Financhill
Buy
53

NDRA Quote, Financials, Valuation and Earnings

Last price:
$7.40
Seasonality move :
-20.79%
Day range:
$7.01 - $7.45
52-week range:
$2.90 - $168.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.82x
P/B ratio:
3.14x
Volume:
92.1K
Avg. volume:
3.3M
1-year change:
-95.21%
Market cap:
$5.5M
Revenue:
--
EPS (TTM):
-$483.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.9M $5.5M $6.6M $5M $3.2M
Selling, General & Admin $5.6M $6M $6.6M $5.5M $7.6M
Other Inc / (Exp) $8.8K $267.1K -$21.5K $460.5K $6.6M
Operating Expenses $11.5M $11.5M $13.2M $10.5M $10.8M
Operating Income -$11.5M -$11.5M -$13.2M -$10.5M -$10.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.7M -$11.2M -$13.2M -$10.1M -$11.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.7M -$11.2M -$13.2M -$10.1M -$11.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.7M -$11.2M -$13.2M -$10.1M -$11.5M
 
Basic EPS (Cont. Ops) -$12,470.22 -$9,712.50 -$7,980.00 -$2,766.85 -$56.94
Diluted EPS (Cont. Ops) -$12,470.22 -$9,712.50 -$7,980.00 -$2,766.85 -$56.94
Weighted Average Basic Share $970 $1.2K $1.7K $3.6K $202.1K
Weighted Average Diluted Share $970 $1.2K $1.7K $3.6K $202.1K
 
EBITDA -$11.3M -$11.3M -$12.9M -$10.2M -$10.6M
EBIT -$11.5M -$11.5M -$13.2M -$10.5M -$10.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$11.5M -$11.5M -$13.2M -$10.5M -$10.8M
Operating Income (Adjusted) -$11.5M -$11.5M -$13.2M -$10.5M -$10.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1M $1.2M $1.4M $1M $528.7K
Selling, General & Admin $1.4M $1.6M $1.5M $1.7M $940.6K
Other Inc / (Exp) $306.6K -$2.9K -$3.4K $4.8K $433K
Operating Expenses $2.6M $2.9M $2.9M $2.8M $1.5M
Operating Income -$2.6M -$2.9M -$2.9M -$2.8M -$1.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.3M -$2.9M -$2.9M -$2.8M -$1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M -$2.9M -$2.9M -$2.8M -$1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M -$2.9M -$2.9M -$2.8M -$1M
 
Basic EPS (Cont. Ops) -$2,100.00 -$2,327.50 -$1,627.50 -$449.58 -$1.86
Diluted EPS (Cont. Ops) -$2,100.00 -$2,327.50 -$1,627.50 -$449.58 -$1.86
Weighted Average Basic Share $1.1K $1.2K $1.8K $6.2K $557.6K
Weighted Average Diluted Share $1.1K $1.2K $1.8K $6.2K $557.6K
 
EBITDA -$2.5M -$2.8M -$2.9M -$2.7M -$1.4M
EBIT -$2.6M -$2.9M -$2.9M -$2.8M -$1.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.6M -$2.9M -$2.9M -$2.8M -$1.5M
Operating Income (Adjusted) -$2.6M -$2.9M -$2.9M -$2.8M -$1.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.5M $5.6M $6.7M $4.7M $2.7M
Selling, General & Admin $5.4M $6.2M $6.5M $5.7M $6.8M
Other Inc / (Exp) $308.8K -$42.4K -$22K $468.7K $7.1M
Operating Expenses $11M $11.8M $13.2M $10.4M $9.5M
Operating Income -$11M -$11.8M -$13.2M -$10.4M -$9.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.7M -$11.8M -$13.3M -$9.9M -$9.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.7M -$11.8M -$13.3M -$9.9M -$9.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.7M -$11.8M -$13.3M -$9.9M -$9.8M
 
Basic EPS (Cont. Ops) -$15,703.02 -$9,940.00 -$7,385.00 -$2,093.12 -$483.49
Diluted EPS (Cont. Ops) -$15,703.02 -$9,940.00 -$7,385.00 -$2,093.12 -$483.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10.8M -$11.6M -$13M -$10.1M -$9.3M
EBIT -$11M -$11.8M -$13.2M -$10.4M -$9.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$11M -$11.8M -$13.2M -$10.4M -$9.5M
Operating Income (Adjusted) -$11M -$11.8M -$13.2M -$10.4M -$9.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1M $1.2M $1.4M $1M $528.7K
Selling, General & Admin $1.4M $1.6M $1.5M $1.7M $940.6K
Other Inc / (Exp) $306.6K -$2.9K -$3.4K $4.8K $433K
Operating Expenses $2.6M $2.9M $2.9M $2.8M $1.5M
Operating Income -$2.6M -$2.9M -$2.9M -$2.8M -$1.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.3M -$2.9M -$2.9M -$2.8M -$1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M -$2.9M -$2.9M -$2.8M -$1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M -$2.9M -$2.9M -$2.8M -$1M
 
Basic EPS (Cont. Ops) -$2,100.00 -$2,327.50 -$1,627.50 -$449.58 -$1.86
Diluted EPS (Cont. Ops) -$2,100.00 -$2,327.50 -$1,627.50 -$449.58 -$1.86
Weighted Average Basic Share $1.1K $1.2K $1.8K $6.2K $557.6K
Weighted Average Diluted Share $1.1K $1.2K $1.8K $6.2K $557.6K
 
EBITDA -$2.5M -$2.8M -$2.9M -$2.7M -$1.4M
EBIT -$2.6M -$2.9M -$2.9M -$2.8M -$1.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.6M -$2.9M -$2.9M -$2.8M -$1.5M
Operating Income (Adjusted) -$2.6M -$2.9M -$2.9M -$2.8M -$1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.2M $9.5M $4.9M $2.8M $3.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $589.6K $1.3M -- -- --
Prepaid Expenses $390.8K $1.3M $490.3K $198.9K $204.2K
Other Current Assets -- -- -- -- --
Total Current Assets $8.2M $12.1M $5.4M $3M $3.4M
 
Property Plant And Equipment $551.3K $774.5K $741.5K $465.9K $647.3K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6K $6K $2.7M $2.6M $6K
Total Assets $8.8M $12.9M $9.3M $6.8M $4.5M
 
Accounts Payable $402.9K $791.1K $614K $360.4K $269.7K
Accrued Expenses $132.1K $218.6K $219.6K $299.1K $232.9K
Current Portion Of Long-Term Debt -- -- $28.5K $28.5K --
Current Portion Of Capital Lease Obligations $76.5K $132.3K $152.2K $173.9K $96.9K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $986.7K $1.5M $1.7M $903.1K $605.2K
 
Long-Term Debt $337.1K $28.5K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.6M $2.1M $2.1M $1.1M $1.9M
 
Common Stock $3.4K $210 $320 -- $50
Other Common Equity Adj -- -- -- -- --
Common Equity $7.2M $10.8M $7.2M $5.7M $2.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.2M $10.8M $7.2M $5.7M $2.6M
 
Total Liabilities and Equity $8.8M $12.9M $9.3M $6.8M $4.5M
Cash and Short Terms $7.2M $9.5M $4.9M $2.8M $3.2M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $16.8M $7.1M $2.4M $1.1M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $726.6K $1.9M $2.7M -- --
Prepaid Expenses $776.1K $1.1M $428.5K $135.8K $115.3K
Other Current Assets $6K -- -- -- --
Total Current Assets $18.4M $10.1M $5.5M $1.3M $2.2M
 
Property Plant And Equipment $547.4K $811.7K $697.4K $425.2K $619K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $6K $6K $2.7M $6K
Total Assets $18.9M $10.9M $6.7M $5.1M $3.2M
 
Accounts Payable $448K $833.9K $524K $521.6K $223.6K
Accrued Expenses $134.2K $180.6K $300.2K $357K $216.1K
Current Portion Of Long-Term Debt -- -- $28.5K -- --
Current Portion Of Capital Lease Obligations $79.2K $137.1K $157.6K $178.2K $126.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $765.8K $1.4M $1.8M $1.2M $565.8K
 
Long-Term Debt $28.5K $28.5K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1M $1.9M $2.2M $1.4M $1.4M
 
Common Stock $4.2K $4.5K $320 $1.1K $60
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.9M $9.1M $4.5M $3.7M $1.8M
 
Total Liabilities and Equity $18.9M $10.9M $6.7M $5.1M $3.2M
Cash and Short Terms $16.8M $7.1M $2.4M $1.1M $2.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.7M -$11.2M -$13.2M -$10.1M -$11.5M
Depreciation & Amoritzation $165.3K $224.4K $234.3K $275.5K $206.2K
Stock-Based Compensation $2.1M $1.4M $1.2M $996.4K $571.9K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$476.2K -$695K -$1.4M -$116.2K $235.7K
Cash From Operations -$10.7M -$11.1M -$12.8M -$9.5M -$7.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$75.3K -$45K -$202.6K -$24.7K -$12.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $337.1K -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$28.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $11.9M $13.4M $8.4M $7.5M $7.8M
 
Beginning Cash (CF) $6.2M $7.2M $9.5M $4.9M $2.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $2.2M -$4.6M -$2.1M $395.6K
Ending Cash (CF) $7.2M $9.5M $4.9M $2.8M $3.2M
 
Levered Free Cash Flow -$10.8M -$11.2M -$13M -$9.6M -$7.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.3M -$2.9M -$2.9M -$2.8M -$1M
Depreciation & Amoritzation $48.9K $52.2K $71K $55.7K $45.6K
Stock-Based Compensation $322K $288.5K $237.3K $317.5K $83.1K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$137K -$645.7K -$90.6K -$231.8K --
Cash From Operations -$2.9M -$3.1M -$2.5M -$2.1M -$1.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45K -$89.4K -$27K -$23.8K -$17.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$28.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $12.6M $854.1K -- $468.9K $145.8K
 
Beginning Cash (CF) $7.2M $9.5M $4.9M $2.8M $3.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6M -$2.3M -$2.5M -$1.7M -$1.2M
Ending Cash (CF) $16.8M $7.1M $2.4M $1.1M $2.1M
 
Levered Free Cash Flow -$3M -$3.2M -$2.5M -$2.2M -$1.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.7M -$11.8M -$13.3M -$9.9M -$9.8M
Depreciation & Amoritzation $176.6K $227.8K $253.1K $260.1K $196.1K
Stock-Based Compensation $2.4M $1.4M $1.1M $1.1M $337.5K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$551.7K -$1.2M -$805.1K -$257.4K $467.5K
Cash From Operations -$10.6M -$11.3M -$12.2M -$9.2M -$6.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98K -$89.4K -$140.2K -$21.5K -$6.3K
 
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 $24.4M $1.7M $7.5M $8M $7.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.7M -$9.7M -$4.8M -$1.2M $930.2K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.7M -$11.4M -$12.3M -$9.2M -$6.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.3M -$2.9M -$2.9M -$2.8M -$1M
Depreciation & Amoritzation $48.9K $52.2K $71K $55.7K $45.6K
Stock-Based Compensation $322K $288.5K $237.3K $317.5K $83.1K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$137K -$645.7K -$90.6K -$231.8K --
Cash From Operations -$2.9M -$3.1M -$2.5M -$2.1M -$1.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45K -$89.4K -$27K -$23.8K -$17.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$28.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $12.6M $854.1K -- $468.9K $145.8K
 
Beginning Cash (CF) $7.2M $9.5M $4.9M $2.8M $3.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6M -$2.3M -$2.5M -$1.7M -$1.2M
Ending Cash (CF) $16.8M $7.1M $2.4M $1.1M $2.1M
 
Levered Free Cash Flow -$3M -$3.2M -$2.5M -$2.2M -$1.3M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

Buy
72
MNPR alert for Jul 18

Monopar Therapeutics [MNPR] is up 13.2% over the past day.

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

Show me the best stock