Financhill
Buy
58

NGS Quote, Financials, Valuation and Earnings

Last price:
$25.41
Seasonality move :
-2.52%
Day range:
$25.28 - $25.97
52-week range:
$13.70 - $28.50
Dividend yield:
0%
P/E ratio:
20.20x
P/S ratio:
2.12x
P/B ratio:
1.28x
Volume:
27.9K
Avg. volume:
77.2K
1-year change:
75.08%
Market cap:
$322.6M
Revenue:
$121.2M
EPS (TTM):
$1.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $78.4M $68.1M $72.4M $84.8M $121.2M
Revenue Growth (YoY) 19.8% -13.24% 6.41% 17.13% 42.84%
 
Cost of Revenues $67.6M $60.6M $70.8M $70.5M $89M
Gross Profit $10.9M $7.4M $1.7M $14.4M $32.2M
Gross Profit Margin 13.85% 10.91% 2.29% 16.92% 26.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.7M $10.6M $10.8M $13.6M $16.5M
Other Inc / (Exp) -$10.9M $338K -$2.4M -$304K -$1M
Operating Expenses $14.5M $10.7M $11M $13.7M $20.4M
Operating Income -$3.6M -$3.3M -$9.3M $627K $11.7M
 
Net Interest Expenses $15K $14K $65K $364K $4.1M
EBT. Incl. Unusual Items -$14.6M -$3M -$11.8M -$41K $6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$693K -$4.8M -$2.6M $528K $1.9M
Net Income to Company -$13.9M $1.8M -$9.2M -$569K $4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.9M $1.8M -$9.2M -$569K $4.7M
 
Basic EPS (Cont. Ops) -$1.06 $0.14 -$0.70 -$0.05 $0.39
Diluted EPS (Cont. Ops) -$1.06 $0.14 -$0.70 -$0.05 $0.38
Weighted Average Basic Share $13.1M $13.2M $13.1M $12.3M $12.3M
Weighted Average Diluted Share $13.1M $13.3M $13.1M $12.3M $12.4M
 
EBITDA $8.7M $22.2M $13.7M $24.4M $37.3M
EBIT -$14.5M -$3M -$11.7M $323K $10.7M
 
Revenue (Reported) $78.4M $68.1M $72.4M $84.8M $121.2M
Operating Income (Reported) -$3.6M -$3.3M -$9.3M $627K $11.7M
Operating Income (Adjusted) -$14.5M -$3M -$11.7M $323K $10.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.8M $18.2M $22M $31.4M $40.7M
Revenue Growth (YoY) -24.4% 15.73% 20.82% 42.31% 29.7%
 
Cost of Revenues $14.2M $17.1M $18.3M $23.6M $25.9M
Gross Profit $1.6M $1.1M $3.8M $7.7M $14.8M
Gross Profit Margin 9.85% 6.26% 17.1% 24.7% 36.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $2.7M $4.1M $2.8M $5.2M
Other Inc / (Exp) $214K $119K $166K -$87K -$151K
Operating Expenses $2.5M $2.7M $4.1M $2.8M $5.2M
Operating Income -$941K -$1.6M -$294K $4.9M $9.6M
 
Net Interest Expenses $2K $25K $25K $1.6M $3M
EBT. Incl. Unusual Items -$729K -$1.5M -$153K $3.2M $6.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$167K -$212K -$73K $1M $1.4M
Net Income to Company -$562K -$1.3M -$80K $2.2M $5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$562K -$1.3M -$80K $2.2M $5M
 
Basic EPS (Cont. Ops) -$0.04 -$0.10 -$0.01 $0.18 $0.40
Diluted EPS (Cont. Ops) -$0.04 -$0.10 -$0.01 $0.18 $0.40
Weighted Average Basic Share $13.2M $13.1M $12.2M $12.4M $12.4M
Weighted Average Diluted Share $13.2M $13.1M $12.2M $12.4M $12.5M
 
EBITDA $5.6M $4.9M $5.9M $11.6M $17.5M
EBIT -$727K -$1.4M -$128K $4.8M $9.4M
 
Revenue (Reported) $15.8M $18.2M $22M $31.4M $40.7M
Operating Income (Reported) -$941K -$1.6M -$294K $4.9M $9.6M
Operating Income (Adjusted) -$727K -$1.4M -$128K $4.8M $9.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $70.8M $71.4M $80.3M $107.5M $152.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $62.9M $66.2M $72.8M $83.7M $97.1M
Gross Profit $7.8M $5.2M $7.5M $23.8M $55.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.1M $11.2M $11.7M $17M $18.9M
Other Inc / (Exp) $439K $201K -$2.9M -$629K -$507K
Operating Expenses $10.5M $11.4M $11.9M $17.1M $22.9M
Operating Income -$2.7M -$6.2M -$4.3M $6.7M $32.4M
 
Net Interest Expenses $16K $41K $98K $2.1M $11.2M
EBT. Incl. Unusual Items -$2.2M -$6M -$7.3M $4M $20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.2M -$565K -$1.9M $1.7M $4.6M
Net Income to Company $2M -$5.4M -$5.4M $2.3M $16.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M -$5.4M -$5.4M $2.3M $16.1M
 
Basic EPS (Cont. Ops) $0.15 -$0.41 -$0.42 $0.18 $1.29
Diluted EPS (Cont. Ops) $0.14 -$0.41 -$0.42 $0.18 $1.28
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $22.7M $19.4M $17.3M $31.4M $61.9M
EBIT -$2.2M -$6M -$7.2M $6M $31.9M
 
Revenue (Reported) $70.8M $71.4M $80.3M $107.5M $152.3M
Operating Income (Reported) -$2.7M -$6.2M -$4.3M $6.7M $32.4M
Operating Income (Adjusted) -$2.2M -$6M -$7.2M $6M $31.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $51.1M $54.4M $62.3M $84.9M $116.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.1M $50.7M $52.7M $65.9M $74M
Gross Profit $6M $3.7M $9.6M $19.1M $42.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $8M $8.9M $12.3M $14.7M
Other Inc / (Exp) $407K $270K -$198K -$522K $7K
Operating Expenses $7.3M $8M $8.9M $12.3M $14.7M
Operating Income -$1.4M -$4.2M $746K $6.8M $27.4M
 
Net Interest Expenses $13K $40K $73K $1.8M $8.9M
EBT. Incl. Unusual Items -$968K -$4M $475K $4.5M $18.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M -$426K $288K $1.4M $4.2M
Net Income to Company $3.7M -$3.6M $187K $3M $14.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M -$3.6M $187K $3M $14.4M
 
Basic EPS (Cont. Ops) $0.28 -$0.27 $0.01 $0.25 $1.15
Diluted EPS (Cont. Ops) $0.27 -$0.27 $0.01 $0.25 $1.15
Weighted Average Basic Share $39.6M $39.7M $37M $36.9M $37.2M
Weighted Average Diluted Share $40.1M $39.7M $37.2M $37.2M $37.5M
 
EBITDA $17.9M $15.1M $18.7M $25.7M $50.3M
EBIT -$955K -$4M $548K $6.3M $27.4M
 
Revenue (Reported) $51.1M $54.4M $62.3M $84.9M $116.1M
Operating Income (Reported) -$1.4M -$4.2M $746K $6.8M $27.4M
Operating Income (Adjusted) -$955K -$4M $548K $6.3M $27.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $11.6M $28.9M $22.9M $3.4M $2.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.1M $11.9M $10.4M $14.7M $39.2M
Inventory $21.1M $19.9M $19.3M $23.4M $21.6M
Prepaid Expenses $40K $66K $51K -- --
Other Current Assets $597K $379K $854K $1.2M $1.2M
Total Current Assets $42.4M $72.7M $65.1M $54.1M $76.3M
 
Property Plant And Equipment $240.2M $229.8M $228.1M $268.6M $394.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.3M $1.2M $1M $900K $775K
Other Long-Term Assets $2.7M $3.1M $4.3M $4.6M $7.5M
Total Assets $286.6M $306.8M $298.5M $328.2M $478.7M
 
Accounts Payable $2M $2.4M $4.8M $6.5M $17.6M
Accrued Expenses $2.3M $6.8M $14.1M $19.4M $12.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $189K $198K $68K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.5M $10.9M $20.3M $30.4M $32.7M
 
Long-Term Debt -- -- -- $25M $164M
Capital Leases -- -- -- -- --
Total Liabilities $38.9M $55.3M $62.6M $98.2M $242.8M
 
Common Stock $132K $133K $134K $135K $137K
Other Common Equity Adj -- -- -- -- --
Common Equity $247.7M $251.5M $235.9M $230.1M $235.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $247.7M $251.5M $235.9M $230.1M $235.9M
 
Total Liabilities and Equity $286.6M $306.8M $298.5M $328.2M $478.7M
Cash and Short Terms $11.6M $28.9M $22.9M $3.4M $2.7M
Total Debt $417K $417K -- $25M $164M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $27.6M $24.4M $2.6M $197K $410K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.4M $11.6M $12.6M $28M $24.8M
Inventory $17.1M $21.4M $21.8M $26.1M $20.2M
Prepaid Expenses $127K $33K $43K -- --
Other Current Assets $596K $668K $1.3M $1.4M $2.2M
Total Current Assets $66.9M $69.6M $49.8M $67.3M $59M
 
Property Plant And Equipment $233.2M $229.8M $245.3M $376.7M $429.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.2M $1.1M -- $806K --
Other Long-Term Assets $3M $3.8M $4.1M $7M $9.1M
Total Assets $304.3M $304.3M $300.1M $451.8M $498.1M
 
Accounts Payable $2M $1.1M $10M $30.6M $26.5M
Accrued Expenses $4.4M $13.6M $15.5M $14.6M $7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $203K $94K $82K $98K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.6M $15.5M $25.6M $45.3M $33.5M
 
Long-Term Debt -- -- $2M $128M $163M
Capital Leases -- -- -- -- --
Total Liabilities $51.5M $59.8M $69.9M $217.8M $246.9M
 
Common Stock $133K $134K $135K $136K $137K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $252.9M $244.5M $230.3M $234M $251.2M
 
Total Liabilities and Equity $304.3M $304.3M $300.1M $451.8M $498.1M
Cash and Short Terms $27.6M $24.4M $2.6M $197K $410K
Total Debt $417K -- $2M $128M $163M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$13.9M $1.8M -$9.2M -$569K $4.7M
Depreciation & Amoritzation $23.3M $25.2M $25.4M $24.1M $26.6M
Stock-Based Compensation $2.6M $2.2M $1.7M $1.9M $2.1M
Change in Accounts Receivable -$2.6M -$3.1M $1.4M -$4.3M -$25M
Change in Inventories $8.3M $1M -$1.3M -$4.1M -$669K
Cash From Operations $29.4M $32.6M $28.5M $27.8M $18M
 
Capital Expenditures $69.9M $15.3M $25.7M $65.1M $153.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$70.2M -$15.2M -$25.7M -$65.1M -$153.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $25M $139M
Long-Term Debt Repaid -- -- -$418K -$3K -$95K
Repurchase of Common Stock -$490K -- -$7.9M -$6.7M --
Other Financing Activities -$289K -$157K -$573K -$592K -$3.7M
Cash From Financing -$273K -$157K -$8.8M $17.7M $135.2M
 
Beginning Cash (CF) $52.6M $11.6M $28.9M $22.9M $3.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41M $17.3M -$6M -$19.6M -$626K
Ending Cash (CF) $11.6M $28.9M $22.9M $3.4M $2.7M
 
Levered Free Cash Flow -$40.5M $17.4M $2.8M -$37.4M -$135.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$562K -$1.3M -$80K $2.2M $5M
Depreciation & Amoritzation $6.3M $6.4M $6M $6.8M $8.1M
Stock-Based Compensation $562K $421K $583K $209K $522K
Change in Accounts Receivable $5M $635K -$738K -$7.2M $8M
Change in Inventories -$1.5M -$139K -$3.4M $1.8M -$27K
Cash From Operations $13.1M $7.2M $6.9M $3.1M $25.9M
 
Capital Expenditures $975K $6.5M $16.1M $35.1M $29.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1M -$6.4M -$16.2M -$35.1M -$28.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2M $28M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2.5M -- -- --
Other Financing Activities -- -- -- -- -$394K
Cash From Financing -- -$2.5M $2M $28M -$324K
 
Beginning Cash (CF) $15.5M $26.2M $9.8M $4.3M $3.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.1M -$1.7M -$7.2M -$4.1M -$3.2M
Ending Cash (CF) $27.6M $24.4M $2.6M $197K $410K
 
Levered Free Cash Flow $12.2M $693K -$9.2M -$32M -$3.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M -$5.4M -$5.4M $2.3M $16.1M
Depreciation & Amoritzation $24.9M $25.3M $24.5M $25.4M $30M
Stock-Based Compensation $2.4M $1.9M $1.8M $2.4M $1.3M
Change in Accounts Receivable -$11.1M $9.8M -$1M -$15.6M $2.5M
Change in Inventories $8.3M -$4.4M -$2.2M -$4.2M $3.1M
Cash From Operations $36.1M $24.7M $28.7M $33.3M $49.4M
 
Capital Expenditures $27.8M $22.4M $41.9M $158.4M $82.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.7M -$22.4M -$42M -$158.4M -$81.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2M $126M $44M
Long-Term Debt Repaid -- $4.2M -- -- --
Repurchase of Common Stock -- -$4.4M -$10.1M -- --
Other Financing Activities -$241K -$579K -$517K -$3.2M -$2.3M
Cash From Financing -$240K -$5.4M -$8.6M $122.8M $32.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.1M -$3.1M -$21.8M -$2.4M $213K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.2M $2.3M -$13.1M -$125.1M -$33.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.7M -$3.6M $187K $3M $14.4M
Depreciation & Amoritzation $18.9M $19M $18.1M $19.4M $22.9M
Stock-Based Compensation $1.6M $1.3M $1.3M $1.8M $1M
Change in Accounts Receivable -$12.6M $225K -$2.2M -$13.6M $13.9M
Change in Inventories $3.8M -$1.7M -$2.6M -$2.6M $1.1M
Cash From Operations $27.9M $20M $20.2M $25.7M $57M
 
Capital Expenditures $12M $19.1M $35.3M $128.6M $57.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.8M -$19M -$35.4M -$128.7M -$56.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.6M -- $2M $103M $8M
Long-Term Debt Repaid -$4.6M -$417K -- -- -$9M
Repurchase of Common Stock -- -$4.4M -$6.7M -- --
Other Financing Activities -$151K -$573K -$517K -$3.2M -$1.8M
Cash From Financing -$151K -$5.4M -$5.2M $99.8M -$2.7M
 
Beginning Cash (CF) $40.1M $85.8M $49.2M $15.1M $11.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16M -$4.5M -$20.4M -$3.2M -$2.3M
Ending Cash (CF) $56.1M $81.3M $28.8M $11.9M $9.3M
 
Levered Free Cash Flow $16M $878K -$15.1M -$102.9M -$313K

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

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…

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 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock