Financhill
Buy
77

NRGV Quote, Financials, Valuation and Earnings

Last price:
$2.18
Seasonality move :
4.51%
Day range:
$2.40 - $2.70
52-week range:
$0.78 - $2.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.79x
P/B ratio:
2.10x
Volume:
1.9M
Avg. volume:
1.8M
1-year change:
24.75%
Market cap:
$375.7M
Revenue:
$341.5M
EPS (TTM):
-$0.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- -- $145.9M $341.5M
Revenue Growth (YoY) -- -- -- -- 134.13%
 
Cost of Revenues -- -- -- $86.6M $324M
Gross Profit -- -- -- $59.3M $17.5M
Gross Profit Margin -- -- -- 40.65% 5.13%
 
R&D Expenses $2.1M $8.5M $7.9M $42.6M $37.1M
Selling, General & Admin $7.9M $6M $18.9M $69.2M $86.3M
Other Inc / (Exp) $1.1M -$9.5M -$4.5M -$21.3M -$173K
Operating Expenses $10M $14.5M $26.8M $119.6M $124.3M
Operating Income -$10M -$14.5M -$26.8M -$60.3M -$106.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.1M -$24.2M -$31.3M -$77.9M -$98.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $810 $830 $1K $427K -$349K
Net Income to Company -$10.1M -$24.2M -$31.3M -$78.3M -$98.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.1M -$24.2M -$31.3M -$78.3M -$98.4M
 
Basic EPS (Cont. Ops) -$0.08 -$0.18 -$0.23 -$0.64 -$0.69
Diluted EPS (Cont. Ops) -$0.08 -$0.18 -$0.23 -$0.64 -$0.69
Weighted Average Basic Share $133.6M $133.6M $133.6M $123.2M $142.9M
Weighted Average Diluted Share $133.6M $133.6M $133.6M $123.2M $142.9M
 
EBITDA -$8.9M -$24M -$29M -$70.1M -$97.9M
EBIT -$8.9M -$24M -$31.3M -$77.9M -$98.8M
 
Revenue (Reported) -- -- -- $145.9M $341.5M
Operating Income (Reported) -$10M -$14.5M -$26.8M -$60.3M -$106.7M
Operating Income (Adjusted) -$8.9M -$24M -$31.3M -$77.9M -$98.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $1.7M $172.2M $1.2M
Revenue Growth (YoY) -- -- -- 10065.58% -99.3%
 
Cost of Revenues -- -- $1.6M $165.1M $716K
Gross Profit -- -- $71K $7.1M $483K
Gross Profit Margin -- -- 4.19% 4.15% 40.28%
 
R&D Expenses -- $1.7M $11.7M $8.2M $5.7M
Selling, General & Admin -- $3.9M $16.6M $20M $21.6M
Other Inc / (Exp) -- -$538K $3.8M -$8K -$923K
Operating Expenses -- $5.6M $33.4M $28.4M $27.6M
Operating Income -- -$5.6M -$33.4M -$21.2M -$27.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$6.2M -$28.6M -$19.3M -$26.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $185K -$401K --
Net Income to Company -- -$6.2M -$28.8M -$18.9M -$26.6M
 
Minority Interest in Earnings -- -- -- -- $23K
Net Income to Common Excl Extra Items -- -$6.2M -$28.8M -$18.9M -$26.6M
 
Basic EPS (Cont. Ops) -- -$0.05 -$0.21 -$0.13 -$0.18
Diluted EPS (Cont. Ops) -- -$0.05 -$0.21 -$0.13 -$0.18
Weighted Average Basic Share -- $133.6M $140.3M $143.9M $150.8M
Weighted Average Diluted Share -- $133.6M $140.3M $143.9M $150.8M
 
EBITDA -- -$5.6M -$23.4M -$19.1M -$26.3M
EBIT -- -$6.2M -$28.6M -$19.3M -$26.6M
 
Revenue (Reported) -- -- $1.7M $172.2M $1.2M
Operating Income (Reported) -- -$5.6M -$33.4M -$21.2M -$27.1M
Operating Income (Adjusted) -- -$6.2M -$28.6M -$19.3M -$26.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $323.6M $131M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $294.2M $123.3M
Gross Profit -- -- $43.4M $29.5M $7.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $8.6M $32.9M $43.4M $27.2M
Selling, General & Admin -- $10.4M $51.4M $93.5M $82.6M
Other Inc / (Exp) -- -$10.1M -$21.1M -$65K $246K
Operating Expenses -- $18.9M $90.7M $137.7M $110.9M
Operating Income -- -$18.9M -$47.3M -$108.3M -$103.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$29.1M -$67.4M -$99.9M -$96.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $800 $359K -$328K $48K
Net Income to Company -- -- -$67.8M -$99.5M -$96.1M
 
Minority Interest in Earnings -- -- -- -- $23K
Net Income to Common Excl Extra Items -- -$29.1M -$67.8M -$99.5M -$96.1M
 
Basic EPS (Cont. Ops) -- -$0.22 -$0.61 -$0.70 -$0.65
Diluted EPS (Cont. Ops) -- -$0.22 -$0.61 -$0.70 -$0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$28M -$58.5M -$99M -$94.9M
EBIT -- -$29M -$67.4M -$99.9M -$96M
 
Revenue (Reported) -- -- -- $323.6M $131M
Operating Income (Reported) -- -$18.9M -$47.3M -$108.3M -$103.2M
Operating Income (Adjusted) -- -$29M -$67.4M -$99.9M -$96M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $45.6M $223.3M $12.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $2.2M $209.8M $9.1M
Gross Profit -- -- $43.4M $13.5M $3.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.9M $29.9M $29.6M $19.6M
Selling, General & Admin -- $9.1M $41.6M $65.8M $62.2M
Other Inc / (Exp) -- -$4.6M -$21.2M -$259K $160K
Operating Expenses -- $14M $77.9M $96.1M $82.6M
Operating Income -- -$14M -$34.5M -$82.5M -$79M
 
Net Interest Expenses -- -- $1K -- --
EBT. Incl. Unusual Items -- -$18.6M -$54.7M -$76.7M -$74M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $358K -$397K --
Net Income to Company -- -$18.6M -$55M -$76.3M -$74M
 
Minority Interest in Earnings -- -- -- -- $23K
Net Income to Common Excl Extra Items -- -$18.6M -$55M -$76.3M -$73.9M
 
Basic EPS (Cont. Ops) -- -$0.14 -$0.51 -$0.53 -$0.50
Diluted EPS (Cont. Ops) -- -$0.14 -$0.51 -$0.53 -$0.50
Weighted Average Basic Share -- $400.9M $354.9M $426.3M $447M
Weighted Average Diluted Share -- $400.9M $354.9M $426.3M $447M
 
EBITDA -- -$17.6M -$47.1M -$76M -$73M
EBIT -- -$18.6M -$54.7M -$76.6M -$73.9M
 
Revenue (Reported) -- -- $45.6M $223.3M $12.7M
Operating Income (Reported) -- -$14M -$34.5M -$82.5M -$79M
Operating Income (Adjusted) -- -$18.6M -$54.7M -$76.6M -$73.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $14.7M $10.1M $105.1M $203M $109.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $39M $29.8M
Inventory -- -- -- $4.4M $415K
Prepaid Expenses -- -- $1.1M $30.9M $11.4M
Other Current Assets $251.9K $392.9K $156K $179K $30K
Total Current Assets $15.1M $10.8M $110.7M $390.1M $279.6M
 
Property Plant And Equipment $2.9M $4.2M $13.1M $4.5M $32.7M
Long-Term Investments -- -- -- $11.1M $15M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.5M $14.7M $521K $1.8M $1.6M
Total Assets $38.7M $30.4M $125.3M $416.7M $340.8M
 
Accounts Payable $1.1M $2.1M $2M $60.3M $21.2M
Accrued Expenses $801.4K $1.4M $4.7M $10.6M $84.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $395.4K $424.4K $660K $825K $724K
Other Current Liabilities $604K -- -- -- --
Total Current Liabilities $2.9M $3.9M $7.3M $125.3M $111.9M
 
Long-Term Debt -- $795.7K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $52.7M $70M $194M $129M $117M
 
Common Stock $220 $220 -- $14K $15K
Other Common Equity Adj -$663.4K -$2.1M -$413K -$888K -$1.4M
Common Equity -$14M -$39.6M -$68.7M $287.7M $223.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$14M -$39.6M -$68.7M $287.7M $223.8M
 
Total Liabilities and Equity $38.7M $30.4M $125.3M $416.7M $340.8M
Cash and Short Terms $14.7M $10.1M $105.1M $203M $109.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $116.3M $249.6M $74.2M $51.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $22.8M $28.1M $3.6M
Inventory -- $81K -- $5M $107K
Prepaid Expenses -- -- -- $10.1M $23.3M
Other Current Assets -- $2M $9.4M $5.3M $521K
Total Current Assets -- $118.4M $331.7M $245.1M $131.7M
 
Property Plant And Equipment -- $13.2M $3M $26.8M $91.5M
Long-Term Investments -- -- -- $15M $15M
Goodwill -- -- -- -- --
Other Intangibles -- $178.4K -- -- $3.8M
Other Long-Term Assets -- $339.3K $3.9M $1.6M $1.2M
Total Assets -- $132.1M $338.5M $300.5M $252.9M
 
Accounts Payable -- $1.9M $2.8M $20.7M $38.8M
Accrued Expenses -- $1.1M $3.7M $33M $20.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $509K $713K $725K $391K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $3.5M $34.7M $58.9M $70.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $189.1M $38.2M $62.2M $73.8M
 
Common Stock -- $300 $14K $14K $15K
Other Common Equity Adj -- -$1.5M -$215K -$864K -$1.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- $105.5M -- -- --
Minority Interest, Total -- -- -- -- -$34K
Total Equity -- -$57.1M $300.3M $238.3M $179.1M
 
Total Liabilities and Equity -- $132.1M $338.5M $300.5M $252.9M
Cash and Short Terms -- $116.3M $249.6M $74.2M $51.1M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$10.1M -$24.2M -$31.3M -$78.3M -$98.4M
Depreciation & Amoritzation $8.5K $54.7K $2.3M $7.7M $893K
Stock-Based Compensation $32.3K $28.1K $500K $41.1M $43.1M
Change in Accounts Receivable -- -- -- -$76.2M -$46.8M
Change in Inventories -$7.2M -$7.6M -$213K -$4.4M $4M
Cash From Operations -$14.8M -$16.7M -$22.1M -$23.3M -$92.7M
 
Capital Expenditures -- -- -- $2.3M $36.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$1.8M -$1.2M -$13.3M -$42.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.5M $8.6M -- -- --
Long-Term Debt Repaid -$1.3M -$569K -$818K -$62K -$47K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$3.6M $209.8M -$5.7M
Cash From Financing $28M $15.6M $116.4M $217.8M -$5.5M
 
Beginning Cash (CF) $2.9M $14.7M $10.1M $105.1M $286.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.1M -$2.8M $93.1M $181.1M -$140.7M
Ending Cash (CF) $14.7M $10.1M $105.1M $286.2M $145.6M
 
Levered Free Cash Flow -$16M -$18.5M -$22.2M -$25.7M -$129.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$6.2M -$28.8M -$18.9M -$26.6M
Depreciation & Amoritzation -- $529K $5.2M $235K $251K
Stock-Based Compensation -- $202K $10.9M $10.7M $10.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$5.1M -$20.9M -$24.2M -$9.2M
 
Capital Expenditures -- -- $346K $8.4M $27.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$3K -$346K -$8.4M -$27.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $125K -- -- --
Long-Term Debt Repaid -- -$570K -$32K -$10K -$11K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$469K -$3M -$285K $216K
Cash From Financing -- $104.6M -$3M -$185K $205K
 
Beginning Cash (CF) -- $17.6M $299.1M $107M $106.8M
Foreign Exchange Rate Adjustment -- -$799K -$88K -$39K $975K
Additions / Reductions -- $99.5M -$24.2M -$32.8M -$36.2M
Ending Cash (CF) -- $116.3M $274.7M $132.2M $77.7M
 
Levered Free Cash Flow -- -$5.1M -$21.3M -$32.6M -$36.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$67.8M -$99.5M -$96.1M
Depreciation & Amoritzation -- -- $8.9M $851K $1M
Stock-Based Compensation -- $452K $26.8M $48.8M $38M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$55.8M -$91.6M $2.4M
 
Capital Expenditures -- -- $679K $28.8M $57.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.8M -$43.8M -$57.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$61K -$42K -$221K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $209.1M -$7.3M -$42K
Cash From Financing -- -- $216.9M -$7.1M -$262K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $157.4M -$142.5M -$55.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$56.6M -$120.4M -$55.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$18.6M -$55M -$76.3M -$74M
Depreciation & Amoritzation -- $976K $7.6M $670K $825K
Stock-Based Compensation -- $452K $26.8M $34.5M $29.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$14.1M -$47.8M -$116.1M -$21M
 
Capital Expenditures -- -- $679K $27.2M $48.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$76K -$2.7M -$33.2M -$48.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $125K -- -- --
Long-Term Debt Repaid -- -$808K -$51K -$31K -$205K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$469K $212.3M -$4.8M $770K
Cash From Financing -- $119.7M $220.2M -$4.7M $565K
 
Beginning Cash (CF) -- $48.5M $707.7M $590.2M $389.2M
Foreign Exchange Rate Adjustment -- $723K -$123K -$73K $689K
Additions / Reductions -- $105.5M $169.7M -$153.9M -$68.6M
Ending Cash (CF) -- $154.7M $877.3M $436.2M $321.3M
 
Levered Free Cash Flow -- -$14.2M -$48.5M -$143.2M -$69.3M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock