Financhill
Sell
10

NEOG Quote, Financials, Valuation and Earnings

Last price:
$4.86
Seasonality move :
7.94%
Day range:
$4.70 - $5.01
52-week range:
$3.87 - $18.58
Dividend yield:
0%
P/E ratio:
2,124.15x
P/S ratio:
1.14x
P/B ratio:
0.39x
Volume:
7M
Avg. volume:
5.3M
1-year change:
-71.21%
Market cap:
$1B
Revenue:
$924.2M
EPS (TTM):
-$2.24
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $418.2M $468.5M $527.2M $822.4M $924.2M
Revenue Growth (YoY) 0.96% 12.03% 12.53% 56.02% 12.38%
 
Cost of Revenues $221.9M $253.4M $284.1M $416.5M $460.3M
Gross Profit $196.3M $215.1M $243M $406M $463.9M
Gross Profit Margin 46.94% 45.91% 46.1% 49.36% 50.19%
 
R&D Expenses $14.8M $16.2M $17M $26M $22.5M
Selling, General & Admin $114M $124.6M $167.3M $342.4M $382.8M
Other Inc / (Exp) -$1.2M -$515K $322K -$6.8M -$5.9M
Operating Expenses $128.8M $140.9M $184.4M $368.4M $405.2M
Operating Income $67.5M $74.2M $58.6M $37.5M $58.7M
 
Net Interest Expenses -- -- -- $52.8M $67M
EBT. Incl. Unusual Items $72.3M $75.3M $60.2M -$22M -$14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.8M $14.4M $11.9M $828K -$4.9M
Net Income to Company $59.5M $60.9M $48.3M -$22.9M -$9.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $59.5M $60.9M $48.3M -$22.9M -$9.4M
 
Basic EPS (Cont. Ops) $0.57 $0.57 $0.45 -$0.12 -$0.04
Diluted EPS (Cont. Ops) $0.56 $0.57 $0.45 -$0.12 -$0.04
Weighted Average Basic Share $105.1M $106.5M $107.7M $188.9M $216.5M
Weighted Average Diluted Share $105.7M $107.1M $108M $188.9M $216.5M
 
EBITDA $85.9M $96.4M $84.4M $124.4M $180.3M
EBIT $67.5M $75.3M $60.3M $33.9M $59.1M
 
Revenue (Reported) $418.2M $468.5M $527.2M $822.4M $924.2M
Operating Income (Reported) $67.5M $74.2M $58.6M $37.5M $58.7M
Operating Income (Adjusted) $67.5M $75.3M $60.3M $33.9M $59.1M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $116.7M $128.2M $218.3M -- $221M
Revenue Growth (YoY) 16.86% 9.88% 70.19% -- -3.42%
 
Cost of Revenues $62.9M $70.8M $110.3M -- $110.7M
Gross Profit $53.8M $57.4M $108M -- $110.3M
Gross Profit Margin 46.14% 44.77% 49.47% -- 49.9%
 
R&D Expenses $4.2M $4.6M $7.3M -- $4.5M
Selling, General & Admin $33.8M $46.5M $85M -- $100.4M
Other Inc / (Exp) -$91K -$48K -$1.1M -- $1.9M
Operating Expenses $38.1M $51M $92.3M -- $104.9M
Operating Income $15.8M $6.4M $15.7M -- $5.4M
 
Net Interest Expenses -- -- $16.8M -- $17M
EBT. Incl. Unusual Items $16M $6.6M -$2.3M -- -$9.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $1.2M -$10.5M -- $1.2M
Net Income to Company $13.4M $5.4M $8.2M -- -$11M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.4M $5.4M $8.2M -- -$11M
 
Basic EPS (Cont. Ops) $0.13 $0.05 $0.04 -- -$0.05
Diluted EPS (Cont. Ops) $0.12 $0.05 $0.04 -- -$0.05
Weighted Average Basic Share $106.8M $107.8M $216.2M -- $217M
Weighted Average Diluted Share $107.4M $108.1M $216.4M -- $217M
 
EBITDA $21.4M $13M $42.7M -- $37.4M
EBIT $15.8M $6.7M $15.2M -- $8M
 
Revenue (Reported) $116.7M $128.2M $218.3M -- $221M
Operating Income (Reported) $15.8M $6.4M $15.7M -- $5.4M
Operating Income (Adjusted) $15.8M $6.7M $15.2M -- $8M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $450.1M $514.5M $720.7M -- $906M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $241M $278.8M $373M -- $464M
Gross Profit $209.1M $235.7M $347.8M -- $442M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.6M $17.3M $22.8M -- $19.9M
Selling, General & Admin $119.6M $157.6M $292.8M -- $397.5M
Other Inc / (Exp) -$741K -$186K -$7.6M -- -$463.4M
Operating Expenses $135.2M $174.9M $315.7M -- $417.4M
Operating Income $73.9M $60.8M $32.1M -- $24.6M
 
Net Interest Expenses -- -- $35.3M -- $69.6M
EBT. Incl. Unusual Items $76.3M $61.4M -$10.8M -- -$508.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $12.3M $2.7M -- -$23M
Net Income to Company $61.5M $49.1M -$13.5M -- -$485.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.5M $49.1M -$13.5M -- -$485.3M
 
Basic EPS (Cont. Ops) $0.58 $0.46 $0.04 -- -$2.24
Diluted EPS (Cont. Ops) $0.57 $0.46 $0.04 -- -$2.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $93.8M $86.6M $93.5M -- -$312.6M
EBIT $73.9M $62.8M $27.2M -- -$435.2M
 
Revenue (Reported) $450.1M $514.5M $720.7M -- $906M
Operating Income (Reported) $73.9M $60.8M $32.1M -- $24.6M
Operating Income (Adjusted) $73.9M $62.8M $27.2M -- -$435.2M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $341M $387.1M $580.6M $458.6M $669.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $183.7M $209.1M $297.9M $225.1M $340.7M
Gross Profit $157.4M $178M $282.8M $233.5M $328.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.2M $13.2M $19M $12.5M $14.8M
Selling, General & Admin $91.3M $124.2M $249.7M $187.5M $302.2M
Other Inc / (Exp) -$363K -$34K -$7.9M -$2.8M -$461.5M
Operating Expenses $103.5M $137.4M $268.7M $199.9M $316.9M
Operating Income $53.9M $40.6M $14.1M $33.6M $11.6M
 
Net Interest Expenses -- -- $36.8M $32.8M $52M
EBT. Incl. Unusual Items $55.1M $41.3M -$29.7M -$2.1M -$501.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $8M -$1.3M -$100K -$22.1M
Net Income to Company $45.1M $33.3M -$28.4M -$2M -$479.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.1M $33.3M -$28.4M -$2M -$479.8M
 
Basic EPS (Cont. Ops) $0.43 $0.31 -$0.10 -$0.01 -$2.21
Diluted EPS (Cont. Ops) $0.42 $0.31 -$0.10 -$0.01 -$2.21
Weighted Average Basic Share $319.1M $322.9M $540.2M $432.7M $650.5M
Weighted Average Diluted Share $320.8M $324.4M $540.4M $433.3M $650.5M
 
EBITDA $69M $59.2M $68.3M $92.6M -$358.2M
EBIT $53.9M $41.4M $8.3M $34.4M -$447.4M
 
Revenue (Reported) $341M $387.1M $580.6M $458.6M $669.2M
Operating Income (Reported) $53.9M $40.6M $14.1M $33.6M $11.6M
Operating Income (Adjusted) $53.9M $41.4M $8.3M $34.4M -$447.4M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $66.3M $75.6M $44.5M $163.2M $170.6M
Short Term Investments $277.4M $305.5M $336.6M $82.3M $325K
Accounts Receivable, Net $84.7M $91.8M $99.7M $153.3M $173M
Inventory $95.1M $100.7M $122.3M $133.8M $189.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $14M $17.8M $23.8M $53.3M $56M
Total Current Assets $537.4M $591.5M $626.8M $585.9M $589.2M
 
Property Plant And Equipment $80.6M $102.9M $113.8M $210.7M $291.9M
Long-Term Investments -- -- -- -- --
Goodwill $110.3M $131.5M $142.7M $2.1B $2.1B
Other Intangibles $66.6M $92.3M $107.5M $1.6B $1.5B
Other Long-Term Assets $2.2M $2M $2.2M $15.2M $20.4M
Total Assets $797.2M $920.2M $992.9M $4.6B $4.5B
 
Accounts Payable $25.7M $23.9M $34.6M $76.7M $83.1M
Accrued Expenses $13.6M $13.2M $24.5M $11.1M $11M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $2.4M
Other Current Liabilities -- -- -- $20.9M $22.8M
Total Current Liabilities $48.5M $53.6M $77.8M $145.5M $154.3M
 
Long-Term Debt -- -- -- $885.4M $888.4M
Capital Leases -- -- -- -- --
Total Liabilities $72M $79.8M $105.6M $1.4B $1.4B
 
Common Stock $16.9M $17.2M $17.2M $34.6M $34.7M
Other Common Equity Adj -$19.7M -$11.4M -$27.8M -$33.3M -$30M
Common Equity $725.2M $840.4M $887.4M $3.1B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $725.2M $840.4M $887.4M $3.1B $3.1B
 
Total Liabilities and Equity $797.2M $920.2M $992.9M $4.6B $4.5B
Cash and Short Terms $343.7M $381.1M $381.1M $245.6M $170.9M
Total Debt -- -- -- $885.4M $888.4M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $73.5M $42.9M $67.1M -- $127.7M
Short Term Investments $279.9M $335.6M $116.1M -- --
Accounts Receivable, Net $87.2M $93M $146.4M -- $160.1M
Inventory $99.3M $113.4M $143.9M -- $205.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.4M $24.8M $81.9M -- $58.5M
Total Current Assets $555.3M $609.6M $555.4M -- $551.7M
 
Property Plant And Equipment $99.3M $107.5M $170M -- $345.2M
Long-Term Investments -- -- -- -- --
Goodwill $133M $150M $2.1B -- $1.7B
Other Intangibles $92.6M $112.1M $1.6B -- $1.4B
Other Long-Term Assets -- $2M $13.8M -- $28.5M
Total Assets $880.2M $981.2M $4.5B -- $4B
 
Accounts Payable $23.3M $23.5M $60.5M -- $72.2M
Accrued Expenses $14.8M $32.5M $20.9M -- $3.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $2.5M
Other Current Liabilities -- -- -- -- $26M
Total Current Liabilities $45.9M $65.7M $107.2M -- $141.2M
 
Long-Term Debt -- -- $884.7M -- $890.6M
Capital Leases -- -- -- -- --
Total Liabilities $72.5M $105.7M $1.4B -- $1.4B
 
Common Stock $8.6M $17.3M $34.6M -- $34.7M
Other Common Equity Adj -$14.8M -$22.4M -$33.2M -- -$47.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $807.7M $875.5M $3.1B -- $2.7B
 
Total Liabilities and Equity $880.2M $981.2M $4.5B -- $4B
Cash and Short Terms $353.3M $378.4M $183.2M -- $127.7M
Total Debt -- -- $884.7M -- $890.6M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders $59.5M $60.9M $48.3M -$22.9M -$9.4M
Depreciation & Amoritzation $18.4M $21M $24.1M $90.5M $121.2M
Stock-Based Compensation $6.5M $6.4M $7.2M $10.2M $13.8M
Change in Accounts Receivable -$2.9M -$2.6M -$7.8M -$53.9M -$20.1M
Change in Inventories -$10M $2.5M -$21.1M $10M -$55.9M
Cash From Operations $85.9M $81.1M $68M $41M $35.3M
 
Capital Expenditures $24.1M $26.7M $24.4M $65.8M $111.4M
Cash Acquisitions -$13.2M -$50.8M -$38.7M $11.7M --
Cash From Investing -$88.8M -$105.6M -$97.2M $201M -$29.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$100M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.1M -$1.1M -$19.3M -$538K
Cash From Financing $29.4M $33.5M $6.8M -$118.1M $1.9M
 
Beginning Cash (CF) $41.7M $66.3M $75.6M $44.5M $163.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.5M $9.1M -$22.4M $124M $7.9M
Ending Cash (CF) $66.3M $75.6M $44.5M $163.2M $170.6M
 
Levered Free Cash Flow $61.8M $54.4M $43.6M -$24.7M -$76.2M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $13.4M $5.4M $8.2M -- -$11M
Depreciation & Amoritzation $5.6M $6.3M $27.5M -- $29.4M
Stock-Based Compensation $1.6M $1.6M $2.8M -- $4.2M
Change in Accounts Receivable -$5.6M $617K -$3.1M -- $3.8M
Change in Inventories -$735K -$5M -$7.1M -- -$7.7M
Cash From Operations $11.6M $6.6M -$17.1M -- $19.4M
 
Capital Expenditures $8.3M $6.7M $15.2M -- $32.9M
Cash Acquisitions -$49.7M -$11.3M -$25.7M -- --
Cash From Investing -$60.9M -$15.4M $19.5M -- -$32.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$40M -- -$75K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$40K
Cash From Financing $10.1M $1.2M -$40M -- $945K
 
Beginning Cash (CF) $113.9M $51.1M $100M -- $140.2M
Foreign Exchange Rate Adjustment -$1.2M -$668K $4.7M -- -$387K
Additions / Reductions -$39.2M -$7.6M -$37.5M -- -$12.1M
Ending Cash (CF) $73.5M $42.9M $67.1M -- $127.7M
 
Levered Free Cash Flow $3.3M -$65K -$32.2M -- -$13.5M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $61.5M $49.1M -$13.5M -- -$485.3M
Depreciation & Amoritzation $20M $23.8M $66.2M -- $122.6M
Stock-Based Compensation $6.4M $6.7M $9.4M -- $16.9M
Change in Accounts Receivable -$5.7M -$4.5M -$54.5M -- $5.2M
Change in Inventories -$4.4M -$12.8M -$9.8M -- -$32.4M
Cash From Operations $84.7M $69.6M -$29.5M -- $68.4M
 
Capital Expenditures $27.1M $19.2M $52.8M -- $112.7M
Cash Acquisitions -$55.5M -$36.9M $12.7M -- --
Cash From Investing -$86.1M -$111.8M $177.1M -- -$100.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- $100K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $24.3M $18.6M -$119.4M -- $434K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23M -$23.6M $28.2M -- -$31.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $57.6M $50.4M -$82.3M -- -$44.3M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $45.1M $33.3M -$28.4M -$2M -$479.8M
Depreciation & Amoritzation $15.1M $17.8M $59.9M $58.2M $89.2M
Stock-Based Compensation $4.8M $5M $7.3M $6.2M $13M
Change in Accounts Receivable $1M -$883K -$47.5M $3.6M $9.1M
Change in Inventories $3.3M -$12M -$656K -$25.9M -$25.1M
Cash From Operations $59.1M $47.6M -$49.9M $38.7M $41.7M
 
Capital Expenditures $19.4M $11.9M $40.3M $55M $88.5M
Cash Acquisitions -$52M -$38.2M $13.2M -- --
Cash From Investing -$73.9M -$80.1M $194.2M $2.9M -$83.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$100M -$389K -$248K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$19.3M -$89K -$1.5M
Cash From Financing $22.8M $7.8M -$118.3M $752K $515K
 
Beginning Cash (CF) $241.1M $198M $251.6M $342.1M $431.3M
Foreign Exchange Rate Adjustment -$854K -$8.1M -$3.2M $198K -$1.9M
Additions / Reductions $8.1M -$24.6M $25.9M $42.3M -$41M
Ending Cash (CF) $248.3M $165.3M $274.2M $384.6M $388.4M
 
Levered Free Cash Flow $39.7M $35.8M -$90.2M -$16.3M -$46.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did Warren Buffett Buy Amazon Stock?
Why Did Warren Buffett Buy Amazon Stock?

When investors think of tech stocks in Warren Buffett’s portfolio,…

Where Will RocketLab Stock Be In 5 Years?
Where Will RocketLab Stock Be In 5 Years?

Rocket Lab (NASDAQ: RKLB) closed recently at around $30 per share,…

Is MO dividend Worth It?
Is MO dividend Worth It?

Altria Group (NYSE: MO) is paying investors $1.02 a share…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
88
CDTX alert for Jun 24

Cidara Therapeutics [CDTX] is up 4.81% over the past day.

Sell
46
HIMS alert for Jun 24

Hims & Hers Health [HIMS] is up 1.88% over the past day.

Buy
67
WGS alert for Jun 24

GeneDx Holdings [WGS] is up 12.91% over the past day.

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

Show me the best stock