Financhill
Sell
43

NGS Quote, Financials, Valuation and Earnings

Last price:
$18.55
Seasonality move :
8.53%
Day range:
$17.49 - $18.63
52-week range:
$16.70 - $29.74
Dividend yield:
0%
P/E ratio:
13.42x
P/S ratio:
1.48x
P/B ratio:
0.91x
Volume:
66.7K
Avg. volume:
90.5K
1-year change:
-20.82%
Market cap:
$231.6M
Revenue:
$156.7M
EPS (TTM):
$1.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $68.1M $72.4M $84.8M $121.2M $156.7M
Revenue Growth (YoY) -13.24% 6.41% 17.13% 42.84% 29.36%
 
Cost of Revenues $60.6M $70.8M $70.5M $89M $100.1M
Gross Profit $7.4M $1.7M $14.4M $32.2M $56.6M
Gross Profit Margin 10.91% 2.29% 16.92% 26.54% 36.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.6M $10.8M $13.9M $16.9M $21M
Other Inc / (Exp) $338K -$2.4M -$54K -$558K -$171K
Operating Expenses $10.7M $11M $14M $20.9M $22.9M
Operating Income -$3.3M -$9.3M $377K $11.3M $33.8M
 
Net Interest Expenses $14K $65K $364K $4.1M $11.9M
EBT. Incl. Unusual Items -$3M -$11.8M -$41K $6.6M $21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M -$2.6M $528K $1.9M $4.4M
Net Income to Company $1.8M -$9.2M -$569K $4.7M $17.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M -$9.2M -$569K $4.7M $17.2M
 
Basic EPS (Cont. Ops) $0.14 -$0.70 -$0.05 $0.39 $1.39
Diluted EPS (Cont. Ops) $0.14 -$0.70 -$0.05 $0.38 $1.37
Weighted Average Basic Share $13.2M $13.1M $12.3M $12.3M $12.4M
Weighted Average Diluted Share $13.3M $13.1M $12.3M $12.4M $12.6M
 
EBITDA $22.2M $13.7M $24.4M $37.3M $64.9M
EBIT -$3M -$11.7M $323K $10.7M $33.6M
 
Revenue (Reported) $68.1M $72.4M $84.8M $121.2M $156.7M
Operating Income (Reported) -$3.3M -$9.3M $377K $11.3M $33.8M
Operating Income (Adjusted) -$3M -$11.7M $323K $10.7M $33.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17M $18M $22.5M $36.2M $40.7M
Revenue Growth (YoY) -13.76% 6.08% 24.92% 60.83% 12.25%
 
Cost of Revenues $15.5M $20.1M $17.8M $23.1M $26.1M
Gross Profit $1.5M -$2.1M $4.7M $13.1M $14.5M
Gross Profit Margin 8.65% -11.53% 21.01% 36.16% 35.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $2.8M $5M $4.7M $6.3M
Other Inc / (Exp) -$69K -$2.7M $143K -$33K -$178K
Operating Expenses $3.4M $3M $5.1M $8.6M $8.2M
Operating Income -$1.9M -$5.1M -$369K $4.5M $6.3M
 
Net Interest Expenses $1K $25K $290K $2.3M $3M
EBT. Incl. Unusual Items -$2M -$7.8M -$516K $2.1M $3.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$139K -$2.2M $240K $431K $283K
Net Income to Company -$1.9M -$5.6M -$756K $1.7M $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$5.6M -$756K $1.7M $2.9M
 
Basic EPS (Cont. Ops) -$0.14 -$0.43 -$0.07 $0.14 $0.23
Diluted EPS (Cont. Ops) -$0.14 -$0.43 -$0.07 $0.13 $0.23
Weighted Average Basic Share $13.3M $12.7M $12.2M $12.4M $12.4M
Weighted Average Diluted Share $13.3M $12.7M $12.2M $12.4M $12.7M
 
EBITDA $4.3M -$1.4M $5.8M $11.6M $14.6M
EBIT -$2M -$7.8M -$226K $4.4M $6.2M
 
Revenue (Reported) $17M $18M $22.5M $36.2M $40.7M
Operating Income (Reported) -$1.9M -$5.1M -$369K $4.5M $6.3M
Operating Income (Adjusted) -$2M -$7.8M -$226K $4.4M $6.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $68.1M $72.4M $84.8M $121.2M $156.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.6M $70.8M $70.5M $89M $100.1M
Gross Profit $7.4M $1.7M $14.4M $32.2M $56.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.6M $10.8M $13.9M $16.9M $21M
Other Inc / (Exp) $338K -$2.4M -$55K -$555K -$171K
Operating Expenses $10.7M $11M $14M $20.9M $22.9M
Operating Income -$3.3M -$9.3M $377K $11.3M $33.8M
 
Net Interest Expenses $14K $65K $363K $4.1M $11.9M
EBT. Incl. Unusual Items -$3M -$11.8M -$41K $6.6M $21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M -$2.6M $528K $1.9M $4.4M
Net Income to Company $1.8M -$9.2M -$569K $4.7M $17.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M -$9.2M -$569K $4.7M $17.2M
 
Basic EPS (Cont. Ops) $0.14 -$0.70 -$0.06 $0.39 $1.38
Diluted EPS (Cont. Ops) $0.13 -$0.70 -$0.06 $0.38 $1.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $22.2M $13.7M $24.4M $37.3M $64.9M
EBIT -$3M -$11.7M $322K $10.7M $33.6M
 
Revenue (Reported) $68.1M $72.4M $84.8M $121.2M $156.7M
Operating Income (Reported) -$3.3M -$9.3M $377K $11.3M $33.8M
Operating Income (Adjusted) -$3M -$11.7M $322K $10.7M $33.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $72.4M $84.8M $121.2M $156.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70.8M $70.5M $89M $100.1M --
Gross Profit $1.7M $14.4M $32.2M $56.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.8M $13.9M $16.9M $21M --
Other Inc / (Exp) -$2.4M -$55K -$555K -$171K --
Operating Expenses $11M $14M $20.9M $22.9M --
Operating Income -$9.3M $377K $11.3M $33.8M --
 
Net Interest Expenses $65K $363K $4.1M $11.9M --
EBT. Incl. Unusual Items -$11.8M -$41K $6.6M $21.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M $528K $1.9M $4.4M --
Net Income to Company -$9.2M -$569K $4.7M $17.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.2M -$569K $4.7M $17.2M --
 
Basic EPS (Cont. Ops) -$0.70 -$0.06 $0.39 $1.38 --
Diluted EPS (Cont. Ops) -$0.70 -$0.06 $0.38 $1.38 --
Weighted Average Basic Share $52.4M $49.2M $49.3M $49.6M --
Weighted Average Diluted Share $52.4M $49.4M $49.6M $50.2M --
 
EBITDA $13.7M $24.4M $37.3M $64.9M --
EBIT -$11.7M $322K $10.7M $33.6M --
 
Revenue (Reported) $72.4M $84.8M $121.2M $156.7M --
Operating Income (Reported) -$9.3M $377K $11.3M $33.8M --
Operating Income (Adjusted) -$11.7M $322K $10.7M $33.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.9M $22.9M $3.4M $2.7M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.9M $10.4M $14.7M $39.2M $15.6M
Inventory $19.9M $19.3M $23.4M $21.6M $18.1M
Prepaid Expenses $66K $51K -- -- --
Other Current Assets $379K $854K $1.2M $1.2M $1.1M
Total Current Assets $72.7M $65.1M $54.1M $76.3M $48.2M
 
Property Plant And Equipment $229.8M $228.1M $268.6M $394.2M $438M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.2M $1M $900K $775K --
Other Long-Term Assets $3.1M $4.3M $4.6M $7.5M $6.3M
Total Assets $306.8M $298.5M $328.2M $478.7M $492.5M
 
Accounts Payable $2.4M $4.8M $6.5M $17.6M $9.7M
Accrued Expenses $6.8M $14.1M $19.4M $11.7M $3.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $198K $68K -- $365K $153K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.9M $20.3M $30.4M $32.7M $17.4M
 
Long-Term Debt -- -- $25M $164M $170M
Capital Leases -- -- -- -- --
Total Liabilities $55.3M $62.6M $98.2M $242.8M $237.5M
 
Common Stock $133K $134K $135K $137K $138K
Other Common Equity Adj -- -- -- -- --
Common Equity $251.5M $235.9M $230.1M $235.9M $255.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $251.5M $235.9M $230.1M $235.9M $255.1M
 
Total Liabilities and Equity $306.8M $298.5M $328.2M $478.7M $492.5M
Cash and Short Terms $28.9M $22.9M $3.4M $2.7M $2.1M
Total Debt $417K -- $25M $164M $170M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.9M $22.9M $3.4M $2.7M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.9M $10.4M $14.7M $39.2M $15.6M
Inventory $19.9M $19.3M $23.4M $21.6M $18.1M
Prepaid Expenses $66K $51K -- -- --
Other Current Assets $379K $854K $1.2M $1.2M $1.1M
Total Current Assets $72.7M $65.1M $54.1M $76.3M $48.2M
 
Property Plant And Equipment $229.8M $228.1M $268.6M $394.2M $438M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.2M $1M $900K $775K --
Other Long-Term Assets $3.1M $4.3M $4.6M $7.5M $6.3M
Total Assets $306.8M $298.5M $328.2M $478.7M $492.5M
 
Accounts Payable $2.4M $4.8M $6.5M $17.6M $9.7M
Accrued Expenses $6.8M $14.1M $19.4M $11.7M $3.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $198K $68K -- $365K $153K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.9M $20.3M $30.4M $32.7M $17.4M
 
Long-Term Debt -- -- $25M $164M $170M
Capital Leases -- -- -- -- --
Total Liabilities $55.3M $62.6M $98.2M $242.8M $237.5M
 
Common Stock $133K $134K $135K $137K $138K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $251.5M $235.9M $230.1M $235.9M $255.1M
 
Total Liabilities and Equity $306.8M $298.5M $328.2M $478.7M $492.5M
Cash and Short Terms $28.9M $22.9M $3.4M $2.7M $2.1M
Total Debt $417K -- $25M $164M $170M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8M -$9.2M -$569K $4.7M $17.2M
Depreciation & Amoritzation $25.2M $25.4M $24.1M $26.6M $31.3M
Stock-Based Compensation $2.2M $1.7M $1.9M $2.1M $1.8M
Change in Accounts Receivable -$3.1M $1.4M -$4.3M -$25M $23.1M
Change in Inventories $1M -$1.3M -$4.1M -$669K $2.5M
Cash From Operations $32.6M $28.5M $27.8M $18M $66.5M
 
Capital Expenditures $15.3M $25.7M $65.1M $153.9M $71.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.2M -$25.7M -$65.1M -$153.9M -$71.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $25M $139M $28M
Long-Term Debt Repaid -- -$418K -- -- -$22M
Repurchase of Common Stock -- -$7.9M -$6.7M -- --
Other Financing Activities -$157K -$573K -$595K -$3.8M -$1.9M
Cash From Financing -$157K -$8.8M $17.7M $135.2M $4.4M
 
Beginning Cash (CF) $11.6M $28.9M $22.9M $3.4M $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M -$6M -$19.6M -$626K -$604K
Ending Cash (CF) $28.9M $22.9M $3.4M $2.7M $2.1M
 
Levered Free Cash Flow $17.4M $2.8M -$37.4M -$135.9M -$5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.9M -$5.6M -$756K $1.7M $2.9M
Depreciation & Amoritzation $6.3M $6.4M $6M $7.2M $8.5M
Stock-Based Compensation $567K $422K $573K $228K $783K
Change in Accounts Receivable $9.5M $1.2M -$2.1M -$11.4M $9.2M
Change in Inventories -$2.8M $405K -$1.6M $1.9M $1.4M
Cash From Operations $4.7M $8.6M $7.6M -$7.7M $9.4M
 
Capital Expenditures $3.3M $6.6M $29.9M $25.4M $14.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3M -$6.6M -$29.7M -$25.2M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$4.6M -- $23M $36M $20M
Long-Term Debt Repaid $4.6M -$1K -- -- -$13M
Repurchase of Common Stock -- -$3.4M -- -- --
Other Financing Activities -$6K -- -$78K -$608K -$158K
Cash From Financing -$6K -$3.4M $22.9M $35.4M $7.1M
 
Beginning Cash (CF) $27.6M $24.4M $2.6M $197K $410K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M -$1.5M $787K $2.5M $1.7M
Ending Cash (CF) $28.9M $22.9M $3.4M $2.7M $2.1M
 
Levered Free Cash Flow $1.4M $1.9M -$22.3M -$33M -$5.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8M -$9.2M -$569K $4.7M $17.2M
Depreciation & Amoritzation $25.2M $25.4M $24.1M $26.6M $31.3M
Stock-Based Compensation $2.2M $1.7M $1.9M $2.1M $1.8M
Change in Accounts Receivable -$3.1M $1.4M -$4.3M -$25M $23.1M
Change in Inventories $1M -$1.3M -$4.1M -$669K $2.5M
Cash From Operations $32.6M $28.5M $27.8M $18M $66.5M
 
Capital Expenditures $15.3M $25.7M $65.1M $153.9M $71.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.2M -$25.7M -$65.1M -$153.9M -$71.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $25M $139M $28M
Long-Term Debt Repaid -- -$418K -- -- --
Repurchase of Common Stock -- -$7.9M -$6.7M -- --
Other Financing Activities -$157K -$573K -$595K -$3.8M -$1.9M
Cash From Financing -$157K -$8.8M $17.7M $135.2M $4.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M -$6M -$19.6M -$626K -$604K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.4M $2.8M -$37.4M -$135.9M -$5.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$9.2M -$569K $4.7M $17.2M --
Depreciation & Amoritzation $25.4M $24.1M $26.6M $31.3M --
Stock-Based Compensation $1.7M $1.9M $2.1M $1.8M --
Change in Accounts Receivable $1.4M -$4.3M -$25M $23.1M --
Change in Inventories -$1.3M -$4.1M -$669K $2.5M --
Cash From Operations $28.5M $27.8M $18M $66.5M --
 
Capital Expenditures $25.7M $65.1M $153.9M $71.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.7M -$65.1M -$153.9M -$71.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M $139M $28M --
Long-Term Debt Repaid -$418K -- -- -$22M --
Repurchase of Common Stock -$7.9M -$6.7M -- -- --
Other Financing Activities -$573K -$595K -$3.8M -$1.9M --
Cash From Financing -$8.8M $17.7M $135.2M $4.4M --
 
Beginning Cash (CF) $110.2M $51.8M $15.3M $12M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6M -$19.6M -$626K -$604K --
Ending Cash (CF) $104.2M $32.2M $14.6M $11.4M --
 
Levered Free Cash Flow $2.8M -$37.4M -$135.9M -$5.4M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock