Financhill
Sell
25

NINE Quote, Financials, Valuation and Earnings

Last price:
$0.64
Seasonality move :
4.18%
Day range:
$0.62 - $0.69
52-week range:
$0.60 - $2.02
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.04x
P/B ratio:
--
Volume:
1.1M
Avg. volume:
841.7K
1-year change:
-65.74%
Market cap:
$26.8M
Revenue:
$554.1M
EPS (TTM):
-$1.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $310.9M $349.4M $593.4M $609.5M $554.1M
Revenue Growth (YoY) -62.68% 12.41% 69.82% 2.72% -9.09%
 
Cost of Revenues $351.1M $353M $497.3M $531.4M $493.5M
Gross Profit -$40.2M -$3.6M $96M $78.1M $60.6M
Gross Profit Margin -12.93% -1.03% 16.19% 12.82% 10.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.3M $45.3M $51.7M $59.8M $51.3M
Other Inc / (Exp) -$255.7M $16.8M $2.7M -$81K $288K
Operating Expenses $49.3M $45.3M $51.7M $59.8M $51.3M
Operating Income -$89.6M -$48.9M $44.4M $18.3M $9.3M
 
Net Interest Expenses $36.1M $32.5M $32.2M $49.8M $50.5M
EBT. Incl. Unusual Items -$381.4M -$64.6M $14.9M -$31.6M -$40.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -$25K $546K $585K $198K
Net Income to Company -$378.9M -$64.6M $14.4M -$32.2M -$41.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$378.9M -$64.6M $14.4M -$32.2M -$41.1M
 
Basic EPS (Cont. Ops) -$12.74 -$2.13 $0.47 -$0.97 -$1.11
Diluted EPS (Cont. Ops) -$12.74 -$2.13 $0.45 -$0.97 -$1.11
Weighted Average Basic Share $29.7M $30.3M $30.9M $33.3M $37.2M
Weighted Average Diluted Share $29.7M $30.3M $32.3M $33.3M $37.2M
 
EBITDA -$286.9M $21M $96.3M $72.7M $60.5M
EBIT -$344.6M -$32.1M $47.4M $19.5M $10.4M
 
Revenue (Reported) $310.9M $349.4M $593.4M $609.5M $554.1M
Operating Income (Reported) -$89.6M -$48.9M $44.4M $18.3M $9.3M
Operating Income (Adjusted) -$344.6M -$32.1M $47.4M $19.5M $10.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $66.6M $116.9M $163.4M $142.1M $150.5M
Revenue Growth (YoY) -54.56% 75.51% 39.74% -13.03% 5.87%
 
Cost of Revenues $74.2M $104.7M $137.4M $125.5M $131.1M
Gross Profit -$7.5M $12.2M $26M $16.6M $19.4M
Gross Profit Margin -11.31% 10.44% 15.9% 11.67% 12.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2M $11.8M $19.7M $12.3M $13.3M
Other Inc / (Exp) $18.1M $905K $784K $262K -$309K
Operating Expenses $10.2M $11.8M $19.7M $12.3M $13.3M
Operating Income -$17.8M $373K $6.3M $4.3M $6.1M
 
Net Interest Expenses $8.6M $8.1M $12.3M $12.5M $12.7M
EBT. Incl. Unusual Items -$8.2M -$6.8M -$5.2M -$7.9M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27K $112K $884K $154K $115K
Net Income to Company -$8.2M -$6.9M -$6.1M -$8.1M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.2M -$6.9M -$6.1M -$8.1M -$7.1M
 
Basic EPS (Cont. Ops) -$0.28 -$0.23 -$0.19 -$0.24 -$0.18
Diluted EPS (Cont. Ops) -$0.28 -$0.23 -$0.19 -$0.24 -$0.18
Weighted Average Basic Share $29.9M $30.5M $32.3M $33.9M $40.2M
Weighted Average Diluted Share $29.9M $30.5M $32.3M $33.9M $40.2M
 
EBITDA $14.3M $13.7M $20.1M $17.7M $18M
EBIT $366K $1.3M $7.2M $4.9M $5.9M
 
Revenue (Reported) $66.6M $116.9M $163.4M $142.1M $150.5M
Operating Income (Reported) -$17.8M $373K $6.3M $4.3M $6.1M
Operating Income (Adjusted) $366K $1.3M $7.2M $4.9M $5.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $230.9M $399.7M $639.9M $588.2M $562.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $286.5M $383.6M $530M $519.5M $499.1M
Gross Profit -$55.6M $16.2M $109.8M $68.7M $63.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.2M $46.9M $59.5M $52.4M $52.3M
Other Inc / (Exp) $47.5M -$414K $2.6M -$603K -$283K
Operating Expenses $43.2M $46.9M $59.5M $52.4M $52.3M
Operating Income -$98.8M -$30.8M $50.3M $16.4M $11.1M
 
Net Interest Expenses $35.3M $32M $36.4M $50.1M $50.7M
EBT. Incl. Unusual Items -$86.6M -$63.2M $16.5M -$34.3M -$39.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$306K $60K $1.3M -$145K $159K
Net Income to Company -$86.3M -$63.2M $15.2M -$34.2M -$40.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$86.3M -$63.2M $15.2M -$34.2M -$40.1M
 
Basic EPS (Cont. Ops) -$2.89 -$2.09 $0.50 -$1.01 -$1.06
Diluted EPS (Cont. Ops) -$2.89 -$2.09 $0.47 -$1.01 -$1.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.9M $20.4M $102.8M $70.2M $60.7M
EBIT -$51.1M -$31.1M $53.4M $17.2M $11.5M
 
Revenue (Reported) $230.9M $399.7M $639.9M $588.2M $562.5M
Operating Income (Reported) -$98.8M -$30.8M $50.3M $16.4M $11.1M
Operating Income (Adjusted) -$51.1M -$31.1M $53.4M $17.2M $11.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $66.6M $116.9M $163.4M $142.1M $150.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74.2M $104.7M $137.4M $125.5M $131.1M
Gross Profit -$7.5M $12.2M $26M $16.6M $19.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2M $11.8M $19.7M $12.3M $13.3M
Other Inc / (Exp) $18.1M $905K $784K $262K -$309K
Operating Expenses $10.2M $11.8M $19.7M $12.3M $13.3M
Operating Income -$17.8M $373K $6.3M $4.3M $6.1M
 
Net Interest Expenses $8.6M $8.1M $12.3M $12.5M $12.7M
EBT. Incl. Unusual Items -$8.2M -$6.8M -$5.2M -$7.9M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27K $112K $884K $154K $115K
Net Income to Company -$8.2M -$6.9M -$6.1M -$8.1M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.2M -$6.9M -$6.1M -$8.1M -$7.1M
 
Basic EPS (Cont. Ops) -$0.28 -$0.23 -$0.19 -$0.24 -$0.18
Diluted EPS (Cont. Ops) -$0.28 -$0.23 -$0.19 -$0.24 -$0.18
Weighted Average Basic Share $29.9M $30.5M $32.3M $33.9M $40.2M
Weighted Average Diluted Share $29.9M $30.5M $32.3M $33.9M $40.2M
 
EBITDA $14.3M $13.7M $20.1M $17.7M $18M
EBIT $366K $1.3M $7.2M $4.9M $5.9M
 
Revenue (Reported) $66.6M $116.9M $163.4M $142.1M $150.5M
Operating Income (Reported) -$17.8M $373K $6.3M $4.3M $6.1M
Operating Income (Adjusted) $366K $1.3M $7.2M $4.9M $5.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.9M $21.5M $17.4M $30.8M $27.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.2M $64M $105.3M $88.4M $81.2M
Inventory $38.4M $42.2M $62M $54.5M $50.8M
Prepaid Expenses -- -- -- $8.9M $10M
Other Current Assets $16.3M $10.2M $11.2M $499K $380K
Total Current Assets $166.2M $139.3M $196.7M $183.6M $170.5M
 
Property Plant And Equipment $140.6M $123.5M $126.6M $124.5M $107.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $132.5M $116.4M $101.9M $90.4M $79.2M
Other Long-Term Assets $3.3M $2.4M $1.6M $3.4M $2.6M
Total Assets $442.6M $381.6M $426.8M $402M $360.1M
 
Accounts Payable $18.1M $28.7M $42.2M $33.4M $36.1M
Accrued Expenses $11.7M $10.5M $14.1M $25.2M $23.4M
Current Portion Of Long-Term Debt $844K $2.1M $2.3M $2.9M $3.6M
Current Portion Of Capital Lease Obligations $7.3M $7.2M $8.1M $10.3M $11.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $43.4M $56.5M $81M $82.8M $81.5M
 
Long-Term Debt $342.7M $332.3M $338M $320.5M $317.3M
Capital Leases -- -- -- -- --
Total Liabilities $422.2M $420.9M $450.3M $437.6M $426.1M
 
Common Stock $316K $328K $332K $353K $423K
Other Common Equity Adj -$4.5M -$4.5M -$4.8M -$4.9M -$5.4M
Common Equity $20.4M -$39.3M -$23.5M -$35.6M -$66.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $20.4M -$39.3M -$23.5M -$35.6M -$66.1M
 
Total Liabilities and Equity $442.6M $381.6M $426.8M $402M $360.1M
Cash and Short Terms $68.9M $21.5M $17.4M $30.8M $27.9M
Total Debt $343.6M $334.4M $340.3M $323.4M $320.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $53M $19.9M $21.4M $10.2M $17.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.1M $79.7M $98.5M $91M $95.1M
Inventory $38.8M $46M $67M $56.3M $51.2M
Prepaid Expenses -- -- -- -- $9.2M
Other Current Assets $13.1M $12.2M $9.3M $9.8M $1.7M
Total Current Assets $154.1M $159M $196.2M $167.7M $174.6M
 
Property Plant And Equipment $133.4M $117.2M $127.3M $121.9M $105.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $128.4M $112.5M $99M $87.6M $76.5M
Other Long-Term Assets $3M $2.2M $4.1M $3.2M $2.5M
Total Assets $419M $390.9M $426.7M $380.4M $359.2M
 
Accounts Payable $21.4M $29.9M $37.5M $38.8M $46.5M
Accrued Expenses $17.7M $18.2M $15M $14.4M $15.4M
Current Portion Of Long-Term Debt $844K $1.2M $1.3M $1.8M $2.3M
Current Portion Of Capital Lease Obligations $7M $7.1M $8.8M $10.4M $12.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.8M $67.7M $73M $73.9M $86M
 
Long-Term Debt $316.9M $337.7M $331.5M $317.1M $319.1M
Capital Leases -- -- -- -- --
Total Liabilities $405M $436.2M $438M $423.7M $431.3M
 
Common Stock $315K $328K $347K $353K $423K
Other Common Equity Adj -$4.5M -$4.5M -$5M -$5.1M -$5.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.1M -$45.4M -$11.3M -$43.3M -$72.1M
 
Total Liabilities and Equity $419M $390.9M $426.7M $380.4M $359.2M
Cash and Short Terms $53M $19.9M $21.4M $10.2M $17.3M
Total Debt $317.8M $338.9M $332.8M $318.9M $321.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$378.9M -$64.6M $14.4M -$32.2M -$41.1M
Depreciation & Amoritzation $57.8M $53M $48.9M $53.2M $50M
Stock-Based Compensation $9.7M $5.4M $2.4M $2.2M $2.9M
Change in Accounts Receivable $52.9M -$22.5M -$41.1M $16.5M $6.7M
Change in Inventories $13.6M -$8.6M -$23M $5.2M $1.7M
Cash From Operations -$4.9M -$40.4M $16.7M $45.5M $13.2M
 
Capital Expenditures $9.4M $15.4M $28.6M $24.6M $14.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$11.9M -$25.4M -$23.2M -$14.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $16.5M $28.1M $44.7M $8.8M
Long-Term Debt Repaid -$15.8M -$10.8M -$22.3M -$326.7M -$18.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$627K -$975K -$6.7M -$604K
Cash From Financing -$17.4M $5M $4.8M -$8.9M -$1.7M
 
Beginning Cash (CF) $93M $68.9M $21.5M $17.4M $30.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.1M -$47.3M -$3.9M $13.5M -$2.7M
Ending Cash (CF) $68.9M $21.5M $17.4M $30.8M $27.9M
 
Levered Free Cash Flow -$14.3M -$55.8M -$11.9M $20.9M -$1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8.2M -$6.9M -$6.1M -$8.1M -$7.1M
Depreciation & Amoritzation $13.9M $12.4M $12.9M $12.8M $12.1M
Stock-Based Compensation $2M $927K $489K $581K $750K
Change in Accounts Receivable -$6.9M -$15.5M $6.6M -$2.5M -$14M
Change in Inventories -$1.2M -$4.8M -$5.4M -$2.2M -$928K
Cash From Operations -$5.2M -$6.5M $4M -$8.8M -$5.3M
 
Capital Expenditures $2.4M $876K $6.3M $5.5M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M $1.3M -$5.3M -$5.5M -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $40M -- $4M
Long-Term Debt Repaid -$8.9M -$1.3M -$308.4M -$6.1M -$5.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30K -$44K -$6M -$159K -$223K
Cash From Financing -$9.1M $3.6M $5.3M -$6.2M -$1.6M
 
Beginning Cash (CF) $68.9M $21.5M $17.4M $30.8M $27.9M
Foreign Exchange Rate Adjustment $7K -$16K -$96K -$83K $209K
Additions / Reductions -$15.9M -$1.6M $4M -$20.5M -$10.8M
Ending Cash (CF) $53M $19.9M $21.4M $10.2M $17.3M
 
Levered Free Cash Flow -$7.7M -$7.3M -$2.4M -$14.3M -$9.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$86.3M -$63.2M $15.2M -$34.2M -$40.1M
Depreciation & Amoritzation $59M $51.5M $49.4M $53.1M $49.3M
Stock-Based Compensation $8.2M $4.3M $2M $2.3M $3.1M
Change in Accounts Receivable $41.5M -$31.2M -$19M $7.4M -$4.7M
Change in Inventories $15M -$12.2M -$23.6M $8.4M $3M
Cash From Operations -$10.9M -$41.6M $27.1M $32.7M $16.8M
 
Capital Expenditures $11.1M $13.9M $34M $23.7M $13.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9M -$9M -$32M -$23.3M -$12.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $21.5M $63.1M $4.7M $12.8M
Long-Term Debt Repaid -$21M -$3.2M -$329.4M -$24.3M -$17.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$641K -$6.9M -$855K -$668K
Cash From Financing -$22.5M $17.7M $6.6M -$20.5M $3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37.3M -$33M $1.7M -$11.1M $7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$21.9M -$55.5M -$6.9M $9M $3.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8.2M -$6.9M -$6.1M -$8.1M -$7.1M
Depreciation & Amoritzation $13.9M $12.4M $12.9M $12.8M $12.1M
Stock-Based Compensation $2M $927K $489K $581K $750K
Change in Accounts Receivable -$6.9M -$15.5M $6.6M -$2.5M -$14M
Change in Inventories -$1.2M -$4.8M -$5.4M -$2.2M -$928K
Cash From Operations -$5.2M -$6.5M $4M -$8.8M -$5.3M
 
Capital Expenditures $2.4M $876K $6.3M $5.5M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M $1.3M -$5.3M -$5.5M -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $40M -- $4M
Long-Term Debt Repaid -$8.9M -$1.3M -$308.4M -$6.1M -$5.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30K -$44K -$6M -$159K -$223K
Cash From Financing -$9.1M $3.6M $5.3M -$6.2M -$1.6M
 
Beginning Cash (CF) $68.9M $21.5M $17.4M $30.8M $27.9M
Foreign Exchange Rate Adjustment $7K -$16K -$96K -$83K $209K
Additions / Reductions -$15.9M -$1.6M $4M -$20.5M -$10.8M
Ending Cash (CF) $53M $19.9M $21.4M $10.2M $17.3M
 
Levered Free Cash Flow -$7.7M -$7.3M -$2.4M -$14.3M -$9.3M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 9.38% over the past day.

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 0.02% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is up 1.43% over the past day.

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

Show me the best stock