Financhill
Buy
53

NGS Quote, Financials, Valuation and Earnings

Last price:
$26.89
Seasonality move :
2.39%
Day range:
$25.46 - $26.54
52-week range:
$16.70 - $29.74
Dividend yield:
0%
P/E ratio:
19.61x
P/S ratio:
2.06x
P/B ratio:
1.27x
Volume:
41.6K
Avg. volume:
79.4K
1-year change:
39.1%
Market cap:
$331.7M
Revenue:
$156.7M
EPS (TTM):
$1.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $68.1M $72.4M $84.8M $121.2M $156.7M
Revenue Growth (YoY) -13.24% 6.41% 17.13% 42.84% 29.36%
 
Cost of Revenues $60.6M $70.8M $70.5M $89M $100.1M
Gross Profit $7.4M $1.7M $14.4M $32.2M $56.6M
Gross Profit Margin 10.91% 2.29% 16.92% 26.54% 36.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.6M $10.8M $13.9M $16.9M $21M
Other Inc / (Exp) $338K -$2.4M -$54K -$558K -$171K
Operating Expenses $10.7M $11M $14M $20.9M $22.9M
Operating Income -$3.3M -$9.3M $377K $11.3M $33.8M
 
Net Interest Expenses $14K $65K $364K $4.1M $11.9M
EBT. Incl. Unusual Items -$3M -$11.8M -$41K $6.6M $21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M -$2.6M $528K $1.9M $4.4M
Net Income to Company $1.8M -$9.2M -$569K $4.7M $17.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M -$9.2M -$569K $4.7M $17.2M
 
Basic EPS (Cont. Ops) $0.14 -$0.70 -$0.05 $0.39 $1.39
Diluted EPS (Cont. Ops) $0.14 -$0.70 -$0.05 $0.38 $1.37
Weighted Average Basic Share $13.2M $13.1M $12.3M $12.3M $12.4M
Weighted Average Diluted Share $13.3M $13.1M $12.3M $12.4M $12.6M
 
EBITDA $22.2M $13.7M $24.4M $37.3M $64.9M
EBIT -$3M -$11.7M $323K $10.7M $33.6M
 
Revenue (Reported) $68.1M $72.4M $84.8M $121.2M $156.7M
Operating Income (Reported) -$3.3M -$9.3M $377K $11.3M $33.8M
Operating Income (Adjusted) -$3M -$11.7M $323K $10.7M $33.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.4M $20.3M $26.6M $36.9M $41.4M
Revenue Growth (YoY) 2.83% 10.54% 30.9% 38.64% 12.13%
 
Cost of Revenues $16.1M $17.5M $21.7M $22.9M $25.8M
Gross Profit $2.3M $2.9M $5M $14M $15.6M
Gross Profit Margin 12.39% 14.18% 18.65% 38% 37.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $2.5M $4.6M $4.7M $5.4M
Other Inc / (Exp) $101K -$32K $118K $188K -$675K
Operating Expenses $2.6M $2.5M $4.6M $4.7M $5.4M
Operating Income -$369K $382K $402K $9.3M $10.2M
 
Net Interest Expenses $1K $24K -- $2.9M $3.2M
EBT. Incl. Unusual Items -$269K $326K $520K $6.6M $6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125K -$11K $150K $1.5M $1.5M
Net Income to Company -$394K $337K $370K $5.1M $4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$394K $337K $370K $5.1M $4.9M
 
Basic EPS (Cont. Ops) -$0.03 $0.03 $0.03 $0.41 $0.39
Diluted EPS (Cont. Ops) -$0.03 $0.03 $0.03 $0.41 $0.38
Weighted Average Basic Share $13.3M $12.5M $12.2M $12.4M $12.5M
Weighted Average Diluted Share $13.3M $12.7M $12.4M $12.5M $12.6M
 
EBITDA $6M $6.4M $6.7M $16.6M $18.1M
EBIT -$268K $350K $520K $9.5M $9.5M
 
Revenue (Reported) $18.4M $20.3M $26.6M $36.9M $41.4M
Operating Income (Reported) -$369K $382K $402K $9.3M $10.2M
Operating Income (Adjusted) -$268K $350K $520K $9.5M $9.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $68.6M $74.4M $91.1M $131.5M $161.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.7M $72.1M $74.7M $90.2M $103M
Gross Profit $7.8M $2.3M $16.4M $41.2M $58.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11M $10.6M $16M $17.1M $21.7M
Other Inc / (Exp) $624K -$2.5M $95K -$485K -$1M
Operating Expenses $11.2M $10.8M $16M $21M $23.6M
Operating Income -$3.4M -$8.6M $397K $20.2M $34.6M
 
Net Interest Expenses $12K $88K $339K $7M $12.2M
EBT. Incl. Unusual Items -$2.8M -$11.2M $153K $12.7M $21.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$124K -$2.7M $689K $3.2M $4.4M
Net Income to Company -$2.7M -$8.5M -$536K $9.5M $17M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$8.5M -$536K $9.5M $17M
 
Basic EPS (Cont. Ops) -$0.20 -$0.64 -$0.06 $0.77 $1.36
Diluted EPS (Cont. Ops) -$0.20 -$0.64 -$0.06 $0.76 $1.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $22.5M $14.1M $24.7M $47.2M $66.5M
EBIT -$2.8M -$11.1M $492K $19.7M $33.6M
 
Revenue (Reported) $68.6M $74.4M $91.1M $131.5M $161.2M
Operating Income (Reported) -$3.4M -$8.6M $397K $20.2M $34.6M
Operating Income (Adjusted) -$2.8M -$11.1M $492K $19.7M $33.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.4M $20.3M $26.6M $36.9M $41.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.1M $17.5M $21.7M $22.9M $25.8M
Gross Profit $2.3M $2.9M $5M $14M $15.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $2.5M $4.6M $4.7M $5.4M
Other Inc / (Exp) $101K -$32K $118K $188K -$675K
Operating Expenses $2.6M $2.5M $4.6M $4.7M $5.4M
Operating Income -$369K $382K $402K $9.3M $10.2M
 
Net Interest Expenses $1K $24K -- $2.9M $3.2M
EBT. Incl. Unusual Items -$269K $326K $520K $6.6M $6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125K -$11K $150K $1.5M $1.5M
Net Income to Company -$394K $337K $370K $5.1M $4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$394K $337K $370K $5.1M $4.9M
 
Basic EPS (Cont. Ops) -$0.03 $0.03 $0.03 $0.41 $0.39
Diluted EPS (Cont. Ops) -$0.03 $0.03 $0.03 $0.41 $0.38
Weighted Average Basic Share $13.3M $12.5M $12.2M $12.4M $12.5M
Weighted Average Diluted Share $13.3M $12.7M $12.4M $12.5M $12.6M
 
EBITDA $6M $6.4M $6.7M $16.6M $18.1M
EBIT -$268K $350K $520K $9.5M $9.5M
 
Revenue (Reported) $18.4M $20.3M $26.6M $36.9M $41.4M
Operating Income (Reported) -$369K $382K $402K $9.3M $10.2M
Operating Income (Adjusted) -$268K $350K $520K $9.5M $9.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.9M $22.9M $3.4M $2.7M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.9M $10.4M $14.7M $39.2M $15.6M
Inventory $19.9M $19.3M $23.4M $21.6M $18.1M
Prepaid Expenses $66K $51K -- -- --
Other Current Assets $379K $854K $1.2M $1.2M $1.1M
Total Current Assets $72.7M $65.1M $54.1M $76.3M $48.2M
 
Property Plant And Equipment $229.8M $228.1M $268.6M $394.2M $438M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.2M $1M $900K $775K --
Other Long-Term Assets $3.1M $4.3M $4.6M $7.5M $6.3M
Total Assets $306.8M $298.5M $328.2M $478.7M $492.5M
 
Accounts Payable $2.4M $4.8M $6.5M $17.6M $9.7M
Accrued Expenses $6.8M $14.1M $19.4M $11.7M $3.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $198K $68K -- $365K $153K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.9M $20.3M $30.4M $32.7M $17.4M
 
Long-Term Debt -- -- $25M $164M $170M
Capital Leases -- -- -- -- --
Total Liabilities $55.3M $62.6M $98.2M $242.8M $237.5M
 
Common Stock $133K $134K $135K $137K $138K
Other Common Equity Adj -- -- -- -- --
Common Equity $251.5M $235.9M $230.1M $235.9M $255.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $251.5M $235.9M $230.1M $235.9M $255.1M
 
Total Liabilities and Equity $306.8M $298.5M $328.2M $478.7M $492.5M
Cash and Short Terms $28.9M $22.9M $3.4M $2.7M $2.1M
Total Debt $417K -- $25M $164M $170M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $30.7M $16.4M $7.4M $5.2M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.7M $12.9M $15M $42.3M $15.4M
Inventory $20M $17.3M $25.1M $18.8M $17.3M
Prepaid Expenses $62K $54K $10K -- --
Other Current Assets $81K $613K $648K $938K $992K
Total Current Assets $75.1M $58.8M $59.7M $78.8M $47.2M
 
Property Plant And Equipment $228.5M $230.3M $309.9M $398.1M $448.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.1M $994K -- -- --
Other Long-Term Assets $3.3M $4.1M $6.4M $8.5M $6.1M
Total Assets $307.9M $294.3M $376.8M $486.2M $501.7M
 
Accounts Payable $1.2M $5.6M $24.8M $12.4M $15M
Accrued Expenses $10.5M $12.9M $16.9M $12M $3.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $169K $120K $123K -- $165K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.9M $18.7M $42M $24.4M $22.4M
 
Long-Term Debt -- -- $61M $172M $168M
Capital Leases -- -- -- -- --
Total Liabilities $56.5M $60.9M $146.1M $244.9M $241.4M
 
Common Stock $134K $135K $135K $137K $138K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $251.4M $233.4M $230.7M $241.3M $260.3M
 
Total Liabilities and Equity $307.9M $294.3M $376.8M $486.2M $501.7M
Cash and Short Terms $30.7M $16.4M $7.4M $5.2M $2.1M
Total Debt -- -- $61M $172M $168M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8M -$9.2M -$569K $4.7M $17.2M
Depreciation & Amoritzation $25.2M $25.4M $24.1M $26.6M $31.3M
Stock-Based Compensation $2.2M $1.7M $1.9M $2.1M $1.8M
Change in Accounts Receivable -$3.1M $1.4M -$4.3M -$25M $23.1M
Change in Inventories $1M -$1.3M -$4.1M -$669K $2.5M
Cash From Operations $32.6M $28.5M $27.8M $18M $66.5M
 
Capital Expenditures $15.3M $25.7M $65.1M $153.9M $71.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.2M -$25.7M -$65.1M -$153.9M -$71.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $25M $139M $28M
Long-Term Debt Repaid -- -$418K -$3K -$95K -$22.8M
Repurchase of Common Stock -- -$7.9M -$6.7M -- --
Other Financing Activities -$157K -$573K -$592K -$3.7M -$1.1M
Cash From Financing -$157K -$8.8M $17.7M $135.2M $4.4M
 
Beginning Cash (CF) $11.6M $28.9M $22.9M $3.4M $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M -$6M -$19.6M -$626K -$604K
Ending Cash (CF) $28.9M $22.9M $3.4M $2.7M $2.1M
 
Levered Free Cash Flow $17.4M $2.8M -$37.4M -$135.9M -$5.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$394K $337K $370K $5.1M $4.9M
Depreciation & Amoritzation $6.3M $6.1M $6.2M $7.1M $8.6M
Stock-Based Compensation $474K $423K $487K $274K $359K
Change in Accounts Receivable -$855K -$2.5M -$351K -$3.3M $3K
Change in Inventories -$100K $2.1M -$986K $2.7M $647K
Cash From Operations $7.4M $5M $18.2M $5.6M $21.3M
 
Capital Expenditures $5M $8.2M $47.8M $10.9M $19.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M -$8.2M -$47.8M -$10.9M -$19.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $36M $8M $6M
Long-Term Debt Repaid -$417K -$2K -$36K -$175K -$8M
Repurchase of Common Stock -- -$2.9M -- -- --
Other Financing Activities -$224K -$359K -$2.3M -- -$6K
Cash From Financing -$641K -$3.3M $33.7M $7.8M -$2M
 
Beginning Cash (CF) $28.9M $22.9M $3.4M $2.7M $2.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M -$6.5M $4M $2.5M $5K
Ending Cash (CF) $30.7M $16.4M $7.4M $5.2M $2.1M
 
Levered Free Cash Flow $2.4M -$3.2M -$29.6M -$5.3M $2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.7M -$8.5M -$536K $9.5M $17M
Depreciation & Amoritzation $25.3M $25.2M $24.2M $27.5M $32.9M
Stock-Based Compensation $2.2M $1.7M $2M $1.8M $1.9M
Change in Accounts Receivable $12.5M -$209K -$2.1M -$27.9M $26.4M
Change in Inventories -$683K $908K -$7.2M $3M $474K
Cash From Operations $31.8M $26.1M $41M $5.4M $82.1M
 
Capital Expenditures $13.5M $29M $104.7M $117.1M $80.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.5M -$28.9M -$104.7M -$117M -$79.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $61M $111M $26M
Long-Term Debt Repaid -$417K -$3K -$37K -$234K -$30.6M
Repurchase of Common Stock -- -$10.8M -- -- --
Other Financing Activities -$230K -$708K -$2.5M -- -$1.1M
Cash From Financing -$647K -$11.5M $54.7M $109.4M -$5.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.6M -$14.3M -$9M -$2.2M -$3.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.2M -$2.8M -$63.7M -$111.7M $1.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$394K $337K $370K $5.1M $4.9M
Depreciation & Amoritzation $6.3M $6.1M $6.2M $7.1M $8.6M
Stock-Based Compensation $474K $423K $487K $274K $359K
Change in Accounts Receivable -$855K -$2.5M -$351K -$3.3M $3K
Change in Inventories -$100K $2.1M -$986K $2.7M $647K
Cash From Operations $7.4M $5M $18.2M $5.6M $21.3M
 
Capital Expenditures $5M $8.2M $47.8M $10.9M $19.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M -$8.2M -$47.8M -$10.9M -$19.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $36M $8M $6M
Long-Term Debt Repaid -$417K -$2K -$36K -$175K -$8M
Repurchase of Common Stock -- -$2.9M -- -- --
Other Financing Activities -$224K -$359K -$2.3M -- -$6K
Cash From Financing -$641K -$3.3M $33.7M $7.8M -$2M
 
Beginning Cash (CF) $28.9M $22.9M $3.4M $2.7M $2.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M -$6.5M $4M $2.5M $5K
Ending Cash (CF) $30.7M $16.4M $7.4M $5.2M $2.1M
 
Levered Free Cash Flow $2.4M -$3.2M -$29.6M -$5.3M $2M

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
43
Is AAPL Stock a Buy?

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

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock