Financhill
Buy
52

NIPG Quote, Financials, Valuation and Earnings

Last price:
$1.68
Seasonality move :
--
Day range:
$1.45 - $1.58
52-week range:
$0.99 - $17.76
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.00x
P/B ratio:
0.36x
Volume:
341.1K
Avg. volume:
131.4K
1-year change:
--
Market cap:
$85.4M
Revenue:
$85.3M
EPS (TTM):
-$2.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7M $31.8M $65.8M $83.7M $85.3M
Revenue Growth (YoY) -- 460.53% 107.01% 27.09% 1.91%
 
Cost of Revenues $4.7M $32.4M $62.1M $76.5M $82.3M
Gross Profit $942.6K -$593.1K $3.7M $7.2M $3M
Gross Profit Margin 16.61% -1.87% 5.69% 8.6% 3.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $7.9M $11.8M $21.9M $19.9M
Other Inc / (Exp) -$24.2K $897.3K $2M $716.6K $2.4M
Operating Expenses $3.8M $7.9M $11.8M $21.9M $19.9M
Operating Income -$2.9M -$8.5M -$8.1M -$14.7M -$16.9M
 
Net Interest Expenses $178.2K $519.5K $365.6K $523.3K $537.5K
EBT. Incl. Unusual Items -$3.1M -$8.1M -$6.4M -$14.5M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.2K $65.9K -$139.5K -$1.2M -$2.4M
Net Income to Company -$3.2M -$8.1M -$6.3M -$13.3M -$12.7M
 
Minority Interest in Earnings -- $139.3K $90.3K -$180 -$4.5K
Net Income to Common Excl Extra Items -$3.2M -$8M -$6.2M -$13.3M -$12.7M
 
Basic EPS (Cont. Ops) -$0.36 -$1.51 -$1.80 -$3.27 -$1.38
Diluted EPS (Cont. Ops) -$0.36 -$1.51 -$1.80 -$3.27 -$1.38
Weighted Average Basic Share $17.5M $17.5M $17.5M $17.5M $35.1M
Weighted Average Diluted Share $17.5M $17.5M $17.5M $17.5M $35.1M
 
EBITDA -$2.6M -$4.1M -$589.9K -$7.4M -$8.8M
EBIT -$2.9M -$7.6M -$6.1M -$13.9M -$14.5M
 
Revenue (Reported) $5.7M $31.8M $65.8M $83.7M $85.3M
Operating Income (Reported) -$2.9M -$8.5M -$8.1M -$14.7M -$16.9M
Operating Income (Adjusted) -$2.9M -$7.6M -$6.1M -$13.9M -$14.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- -- $25.2M $23.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $19.8M $19.9M
Gross Profit -- -- -- $5.4M $4M
Gross Profit Margin -- -- -- 27.98% 16.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $2.9M $3.5M
Other Inc / (Exp) -- -- -- $1.2M $34.3K
Operating Expenses -- -- -- $2.9M $3.5M
Operating Income -- -- -- $2.5M $500.5K
 
Net Interest Expenses -- -- -- $137.8K $200K
EBT. Incl. Unusual Items -- -- -- $3.6M $334.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $584.6K $171.5K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -$23.8K -$132.3K
Net Income to Common Excl Extra Items -- -- -- $3M $31K
 
Basic EPS (Cont. Ops) -- -- -- $0.52 -$1.78
Diluted EPS (Cont. Ops) -- -- -- $0.52 -$1.78
Weighted Average Basic Share -- -- -- $17.5M $17.5M
Weighted Average Diluted Share -- -- -- $17.5M $17.5M
 
EBITDA -- -- -- $3.6M $534.7K
EBIT -- -- -- $3.6M $534.7K
 
Revenue (Reported) -- -- -- $25.2M $23.9M
Operating Income (Reported) -- -- -- $2.5M $500.5K
Operating Income (Adjusted) -- -- -- $3.6M $534.7K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $85.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $82.3M
Gross Profit -- -- -- -- $3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $19.9M
Other Inc / (Exp) -- -- $1.1M $1.4M $2.4M
Operating Expenses -- -- -- -- $19.9M
Operating Income -- -- -- -- -$16.9M
 
Net Interest Expenses -- -- $137.8K $442.7K $537.5K
EBT. Incl. Unusual Items -- -- -- -- -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$2.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -$24.1K -$141.9K -$4.5K
Net Income to Common Excl Extra Items -- -- -- -- -$12.7M
 
Basic EPS (Cont. Ops) -- -- -- -- -$0.87
Diluted EPS (Cont. Ops) -- -- -- -- -$0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- -$14.5M
EBIT -- -- -- -- -$14.5M
 
Revenue (Reported) -- -- -- -- $85.3M
Operating Income (Reported) -- -- -- -- -$16.9M
Operating Income (Adjusted) -- -- -- -- -$14.5M
Period Ending 2021-06-09 2022-06-09 2023-06-09 2024-06-09
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1M $11.4M $9.6M $7.6M $9.6M
Short Term Investments -- -- -- -- $3M
Accounts Receivable, Net $819.5K $11.4M $14.4M $19M $28.4M
Inventory $22.6K $45K $52.9K $165.5K $135.6K
Prepaid Expenses $510.5K $1.6M $2M $1.9M $2.1M
Other Current Assets $1.5K $44.4K $78.8K $89.1K $102.9K
Total Current Assets $6.4M $29M $32.8M $29.4M $44.4M
 
Property Plant And Equipment $108.8K $3.6M $4.7M $5M $5M
Long-Term Investments -- -- -- -- --
Goodwill -- $32.3M $29.8M $141.4M $131.9M
Other Intangibles $13.4M $75.4M $65.4M $134M $128M
Other Long-Term Assets -- -- $1.2M $3.5M $1.2M
Total Assets $20.5M $140.8M $133.9M $313.8M $312.6M
 
Accounts Payable $2M $9.1M $9.5M $12.7M $19.1M
Accrued Expenses $4.8K $228.7K $139K $339.2K $590.9K
Current Portion Of Long-Term Debt -- -- -- $281.7K $3.3M
Current Portion Of Capital Lease Obligations -- -- $366.4K $644.9K $769K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.6M $33.4M $28.5M $28.8M $40.3M
 
Long-Term Debt -- -- -- $3.7M $3.4M
Capital Leases -- -- -- -- --
Total Liabilities $27.3M $132.3M $157.9M $383.6M $73.1M
 
Common Stock $1.6K $2.9K $3.3K $3.7K $11.3K
Other Common Equity Adj -$279.3K $66.6K $244.5K $5.5M -$10.4M
Common Equity -$6.9M $2.2M -$29M -$74.8M $234.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $6.3M $5M $5M $4.9M
Total Equity -$6.9M $8.5M -$24M -$69.8M $239.5M
 
Total Liabilities and Equity $20.5M $140.8M $133.9M $313.8M $312.6M
Cash and Short Terms $5.1M $11.4M $9.6M $7.6M $12.6M
Total Debt -- $2.7M $6.4M $9.3M $17.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $9.6M $7.6M $9.6M
Short Term Investments -- -- -- -- $3M
Accounts Receivable, Net -- -- $14.4M $19M $28.4M
Inventory -- -- $52.9K $165.5K $135.6K
Prepaid Expenses -- -- $2M $1.9M $2.1M
Other Current Assets -- -- $78.8K $89.1K $102.9K
Total Current Assets -- -- $32.8M $29.4M $44.4M
 
Property Plant And Equipment -- -- $4.7M $5M $5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $29.8M $141.4M $131.9M
Other Intangibles -- -- $65.4M $134M $128M
Other Long-Term Assets -- -- $1.2M $3.5M $1.2M
Total Assets -- -- $133.9M $313.8M $312.6M
 
Accounts Payable -- -- $9.5M $12.7M $19.1M
Accrued Expenses -- -- $139K $339.2K $590.9K
Current Portion Of Long-Term Debt -- -- -- $281.7K $3.3M
Current Portion Of Capital Lease Obligations -- -- $366.4K $644.9K $769K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $28.5M $28.8M $40.3M
 
Long-Term Debt -- -- -- $3.7M $3.4M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $157.9M $383.6M $73.1M
 
Common Stock -- -- $3.3K $3.7K $11.3K
Other Common Equity Adj -- -- $244.5K $5.5M -$10.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $5M $5M $4.9M
Total Equity -- -- -$24M -$69.8M $239.5M
 
Total Liabilities and Equity -- -- $133.9M $313.8M $312.6M
Cash and Short Terms -- -- $9.6M $7.6M $12.6M
Total Debt -- -- $6.4M $9.3M $17.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.2M -$8.1M -$6.3M -$13.3M -$12.7M
Depreciation & Amoritzation $313.1K $3.5M $5.5M $6.5M $5.7M
Stock-Based Compensation $2.6M $455.8K $165.7K $6.1M --
Change in Accounts Receivable -$158.8K -$6.1M -$6.5M -$3.4M -$10.9M
Change in Inventories -- -- -- -- --
Cash From Operations $529.8K -$1.2M -$9.6M -$5.2M -$16.5M
 
Capital Expenditures $1.9M $9.6M $6.5M $3.6M $2M
Cash Acquisitions -- $161K -- $1.7M $1.3M
Cash From Investing -$1.9M $7M -$1.7M $2.2M -$5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $12M $14.2M $9.8M $14.5M
Long-Term Debt Repaid -- -$14.7M -$14.3M -$10M -$7.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.7M -$2.1M -$1.4M -$4.1M
Cash From Financing -- $573K $9.8M $1.4M $23.5M
 
Beginning Cash (CF) $6.3M $5.1M $11.4M $9.6M $7.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M $6.3M -$1.6M -$1.6M $2M
Ending Cash (CF) $5.1M $11.4M $9.6M $7.6M $9.6M
 
Levered Free Cash Flow -$1.4M -$10.9M -$16.2M -$8.7M -$18.6M
Period Ending 2019-09-30 2020-09-30 2021-09-30 2022-09-30 2023-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$7.3M -$4.3M
 
Capital Expenditures -- -- -- -- $2.4M
Cash Acquisitions -- -- -- -- $1.7M
Cash From Investing -- -- -- -$130.8K $3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $13.4M $9.2M
Long-Term Debt Repaid -- -- -- -$14M -$9.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $554.5K -$2M
Cash From Financing -- -- -- $9.9M $1.1M
 
Beginning Cash (CF) -- -- -- $11.4M $9.6M
Foreign Exchange Rate Adjustment -- -- -- -$771.9K -$319.7K
Additions / Reductions -- -- -- $2.5M $50K
Ending Cash (CF) -- -- -- $13.1M $9.3M
 
Levered Free Cash Flow -- -- -- -- -$6.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- $2.4M
Cash Acquisitions -- -- -- -- $1.7M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-09 2022-06-09 2023-06-09 2024-06-09
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

How High Will Dollar General Stock Go?
How High Will Dollar General Stock Go?

Shares of Dollar General (NYSE:DG) have risen significantly in recent…

How High Can Planet Labs Go Now?
How High Can Planet Labs Go Now?

Planet Labs (NYSE:PL) has been a much-talked-about stock for years,…

Where Will Broadcom Stock Be in 5 Years?
Where Will Broadcom Stock Be in 5 Years?

Broadcom (NASDAQ:AVGO) has soared by over 75 percent over the…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 34x

Alerts

Sell
19
LULU alert for Jun 9

Lululemon Athletica [LULU] is down 2.36% over the past day.

Sell
46
DOCU alert for Jun 9

Docusign [DOCU] is up 4.37% over the past day.

Sell
15
BRZE alert for Jun 9

Braze [BRZE] is up 3.06% over the past day.

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

Show me the best stock