Financhill
Sell
36

NTIP Quote, Financials, Valuation and Earnings

Last price:
$1.38
Seasonality move :
2.25%
Day range:
$1.34 - $1.40
52-week range:
$1.22 - $2.25
Dividend yield:
7.14%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.71x
Volume:
118K
Avg. volume:
58.4K
1-year change:
-35.78%
Market cap:
$32.3M
Revenue:
$2.6M
EPS (TTM):
-$0.06
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3M $4.4M $36M -- $2.6M
Revenue Growth (YoY) -86.26% 44.98% 718.28% -- --
 
Cost of Revenues $882K $1.7M $12.1M -- $874K
Gross Profit $2.2M $2.8M $23.9M -- $1.7M
Gross Profit Margin 70.96% 62.46% 66.29% -- 66.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $4.9M $4M $3.6M $3.7M
Other Inc / (Exp) $37K $15K -$173K $2.8M $525K
Operating Expenses $4.5M $5.2M $4.3M $3.9M $4M
Operating Income -$2.4M -$2.4M $19.6M -$3.9M -$2.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.2M -$1.9M $19.7M -$80K $158K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21K -$954K $4.5M $607K -$388K
Net Income to Company -$1.8M -$1.7M $14.3M -$2.3M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M -$1.7M $14.3M -$2.3M -$1.5M
 
Basic EPS (Cont. Ops) -$0.07 -$0.07 $0.59 -$0.10 -$0.06
Diluted EPS (Cont. Ops) -$0.07 -$0.07 $0.58 -$0.10 -$0.06
Weighted Average Basic Share $24M $24M $24.1M $23.8M $23.8M
Weighted Average Diluted Share $24M $24M $24.5M $23.8M $23.8M
 
EBITDA -$1.9M -$2.1M $19.9M -$3.5M -$1.9M
EBIT -$2.4M -$2.4M $19.6M -$3.9M -$2.2M
 
Revenue (Reported) $3M $4.4M $36M -- $2.6M
Operating Income (Reported) -$2.4M -$2.4M $19.6M -$3.9M -$2.2M
Operating Income (Adjusted) -$2.4M -$2.4M $19.6M -$3.9M -$2.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2M $17M -- -- --
Revenue Growth (YoY) 698.08% 309.64% -- -- --
 
Cost of Revenues $1.6M $6.6M -- -- --
Gross Profit $2.6M $10.4M -- -- --
Gross Profit Margin 61.62% 61.12% -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $825K $1.3M $756K $788K $866K
Other Inc / (Exp) $68K -$40K $3.7M $131K $293K
Operating Expenses $897K $1.4M $838K $859K $896K
Operating Income $1.7M $9M -$838K -$859K -$896K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.8M $9.1M $3.2M -$322K -$79K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.3M $702K -$44K -$71K
Net Income to Company $1.7M $6.6M $2.2M -$810K -$316K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M $6.6M $2.2M -$810K -$316K
 
Basic EPS (Cont. Ops) $0.07 $0.28 $0.09 -$0.03 -$0.01
Diluted EPS (Cont. Ops) $0.07 $0.27 $0.09 -$0.03 -$0.01
Weighted Average Basic Share $24M $23.9M $23.8M $23.8M $23.1M
Weighted Average Diluted Share $24.5M $24.3M $24.1M $23.8M $23.1M
 
EBITDA $1.7M $9.1M -$739K -$773K -$850K
EBIT $1.7M $9M -$838K -$859K -$896K
 
Revenue (Reported) $4.2M $17M -- -- --
Operating Income (Reported) $1.7M $9M -$838K -$859K -$896K
Operating Income (Adjusted) $1.7M $9M -$838K -$859K -$896K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.7M -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M -- -- -- --
Gross Profit $3.6M $23.7M $220K $588K $1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4M $5.5M $3.3M $3.8M $3.6M
Other Inc / (Exp) -$17K $26K $2.5M $583K $500K
Operating Expenses $4.3M $5.8M $3.6M $4.1M $3.7M
Operating Income -$674K $17.9M -$3.4M -$3.5M -$2.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10K $18.3M -$217K -$1.3M $125K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $254K $3.7M -$63K $168K -$514K
Net Income to Company -$1.2M $13.8M -$1.6M -$3.6M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2M $13.8M -$1.6M -$3.6M -$1.4M
 
Basic EPS (Cont. Ops) -$0.04 $0.58 -$0.06 -$0.15 -$0.06
Diluted EPS (Cont. Ops) -$0.04 $0.56 -$0.06 -$0.15 -$0.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$293K $18.2M -$3.1M -$3.1M -$2.3M
EBIT -$674K $17.9M -$3.4M -$3.5M -$2.5M
 
Revenue (Reported) $5.7M -- -- -- --
Operating Income (Reported) -$674K $17.9M -$3.4M -$3.5M -$2.5M
Operating Income (Adjusted) -$674K $17.9M -$3.4M -$3.5M -$2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.4M $35.7M -- $820K $100K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6M $12M -- $232K $28K
Gross Profit $2.7M $23.7M -- $588K $72K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $3M $2.3M $2.5M $2.4M
Other Inc / (Exp) -$48K -$37K $2.6M $420K $395K
Operating Expenses $2.7M $3.3M $2.6M $2.8M $2.5M
Operating Income $55K $20.4M -$2.6M -$2.2M -$2.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $410K $20.6M $603K -$603K -$636K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.7M $148K -$291K -$355K
Net Income to Company -$234K $15.3M -$618K -$1.9M -$1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$234K $15.3M -$618K -$1.9M -$1.9M
 
Basic EPS (Cont. Ops) -$0.01 $0.64 -$0.02 -$0.08 -$0.08
Diluted EPS (Cont. Ops) -$0.01 $0.62 -$0.02 -$0.08 -$0.08
Weighted Average Basic Share $72M $71.9M $71.5M $71.5M $70M
Weighted Average Diluted Share $72.5M $72.8M $71.8M $71.5M $70M
 
EBITDA $312K $20.6M -$2.3M -$1.9M -$2.3M
EBIT $55K $20.4M -$2.6M -$2.2M -$2.4M
 
Revenue (Reported) $4.4M $35.7M -- $820K $100K
Operating Income (Reported) $55K $20.4M -$2.6M -$2.2M -$2.4M
Operating Income (Adjusted) $55K $20.4M -$2.6M -$2.2M -$2.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.6M $25.5M $44.5M $13.4M $16.9M
Short Term Investments $25.7M $19.4M $15.1M $35M $28.6M
Accounts Receivable, Net $343K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $177K --
Other Current Assets $98K $120K $150K $348K $206K
Total Current Assets $48.8M $45M $59.8M $49M $45.7M
 
Property Plant And Equipment $41K -- -- $161K $16K
Long-Term Investments $4.4M $3.7M $3.7M $7.3M $5.2M
Goodwill -- -- -- -- --
Other Intangibles $1.8M $1.6M $1.4M $1.6M $1.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $55.1M $51.2M $64.8M $58M $52.3M
 
Accounts Payable $421K $597K $459K $507K $125K
Accrued Expenses $1.1M $1.4M $697K $904K $675K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $41K -- -- $79K $23K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6M $2M $4.1M $1.6M $823K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.6M $2M $4.7M $2.9M $1.6M
 
Common Stock $240K $241K $238K $239K $235K
Other Common Equity Adj -- -- -$12K -$14K --
Common Equity $53.5M $49.2M $60.2M $55.1M $50.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $53.5M $49.2M $60.2M $55.1M $50.7M
 
Total Liabilities and Equity $55.1M $51.2M $64.8M $58M $52.3M
Cash and Short Terms $48.3M $44.9M $59.6M $48.4M $45.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $24.2M $43.2M $21.2M $20.9M $14.3M
Short Term Investments $21.3M $17.7M $27.8M $23.7M $27.2M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- $336K $308K --
Other Current Assets $30K $26K $108K $41K $141K
Total Current Assets $45.5M $60.9M $49.4M $44.9M $41.7M
 
Property Plant And Equipment -- -- $177K $16K $43K
Long-Term Investments $3.8M $4M $7.7M $5.7M $3.6M
Goodwill -- -- -- -- --
Other Intangibles $1.7M $1.4M $1.7M $1.4M $1.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $51M $66.3M $58.9M $52M $46.6M
 
Accounts Payable $70K $399K $348K $250K $371K
Accrued Expenses $274K $180K $388K $351K $188K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $72K $23K $40K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $344K $3.6M $812K $650K $599K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $344K $4.3M $1.9M $1.5M $1M
 
Common Stock $240K $241K $237K $236K $231K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.6M $62M $57M $50.4M $45.6M
 
Total Liabilities and Equity $51M $66.3M $58.9M $52M $46.6M
Cash and Short Terms $45.5M $60.8M $48.9M $44.6M $41.5M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.8M -$1.7M $14.3M -$2.3M -$1.5M
Depreciation & Amoritzation $412K $333K $295K $359K $331K
Stock-Based Compensation $567K $302K $238K $585K $508K
Change in Accounts Receivable $101K $343K -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$605K -$503K $19.5M -$5.4M $331K
 
Capital Expenditures $115K $51K $101K $524K --
Cash Acquisitions -$2.5M -- -- -$1M --
Cash From Investing $3M $6.3M $3M -$22.3M $6.5M
 
Dividends Paid (Ex Special Dividend) -$2.4M -$2.5M -$2.4M -$2.5M -$2.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$772K -$253K -$1.1M -$534K -$966K
Other Financing Activities -$538K -$161K -$14K -$355K -$83K
Cash From Financing -$3.6M -$2.9M -$3.5M -$3.3M -$3.4M
 
Beginning Cash (CF) $23.8M $22.6M $25.5M $44.5M $13.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2M $2.9M $19M -$31M $3.4M
Ending Cash (CF) $22.6M $25.5M $44.5M $13.4M $16.9M
 
Levered Free Cash Flow -$720K -$554K $19.4M -$6M $331K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7M $6.6M $2.2M -$810K -$316K
Depreciation & Amoritzation $72K $74K $99K $86K $46K
Stock-Based Compensation $85K $65K $174K $121K $103K
Change in Accounts Receivable $128K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2M $8.3M -$572K -$200K -$25K
 
Capital Expenditures $11K $19K -- -- --
Cash Acquisitions -- -- -$1M -- --
Cash From Investing $2.4M -$3M -$2.4M $6M -$4.2M
 
Dividends Paid (Ex Special Dividend) -$1.2M -$1.2M -$1.2M -$1.2M -$1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$175K -$373K -$200K
Other Financing Activities -$109K -- -- -- --
Cash From Financing -$1.4M -$1.2M -$1.4M -$1.6M -$1.4M
 
Beginning Cash (CF) $21M $39.1M $25.5M $16.6M $19.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2M $4.1M -$4.4M $4.3M -$5.6M
Ending Cash (CF) $24.2M $43.2M $21.2M $20.9M $14.3M
 
Levered Free Cash Flow $2.2M $8.3M -$572K -$200K -$25K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.2M $13.8M -$1.6M -$3.6M -$1.4M
Depreciation & Amoritzation $381K $297K $334K $382K $186K
Stock-Based Compensation $384K $243K $462K $566K $433K
Change in Accounts Receivable $493K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $890K $19M -$5.3M -$1M $399K
 
Capital Expenditures $110K $87K $539K -- --
Cash Acquisitions -- -- -$1M -- --
Cash From Investing $9.8M $2.6M -$12.9M $4.3M -$3.2M
 
Dividends Paid (Ex Special Dividend) -$2.4M -$2.4M -$2.4M -$2.4M -$2.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$616K -- -$1.4M -$817K -$1.3M
Other Financing Activities -- -- -- -$326K -$61K
Cash From Financing -$3.2M -$2.6M -$3.9M -$3.6M -$3.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $19M -$22M -$278K -$6.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $780K $18.9M -$5.8M -$1M $399K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$234K $15.3M -$618K -$1.9M -$1.9M
Depreciation & Amoritzation $257K $221K $260K $283K $138K
Stock-Based Compensation $242K $183K $407K $388K $313K
Change in Accounts Receivable $343K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $107K $19.6M -$5.2M -$753K -$685K
 
Capital Expenditures $50K $86K $524K -- --
Cash Acquisitions -- -- -$1M -- --
Cash From Investing $4.3M $608K -$15.2M $11.4M $1.6M
 
Dividends Paid (Ex Special Dividend) -$2.5M -$2.4M -$2.4M -$2.4M -$2.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$252K -$131K -$422K -$705K -$1.1M
Other Financing Activities -$109K -- -$112K -$83K -$61K
Cash From Financing -$2.8M -$2.5M -$2.9M -$3.2M -$3.5M
 
Beginning Cash (CF) $70.2M $88.7M $112.5M $40M $54.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6M $17.7M -$23.3M $7.4M -$2.6M
Ending Cash (CF) $71.8M $106.3M $89.2M $47.4M $52.4M
 
Levered Free Cash Flow $57K $19.5M -$5.7M -$753K -$685K

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

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

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock