Financhill
Buy
64

NYAX Quote, Financials, Valuation and Earnings

Last price:
$27.47
Seasonality move :
15.25%
Day range:
$27.80 - $28.47
52-week range:
$18.75 - $30.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.36x
P/B ratio:
6.24x
Volume:
4.8K
Avg. volume:
10K
1-year change:
43.27%
Market cap:
$1B
Revenue:
$235.5M
EPS (TTM):
-$0.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $63.6M $78.8M $119.1M $173.5M $235.5M
Revenue Growth (YoY) 30.62% 23.82% 51.22% 45.65% 35.72%
 
Cost of Revenues $37.1M $41.6M $71M $113.5M $147.2M
Gross Profit $26.6M $37.2M $48.2M $60M $88.3M
Gross Profit Margin 41.74% 47.19% 40.43% 34.6% 37.49%
 
R&D Expenses $7.3M $9.3M $19M $22.1M $21.9M
Selling, General & Admin $16.4M $21.8M $38M $53.3M $57.9M
Other Inc / (Exp) -$1.3M -$2.5M -$462K -$3.3M -$1.1M
Operating Expenses $29.6M $39.4M $70.1M $92.3M $99.1M
Operating Income -$3.1M -$2.2M -$21.9M -$32.2M -$10.8M
 
Net Interest Expenses $1.2M $1.4M $1.7M $1.5M $2.7M
EBT. Incl. Unusual Items -$5.6M -$6.1M -$24.1M -$37.1M -$14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$143K -$15K $632K $451K $1.2M
Net Income to Company -$5.5M -$6.1M -$24.8M -$37.5M -$15.9M
 
Minority Interest in Earnings $237K -$171K $6K -- --
Net Income to Common Excl Extra Items -$5.3M -$6.3M -$24.8M -$37.5M -$15.9M
 
Basic EPS (Cont. Ops) -$0.16 -$0.25 -$0.82 -$1.14 -$0.48
Diluted EPS (Cont. Ops) -$0.16 -$0.25 -$0.82 -$1.14 -$0.48
Weighted Average Basic Share $32.5M $32.5M $30.2M $32.8M $33.1M
Weighted Average Diluted Share $32.5M $32.5M $30.2M $32.8M $33.1M
 
EBITDA $284K $1.3M -$15.5M -$26.7M $458K
EBIT -$4.5M -$4.7M -$22.7M -$35.7M -$12M
 
Revenue (Reported) $63.6M $78.8M $119.1M $173.5M $235.5M
Operating Income (Reported) -$3.1M -$2.2M -$21.9M -$32.2M -$10.8M
Operating Income (Adjusted) -$4.5M -$4.7M -$22.7M -$35.7M -$12M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.1M $30.9M $47.2M $60.3M $83M
Revenue Growth (YoY) -- 40.08% 52.78% 27.68% 37.59%
 
Cost of Revenues $11.6M $18.6M $31.4M $37.4M $45M
Gross Profit $10.4M $12.3M $15.8M $23M $38M
Gross Profit Margin 47.32% 39.92% 33.46% 38.09% 45.75%
 
R&D Expenses $2.8M $5.3M $6M $5.3M $6.9M
Selling, General & Admin $6.6M $12.3M $16.7M $16.8M $26.1M
Other Inc / (Exp) -- -$67K -$428K -$503K -$347K
Operating Expenses $10.3M $18.7M $24.6M $23.9M $36.2M
Operating Income $178K -$6.4M -$8.7M -$970K $1.8M
 
Net Interest Expenses $413K $347K $531K $1.2M $329K
EBT. Incl. Unusual Items -$235K -$6.8M -$9.7M -$2.7M $1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10K -$38K $159K $384K $431K
Net Income to Company -- -$6.7M -$9.9M -$3.1M $692K
 
Minority Interest in Earnings -$38K -- -- -- --
Net Income to Common Excl Extra Items -$263K -$6.7M -$9.9M -$3.1M $692K
 
Basic EPS (Cont. Ops) -$0.01 -$0.21 -$0.30 -$0.09 $0.02
Diluted EPS (Cont. Ops) -$0.01 -$0.21 -$0.30 -$0.09 $0.02
Weighted Average Basic Share $23.9M $32.6M $32.9M $33.3M $36.4M
Weighted Average Diluted Share $23.9M $32.6M $32.9M $33.3M $36.4M
 
EBITDA $1.6M -$4.5M -$6.8M $1.7M $7.4M
EBIT $178K -$6.4M -$9.2M -$1.5M $1.5M
 
Revenue (Reported) $22.1M $30.9M $47.2M $60.3M $83M
Operating Income (Reported) $178K -$6.4M -$8.7M -$970K $1.8M
Operating Income (Adjusted) $178K -$6.4M -$9.2M -$1.5M $1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $109.3M $157M $219.8M $291.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $62.2M $102M $141.1M $164.5M
Gross Profit -- $47.1M $55M $78.7M $127.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $15.8M $22.4M $20.9M $26.1M
Selling, General & Admin -- $34M $53.7M $57.4M $78.5M
Other Inc / (Exp) -- -$124K -$1.8M -$3.1M -$739K
Operating Expenses -- $60M $89.5M $94.9M $128.4M
Operating Income -- -$12.9M -$34.5M -$16.2M -$1.3M
 
Net Interest Expenses $950K $2.3M $2.6M -- $7.7M
EBT. Incl. Unusual Items -- -$17.8M -$38.9M -$19.2M -$9.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $54K $1.1M $876K $859K
Net Income to Company -- -- -$40M -$20.1M -$10.6M
 
Minority Interest in Earnings -$154K $3K -- -- --
Net Income to Common Excl Extra Items -- -$17.9M -$40M -$20.1M -$10.6M
 
Basic EPS (Cont. Ops) -- -$0.59 -$1.23 -$0.61 -$0.31
Diluted EPS (Cont. Ops) -- -$0.59 -$1.23 -$0.61 -$0.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$8.3M -$27.2M -$5.9M $19.6M
EBIT -- -$16M -$36.7M -$19.4M -$2.1M
 
Revenue (Reported) -- $109.3M $157M $219.8M $291.6M
Operating Income (Reported) -- -$12.9M -$34.5M -$16.2M -$1.3M
Operating Income (Adjusted) -- -$16M -$36.7M -$19.4M -$2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $36.1M $84.7M $122.6M $168.9M $225.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.4M $48.5M $79.6M $107.2M $124.5M
Gross Profit $17.6M $36.2M $43M $61.7M $100.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $13.3M $16.7M $15.4M $19.6M
Selling, General & Admin $12M $30.9M $46.7M $50.8M $71.4M
Other Inc / (Exp) -- -$124K -$1.5M -$1.2M -$885K
Operating Expenses $18.4M $48.8M $68.2M $70.8M $100.1M
Operating Income -$785K -$12.6M -$25.2M -$9.1M $439K
 
Net Interest Expenses $950K $2.1M $2.9M $1.4M $6.3M
EBT. Incl. Unusual Items -$1.7M -$14.8M -$29.6M -$11.7M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$40K $14K $444K $869K $513K
Net Income to Company -- -$14.8M -$30M -$12.6M -$7.3M
 
Minority Interest in Earnings -$154K $6K -- -- --
Net Income to Common Excl Extra Items -$1.8M -$14.8M -$30M -$12.6M -$7.3M
 
Basic EPS (Cont. Ops) -$0.08 -$0.47 -$0.91 -$0.38 -$0.21
Diluted EPS (Cont. Ops) -$0.08 -$0.47 -$0.91 -$0.38 -$0.21
Weighted Average Basic Share $48.5M $95.7M $98.4M $99.2M $106.4M
Weighted Average Diluted Share $48.5M $95.7M $98.4M $99.2M $106.4M
 
EBITDA $2.5M -$7.4M -$20.4M -$1.4M $15M
EBIT -$396K -$12.7M -$26.7M -$10.4M -$446K
 
Revenue (Reported) $36.1M $84.7M $122.6M $168.9M $225.1M
Operating Income (Reported) -$785K -$12.6M -$25.2M -$9.1M $439K
Operating Income (Adjusted) -$396K -$12.7M -$26.7M -$10.4M -$446K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.4M $8.2M $87.3M $33.9M $38.4M
Short Term Investments -- $87K $48K $83K $1.3M
Accounts Receivable, Net $21.9M $21.1M $19.3M $27.4M $41.3M
Inventory $4.5M $5M $7.7M $23.8M $20.6M
Prepaid Expenses $411K -- -- -- --
Other Current Assets -- $2M $3.5M $5.8M $8.8M
Total Current Assets $40.2M $54.5M $156M $150.5M $203.4M
 
Property Plant And Equipment $7.8M $9.8M $11.5M $14M $10.8M
Long-Term Investments $474K $798K $9.4M $7.9M $7.3M
Goodwill $1.4M $3.5M $8.3M $10.2M $12.9M
Other Intangibles $19.3M $23.9M $29.5M $44.9M $83.5M
Other Long-Term Assets $1K -- $1.3M $2.9M $5.9M
Total Assets $69.5M $92.8M $216M $230.5M $323.9M
 
Accounts Payable $7.6M $11M $9.1M $14.6M $17.5M
Accrued Expenses $710K -- -- -- --
Current Portion Of Long-Term Debt $4.5M $5.7M $6M $5.2M $6.5M
Current Portion Of Capital Lease Obligations $1.2M $1.3M $1.5M $2.2M $2.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $45.2M $62.3M $70.2M $110.2M $203.8M
 
Long-Term Debt $1.1M $11.4M $7.1M $8.5M $14.8M
Capital Leases -- -- -- -- --
Total Liabilities $53.8M $80.3M $84.3M $125.9M $226.3M
 
Common Stock $7K $7K $8K $8K $8K
Other Common Equity Adj $9.5M $9.2M $10M $9.8M $9.6M
Common Equity $14.7M $12.5M $131.7M $104.6M $97.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M -- -- -- --
Total Equity $15.7M $12.5M $131.7M $104.6M $97.6M
 
Total Liabilities and Equity $69.5M $92.8M $216M $230.5M $323.9M
Cash and Short Terms $4.4M $8.3M $87.4M $34M $39.7M
Total Debt $13.6M $28.7M $13.1M $21.4M $68.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $103.8M $31.5M $39.8M $64.7M
Short Term Investments -- $103K $54K $1.3M $24.3M
Accounts Receivable, Net -- $31.8M $24.5M $30M $68.6M
Inventory -- $7.4M $25.2M $19.8M $23M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $8M $5.8M $10.5M
Total Current Assets -- $170.7M $145M $187.9M $302M
 
Property Plant And Equipment -- $10.7M $14.2M $11.5M $17.6M
Long-Term Investments -- $9.8M $8.2M $6.6M $6.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $1.9M $5.4M $5.7M
Total Assets -- $229.2M $221.6M $272.6M $447.3M
 
Accounts Payable -- $11.5M $17.7M $10.7M $16.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $5.7M $2.4M $6.2M $3.7M
Current Portion Of Capital Lease Obligations -- $1.4M $2M $2.2M $2.7M
Other Current Liabilities -- $1.2M -- -- $2.3M
Total Current Liabilities -- $76.2M $99.6M $164.5M $241M
 
Long-Term Debt -- $4.1M $4.9M $3.3M $14.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $91.9M $112M $173.3M $284M
 
Common Stock -- $8K $8K $8K $9K
Other Common Equity Adj -- $9.4M $9.5M $10M $10M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $137.3M $109.6M $99.3M $163.3M
 
Total Liabilities and Equity -- $229.2M $221.6M $272.6M $447.3M
Cash and Short Terms -- $103.9M $31.6M $41.1M $89M
Total Debt -- $9.8M $9.3M $36.3M $48.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$5.5M -$6.1M -$24.8M -$37.5M -$15.9M
Depreciation & Amoritzation $4.8M $5.9M $7.2M $9M $12.5M
Stock-Based Compensation $1.4M $3M $8.9M $8.7M $6M
Change in Accounts Receivable -$4.9M $1.1M -$10.6M -$19.3M -$30.4M
Change in Inventories -$466K -$511K -$2.6M -$12.6M $3.2M
Cash From Operations -$1.4M $6.5M -$12.8M -$27.5M $8.8M
 
Capital Expenditures $6.7M $7.9M $9M $15.7M $18.7M
Cash Acquisitions -$137K -$1.3M -$13.4M -$4.1M -$18.3M
Cash From Investing -$8.3M -$8.6M -$22.6M -$26.5M -$36.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8M $8.5M $8.9M $6.9M --
Long-Term Debt Repaid -$3.2M -$3.1M -$14.5M -$6.7M -$6.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $182K -$1.3M -$1.6M -$514K -$304K
Cash From Financing $4.2M $6M $114.1M $6.2M $31.6M
 
Beginning Cash (CF) $10M $4.4M $8.2M $87.3M $33.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.6M $4M $78.7M -$47.9M $3.5M
Ending Cash (CF) $4.4M $8.2M $87.3M $33.9M $38.4M
 
Levered Free Cash Flow -$8.1M -$1.4M -$21.9M -$43.3M -$9.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$6.7M -$9.9M -$3.1M $692K
Depreciation & Amoritzation -- $1.9M $2.4M $3.2M $5.9M
Stock-Based Compensation -- $2.8M $1.8M $1.3M $3M
Change in Accounts Receivable -- -$395K $3M -$5.8M $1.9M
Change in Inventories -- -$2.3M -$3.8M $3.1M -$2.6M
Cash From Operations -- -$565K -$6.2M $5M $16.6M
 
Capital Expenditures -- $2.1M $3.8M $4.3M $6.4M
Cash Acquisitions -- -$4.1M -$4.5M -- --
Cash From Investing -- -$6.7M -$2.2M -$3.8M -$5.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.1M -$1.3M -$1.6M -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$352K -$222K -$23K --
Cash From Financing -- -$1.6M -$1.3M $7.8M -$7.7M
 
Beginning Cash (CF) -- $113.1M $41.8M $31.1M $61.9M
Foreign Exchange Rate Adjustment -- -$483K -$499K -$210K -$427K
Additions / Reductions -- -$8.9M -$9.7M $9M $3.2M
Ending Cash (CF) -- $103.8M $31.5M $39.8M $64.7M
 
Levered Free Cash Flow -- -$2.7M -$9.9M $661K $10.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$40M -$20.1M -$10.6M
Depreciation & Amoritzation -- -- $8.2M $11.7M $19M
Stock-Based Compensation -- $5.4M $10.5M $6M $7.7M
Change in Accounts Receivable -- -- -$13.2M -$26.2M -$43.1M
Change in Inventories -- -- -$14.3M $5.4M -$1.9M
Cash From Operations -- -- -$37.5M $1M $30.5M
 
Capital Expenditures -- $5.7M $13.8M $17.8M $23.4M
Cash Acquisitions -- -$13.4M -$4.1M -- -$33.3M
Cash From Investing -- -- -$25.2M -$17.8M -$77.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $17M
Long-Term Debt Repaid -- -- -$7.8M -$6.7M -$9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$799K -- --
Cash From Financing -- -- -$6.9M $26.3M $71.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$69.6M $9.5M $24.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$51.3M -$16.8M $7.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$14.8M -$30M -$12.6M -$7.3M
Depreciation & Amoritzation -- $5.3M $6.3M $9M $15.5M
Stock-Based Compensation -- $5.4M $7M $4.3M $6M
Change in Accounts Receivable -- -$8.2M -$10.8M -$17.8M -$30.5M
Change in Inventories -- -$2.3M -$14M $4M -$1.2M
Cash From Operations -- $271K -$24.4M $4.2M $25.9M
 
Capital Expenditures -- $5.7M $10.5M $12.6M $17.2M
Cash Acquisitions -- -$13.4M -$4.1M -- -$14.9M
Cash From Investing -- -$19.6M -$22.2M -$13.5M -$53.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8.9M -- -- $17M
Long-Term Debt Repaid -- -$12M -$5.4M -$5.4M -$7.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.2M -$444K -$226K -$100K
Cash From Financing -- $115.7M -$5.4M $14.7M $54.5M
 
Beginning Cash (CF) -- $134.5M $193.8M $98.1M $168.9M
Foreign Exchange Rate Adjustment -- -$746K -$3.8M $520K -$395K
Additions / Reductions -- $96.4M -$52M $5.4M $26.7M
Ending Cash (CF) -- $230.1M $138.1M $104.1M $195.1M
 
Levered Free Cash Flow -- -$5.4M -$34.9M -$8.4M $8.7M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 8.74% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 0.56% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 3.53% over the past day.

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

Show me the best stock