Financhill
Sell
31

NEOG Quote, Financials, Valuation and Earnings

Last price:
$6.20
Seasonality move :
6.55%
Day range:
$6.17 - $6.43
52-week range:
$3.87 - $18.58
Dividend yield:
0%
P/E ratio:
2,124.15x
P/S ratio:
1.46x
P/B ratio:
0.50x
Volume:
2.2M
Avg. volume:
6.3M
1-year change:
-54.81%
Market cap:
$1.3B
Revenue:
$924.2M
EPS (TTM):
-$2.24
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $418.2M $468.5M $527.2M $822.4M $924.2M
Revenue Growth (YoY) 0.96% 12.03% 12.53% 56.02% 12.38%
 
Cost of Revenues $221.9M $253.4M $284.1M $416.5M $460.3M
Gross Profit $196.3M $215.1M $243M $406M $463.9M
Gross Profit Margin 46.94% 45.91% 46.1% 49.36% 50.19%
 
R&D Expenses $14.8M $16.2M $17M $26M $22.5M
Selling, General & Admin $114M $124.6M $167.3M $342.4M $382.8M
Other Inc / (Exp) -$1.2M -$515K $322K -$6.8M -$5.9M
Operating Expenses $128.8M $140.9M $184.4M $368.4M $405.2M
Operating Income $67.5M $74.2M $58.6M $37.5M $58.7M
 
Net Interest Expenses -- -- -- $52.8M $67M
EBT. Incl. Unusual Items $72.3M $75.3M $60.2M -$22M -$14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.8M $14.4M $11.9M $828K -$4.9M
Net Income to Company $59.5M $60.9M $48.3M -$22.9M -$9.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $59.5M $60.9M $48.3M -$22.9M -$9.4M
 
Basic EPS (Cont. Ops) $0.57 $0.57 $0.45 -$0.12 -$0.04
Diluted EPS (Cont. Ops) $0.56 $0.57 $0.45 -$0.12 -$0.04
Weighted Average Basic Share $105.1M $106.5M $107.7M $188.9M $216.5M
Weighted Average Diluted Share $105.7M $107.1M $108M $188.9M $216.5M
 
EBITDA $85.9M $96.4M $84.4M $124.4M $180.3M
EBIT $67.5M $75.3M $60.3M $33.9M $59.1M
 
Revenue (Reported) $418.2M $468.5M $527.2M $822.4M $924.2M
Operating Income (Reported) $67.5M $74.2M $58.6M $37.5M $58.7M
Operating Income (Adjusted) $67.5M $75.3M $60.3M $33.9M $59.1M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $116.7M $128.2M $218.3M -- $221M
Revenue Growth (YoY) 16.86% 9.88% 70.19% -- -3.42%
 
Cost of Revenues $62.9M $70.8M $110.3M -- $110.7M
Gross Profit $53.8M $57.4M $108M -- $110.3M
Gross Profit Margin 46.14% 44.77% 49.47% -- 49.9%
 
R&D Expenses $4.2M $4.6M $7.3M -- $4.5M
Selling, General & Admin $33.8M $46.5M $85M -- $100.4M
Other Inc / (Exp) -$91K -$48K -$1.1M -- $1.9M
Operating Expenses $38.1M $51M $92.3M -- $104.9M
Operating Income $15.8M $6.4M $15.7M -- $5.4M
 
Net Interest Expenses -- -- $16.8M -- $17M
EBT. Incl. Unusual Items $16M $6.6M -$2.3M -- -$9.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $1.2M -$10.5M -- $1.2M
Net Income to Company $13.4M $5.4M $8.2M -- -$11M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.4M $5.4M $8.2M -- -$11M
 
Basic EPS (Cont. Ops) $0.13 $0.05 $0.04 -- -$0.05
Diluted EPS (Cont. Ops) $0.12 $0.05 $0.04 -- -$0.05
Weighted Average Basic Share $106.8M $107.8M $216.2M -- $217M
Weighted Average Diluted Share $107.4M $108.1M $216.4M -- $217M
 
EBITDA $21.4M $13M $42.7M -- $37.4M
EBIT $15.8M $6.7M $15.2M -- $8M
 
Revenue (Reported) $116.7M $128.2M $218.3M -- $221M
Operating Income (Reported) $15.8M $6.4M $15.7M -- $5.4M
Operating Income (Adjusted) $15.8M $6.7M $15.2M -- $8M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $450.1M $514.5M $720.7M -- $906M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $241M $278.8M $373M -- $464M
Gross Profit $209.1M $235.7M $347.8M -- $442M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.6M $17.3M $22.8M -- $19.9M
Selling, General & Admin $119.6M $157.6M $292.8M -- $397.5M
Other Inc / (Exp) -$741K -$186K -$7.6M -- -$463.4M
Operating Expenses $135.2M $174.9M $315.7M -- $417.4M
Operating Income $73.9M $60.8M $32.1M -- $24.6M
 
Net Interest Expenses -- -- $35.3M -- $69.6M
EBT. Incl. Unusual Items $76.3M $61.4M -$10.8M -- -$508.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $12.3M $2.7M -- -$23M
Net Income to Company $61.5M $49.1M -$13.5M -- -$485.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.5M $49.1M -$13.5M -- -$485.3M
 
Basic EPS (Cont. Ops) $0.58 $0.46 $0.04 -- -$2.24
Diluted EPS (Cont. Ops) $0.57 $0.46 $0.04 -- -$2.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $93.8M $86.6M $93.5M -- -$312.6M
EBIT $73.9M $62.8M $27.2M -- -$435.2M
 
Revenue (Reported) $450.1M $514.5M $720.7M -- $906M
Operating Income (Reported) $73.9M $60.8M $32.1M -- $24.6M
Operating Income (Adjusted) $73.9M $62.8M $27.2M -- -$435.2M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $341M $387.1M $580.6M $458.6M $669.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $183.7M $209.1M $297.9M $225.1M $340.7M
Gross Profit $157.4M $178M $282.8M $233.5M $328.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.2M $13.2M $19M $12.5M $14.8M
Selling, General & Admin $91.3M $124.2M $249.7M $187.5M $302.2M
Other Inc / (Exp) -$363K -$34K -$7.9M -$2.8M -$461.5M
Operating Expenses $103.5M $137.4M $268.7M $199.9M $316.9M
Operating Income $53.9M $40.6M $14.1M $33.6M $11.6M
 
Net Interest Expenses -- -- $36.8M $32.8M $52M
EBT. Incl. Unusual Items $55.1M $41.3M -$29.7M -$2.1M -$501.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $8M -$1.3M -$100K -$22.1M
Net Income to Company $45.1M $33.3M -$28.4M -$2M -$479.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.1M $33.3M -$28.4M -$2M -$479.8M
 
Basic EPS (Cont. Ops) $0.43 $0.31 -$0.10 -$0.01 -$2.21
Diluted EPS (Cont. Ops) $0.42 $0.31 -$0.10 -$0.01 -$2.21
Weighted Average Basic Share $319.1M $322.9M $540.2M $432.7M $650.5M
Weighted Average Diluted Share $320.8M $324.4M $540.4M $433.3M $650.5M
 
EBITDA $69M $59.2M $68.3M $92.6M -$358.2M
EBIT $53.9M $41.4M $8.3M $34.4M -$447.4M
 
Revenue (Reported) $341M $387.1M $580.6M $458.6M $669.2M
Operating Income (Reported) $53.9M $40.6M $14.1M $33.6M $11.6M
Operating Income (Adjusted) $53.9M $41.4M $8.3M $34.4M -$447.4M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $66.3M $75.6M $44.5M $163.2M $170.6M
Short Term Investments $277.4M $305.5M $336.6M $82.3M $325K
Accounts Receivable, Net $84.7M $91.8M $99.7M $153.3M $173M
Inventory $95.1M $100.7M $122.3M $133.8M $189.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $14M $17.8M $23.8M $53.3M $56M
Total Current Assets $537.4M $591.5M $626.8M $585.9M $589.2M
 
Property Plant And Equipment $80.6M $102.9M $113.8M $210.7M $291.9M
Long-Term Investments -- -- -- -- --
Goodwill $110.3M $131.5M $142.7M $2.1B $2.1B
Other Intangibles $66.6M $92.3M $107.5M $1.6B $1.5B
Other Long-Term Assets $2.2M $2M $2.2M $15.2M $20.4M
Total Assets $797.2M $920.2M $992.9M $4.6B $4.5B
 
Accounts Payable $25.7M $23.9M $34.6M $76.7M $83.1M
Accrued Expenses $13.6M $13.2M $24.5M $11.1M $11M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $2.4M
Other Current Liabilities -- -- -- $20.9M $22.8M
Total Current Liabilities $48.5M $53.6M $77.8M $145.5M $154.3M
 
Long-Term Debt -- -- -- $885.4M $888.4M
Capital Leases -- -- -- -- --
Total Liabilities $72M $79.8M $105.6M $1.4B $1.4B
 
Common Stock $16.9M $17.2M $17.2M $34.6M $34.7M
Other Common Equity Adj -$19.7M -$11.4M -$27.8M -$33.3M -$30M
Common Equity $725.2M $840.4M $887.4M $3.1B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $725.2M $840.4M $887.4M $3.1B $3.1B
 
Total Liabilities and Equity $797.2M $920.2M $992.9M $4.6B $4.5B
Cash and Short Terms $343.7M $381.1M $381.1M $245.6M $170.9M
Total Debt -- -- -- $885.4M $888.4M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $73.5M $42.9M $67.1M -- $127.7M
Short Term Investments $279.9M $335.6M $116.1M -- --
Accounts Receivable, Net $87.2M $93M $146.4M -- $160.1M
Inventory $99.3M $113.4M $143.9M -- $205.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.4M $24.8M $81.9M -- $58.5M
Total Current Assets $555.3M $609.6M $555.4M -- $551.7M
 
Property Plant And Equipment $99.3M $107.5M $170M -- $345.2M
Long-Term Investments -- -- -- -- --
Goodwill $133M $150M $2.1B -- $1.7B
Other Intangibles $92.6M $112.1M $1.6B -- $1.4B
Other Long-Term Assets -- $2M $13.8M -- $28.5M
Total Assets $880.2M $981.2M $4.5B -- $4B
 
Accounts Payable $23.3M $23.5M $60.5M -- $72.2M
Accrued Expenses $14.8M $32.5M $20.9M -- $3.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $2.5M
Other Current Liabilities -- -- -- -- $26M
Total Current Liabilities $45.9M $65.7M $107.2M -- $141.2M
 
Long-Term Debt -- -- $884.7M -- $890.6M
Capital Leases -- -- -- -- --
Total Liabilities $72.5M $105.7M $1.4B -- $1.4B
 
Common Stock $8.6M $17.3M $34.6M -- $34.7M
Other Common Equity Adj -$14.8M -$22.4M -$33.2M -- -$47.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $807.7M $875.5M $3.1B -- $2.7B
 
Total Liabilities and Equity $880.2M $981.2M $4.5B -- $4B
Cash and Short Terms $353.3M $378.4M $183.2M -- $127.7M
Total Debt -- -- $884.7M -- $890.6M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders $59.5M $60.9M $48.3M -$22.9M -$9.4M
Depreciation & Amoritzation $18.4M $21M $24.1M $90.5M $121.2M
Stock-Based Compensation $6.5M $6.4M $7.2M $10.2M $13.8M
Change in Accounts Receivable -$2.9M -$2.6M -$7.8M -$53.9M -$20.1M
Change in Inventories -$10M $2.5M -$21.1M $10M -$55.9M
Cash From Operations $85.9M $81.1M $68M $41M $35.3M
 
Capital Expenditures $24.1M $26.7M $24.4M $65.8M $111.4M
Cash Acquisitions -$13.2M -$50.8M -$38.7M $11.7M --
Cash From Investing -$88.8M -$105.6M -$97.2M $201M -$29.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$100M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.1M -$1.1M -$19.3M -$538K
Cash From Financing $29.4M $33.5M $6.8M -$118.1M $1.9M
 
Beginning Cash (CF) $41.7M $66.3M $75.6M $44.5M $163.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.5M $9.1M -$22.4M $124M $7.9M
Ending Cash (CF) $66.3M $75.6M $44.5M $163.2M $170.6M
 
Levered Free Cash Flow $61.8M $54.4M $43.6M -$24.7M -$76.2M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $13.4M $5.4M $8.2M -- -$11M
Depreciation & Amoritzation $5.6M $6.3M $27.5M -- $29.4M
Stock-Based Compensation $1.6M $1.6M $2.8M -- $4.2M
Change in Accounts Receivable -$5.6M $617K -$3.1M -- $3.8M
Change in Inventories -$735K -$5M -$7.1M -- -$7.7M
Cash From Operations $11.6M $6.6M -$17.1M -- $19.4M
 
Capital Expenditures $8.3M $6.7M $15.2M -- $32.9M
Cash Acquisitions -$49.7M -$11.3M -$25.7M -- --
Cash From Investing -$60.9M -$15.4M $19.5M -- -$32.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$40M -- -$75K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$40K
Cash From Financing $10.1M $1.2M -$40M -- $945K
 
Beginning Cash (CF) $113.9M $51.1M $100M -- $140.2M
Foreign Exchange Rate Adjustment -$1.2M -$668K $4.7M -- -$387K
Additions / Reductions -$39.2M -$7.6M -$37.5M -- -$12.1M
Ending Cash (CF) $73.5M $42.9M $67.1M -- $127.7M
 
Levered Free Cash Flow $3.3M -$65K -$32.2M -- -$13.5M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $61.5M $49.1M -$13.5M -- -$485.3M
Depreciation & Amoritzation $20M $23.8M $66.2M -- $122.6M
Stock-Based Compensation $6.4M $6.7M $9.4M -- $16.9M
Change in Accounts Receivable -$5.7M -$4.5M -$54.5M -- $5.2M
Change in Inventories -$4.4M -$12.8M -$9.8M -- -$32.4M
Cash From Operations $84.7M $69.6M -$29.5M -- $68.4M
 
Capital Expenditures $27.1M $19.2M $52.8M -- $112.7M
Cash Acquisitions -$55.5M -$36.9M $12.7M -- --
Cash From Investing -$86.1M -$111.8M $177.1M -- -$100.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- $100K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $24.3M $18.6M -$119.4M -- $434K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23M -$23.6M $28.2M -- -$31.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $57.6M $50.4M -$82.3M -- -$44.3M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $45.1M $33.3M -$28.4M -$2M -$479.8M
Depreciation & Amoritzation $15.1M $17.8M $59.9M $58.2M $89.2M
Stock-Based Compensation $4.8M $5M $7.3M $6.2M $13M
Change in Accounts Receivable $1M -$883K -$47.5M $3.6M $9.1M
Change in Inventories $3.3M -$12M -$656K -$25.9M -$25.1M
Cash From Operations $59.1M $47.6M -$49.9M $38.7M $41.7M
 
Capital Expenditures $19.4M $11.9M $40.3M $55M $88.5M
Cash Acquisitions -$52M -$38.2M $13.2M -- --
Cash From Investing -$73.9M -$80.1M $194.2M $2.9M -$83.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$100M -$389K -$248K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$19.3M -$89K -$1.5M
Cash From Financing $22.8M $7.8M -$118.3M $752K $515K
 
Beginning Cash (CF) $241.1M $198M $251.6M $342.1M $431.3M
Foreign Exchange Rate Adjustment -$854K -$8.1M -$3.2M $198K -$1.9M
Additions / Reductions $8.1M -$24.6M $25.9M $42.3M -$41M
Ending Cash (CF) $248.3M $165.3M $274.2M $384.6M $388.4M
 
Levered Free Cash Flow $39.7M $35.8M -$90.2M -$16.3M -$46.8M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Sell
10
EXOD alert for May 29

Exodus Movement [EXOD] is up 17.31% over the past day.

Buy
80
SBET alert for May 29

SharpLink Gaming [SBET] is up 181.07% over the past day.

Buy
90
BOX alert for May 30

Box [BOX] is up 1.38% over the past day.

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

Show me the best stock