Financhill
Sell
29

NBY Quote, Financials, Valuation and Earnings

Last price:
$0.54
Seasonality move :
-0.66%
Day range:
$0.49 - $0.54
52-week range:
$0.36 - $9.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.06x
P/B ratio:
2.37x
Volume:
99.1K
Avg. volume:
110.1K
1-year change:
-93.44%
Market cap:
$2.5M
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

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,…

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,…

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: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Buy
52
TSLL alert for Dec 24

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

Buy
73
PSIX alert for Dec 24

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

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock