Financhill
Sell
24

NBY Quote, Financials, Valuation and Earnings

Last price:
$0.58
Seasonality move :
-10.86%
Day range:
$0.56 - $0.59
52-week range:
$0.36 - $9.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.15x
P/B ratio:
2.25x
Volume:
41.6K
Avg. volume:
57.1K
1-year change:
-78.58%
Market cap:
$3.4M
Revenue:
$9.8M
EPS (TTM):
-$35.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.9M $10.2M $14.4M $10.5M $9.8M
Revenue Growth (YoY) 50.54% 2.72% 41.16% -27.42% -6.45%
 
Cost of Revenues $4M $3.7M $6.6M $4.4M $3.3M
Gross Profit $6M $6.5M $7.8M $6.1M $6.5M
Gross Profit Margin 60.04% 63.85% 54.02% 58.19% 66.26%
 
R&D Expenses $285K $44K $174K $34K $42K
Selling, General & Admin $12.1M $15.3M $15.3M $10.2M $11.4M
Other Inc / (Exp) -$4.6M $3M -$2.9M -$349K -$1.3M
Operating Expenses $12.4M $15.4M $15.5M $10.2M $11.5M
Operating Income -$6.4M -$8.9M -$7.7M -$4.1M -$5M
 
Net Interest Expenses -- -- -- $1.7M $904K
EBT. Incl. Unusual Items -$11M -$5.8M -$10.6M -$6.1M -$7.2M
Earnings of Discontinued Ops. -- -- -- -$3.5M -$13K
Income Tax Expense $5K -- -- -- --
Net Income to Company -$11M -$5.8M -$10.6M -$5.7M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M -$5.8M -$10.6M -$9.6M -$7.2M
 
Basic EPS (Cont. Ops) -$379.75 -$184.10 -$353.50 -$139.14 -$2.53
Diluted EPS (Cont. Ops) -$379.75 -$184.10 -$353.50 -$139.14 -$2.53
Weighted Average Basic Share $28.6K $35.6K $46K $120K $3.4M
Weighted Average Diluted Share $28.6K $35.6K $46K $120K $3.4M
 
EBITDA -$6.4M -$8.7M -$7.2M -$4.1M -$5.9M
EBIT -$6.4M -$8.9M -$7.7M -$4.5M -$6.3M
 
Revenue (Reported) $9.9M $10.2M $14.4M $10.5M $9.8M
Operating Income (Reported) -$6.4M -$8.9M -$7.7M -$4.1M -$5M
Operating Income (Adjusted) -$6.4M -$8.9M -$7.7M -$4.5M -$6.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9M $3.2M $3.6M $2.1M $2.3M
Revenue Growth (YoY) 10.8% 68.06% 14.81% -42.33% 9.9%
 
Cost of Revenues $813K $1.5M $1.9M $1M $807K
Gross Profit $1.1M $1.7M $1.8M $1.1M $1.5M
Gross Profit Margin 56.94% 52.88% 48.18% 51.55% 65.05%
 
R&D Expenses $36K $8K $66K -$2K $10K
Selling, General & Admin $2.8M $4.9M $4.4M $2.1M $2.8M
Other Inc / (Exp) $8K $3M -$5.5M -$173K -$1K
Operating Expenses $2.8M $4.9M $4.4M $2.1M $2.8M
Operating Income -$1.8M -$3.2M -$2.7M -$1M -$1.3M
 
Net Interest Expenses -- -- -- $538K $33K
EBT. Incl. Unusual Items -$1.8M -$158K -$8.2M -$1.7M -$1.3M
Earnings of Discontinued Ops. -- -- -- -$2.4M $111K
Income Tax Expense $4K -- -- -- --
Net Income to Company -$1.8M -$158K -$8.2M -$1.3M -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M -$158K -$8.2M -$4.1M -$1.2M
 
Basic EPS (Cont. Ops) -$36.75 -$24.85 -$167.30 -$28.58 -$0.25
Diluted EPS (Cont. Ops) -$36.75 -$24.85 -$167.30 -$28.58 -$0.25
Weighted Average Basic Share $34.7K $37K $54.2K $320.9K $4.9M
Weighted Average Diluted Share $34.7K $37K $54.2K $320.9K $4.9M
 
EBITDA -$1.7M -$3.1M -$2.6M -$1.1M -$1.2M
EBIT -$1.8M -$3.2M -$2.7M -$1.2M -$1.3M
 
Revenue (Reported) $1.9M $3.2M $3.6M $2.1M $2.3M
Operating Income (Reported) -$1.8M -$3.2M -$2.7M -$1M -$1.3M
Operating Income (Adjusted) -$1.8M -$3.2M -$2.7M -$1.2M -$1.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.9M $9.4M $14.4M $10.5M $9.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4M $3.3M $6.6M $4.4M $3.3M
Gross Profit $6M $6.1M $7.8M $6.1M $6.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $285K $44K $175K $34K $42K
Selling, General & Admin $12.1M $14.9M $15.3M $10.2M $11.4M
Other Inc / (Exp) -$4.6M $3M -$2.9M -$349K -$1.3M
Operating Expenses $12.4M $15M $15.5M $10.2M $11.5M
Operating Income -$6.4M -$8.9M -$7.7M -$4.1M -$5M
 
Net Interest Expenses -- -- -- $1.7M $904K
EBT. Incl. Unusual Items -$11M -$5.8M -$10.6M -$6.1M -$7.2M
Earnings of Discontinued Ops. -- -- -- -$3.5M -$13K
Income Tax Expense $5K -- -- -- --
Net Income to Company -$11M -$5.8M -$10.6M -$5.7M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11M -$5.8M -$10.6M -$9.6M -$7.2M
 
Basic EPS (Cont. Ops) -$392.00 -$184.10 -$346.50 -$115.87 -$7.47
Diluted EPS (Cont. Ops) -$392.00 -$184.10 -$346.50 -$115.87 -$7.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.4M -$8.7M -$7.2M -$4.1M -$5.9M
EBIT -$6.4M -$8.9M -$7.7M -$4.5M -$6.3M
 
Revenue (Reported) $9.9M $9.4M $14.4M $10.5M $9.8M
Operating Income (Reported) -$6.4M -$8.9M -$7.7M -$4.1M -$5M
Operating Income (Adjusted) -$6.4M -$8.9M -$7.7M -$4.5M -$6.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.4M $14.4M $10.5M $9.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3M $6.6M $4.4M $3.3M --
Gross Profit $6.1M $7.8M $6.1M $6.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $44K $175K $34K $42K --
Selling, General & Admin $14.9M $15.3M $10.2M $11.4M --
Other Inc / (Exp) $3M -$2.9M -$349K -$1.3M --
Operating Expenses $15M $15.5M $10.2M $11.5M --
Operating Income -$8.9M -$7.7M -$4.1M -$5M --
 
Net Interest Expenses -- -- $1.7M $904K --
EBT. Incl. Unusual Items -$5.8M -$10.6M -$6.1M -$7.2M --
Earnings of Discontinued Ops. -- -- -$3.5M -$13K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8M -$10.6M -$5.7M -$7.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$10.6M -$9.6M -$7.2M --
 
Basic EPS (Cont. Ops) -$184.10 -$346.50 -$115.87 -$7.47 --
Diluted EPS (Cont. Ops) -$184.10 -$346.50 -$115.87 -$7.47 --
Weighted Average Basic Share $142.5K $184K $604K $10.5M --
Weighted Average Diluted Share $142.5K $184K $604K $10.5M --
 
EBITDA -$8.7M -$7.2M -$4.1M -$5.9M --
EBIT -$8.9M -$7.7M -$4.5M -$6.3M --
 
Revenue (Reported) $9.4M $14.4M $10.5M $9.8M --
Operating Income (Reported) -$8.9M -$7.7M -$4.1M -$5M --
Operating Income (Adjusted) -$8.9M -$7.7M -$4.5M -$6.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12M $7.5M $5.4M $2.9M $430K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.7M $2M $680K $389K
Inventory $608K $3.2M $3.4M $501K $765K
Prepaid Expenses $474K $649K $401K $175K $193K
Other Current Assets $102K $129K $159K $81K $110K
Total Current Assets $14.2M $13.2M $11.3M $7.2M $1.9M
 
Property Plant And Equipment $520K $604K $2M $1.4M $1M
Long-Term Investments -- -- -- -- --
Goodwill -- $4.5M $348K -- --
Other Intangibles -- $5.2M $2.3M -- --
Other Long-Term Assets $476K $476K $489K $497K $480K
Total Assets $15.2M $24M $16.4M $9M $3.4M
 
Accounts Payable $302K $1M $1.1M $906K $623K
Accrued Expenses $1.4M $803K $917K $223K $769K
Current Portion Of Long-Term Debt -- -- -- $1.1M $565K
Current Portion Of Capital Lease Obligations $416K $200K $453K $368K $398K
Other Current Liabilities -- -- -- $698K --
Total Current Liabilities $2.8M $3.4M $4.3M $4.3M $2.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $13.8M $5.8M $5.7M $3.6M
 
Common Stock $418K $1.2M $3M $2M $55K
Other Common Equity Adj -- -- -- -- --
Common Equity $12.3M $9.5M $7.6M $1.4M -$135K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.3M $10.2M $10.6M $3.3M -$129K
 
Total Liabilities and Equity $15.2M $24M $16.4M $9M $3.4M
Cash and Short Terms $12M $7.5M $5.4M $2.9M $430K
Total Debt -- $105K -- $1.1M $565K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12M $7.5M $5.4M $2.9M $430K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.7M $2M $680K $389K
Inventory $608K $3.2M $3.4M $501K $765K
Prepaid Expenses $474K $649K $401K $175K $193K
Other Current Assets $102K $129K $159K $81K $110K
Total Current Assets $14.2M $13.2M $11.3M $7.2M $1.9M
 
Property Plant And Equipment $520K $604K $2M $1.4M $1M
Long-Term Investments -- -- -- -- --
Goodwill -- $4.5M $348K -- --
Other Intangibles -- $5.2M $2.3M -- --
Other Long-Term Assets $476K $476K $489K $497K $480K
Total Assets $15.2M $24M $16.4M $9M $3.4M
 
Accounts Payable $302K $1M $1.1M $906K $623K
Accrued Expenses $1.4M $803K $917K $223K $769K
Current Portion Of Long-Term Debt -- -- -- $1.1M $565K
Current Portion Of Capital Lease Obligations $416K $200K $453K $368K $398K
Other Current Liabilities -- -- -- $698K --
Total Current Liabilities $2.8M $3.4M $4.3M $4.3M $2.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $13.8M $5.8M $5.7M $3.6M
 
Common Stock $418K $1.2M $3M $2M $55K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.3M $10.2M $10.6M $3.3M -$129K
 
Total Liabilities and Equity $15.2M $24M $16.4M $9M $3.4M
Cash and Short Terms $12M $7.5M $5.4M $2.9M $430K
Total Debt -- $105K -- $1.1M $565K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11M -$5.8M -$10.6M -$5.7M -$7.1M
Depreciation & Amoritzation $51K $119K $483K $356K $381K
Stock-Based Compensation $701K $1.2M $220K $291K $148K
Change in Accounts Receivable -$317K $452K -$305K $846K $291K
Change in Inventories -$116K -$243K -$217K $162K -$272K
Cash From Operations -$4.7M -$9.2M -$6.7M -$4.3M -$5.2M
 
Capital Expenditures $26K $52K $112K $19K $6K
Cash Acquisitions -- -$12M -- -- $1.1M
Cash From Investing -$26K -$12M -$112K -$19K $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3M $500K
Long-Term Debt Repaid -$2.6M -- -$105K -$1.5M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$181K -$115K
Cash From Financing $9.8M $16.8M $4.6M $1.9M $1.5M
 
Beginning Cash (CF) $7.4M $12.4M $8M $5.8M $3.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5M -$4.4M -$2.1M -$2.7M -$2.8M
Ending Cash (CF) $12.4M $8M $5.8M $3.4M $907K
 
Levered Free Cash Flow -$4.7M -$9.2M -$6.8M -$4.3M -$5.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.8M -$158K -$8.2M -$1.3M -$1.2M
Depreciation & Amoritzation $11K $87K $123K $95K $95K
Stock-Based Compensation $173K $448K $90K $90K $11K
Change in Accounts Receivable -$91K $189K $160K -$67K $315K
Change in Inventories $177K $118K $631K $357K -$355K
Cash From Operations -$1.4M -$4.3M -$1.2M -$722K -$972K
 
Capital Expenditures $21K $8K -- $3K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21K -$12M -- -$3K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $500K
Long-Term Debt Repaid -- -- -- -$704K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $113K --
Cash From Financing $5K $14.8M $3M -$26K $500K
 
Beginning Cash (CF) $13.9M $9.5M $4M $3.7M $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M -$1.5M $1.8M -$845K -$472K
Ending Cash (CF) $12.4M $8M $5.8M $3.4M $907K
 
Levered Free Cash Flow -$1.5M -$4.3M -$1.2M -$725K -$972K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11M -$5.8M -$10.6M -$5.7M -$7.1M
Depreciation & Amoritzation $51K $119K $483K $356K $381K
Stock-Based Compensation $701K $1.2M $220K $291K $148K
Change in Accounts Receivable -$317K $452K -$305K $846K $291K
Change in Inventories -$116K -$243K -$217K $162K -$272K
Cash From Operations -$4.7M -$9.2M -$6.7M -$4.3M -$5.2M
 
Capital Expenditures $26K $52K $112K $19K $6K
Cash Acquisitions -- -- -- -- $1.1M
Cash From Investing -$26K -$12M -$112K -$19K $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.6M -- -$105K -$1.5M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$115K
Cash From Financing $9.8M $16.8M $4.6M $1.9M $1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5M -$4.4M -$2.1M -$2.7M -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.7M -$9.2M -$6.8M -$4.3M -$5.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$5.8M -$10.6M -$5.7M -$7.1M --
Depreciation & Amoritzation $119K $483K $356K $381K --
Stock-Based Compensation $1.2M $220K $291K $148K --
Change in Accounts Receivable $452K -$305K $846K $291K --
Change in Inventories -$243K -$217K $162K -$272K --
Cash From Operations -$9.2M -$6.7M -$4.3M -$5.2M --
 
Capital Expenditures $52K $112K $19K $6K --
Cash Acquisitions -- -- -- $1.1M --
Cash From Investing -$12M -$112K -$19K $1.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3M $500K --
Long-Term Debt Repaid -- -$105K -$1.5M -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$181K -$115K --
Cash From Financing $16.8M $4.6M $1.9M $1.5M --
 
Beginning Cash (CF) $43.7M $21.9M $18.5M $8.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M -$2.1M -$2.7M -$2.8M --
Ending Cash (CF) $39.2M $19.7M $16.1M $5.7M --
 
Levered Free Cash Flow -$9.2M -$6.8M -$4.3M -$5.2M --

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 3.13% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 10.38% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is up 1.44% over the past day.

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

Show me the best stock