Financhill
Buy
62

NRGV Quote, Financials, Valuation and Earnings

Last price:
$0.65
Seasonality move :
-9.83%
Day range:
$0.65 - $0.74
52-week range:
$0.60 - $2.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.11x
P/B ratio:
0.89x
Volume:
16.4M
Avg. volume:
1.7M
1-year change:
-35.93%
Market cap:
$102M
Revenue:
$46.2M
EPS (TTM):
-$0.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $145.9M $341.5M $46.2M
Revenue Growth (YoY) -- -- -- 134.13% -86.47%
 
Cost of Revenues -- -- $86.6M $324M $40M
Gross Profit -- -- $59.3M $17.5M $6.2M
Gross Profit Margin -- -- 40.65% 5.13% 13.39%
 
R&D Expenses $8.5M $7.9M $42.6M $37.1M $26M
Selling, General & Admin $6M $18.9M $69.2M $86.1M $78.8M
Other Inc / (Exp) -$9.5M -$4.5M -$21.3M -$173K -$11.5M
Operating Expenses $14.5M $26.8M $119.6M $124.3M $135.8M
Operating Income -$14.5M -$26.8M -$60.3M -$106.7M -$129.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$24.2M -$31.3M -$77.9M -$98.8M -$135.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $830 $1K $427K -$349K $67K
Net Income to Company -$24.2M -$31.3M -$78.3M -$98.4M -$135.8M
 
Minority Interest in Earnings -- -- -- -- $63K
Net Income to Common Excl Extra Items -$24.2M -$31.3M -$78.3M -$98.4M -$135.8M
 
Basic EPS (Cont. Ops) -$0.18 -$0.23 -$0.64 -$0.69 -$0.91
Diluted EPS (Cont. Ops) -$0.18 -$0.23 -$0.64 -$0.69 -$0.91
Weighted Average Basic Share $133.6M $133.6M $123.2M $142.9M $149.8M
Weighted Average Diluted Share $133.6M $133.6M $123.2M $142.9M $149.8M
 
EBITDA -$24M -$29M -$70.1M -$97.9M -$134.6M
EBIT -$24M -$31.3M -$77.9M -$98.8M -$135.6M
 
Revenue (Reported) -- -- $145.9M $341.5M $46.2M
Operating Income (Reported) -$14.5M -$26.8M -$60.3M -$106.7M -$129.7M
Operating Income (Adjusted) -$24M -$31.3M -$77.9M -$98.8M -$135.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $42.9M $11.4M $7.8M $8.5M
Revenue Growth (YoY) -- -- -73.37% -32.07% 9.99%
 
Cost of Revenues -- -- $9M $5.7M $3.7M
Gross Profit -- $42.9M $2.4M $2.1M $4.9M
Gross Profit Margin -- -- 21.18% 26.65% 57.14%
 
R&D Expenses $1M $9.7M $11.2M $7M $3.8M
Selling, General & Admin $1.9M $12.4M $24M $19.5M $21.7M
Other Inc / (Exp) -$26M -$40.8M -$159K $1.7M -$118K
Operating Expenses $3M $22M $35.4M $26.7M $25.8M
Operating Income -$3M $20.8M -$32.9M -$24.6M -$20.9M
 
Net Interest Expenses -- $1K -- -- --
EBT. Incl. Unusual Items -$29M -$20M -$31.2M -$21.1M -$20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $128K -- -- $383K
Net Income to Company -$29M -$20.1M -$31.2M -$21.1M -$21.2M
 
Minority Interest in Earnings -- -- -- -- $38K
Net Income to Common Excl Extra Items -$29M -$20.1M -$31.2M -$21.1M -$21.1M
 
Basic EPS (Cont. Ops) -$0.22 -$0.25 -$0.22 -$0.14 -$0.14
Diluted EPS (Cont. Ops) -$0.22 -$0.25 -$0.22 -$0.14 -$0.14
Weighted Average Basic Share $133.6M $80.8M $139.7M $147M $153.7M
Weighted Average Diluted Share $133.6M $80.8M $139.7M $147M $153.7M
 
EBITDA -$29M -$18.7M -$31M -$20.8M -$20.4M
EBIT -$29M -$20M -$31.2M -$21.1M -$20.7M
 
Revenue (Reported) -- $42.9M $11.4M $7.8M $8.5M
Operating Income (Reported) -$3M $20.8M -$32.9M -$24.6M -$20.9M
Operating Income (Adjusted) -$29M -$20M -$31.2M -$21.1M -$20.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $114.4M $337.9M $47M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $95.6M $320.7M $38M
Gross Profit -- $42.9M $18.8M $17.2M $9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $16.6M $45.3M $32.9M $22.9M
Selling, General & Admin -- $29.3M $80.8M $81.7M $81M
Other Inc / (Exp) -$31.5M -$19.3M $19.7M $1.7M -$13.3M
Operating Expenses -- $45.9M $132.9M $115.6M $134.9M
Operating Income -- -$3M -$114M -$98.4M -$125.9M
 
Net Interest Expenses -- $1K -- -- --
EBT. Incl. Unusual Items -- -$22.3M -$89.1M -$88.8M -$135.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $129K $299K -$349K $450K
Net Income to Company -- -$22.4M -$89.4M -$88.4M -$135.8M
 
Minority Interest in Earnings -- -- -- -- $90K
Net Income to Common Excl Extra Items -- -$22.4M -$89.4M -$88.4M -$135.8M
 
Basic EPS (Cont. Ops) -- -$0.27 -$0.65 -$0.60 -$0.93
Diluted EPS (Cont. Ops) -- -$0.27 -$0.65 -$0.60 -$0.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$18.8M -$82.4M -$87.7M -$134.1M
EBIT -- -$22.3M -$89.1M -$88.7M -$135.2M
 
Revenue (Reported) -- -- $114.4M $337.9M $47M
Operating Income (Reported) -- -$3M -$114M -$98.4M -$125.9M
Operating Income (Adjusted) -- -$22.3M -$89.1M -$88.7M -$135.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $42.9M $11.4M $7.8M $8.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $9M $5.7M $3.7M
Gross Profit -- $42.9M $2.4M $2.1M $4.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1M $9.7M $11.2M $7M $3.8M
Selling, General & Admin $1.9M $12.4M $24M $19.5M $21.7M
Other Inc / (Exp) -$26M -$40.8M -$159K $1.7M -$118K
Operating Expenses $3M $22M $35.4M $26.7M $25.8M
Operating Income -$3M $20.8M -$32.9M -$24.6M -$20.9M
 
Net Interest Expenses -- $1K -- -- --
EBT. Incl. Unusual Items -$29M -$20M -$31.2M -$21.1M -$20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $128K -- -- $383K
Net Income to Company -$29M -$20.1M -$31.2M -$21.1M -$21.2M
 
Minority Interest in Earnings -- -- -- -- $38K
Net Income to Common Excl Extra Items -$29M -$20.1M -$31.2M -$21.1M -$21.1M
 
Basic EPS (Cont. Ops) -$0.22 -$0.25 -$0.22 -$0.14 -$0.14
Diluted EPS (Cont. Ops) -$0.22 -$0.25 -$0.22 -$0.14 -$0.14
Weighted Average Basic Share $133.6M $80.8M $139.7M $147M $153.7M
Weighted Average Diluted Share $133.6M $80.8M $139.7M $147M $153.7M
 
EBITDA -$29M -$18.7M -$31M -$20.8M -$20.4M
EBIT -$29M -$20M -$31.2M -$21.1M -$20.7M
 
Revenue (Reported) -- $42.9M $11.4M $7.8M $8.5M
Operating Income (Reported) -$3M $20.8M -$32.9M -$24.6M -$20.9M
Operating Income (Adjusted) -$29M -$20M -$31.2M -$21.1M -$20.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.1M $105.1M $203M $109.9M $27.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $39M $29.8M $16.7M
Inventory -- -- $4.4M $415K $107K
Prepaid Expenses -- $1.1M $30.9M $11.4M $14.1M
Other Current Assets $392.9K $156K $179K $30K $55K
Total Current Assets $10.8M $110.7M $390.1M $279.6M $68.9M
 
Property Plant And Equipment $4.2M $13.1M $4.5M $32.7M $100.7M
Long-Term Investments -- -- $11.1M $15M $3.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $1.8M $4.5M
Other Long-Term Assets $14.7M $521K $1.8M $1.1M $2.3M
Total Assets $30.4M $125.3M $416.7M $340.8M $183.9M
 
Accounts Payable $2.1M $2M $60.3M $21.2M $20.3M
Accrued Expenses $721.3K $948K $1.9M $77.4M $17.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $424.4K $660K $825K $724K $499K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.9M $7.3M $125.3M $111.9M $54.7M
 
Long-Term Debt $795.7K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $70M $194M $129M $117M $57.6M
 
Common Stock $220 -- $14K $15K $15K
Other Common Equity Adj -$2.1M -$413K -$888K -$1.4M -$1.9M
Common Equity -$39.6M -$68.7M $287.7M $223.8M $126.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$63K
Total Equity -$39.6M -$68.7M $287.7M $223.8M $126.3M
 
Total Liabilities and Equity $30.4M $125.3M $416.7M $340.8M $183.9M
Cash and Short Terms $10.1M $105.1M $203M $109.9M $27.1M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $303.5M $114.6M $135.8M $17.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $30M $5.4M $4M $6.1M
Inventory -- -- $4.9M $415K $107K
Prepaid Expenses -- -- $95.3M $7.5M $12.5M
Other Current Assets -- $4.5M $6.8M $54K $36K
Total Current Assets -- $338.1M $338.6M $207.7M $74.4M
 
Property Plant And Equipment -- $12M $16.1M $48.9M $128M
Long-Term Investments -- -- $15M $15M $3.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $2.5M $5.1M
Other Long-Term Assets -- $1.5M $2.3M $1.5M $2.2M
Total Assets -- $351.5M $382.5M $285.9M $217.4M
 
Accounts Payable -- $3.5M $8.4M $52.6M $24.9M
Accrued Expenses -- $1.3M $19.5M $13.6M $18.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $665K $825K $427K $518K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $5.5M $114.8M $69.8M $86.2M
 
Long-Term Debt -- -- -- -- $12.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $56.3M $118M $73.6M $102.5M
 
Common Stock -- $688K $14K $15K $15K
Other Common Equity Adj -- -$229K -$603K -$1.5M -$1.4M
Common Equity -- -- -- -- --
Total Preferred Equity $14.7M -- -- -- --
Minority Interest, Total -- -- -- -- -$101K
Total Equity -- $295.2M $264.5M $212.3M $114.9M
 
Total Liabilities and Equity -- $351.5M $382.5M $285.9M $217.4M
Cash and Short Terms -- $303.5M $114.6M $135.8M $17.8M
Total Debt -- -- -- -- $26.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$24.2M -$31.3M -$78.3M -$98.4M -$135.8M
Depreciation & Amoritzation $54.7K $2.3M $7.7M $893K $1.1M
Stock-Based Compensation $28.1K $500K $41.1M $43.1M $38.7M
Change in Accounts Receivable -- -- -$76.2M -$46.8M $65.4M
Change in Inventories -$7.6M -$213K -$4.4M $4M $308K
Cash From Operations -$16.7M -$22.1M -$23.3M -$92.7M -$55.9M
 
Capital Expenditures -- -- $2.3M $36.5M $58.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$1.2M -$13.3M -$42.5M -$58.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.6M -- -- -- --
Long-Term Debt Repaid -$569K -$818K -$62K -$47K -$185K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.6M $209.8M -$5.7M -$109K
Cash From Financing $15.6M $116.4M $217.8M -$5.5M -$252K
 
Beginning Cash (CF) $14.7M $10.1M $105.1M $286.2M $145.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $93.1M $181.1M -$140.7M -$114.8M
Ending Cash (CF) $10.1M $105.1M $286.2M $145.6M $30.1M
 
Levered Free Cash Flow -$18.5M -$22.2M -$25.7M -$129.2M -$114.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$29M -$20.1M -$31.2M -$21.1M -$21.2M
Depreciation & Amoritzation $17K $1.2M $209K $295K $305K
Stock-Based Compensation $7K $9.2M $13.7M $9.7M $9.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6M -$16.8M -$70.8M $947K -$2.7M
 
Capital Expenditures -- $83K $11.6M $8.8M $6.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3K -$83K -$17.6M -$8.8M -$7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $26.8M
Long-Term Debt Repaid -$24K -$10K -$10K -$23K -$9K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $215.3M -$800K -$655K $243K
Cash From Financing $14.7M $215.3M -$775K -$678K $27.1M
 
Beginning Cash (CF) $10.1M $105.1M $286.2M $145.6M $30.1M
Foreign Exchange Rate Adjustment $2.1M -$17K -$27K -$272K $65K
Additions / Reductions $8.7M $198.4M -$89.2M -$8.5M $17M
Ending Cash (CF) $20.8M $303.5M $197M $136.8M $47.2M
 
Levered Free Cash Flow -$6M -$16.9M -$82.4M -$7.8M -$9.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$22.4M -$89.4M -$88.4M -$135.8M
Depreciation & Amoritzation -- $3.5M $6.7M $979K $1.1M
Stock-Based Compensation $7K $9.7M $45.6M $39.1M $38.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$32.9M -$77.3M -$20.9M -$59.5M
 
Capital Expenditures -- $83K $13.9M $33.7M $56.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.3M -$30.9M -$33.7M -$57.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$804K -$62K -$60K -$171K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$6.3M -$5.5M $789K
Cash From Financing -- $317M $1.7M -$5.4M $27.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $282.9M -$106.5M -$60M -$89.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$33.1M -$91.2M -$54.6M -$116.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$29M -$20.1M -$31.2M -$21.1M -$21.2M
Depreciation & Amoritzation $17K $1.2M $209K $295K $305K
Stock-Based Compensation $7K $9.2M $13.7M $9.7M $9.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6M -$16.8M -$70.8M $947K -$2.7M
 
Capital Expenditures -- $83K $11.6M $8.8M $6.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3K -$83K -$17.6M -$8.8M -$7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $26.8M
Long-Term Debt Repaid -$24K -$10K -$10K -$23K -$9K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $215.3M -$800K -$655K $243K
Cash From Financing $14.7M $215.3M -$775K -$678K $27.1M
 
Beginning Cash (CF) $10.1M $105.1M $286.2M $145.6M $30.1M
Foreign Exchange Rate Adjustment $2.1M -$17K -$27K -$272K $65K
Additions / Reductions $8.7M $198.4M -$89.2M -$8.5M $17M
Ending Cash (CF) $20.8M $303.5M $197M $136.8M $47.2M
 
Levered Free Cash Flow -$6M -$16.9M -$82.4M -$7.8M -$9.5M

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

GET BETTER TRADE IDEAS

Popular

Is SoFi Stock a Buy Under $20?
Is SoFi Stock a Buy Under $20?

After briefly flirting with penny‑stock territory during the 2022 bear…

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

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

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock