Financhill
Sell
38

NEO Quote, Financials, Valuation and Earnings

Last price:
$14.75
Seasonality move :
23.66%
Day range:
$14.51 - $17.75
52-week range:
$12.77 - $19.12
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.90x
P/B ratio:
2.09x
Volume:
2.5M
Avg. volume:
739.8K
1-year change:
-7.51%
Market cap:
$1.9B
Revenue:
$591.6M
EPS (TTM):
-$0.61
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $408.8M $444.4M $484.3M $509.7M $591.6M
Revenue Growth (YoY) 47.73% 8.71% 8.97% 5.24% 16.07%
 
Cost of Revenues $212M $258.6M $297.3M $321.8M $347M
Gross Profit $196.8M $185.9M $187.1M $187.9M $244.6M
Gross Profit Margin 48.15% 41.83% 38.62% 36.86% 41.34%
 
R&D Expenses $8.5M $8.2M $21.9M $30.3M $27.3M
Selling, General & Admin $175.3M $191.7M $283.9M $310.7M $313.9M
Other Inc / (Exp) -$5.6M $7M $108.8M -$4.7M -$10.4M
Operating Expenses $183.8M $199.9M $305.8M $341M $341.3M
Operating Income $13M -$14M -$118.8M -$153.1M -$96.6M
 
Net Interest Expenses $3.7M $7M $5.1M $1.5M --
EBT. Incl. Unusual Items $3.6M -$14.1M -$15.1M -$159.3M -$97.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M -$18.2M -$6.7M -$15.1M -$9.1M
Net Income to Company $8M $4.2M -$8.3M -$144.3M -$88M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8M $4.2M -$8.3M -$144.3M -$88M
 
Basic EPS (Cont. Ops) $0.08 $0.04 -$0.07 -$1.16 -$0.70
Diluted EPS (Cont. Ops) $0.08 $0.04 -$0.07 -$1.16 -$0.70
Weighted Average Basic Share $100.5M $108.6M $120M $124.2M $125.5M
Weighted Average Diluted Share $103.6M $111.8M $120M $124.2M $125.5M
 
EBITDA $37.6M $28.7M $46.5M -$82.3M -$17.6M
EBIT $7.4M -$7M -$6.9M -$151.8M -$90.2M
 
Revenue (Reported) $408.8M $444.4M $484.3M $509.7M $591.6M
Operating Income (Reported) $13M -$14M -$118.8M -$153.1M -$96.6M
Operating Income (Adjusted) $7.4M -$7M -$6.9M -$151.8M -$90.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $125.4M $121.3M $128.8M $152M $167.8M
Revenue Growth (YoY) 19.85% -3.27% 6.13% 17.99% 10.44%
 
Cost of Revenues $71.4M $74.1M $79.9M $89.6M $92.9M
Gross Profit $54.1M $47.2M $48.9M $62.3M $74.9M
Gross Profit Margin 43.1% 38.93% 37.97% 41.01% 44.62%
 
R&D Expenses $2M $7.4M $7.3M $5.3M $7.7M
Selling, General & Admin $47.4M $79.5M $81.1M $79.1M $87.4M
Other Inc / (Exp) $11K $17.8M $25K -$2.2M -$692K
Operating Expenses $49.4M $87M $88.4M $84.4M $95.1M
Operating Income $4.7M -$39.7M -$39.5M -$22.1M -$20.2M
 
Net Interest Expenses $2.5M $1.3M $139K -- --
EBT. Incl. Unusual Items $2.2M -$23.2M -$39.6M -$21.5M -$17.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$335K -$2.8M -$2.8M -$2.9M -$150K
Net Income to Company $2.6M -$20.3M -$36.9M -$18.5M -$17.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.6M -$20.3M -$36.9M -$18.5M -$17.7M
 
Basic EPS (Cont. Ops) $0.02 -$0.17 -$0.30 -$0.15 -$0.14
Diluted EPS (Cont. Ops) $0.02 -$0.17 -$0.30 -$0.15 -$0.14
Weighted Average Basic Share $110.5M $122.6M $124.4M $125.7M $127M
Weighted Average Diluted Share $119.2M $122.6M $124.4M $125.7M $127M
 
EBITDA $13.7M -$5.2M -$22M -$1.6M $1.8M
EBIT $4.7M -$21.9M -$39.5M -$19.8M -$16.2M
 
Revenue (Reported) $125.4M $121.3M $128.8M $152M $167.8M
Operating Income (Reported) $4.7M -$39.7M -$39.5M -$22.1M -$20.2M
Operating Income (Adjusted) $4.7M -$21.9M -$39.5M -$19.8M -$16.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $425.3M $484.6M $496.8M $574.8M $644.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $247M $285.3M $320.4M $341M $363.7M
Gross Profit $178.4M $199.3M $176.3M $233.8M $280.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.2M $15.5M $32.2M $26.9M $30.3M
Selling, General & Admin $187.4M $255.4M $317M $308.1M $336.2M
Other Inc / (Exp) $3.2M $113.9M -$1.1M -$13.9M -$6M
Operating Expenses $195.6M $270.9M $349.1M $335M $366.6M
Operating Income -$17.2M -$71.6M -$172.8M -$101.1M -$86.1M
 
Net Interest Expenses $5.2M $5.6M $4.1M -- --
EBT. Incl. Unusual Items -$19.2M $36.7M -$178M -$107.3M -$79.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14.2M -$12.1M -$14.7M -$11M -$2.1M
Net Income to Company -$4.9M $48.8M -$163.3M -$96.3M -$77.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M $48.8M -$163.3M -$96.3M -$77.7M
 
Basic EPS (Cont. Ops) -$0.05 $0.42 -$1.32 -$0.77 -$0.61
Diluted EPS (Cont. Ops) -$0.05 $0.36 -$1.32 -$0.77 -$0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $19.7M -$3.5M -$102.3M -$24.6M -$439K
EBIT -$14M -$49.6M -$170.6M -$96.9M -$73.2M
 
Revenue (Reported) $425.3M $484.6M $496.8M $574.8M $644.1M
Operating Income (Reported) -$17.2M -$71.6M -$172.8M -$101.1M -$86.1M
Operating Income (Adjusted) -$14M -$49.6M -$170.6M -$96.9M -$73.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $318.5M $358.6M $371M $436.1M $488.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $190M $216.8M $240M $259.1M $275.7M
Gross Profit $128.4M $141.8M $131.1M $177M $212.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.1M $13.4M $23.7M $20.2M $23.2M
Selling, General & Admin $141.8M $205.6M $238.7M $236.1M $258.4M
Other Inc / (Exp) $2.7M $109.7M -$212K -$9.4M -$4.9M
Operating Expenses $148M $219M $262.3M $256.3M $281.6M
Operating Income -$19.5M -$77.2M -$131.2M -$79.3M -$68.8M
 
Net Interest Expenses $4.8M $3.4M $2.4M -- --
EBT. Incl. Unusual Items -$21.6M $29.1M -$133.8M -$81.8M -$64.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.4M -$4.3M -$12.3M -$8.2M -$1.1M
Net Income to Company -$11.2M $33.4M -$121.6M -$73.6M -$63.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.2M $33.4M -$121.6M -$73.6M -$63.4M
 
Basic EPS (Cont. Ops) -$0.11 $0.28 -$0.98 -$0.59 -$0.50
Diluted EPS (Cont. Ops) -$0.11 $0.23 -$0.98 -$0.59 -$0.50
Weighted Average Basic Share $322.8M $357M $372.1M $376.1M $379.5M
Weighted Average Diluted Share $331.6M $370M $372.1M $376.1M $379.5M
 
EBITDA $9.3M -$22.9M -$79.9M -$22.4M -$5.2M
EBIT -$16.8M -$59.3M -$131.2M -$76.6M -$59.6M
 
Revenue (Reported) $318.5M $358.6M $371M $436.1M $488.6M
Operating Income (Reported) -$19.5M -$77.2M -$131.2M -$79.3M -$68.8M
Operating Income (Adjusted) -$16.8M -$59.3M -$131.2M -$76.6M -$59.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $173M $228.7M $316.8M $263.2M $342.5M
Short Term Investments -- $67.5M $198.6M $174.8M $72.7M
Accounts Receivable, Net $94.2M $106.8M $112.1M $119.7M $131.2M
Inventory $14.4M $29.5M $23.4M $24.3M $24.2M
Prepaid Expenses $6.3M $11.5M $12.4M $15.2M $18M
Other Current Assets $2.7M $4.6M $8.2M $8.1M $8.2M
Total Current Assets $290.7M $448.7M $681.5M $605.3M $596.8M
 
Property Plant And Equipment $90.7M $151.9M $211.7M $198.6M $183.8M
Long-Term Investments -- $29.6M -- -- --
Goodwill $198.6M $211.1M $527.1M $522.8M $522.8M
Other Intangibles $126.6M $120.7M $442.3M $408.3M $373.1M
Other Long-Term Assets $2.8M $26.4M $7.2M $5.1M $4.7M
Total Assets $709.5M $988.3M $1.9B $1.7B $1.7B
 
Accounts Payable $19.6M $25M $17.9M $20.5M $20.3M
Accrued Expenses $7.5M $11.7M $17.8M $15.1M $15.1M
Current Portion Of Long-Term Debt $5M -- -- -- --
Current Portion Of Capital Lease Obligations $8.8M $7.8M $8M $6.7M $5.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $63.9M $73.2M $87.2M $89.9M $96.3M
 
Long-Term Debt $91.8M $168.1M $532.5M $535.3M $538.2M
Capital Leases -- -- -- -- --
Total Liabilities $202.1M $294M $761.5M $742M $739.7M
 
Common Stock $105K $112K $124K $127K $127K
Other Common Equity Adj -$1.6M $10K -$638K -$3.9M -$1.7M
Common Equity $507.4M $694.3M $1.1B $998M $941.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $507.4M $694.3M $1.1B $998M $941.5M
 
Total Liabilities and Equity $709.5M $988.3M $1.9B $1.7B $1.7B
Cash and Short Terms $173M $296.3M $515.4M $438M $415.2M
Total Debt $96.8M $168.1M $532.5M $535.3M $538.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $233.2M $340.6M $266.1M $306.2M $362M
Short Term Investments $50.4M $202.1M $177.4M $96M $25.8M
Accounts Receivable, Net $103.7M $105M $112M $132.6M $151.4M
Inventory $20.6M $21.8M $23.8M $24.1M $24.5M
Prepaid Expenses $10.5M $14.6M $16.5M $18.7M $18.2M
Other Current Assets $4M $15.8M $7.5M $9.3M $8.3M
Total Current Assets $422.4M $709.9M $603.4M $587M $590.2M
 
Property Plant And Equipment $141.4M $209.5M $205.8M $181.6M $174.5M
Long-Term Investments $25.6M -- -- -- --
Goodwill $210.8M $525.8M $522.8M $522.8M $522.8M
Other Intangibles $123.4M $450.8M $416.8M $381.9M $348M
Other Long-Term Assets $35.8M $10.4M $6.8M $5M $5.6M
Total Assets $959.4M $1.9B $1.8B $1.7B $1.6B
 
Accounts Payable $17.7M $28.5M $13.7M $16.8M $16.5M
Accrued Expenses $8.7M $18.1M $20.4M $18.7M $23M
Current Portion Of Long-Term Debt -- -- -- -- $200.4M
Current Portion Of Capital Lease Obligations $8.4M $8.6M $6.5M $6.2M $3.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.6M $92.7M $85M $92.9M $296.4M
 
Long-Term Debt $166.4M $531.9M $534.6M $537.5M $340M
Capital Leases -- -- -- -- --
Total Liabilities $293.1M $769.1M $742.6M $730.8M $732.9M
 
Common Stock $111K $123K $127K $127K $128K
Other Common Equity Adj $22K -$390K -$5.1M -$1.8M -$643K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $666.4M $1.1B $1B $947.4M $908.2M
 
Total Liabilities and Equity $959.4M $1.9B $1.8B $1.7B $1.6B
Cash and Short Terms $283.6M $542.7M $443.5M $402.3M $387.8M
Total Debt $166.4M $531.9M $534.6M $537.5M $540.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $8M $4.2M -$8.3M -$144.3M -$88M
Depreciation & Amoritzation $30.3M $35.7M $53.4M $69.4M $72.6M
Stock-Based Compensation $10M $10.2M $22.5M $24.7M $24.6M
Change in Accounts Receivable -$17.3M -$12.6M -$4.7M -$7.6M -$11.5M
Change in Inventories -$5.8M -$15.2M $1.6M -$1.1M -$454K
Cash From Operations $23.4M $1.5M -$26.7M -$66M -$2M
 
Capital Expenditures $20M $29.1M $64.1M $30.9M $28.8M
Cash Acquisitions -- -$62.6M -$419.4M -- --
Cash From Investing -$19.6M -$159.4M -$632.4M $517K $76.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100M $194.5M $334.4M -- --
Long-Term Debt Repaid -$104.3M -$97.5M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.3M -$8.9M -$32.3M -$758K -$70K
Cash From Financing $159.5M $235.6M $725.3M $11.8M $4.6M
 
Beginning Cash (CF) $9.8M $173M $250.6M $316.8M $263.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $163.2M $77.6M $66.2M -$53.6M $79.3M
Ending Cash (CF) $173M $250.6M $316.8M $263.2M $342.5M
 
Levered Free Cash Flow $3.3M -$27.6M -$90.9M -$96.9M -$30.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.6M -$20.3M -$36.9M -$18.5M -$17.7M
Depreciation & Amoritzation $9M $16.7M $17.5M $18.1M $18M
Stock-Based Compensation $2.7M $5.2M $4.3M $7.2M $8.5M
Change in Accounts Receivable -$16M $1.3M -$718K -$7.2M -$4.8M
Change in Inventories $984K -$449K -$1.9M $636K -$1.2M
Cash From Operations $526K -$7.8M -$16.3M -$5.5M $9.2M
 
Capital Expenditures $7.9M $15M $7.8M $4.3M $10.8M
Cash Acquisitions -$12.5M -- -- -- --
Cash From Investing -$70.7M -$14.7M -$4.2M $20.8M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$645K -$132K -$5K --
Cash From Financing $4.1M -$6.7M $3M $1.8M $1.2M
 
Beginning Cash (CF) $331.3M $372.9M $283.6M $289.1M $355.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$66.1M -$29.2M -$17.5M $17.2M $6.9M
Ending Cash (CF) $265.2M $343.7M $266.1M $306.2M $362M
 
Levered Free Cash Flow -$7.3M -$22.7M -$24.1M -$9.8M -$1.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.9M $48.8M -$163.3M -$96.3M -$77.7M
Depreciation & Amoritzation $33.7M $46.1M $68.2M $72.3M $72.7M
Stock-Based Compensation $9.8M $15.1M $30.1M $22.3M $32.1M
Change in Accounts Receivable -$12.5M -$671K -$7M -$20.6M -$18.8M
Change in Inventories -$7.5M -$6.3M -$2M -$949K -$610K
Cash From Operations -$1.2M -$962K -$82.1M -$23.4M $15M
 
Capital Expenditures $23.7M $63.7M $38.3M $26.2M $36.5M
Cash Acquisitions -$62.6M -$419.4M -- -- --
Cash From Investing -$136.7M -$651.6M -$8M $58.4M $35.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $194.5M $334.4M -- -- --
Long-Term Debt Repaid -$100M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.4M -$33.1M -$1.2M -$118K --
Cash From Financing $224.2M $731.1M $12.5M $5.1M $5.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86.3M $78.5M -$77.6M $40.1M $55.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$24.8M -$64.6M -$120.4M -$49.7M -$21.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.2M $33.4M -$121.6M -$73.6M -$63.4M
Depreciation & Amoritzation $26.1M $36.5M $51.4M $54.2M $54.4M
Stock-Based Compensation $7.5M $12.4M $20M $17.6M $25.1M
Change in Accounts Receivable -$9.5M $2.5M $136K -$12.9M -$20.2M
Change in Inventories -$5.7M $3.2M -$403K -$252K -$408K
Cash From Operations -$4.5M -$6.9M -$62.3M -$19.7M -$2.8M
 
Capital Expenditures $17.6M $52.2M $26.4M $21.7M $29.5M
Cash Acquisitions -$62.6M -$419.4M -- -- --
Cash From Investing -$130.6M -$622.8M $1.6M $59.5M $18.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $194.5M $334.4M -- -- --
Long-Term Debt Repaid -$97.5M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.6M -$31.8M -$706K -$66K --
Cash From Financing $227.3M $722.8M $10M $3.3M $4M
 
Beginning Cash (CF) $629.3M $1.2B $906.4M $827.9M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.2M $93.1M -$50.7M $43.1M $19.5M
Ending Cash (CF) $721.5M $1.3B $855.7M $870.9M $1B
 
Levered Free Cash Flow -$22.1M -$59.1M -$88.7M -$41.4M -$32.2M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

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

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock