Financhill
Buy
55

NVOS Quote, Financials, Valuation and Earnings

Last price:
$0.09
Seasonality move :
42.92%
Day range:
$0.09 - $0.10
52-week range:
$0.03 - $1.41
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.12x
P/B ratio:
0.19x
Volume:
41.1K
Avg. volume:
152.4K
1-year change:
-88.03%
Market cap:
$1.8M
Revenue:
$12.6M
EPS (TTM):
-$0.67
Period Ending 2019-08-31 2020-08-31 2021-08-31 2022-08-31 2023-08-31
Revenue $9.4M $7.9M $9.3M $11.7M $12.6M
Revenue Growth (YoY) 5.93% -16.57% 18.38% 26.14% 7.11%
 
Cost of Revenues $5.9M $4.8M $5.5M $6.9M $7.6M
Gross Profit $3.5M $3.1M $3.8M $4.8M $5M
Gross Profit Margin 37.35% 38.91% 41.08% 40.89% 39.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $7.3M $8.1M $14.4M $13.5M
Other Inc / (Exp) $204.1K -$568.3K -$77.5K -$16.1M $392.4K
Operating Expenses $4.1M $7.3M $8.1M $14.4M $13.5M
Operating Income -$540.4K -$4.2M -$4.3M -$9.6M -$8.6M
 
Net Interest Expenses $67.4K $123K $119.3K $7.4M $5.1M
EBT. Incl. Unusual Items -$403.6K -$4.9M -$4.5M -$33.1M -$13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$22.3K --
Net Income to Company -$403.6K -$4.9M -$4.5M -$33M -$13.3M
 
Minority Interest in Earnings $11.6K $9.1K $8.8K $196K $54.9K
Net Income to Common Excl Extra Items -$392K -$4.9M -$4.5M -$32.8M -$13.2M
 
Basic EPS (Cont. Ops) -$0.18 -$2.10 -$1.80 -$11.28 -$1.30
Diluted EPS (Cont. Ops) -$0.18 -$2.10 -$1.80 -$11.28 -$1.30
Weighted Average Basic Share $2.2M $2.3M $2.5M $2.9M $10.2M
Weighted Average Diluted Share $2.2M $2.3M $2.5M $2.9M $10.2M
 
EBITDA -$84.3K -$3.3M -$2.6M -$22.5M -$5.8M
EBIT -$181.4K -$4.8M -$4.3M -$25.5M -$8.2M
 
Revenue (Reported) $9.4M $7.9M $9.3M $11.7M $12.6M
Operating Income (Reported) -$540.4K -$4.2M -$4.3M -$9.6M -$8.6M
Operating Income (Adjusted) -$181.4K -$4.8M -$4.3M -$25.5M -$8.2M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $1M $2.4M $13.9M $3.3M $3.2M
Revenue Growth (YoY) -58.3% 129.33% 481.77% -76.23% -4.28%
 
Cost of Revenues $560K $1.1M $11.4M $2M $2.3M
Gross Profit $478.3K $1.3M $2.4M $1.3M $896.9K
Gross Profit Margin 46.06% 53.78% 17.39% 39.91% 28.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $556.8K $1.7M $3.6M $2.7M $3.4M
Other Inc / (Exp) -- -- $97.7K $48.3K -$8.1M
Operating Expenses $556.8K $1.7M $3.6M $2.7M $3.4M
Operating Income -$78.6K -$402K -$1.2M -$1.4M -$2.5M
 
Net Interest Expenses $22.5K $13.3K $2.6M $103.2K $3.1M
EBT. Incl. Unusual Items -$101K -$415.3K -$3.7M -$1.5M -$13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$101K -$415.3K -$3.7M -$1.5M -$13.7M
 
Minority Interest in Earnings $2.7K $4.1K -$66K -$12K -$5.6K
Net Income to Common Excl Extra Items -$98.3K -$411.2K -$3.8M -$1.5M -$13.7M
 
Basic EPS (Cont. Ops) -$0.04 -$0.20 -$1.30 -$0.10 -$0.74
Diluted EPS (Cont. Ops) -$0.04 -$0.20 -$1.30 -$0.10 -$0.74
Weighted Average Basic Share $2.3M $2.5M $3M $14.4M $18.7M
Weighted Average Diluted Share $2.3M $2.5M $3M $14.4M $18.7M
 
EBITDA -$39.1K -$12.1K -$215.1K -$740.1K -$10.1M
EBIT -$52.8K -$393.6K -$1.1M -$1.3M -$10.7M
 
Revenue (Reported) $1M $2.4M $13.9M $3.3M $3.2M
Operating Income (Reported) -$78.6K -$402K -$1.2M -$1.4M -$2.5M
Operating Income (Adjusted) -$52.8K -$393.6K -$1.1M -$1.3M -$10.7M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $8.4M $8.5M $22.6M $1.1M $13.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4M $4.8M $16.7M -$2.8M $8.4M
Gross Profit $3.1M $3.7M $5.9M $3.9M $5.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $10.1M $12.3M $14.3M $15.6M
Other Inc / (Exp) -$344.5K -$223.8K -$303.7K -$15.8M -$7.8M
Operating Expenses $3.5M $10.1M $12.3M $14.3M $15.6M
Operating Income -$489.3K -$6.4M -$6.5M -$10.4M -$10.5M
 
Net Interest Expenses -- $121.2K $5.5M $6.6M $6M
EBT. Incl. Unusual Items -$619.1K -$6.8M -$12.4M -$32.7M -$24.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$22.3K --
Net Income to Company -$619.1K -$6.8M -$12.4M -$32.7M -$24.3M
 
Minority Interest in Earnings $6.3K $10.6K $9.2K $202.2K $16K
Net Income to Common Excl Extra Items -$612.7K -$6.7M -$12.4M -$32.5M -$24.3M
 
Basic EPS (Cont. Ops) -$0.24 -$2.90 -$4.50 -$9.43 -$1.31
Diluted EPS (Cont. Ops) -$0.24 -$2.90 -$4.50 -$9.43 -$1.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$326.7K -$4.1M -$3.9M -$23.5M -$16M
EBIT -$407.3K -$6.7M -$6.8M -$25.9M -$18.3M
 
Revenue (Reported) $8.4M $8.5M $22.6M $1.1M $13.5M
Operating Income (Reported) -$489.3K -$6.4M -$6.5M -$10.4M -$10.5M
Operating Income (Adjusted) -$407.3K -$6.7M -$6.8M -$25.9M -$18.3M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $6.6M $19.9M $9.3M $10.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8M $15M $5.2M $6M --
Gross Profit $2.8M $4.9M $4M $4.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3M $9.6M $9.5M $11.5M --
Other Inc / (Exp) -- -$303.7K $12.7K -$8.2M --
Operating Expenses $5.3M $9.6M $9.5M $11.5M --
Operating Income -$2.5M -$4.7M -$5.5M -$7.4M --
 
Net Interest Expenses $43.3K $5.4M $4.6M $5.5M --
EBT. Incl. Unusual Items -$2.5M -$10.4M -$10.1M -$21.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M -$10.4M -$10.1M -$21.1M --
 
Minority Interest in Earnings $6.4K $6.8K $13.1K -$25.8K --
Net Income to Common Excl Extra Items -$2.5M -$10.4M -$10.1M -$21.2M --
 
Basic EPS (Cont. Ops) -$1.10 -$3.70 -$1.85 -$1.18 --
Diluted EPS (Cont. Ops) -$1.10 -$3.70 -$1.85 -$1.18 --
Weighted Average Basic Share $7.3M $8.5M $25.7M $53.1M --
Weighted Average Diluted Share $7.3M $8.5M $25.7M $53.1M --
 
EBITDA -$1.3M -$2.6M -$3.7M -$13.9M --
EBIT -$2.5M -$5M -$5.4M -$15.6M --
 
Revenue (Reported) $6.6M $19.9M $9.3M $10.2M --
Operating Income (Reported) -$2.5M -$4.7M -$5.5M -$7.4M --
Operating Income (Adjusted) -$2.5M -$5M -$5.4M -$15.6M --
Period Ending 2019-08-31 2020-08-31 2021-08-31 2022-08-31 2023-08-31
Cash and Equivalents $2.1M $2.1M $8.3M $2.2M $416.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6M $1.9M $2.4M $1.8M $2.2M
Inventory -- -- $339.4K $879K $1.1M
Prepaid Expenses -- -- -- $1.1M $1.1M
Other Current Assets $250.4K $191.7K $218.4K $571.3K $346.2K
Total Current Assets $4.1M $4.3M $11.1M $5.7M $4.4M
 
Property Plant And Equipment $3.4M $3.2M $8.6M $8.5M $7.4M
Long-Term Investments -- -- -- -- --
Goodwill $623.1K $636.9K $9.5M $7.8M $7.6M
Other Intangibles $22.4M $26.6M $32M $18.8M $16.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $32.3M $35.4M $62M $40.9M $35.6M
 
Accounts Payable $1.1M $883.8K $1.4M $1.8M $3.5M
Accrued Expenses $454.4K $501.5K $1.5M $1.5M $1.6M
Current Portion Of Long-Term Debt -- $611.5K $5M $9.1M $2.3M
Current Portion Of Capital Lease Obligations $508.3K $563.8K $554K $591K $427.1K
Other Current Liabilities -- -- -- $534.6K $61.8K
Total Current Liabilities $3M $2.6M $8.5M $14.1M $7.9M
 
Long-Term Debt $1.2M $952.1K $6.1M $1.1M $65K
Capital Leases -- -- -- -- --
Total Liabilities $6.7M $5.8M $18.2M $18.8M $11.1M
 
Common Stock $223.7K $23.5K $26.6K $3.1K $15.8K
Other Common Equity Adj $1.1M $1.2M $991.1K $560.8K -$357.4K
Common Equity $25.6M $29.6M $43.9M $22.3M $24.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$39.6K -$49.9K -$60.3K -$257.6K -$316.9K
Total Equity $25.5M $29.6M $43.8M $22M $24.5M
 
Total Liabilities and Equity $32.3M $35.4M $62M $40.9M $35.6M
Cash and Short Terms $2.1M $2.1M $8.3M $2.2M $416.3K
Total Debt $1.2M $1.6M $11.1M $10.2M $2.4M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $1.4M $8.4M $12.7M $464K $1.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4M $1.9M $5.7M $2.4M $3M
Inventory -- -- $645.1K $938.9K $1.1M
Prepaid Expenses -- -- $1.2M $1M $1M
Other Current Assets $364.2K $363.3K $380.8K $221.4K $214.4K
Total Current Assets $3.9M $10.8M $20.1M $4M $6.2M
 
Property Plant And Equipment $3.1M $3.1M $8.2M $7.5M $7M
Long-Term Investments -- -- -- -- --
Goodwill $602.8K $687.6K $11.4M $7.5M $7.5M
Other Intangibles $28M $26.9M $32.2M $16.7M $14.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $36.6M $42.2M $71.8M $35.7M $35.3M
 
Accounts Payable $672.1K $849.3K $1.6M $1.9M $3.9M
Accrued Expenses $499.7K $660.2K $2.2M $1.5M $1.8M
Current Portion Of Long-Term Debt $80K $1.1M $7.6M $2.3M $1.6M
Current Portion Of Capital Lease Obligations $535.4K $514.9K $560.7K $442.8K $413.9K
Other Current Liabilities -- -- $750.9K $57.9K $14.1M
Total Current Liabilities $2.5M $3.5M $12.7M $6.2M $22.7M
 
Long-Term Debt $1.2M $39.5K $11.4M $65K $63.6K
Capital Leases -- -- -- -- --
Total Liabilities $6M $5.6M $27.4M $9.5M $25.7M
 
Common Stock $233K $26.5K $30.7K $144.9K $19.1K
Other Common Equity Adj $1.1M $1.4M $1M -$172.5K $1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$43.1K -$60.6K $55.2K -$275.3K -$292.9K
Total Equity $30.6M $36.6M $44.4M $26.3M $9.7M
 
Total Liabilities and Equity $36.6M $42.2M $71.8M $35.7M $35.3M
Cash and Short Terms $1.4M $8.4M $12.7M $464K $1.5M
Total Debt $1.2M $1.2M $19M $2.3M $2.6M
Period Ending 2019-08-31 2020-08-31 2021-08-31 2022-08-31 2023-08-31
Net Income to Stockholders -$403.6K -$4.9M -$4.5M -$33M -$13.3M
Depreciation & Amoritzation $97.1K $1.4M $1.7M $3M $2.3M
Stock-Based Compensation $70.9K $2.3M -- $426.7K $385.3K
Change in Accounts Receivable -$151.3K -$229K $1.1M $457K -$597.2K
Change in Inventories -- -- -$147.8K -$527.4K -$255.8K
Cash From Operations -$822.3K -$441.7K -$1M -$5.9M -$2.2M
 
Capital Expenditures $107.6K $12.1K $255.9K $190.2K $49.2K
Cash Acquisitions -$509.4K -- $3.7M $57.5K --
Cash From Investing -$842.9K $657.1K $3M $163.5K -$49.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $81.4K -- $15.3M $1.3M
Long-Term Debt Repaid -- -$267.7K -$2.8M -$15.7M -$3.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$176.7K -$198.8K -$246.3K $16.6K $7.2K
Cash From Financing $3.1M -$271.7K $4.3M -$427.1K $763.9K
 
Beginning Cash (CF) $675.7K $2.1M $2.1M $8.3M $2.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M -$56.3K $6.3M -$6.1M -$1.5M
Ending Cash (CF) $2.1M $2.1M $8.3M $2.2M $416.3K
 
Levered Free Cash Flow -$929.9K -$453.8K -$1.3M -$6.1M -$2.3M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders -$101K -$415.3K -$3.7M -$1.5M -$13.7M
Depreciation & Amoritzation $13.7K $381.5K $881.6K $579.6K $556.7K
Stock-Based Compensation $62.8K $66.6K $91.3K $263.6K --
Change in Accounts Receivable $325K $189.6K -$3.9M -$366.8K -$106.3K
Change in Inventories -- -- -$309.7K -$13.4K -$169.7K
Cash From Operations $153.1K $150.5K -$3.6M -$857.7K -$658K
 
Capital Expenditures $2.7K $200.8K -$1.6K $18.9K $2K
Cash Acquisitions -- -$10K $28.2K -- --
Cash From Investing -$2.7K -$680.8K $325.9K -$18.9K -$2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $81.4K -- -- $702.1K $5.3M
Long-Term Debt Repaid -- -- $4.4M -$58.3K -$3.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.5K -$94.8K -$17.6K -$62.8K -$202.9K
Cash From Financing $70.9K $7.1M -$37.2K $901K $1.8M
 
Beginning Cash (CF) $1.2M $1.7M $15.9M $609.7K $651.8K
Foreign Exchange Rate Adjustment -$36.3K $58.1K -$5K -$170.2K -$271.6K
Additions / Reductions $221.3K $6.6M -$3.3M $24.5K $1.2M
Ending Cash (CF) $1.4M $8.4M $12.7M $464K $1.5M
 
Levered Free Cash Flow $150.4K -$50.3K -$3.5M -$876.6K -$660K
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders -$619.1K -$6.8M -$12.4M -$32.7M -$24.3M
Depreciation & Amoritzation $80.6K $2.5M $3M $2.4M $2.3M
Stock-Based Compensation $62.8K $2.4M $201K $522.1K $147.7K
Change in Accounts Receivable $246K $8.2K -$3.1M $3.8M -$1.1M
Change in Inventories -- -- -$411.4K -$356.1K -$176.1K
Cash From Operations -$717.4K -$294.8K -$7.3M -$1.3M -$4.8M
 
Capital Expenditures $8.5K $209.6K $245.6K $18.1K $32.4K
Cash Acquisitions -$396.5K $254.2K $3.8M -- --
Cash From Investing -$405K $243.8K $3.8M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $15.3M $1.1M $8.8M
Long-Term Debt Repaid -- -- -$2.8M -$18.7M -$3.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$176.2K -$225.5K -$90.7K -$18.1K -$203.9K
Cash From Financing $40.8K $6.8M $8M -$10.9M $5.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M $6.8M $4.5M -$12.3M $801.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$725.9K -$504.4K -$7.6M -$1.4M -$4.8M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$2.5M -$10.4M -$10.1M -$21.1M --
Depreciation & Amoritzation $1.1M $2.3M $1.7M $1.7M --
Stock-Based Compensation $88.9K $289.9K $385.3K $147.7K --
Change in Accounts Receivable $543.2K -$3.7M -$308.9K -$797.7K --
Change in Inventories -- -$263.5K -$92.3K -$12.6K --
Cash From Operations -$279.3K -$6.6M -$2M -$4.5M --
 
Capital Expenditures $201.4K $190.9K $18.9K $2K --
Cash Acquisitions -$10K $57.5K -- -- --
Cash From Investing -$681.4K $162.7K -$18.9K -$2K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $15.3M $1.1M $8.6M --
Long-Term Debt Repaid -- -$14.8K -$3M -$3.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$177.5K -$21.9K -$56.7K -$267.8K --
Cash From Financing $7.2M $10.8M $296.3K $5.1M --
 
Beginning Cash (CF) $5.7M $33M $3.7M $2.7M --
Foreign Exchange Rate Adjustment $98K -$20.9K $22.4K $530.3K --
Additions / Reductions $6.2M $4.4M -$1.7M $593.1K --
Ending Cash (CF) $12M $37.4M $2M $3.8M --
 
Levered Free Cash Flow -$480.7K -$6.8M -$2M -$4.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Target a Dividend King?
Is Target a Dividend King?

Popular retail giant Target Corporation (NYSE:TGT) has been in a…

Is COWZ ETF a Good Investment?
Is COWZ ETF a Good Investment?

There’s a reason even Warren Buffett advocates his heirs to…

3 Stocks Buffett Is Betting On
3 Stocks Buffett Is Betting On

Warren Buffett appeared to take a hard look at the…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 110x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
72
HEES alert for Jan 15

H&E Equipment Services [HEES] is up 105.42% over the past day.

Sell
26
SIG alert for Jan 15

Signet Jewelers [SIG] is down 21.66% over the past day.

Sell
45
WGS alert for Jan 15

GeneDx Holdings [WGS] is down 15.3% over the past day.

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

Show me the best stock