Financhill
Buy
57

NEON Quote, Financials, Valuation and Earnings

Last price:
$7.94
Seasonality move :
3.09%
Day range:
$7.76 - $8.14
52-week range:
$1.23 - $15.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
26.77x
P/B ratio:
7.43x
Volume:
59.5K
Avg. volume:
108.3K
1-year change:
310.82%
Market cap:
$133.8M
Revenue:
$4.4M
EPS (TTM):
-$0.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.6M $6M $5.8M $5.7M $4.4M
Revenue Growth (YoY) -22.16% -9.96% -2.47% -2.84% -21.53%
 
Cost of Revenues $683K $1.1M $955K $804K $4.5M
Gross Profit $6M $4.9M $4.9M $4.9M -$93K
Gross Profit Margin 89.72% 81.99% 83.64% 85.82% -2.09%
 
R&D Expenses $5.2M $4.1M $3.5M $4M $3.8M
Selling, General & Admin $6.5M $7M $8.4M $6.2M $6.8M
Other Inc / (Exp) -- -$5K -- $21K $6K
Operating Expenses $11.7M $11.1M $12M $10.2M $10.7M
Operating Income -$5.7M -$6.2M -$7.1M -$5.3M -$10.7M
 
Net Interest Expenses $34K $27K $15K -- --
EBT. Incl. Unusual Items -$5.8M -$6.2M -$7.1M -$5.2M -$10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38K $59K $146K $118K $115K
Net Income to Company -$5.8M -$6.3M -$7.3M -$5.3M -$10.1M
 
Minority Interest in Earnings $504K $677K $818K $400K --
Net Income to Common Excl Extra Items -$5.3M -$5.6M -$6.5M -$4.9M -$10.1M
 
Basic EPS (Cont. Ops) -$0.60 -$0.56 -$0.54 -$0.36 -$0.66
Diluted EPS (Cont. Ops) -$0.60 -$0.56 -$0.54 -$0.36 -$0.66
Weighted Average Basic Share $8.8M $10M $11.9M $13.6M $15.3M
Weighted Average Diluted Share $8.8M $10M $11.9M $13.6M $15.3M
 
EBITDA -$4.5M -$5M -$6M -$4.8M -$10.6M
EBIT -$5.7M -$6.2M -$7.1M -$5.3M -$10.7M
 
Revenue (Reported) $6.6M $6M $5.8M $5.7M $4.4M
Operating Income (Reported) -$5.7M -$6.2M -$7.1M -$5.3M -$10.7M
Operating Income (Adjusted) -$5.7M -$6.2M -$7.1M -$5.3M -$10.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5M $962K $1.2M $840K $838K
Revenue Growth (YoY) 14.12% -35.65% 26.4% -30.92% -0.24%
 
Cost of Revenues $201K $99K $78K -- $23K
Gross Profit $1.3M $863K $1.1M $840K $815K
Gross Profit Margin 86.56% 89.71% 93.59% -- 97.26%
 
R&D Expenses $901K $1M $792K $827K $822K
Selling, General & Admin $2.1M $1.7M $1.3M $1.3M $1.2M
Other Inc / (Exp) -- -- -- $12K --
Operating Expenses $3M $2.7M $2.1M $2.1M $2M
Operating Income -$1.7M -$1.8M -$962K -$1.3M -$1.2M
 
Net Interest Expenses $11K $3K -- -- --
EBT. Incl. Unusual Items -$1.8M -$1.8M -$962K -$1M -$1.1M
Earnings of Discontinued Ops. -- -- -- -$204K -$44K
Income Tax Expense -$9K $31K $32K $35K -$11K
Net Income to Company -$1.7M -$1.9M -$994K -$1.3M -$1.1M
 
Minority Interest in Earnings $110K $135K $194K -- --
Net Income to Common Excl Extra Items -$1.6M -$1.7M -$800K -$1.3M -$1.1M
 
Basic EPS (Cont. Ops) -$0.16 -$0.15 -$0.06 -$0.08 -$0.07
Diluted EPS (Cont. Ops) -$0.16 -$0.15 -$0.06 -$0.08 -$0.07
Weighted Average Basic Share $10.1M $11.5M $13.6M $15.4M $16M
Weighted Average Diluted Share $10.1M $11.5M $13.6M $15.4M $16M
 
EBITDA -$1.4M -$1.5M -$842K -$1.2M -$1.2M
EBIT -$1.7M -$1.8M -$962K -$1.3M -$1.2M
 
Revenue (Reported) $1.5M $962K $1.2M $840K $838K
Operating Income (Reported) -$1.7M -$1.8M -$962K -$1.3M -$1.2M
Operating Income (Adjusted) -$1.7M -$1.8M -$962K -$1.3M -$1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.2M $6.8M $5.3M $5.2M $4.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $815K $1.3M $606K -- $5.4M
Gross Profit $4.3M $5.5M $4.7M $4.5M -$820K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.3M $4.7M $3M $3.7M $3.8M
Selling, General & Admin $7.2M $7.6M $7.6M $6.5M $7.4M
Other Inc / (Exp) -- -- $21K $12K -$23K
Operating Expenses $11.5M $12.3M $10.6M $10.2M $11.3M
Operating Income -$7.2M -$6.8M -$5.9M -$5.7M -$12.1M
 
Net Interest Expenses $32K $13K $10K -- --
EBT. Incl. Unusual Items -$7.2M -$6.9M -$5.9M -$5M -$11.4M
Earnings of Discontinued Ops. -- -- -- -$204K -$44K
Income Tax Expense $33K $153K $146K $109K $30K
Net Income to Company -$7.2M -$7M -$6M -$5.4M -$10.8M
 
Minority Interest in Earnings $580K $727K $802K -- --
Net Income to Common Excl Extra Items -$6.6M -$6.3M -$5.2M -$5.4M -$10.8M
 
Basic EPS (Cont. Ops) -$0.72 -$0.54 -$0.38 -$0.36 -$0.71
Diluted EPS (Cont. Ops) -$0.72 -$0.54 -$0.38 -$0.36 -$0.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6M -$5.6M -$5.2M -$5.5M -$11.9M
EBIT -$7.2M -$6.9M -$5.9M -$5.7M -$12.1M
 
Revenue (Reported) $5.2M $6.8M $5.3M $5.2M $4.6M
Operating Income (Reported) -$7.2M -$6.8M -$5.9M -$5.7M -$12.1M
Operating Income (Adjusted) -$7.2M -$6.9M -$5.9M -$5.7M -$12.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5M $4.3M $3.8M $3.3M $3.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $368K $597K $248K $84K $905K
Gross Profit $3.2M $3.8M $3.6M $3.2M $2.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.9M $3.5M $3M $2.7M $2.7M
Selling, General & Admin $4.8M $5.5M $4.6M $5M $5M
Other Inc / (Exp) -- -- $21K $12K -$17K
Operating Expenses $7.8M $9M $7.6M $7.7M $7.7M
Operating Income -$4.6M -$5.2M -$4M -$4.5M -$5.3M
 
Net Interest Expenses $25K $11K $6K -- --
EBT. Incl. Unusual Items -$4.6M -$5.3M -$4M -$3.9M -$4.8M
Earnings of Discontinued Ops. -- -- -- -$204K -$44K
Income Tax Expense $10K $104K $104K $95K $10K
Net Income to Company -$4.6M -$5.4M -$4.1M -$4.2M -$4.9M
 
Minority Interest in Earnings $366K $416K $400K -- --
Net Income to Common Excl Extra Items -$4.3M -$4.9M -$3.7M -$4.2M -$4.9M
 
Basic EPS (Cont. Ops) -$0.45 -$0.43 -$0.27 -$0.27 -$0.32
Diluted EPS (Cont. Ops) -$0.45 -$0.43 -$0.27 -$0.27 -$0.32
Weighted Average Basic Share $28.5M $34.6M $40.7M $45.9M $46.7M
Weighted Average Diluted Share $28.5M $34.6M $40.7M $45.9M $46.7M
 
EBITDA -$3.7M -$4.3M -$3.6M -$4.4M -$5.2M
EBIT -$4.6M -$5.2M -$4M -$4.5M -$5.3M
 
Revenue (Reported) $3.5M $4.3M $3.8M $3.3M $3.3M
Operating Income (Reported) -$4.6M -$5.2M -$4M -$4.5M -$5.3M
Operating Income (Adjusted) -$4.6M -$5.2M -$4M -$4.5M -$5.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.4M $10.5M $17.4M $14.8M $16.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $1.7M $1.3M $1.4M $917K
Inventory $1M $1.3M $2.5M $3.8M $610K
Prepaid Expenses $278K $525K $236K $231K $222K
Other Current Assets $234K $203K $255K $179K $306K
Total Current Assets $5.4M $14.7M $22M $20.8M $18.6M
 
Property Plant And Equipment $2M $1.9M $960K $400K $394K
Long-Term Investments $3K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.4M $16.6M $23M $21.2M $19M
 
Accounts Payable $555K $1.1M $776K $334K $440K
Accrued Expenses $1.5M $1.7M $1.4M $1.2M $1.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $900K $1.3M $683K $178K $87K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3M $4.2M $3M $1.7M $1.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.6M $4.7M $3.2M $1.8M $1.9M
 
Common Stock $9K $12K $14K $14K $15K
Other Common Equity Adj -$639K -$404K -$408K -$340K -$396K
Common Equity $6.4M $15.1M $23.9M $19.4M $17.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2.5M -$3.2M -$4M -- --
Total Equity $3.8M $11.9M $19.8M $19.4M $17.2M
 
Total Liabilities and Equity $7.4M $16.6M $23M $21.2M $19M
Cash and Short Terms $2.4M $10.5M $17.4M $14.8M $16.2M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.2M $5.5M $11.3M $18.5M $17.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1M $763K $1M $928K $840K
Inventory $1.1M $2.4M $4.3M $4.3M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $586K $671K $755K $760K
Total Current Assets $15.4M $9.2M $17.3M $24.5M $19.6M
 
Property Plant And Equipment $1.2M $980K $463K $354K $77K
Long-Term Investments $3K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $16.6M $10.2M $17.8M $24.8M $19.6M
 
Accounts Payable $917K $635K $357K $510K $212K
Accrued Expenses $1.5M $1.6M $1.1M $1.2M $1.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $768K $683K $236K $101K $4K
Other Current Liabilities -- -- -- -- $142K
Total Current Liabilities $3.4M $3.1M $1.8M $1.8M $1.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.6M $3.2M $1.9M $1.8M $1.6M
 
Common Stock $11K $12K $14K $15K $17K
Other Common Equity Adj -$890K -$551K -$304K -$494K -$492K
Common Equity -- -- -- -- --
Total Preferred Equity $13.5M -- -- -- --
Minority Interest, Total -$2.9M -$3.6M -$4.4M -- --
Total Equity $13M $7.1M $15.9M $23M $18M
 
Total Liabilities and Equity $16.6M $10.2M $17.8M $24.8M $19.6M
Cash and Short Terms $12.2M $5.5M $11.3M $18.5M $17.6M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$5.8M -$6.3M -$7.3M -$5.3M -$10.1M
Depreciation & Amoritzation $1.3M $1.2M $1.1M $519K $160K
Stock-Based Compensation -- $77K $157K $122K $58K
Change in Accounts Receivable $397K -$394K $434K -$136K $539K
Change in Inventories $124K -$91K -$1.4M -$1.1M -$395K
Cash From Operations -$3.5M -$5.8M -$7.7M -$6.8M -$6.3M
 
Capital Expenditures $89K $60K $67K $52K $123K
Cash Acquisitions -- $2K -- -- --
Cash From Investing -$89K -$58K -$67K -$52K -$123K
 
Dividends Paid (Ex Special Dividend) -- -$33K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $966K -- -- --
Long-Term Debt Repaid -$535K -$837K -$487K -$165K -$89K
Repurchase of Common Stock -- -- -- -$12K --
Other Financing Activities -- -$15K -- -- --
Cash From Financing -$499K $13.6M $14.6M $4.5M $7.8M
 
Beginning Cash (CF) $6.6M $2.4M $10.5M $17.4M $14.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M $7.8M $6.8M -$2.4M $1.3M
Ending Cash (CF) $2.4M $10.5M $17.4M $14.8M $16.2M
 
Levered Free Cash Flow -$3.6M -$5.8M -$7.7M -$6.9M -$6.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.7M -$1.9M -$994K -$1.3M -$1.1M
Depreciation & Amoritzation $300K $281K $120K $34K $27K
Stock-Based Compensation -- $46K $5K $13K --
Change in Accounts Receivable -$304K $459K $41K $372K $239K
Change in Inventories -$13K -$369K $621K -$706K $43K
Cash From Operations -$1.8M -$1.6M -$480K -$1.8M -$1.3M
 
Capital Expenditures $10K -- $7K $22K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10K -- -$7K -$22K --
 
Dividends Paid (Ex Special Dividend) -$2K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$537K -$131K -$36K -$25K -$2K
Repurchase of Common Stock -- -- -$12K -- --
Other Financing Activities -$557K -- -- -- --
Cash From Financing $12.4M $462K -$48K -$25K $5.8M
 
Beginning Cash (CF) $1.8M $6.6M $12.4M $20.3M $13.1M
Foreign Exchange Rate Adjustment -$206K -$8K -$589K $12K -$8K
Additions / Reductions $10.6M -$1.1M -$535K -$1.8M $4.5M
Ending Cash (CF) $12.2M $5.5M $11.3M $18.5M $17.6M
 
Levered Free Cash Flow -$1.8M -$1.6M -$487K -$1.8M -$1.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.2M -$7M -$6M -$5.4M -$10.8M
Depreciation & Amoritzation $1.2M $1.2M $652K $192K $157K
Stock-Based Compensation -- $168K $155K $81K $13K
Change in Accounts Receivable $809K $292K -$242K $82K -$78K
Change in Inventories $77K -$1.3M -$1.9M -$131K $426K
Cash From Operations -$4.4M -$7M -$8.4M -$5.2M -$6.6M
 
Capital Expenditures $17K $110K $54K $56K $102K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17K -$108K -$54K -- --
 
Dividends Paid (Ex Special Dividend) -$2K -$31K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$833K -$562K -$196K -$107K -$27K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13.7M -- $14.3M $12.4M $5.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.3M -$7.1M $5.8M $7.2M -$780K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.4M -$7.1M -$8.5M -$5.3M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.6M -$5.4M -$4.1M -$4.2M -$4.9M
Depreciation & Amoritzation $856K $916K $431K $104K $101K
Stock-Based Compensation -- $91K $89K $48K $3K
Change in Accounts Receivable $284K $970K $294K $512K -$105K
Change in Inventories -$55K -$1.2M -$1.7M -$689K $132K
Cash From Operations -$3.7M -$5M -$5.7M -$4.1M -$4.4M
 
Capital Expenditures $17K $67K $54K $58K $37K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17K -$67K -$54K -$58K $153K
 
Dividends Paid (Ex Special Dividend) -$2K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $966K -- -- -- --
Long-Term Debt Repaid -$701K -$426K -$135K -$77K -$15K
Repurchase of Common Stock -- -- -$12K -- --
Other Financing Activities -$15K -- -- -- --
Cash From Financing $13.8M $167K -$147K $7.8M $5.8M
 
Beginning Cash (CF) $5.3M $25.2M $44.9M $56.1M $43.5M
Foreign Exchange Rate Adjustment -$199K -$103K -$186K $24K -$61K
Additions / Reductions $10.1M -$4.9M -$5.9M $3.6M $1.5M
Ending Cash (CF) $15.2M $20.3M $38.9M $59.7M $45M
 
Levered Free Cash Flow -$3.7M -$5M -$5.7M -$4.2M -$4.5M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock