditures $19K $26K $52K $112K $19K
Cash Acquisitions -- -- -$12M -- --
Cash From Investing -$19K -$26K -$12M -$112K -$19K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3M -- -- -- $3M
Long-Term Debt Repaid -$652K -$2.6M -- -$105K -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$202K -- -- -- -$181K
Cash From Financing $11.7M $9.8M $16.8M $4.6M $1.9M
 
Beginning Cash (CF) $3.7M $7.4M $12.4M $8M $5.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8M $5M -$4.4M -$2.1M -$2.2M
Ending Cash (CF) $7.4M $12.4M $8M $5.8M $3.6M
 
Levered Free Cash Flow -$7.9M -$4.7M -$9.2M -$6.8M -$4.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.2M -$2.3M -$136K -$1.4M -$1.2M
Depreciation & Amoritzation $12K $12K $119K $95K $95K
Stock-Based Compensation $379K $228K -$208K $62K $22K
Change in Accounts Receivable $272K $389K -$1M $1.4M -$157K
Change in Inventories -$159K -$287K -$267K -$114K $227K
Cash From Operations -$1.4M -$1.5M -$1.7M -$646K -$2.1M
 
Capital Expenditures $5K $17K $80K $1K $2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5K -$17K -$80K -$1K -$2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$418K -- -- -$577K -$790K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6M $219K $1.7M -$577K $2.1M
 
Beginning Cash (CF) $9.3M $10.8M $4.1M $4.9M $1.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M -$1.3M -$66K -$942K $26K
Ending Cash (CF) $13.9M $9.5M $4M $3.7M $1.3M
 
Levered Free Cash Flow -$1.4M -$1.5M -$1.8M -$647K -$2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12M -$7.4M -$2.6M -$12.6M -$11.1M
Depreciation & Amoritzation $55K $43K $447K $384K $228K
Stock-Based Compensation $623K $878K $578K $291K $227K
Change in Accounts Receivable $213K $172K -$276K $1.1M $277K
Change in Inventories $53K -$184K -$730K $436K $838K
Cash From Operations -$4.7M -$6.3M -$9.8M -$4.7M -$4.8M
 
Capital Expenditures $5K $65K $120K $16K $9K
Cash Acquisitions -- -- -- -- $1.1M
Cash From Investing -$5K -$65K -$12.1M -$16K $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.2M -- -- -$770K -$2.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$2K
Cash From Financing $9.1M $2M $16.4M $5M $974K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.4M -$4.4M -$5.5M -$72K -$2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.7M -$6.4M -$9.9M -$4.8M -$4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.3M -$5.7M -$2.4M -$4.4M -$5.9M
Depreciation & Amoritzation $40K $32K $360K $261K $286K
Stock-Based Compensation $528K $705K $130K $201K $137K
Change in Accounts Receivable -$226K $263K -$465K $913K -$24K
Change in Inventories -$293K -$361K -$848K -$195K $83K
Cash From Operations -$3.3M -$4.9M -$5.4M -$3.5M -$4.2M
 
Capital Expenditures $5K $44K $112K $16K $6K
Cash Acquisitions -- -- -- -- $1.1M
Cash From Investing -$5K -$44K -$112K -$16K $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3M --
Long-Term Debt Repaid -$2.6M -- -$105K -$770K -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$294K -$115K
Cash From Financing $9.8M $2M $1.6M $1.9M $1M
 
Beginning Cash (CF) $22.8M $34.2M $17.9M $14.9M $7.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5M -$2.9M -$4M -$1.9M -$2.4M
Ending Cash (CF) $29.3M $31.3M $13.9M $12.7M $4.8M
 
Levered Free Cash Flow -$3.3M -$4.9M -$5.6M -$3.6M -$4.2M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.27% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.7% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.95% over the past day.

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

Show me the best stock