NCL Chart
About

Northann Corp. engages in the operates dotfloor.com, the online store that offers vinyl flooring products internationally. It offers its products under the Benchwick and Dotfloor brand names; and it serves retail customers. The company was founded in 2013 and is based in Elk Grove, California.

Fundamentals
Scroll to Statements
Sector Consumer Cyclical Industry Furnishings, Fixtures & Market Cap 4.09M
Enterprise Value 10.46M Income -17.63M Sales 13.00M
Book/sh 0.08 Cash/sh 0.00 Dividend Yield —
Payout 0.00% Employees 49 IPO —
P/E — Forward P/E — PEG —
P/S 0.31 P/B 2.20 P/C —
EV/EBITDA -0.73 EV/Sales 0.80 Quick Ratio 0.28
Current Ratio 0.73 Debt/Eq 349.74 LT Debt/Eq —
EPS (ttm) -2.40 EPS next Y — EPS Growth —
Revenue Growth 38.60% Earnings — ROA -63.16%
ROE -10.90% ROIC — Gross Margin -15.83%
Oper. Margin -246.94% Profit Margin -135.65% Shs Outstand 22.74M
Shs Float 12.11M Short Float 2.65% Short Ratio 0.04
Short Interest — 52W High 97.28 52W Low 0.10
Beta 0.49 Avg Volume 15.34M Volume 318.40K
Target Price — Recom None Prev Close $0.18
Price $0.18 Change 2.27%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.18
Latest analyst target
3. DCF / Fair value
$1.21
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.18
Low
—
High
—
Mean
—
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 5725 — — Stock Award(Grant) at price 0.00 per share. PATEL UMESH Director — 2025-11-17 00:00:00 D
1 6870 — — Stock Award(Grant) at price 0.00 per share. LALONDE BRADLEY CHARLES Director — 2025-11-17 00:00:00 D
2 5725 — — Stock Award(Grant) at price 0.00 per share. ZHANG JING Director — 2025-11-17 00:00:00 D
3 63740 1166.0 — Sale at price 0.02 per share. ZHANG JING Director — 2025-09-11 00:00:00 D
4 87146 nan — — PATEL UMESH Director — 2025-07-29 00:00:00 D
5 104598 nan — — LALONDE BRADLEY CHARLES Director — 2025-07-29 00:00:00 D
6 63740 — — Stock Award(Grant) at price 0.00 per share. ZHANG JING Director — 2025-07-29 00:00:00 D
7 46628 nan — — PATEL UMESH Director — 2024-10-01 00:00:00 D
8 92649 nan — — POWELL SCOTT BRADY Director — 2024-10-01 00:00:00 D
9 92649 nan — — LALONDE BRADLEY CHARLES Director — 2024-10-01 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-603.54K0.000.00-82.83K
TaxRateForCalcs0.210.210.120.27
NormalizedEBITDA-387.73K-4.08M2.33M2.01M
TotalUnusualItems-2.87M0.00-204.20K-306.79K
TotalUnusualItemsExcludingGoodwill-2.87M0.00-204.20K-306.79K
NetIncomeFromContinuingOperationNetMinorityInterest-4.38M-7.13M929.06K322.68K
ReconciledDepreciation645.49K680.17K598.14K815.95K
ReconciledCostOfRevenue10.85M12.23M14.77M27.98M
EBITDA-3.26M-4.08M2.33M1.70M
EBIT-3.91M-4.76M1.74M885.94K
NetInterestIncome-470.78K-2.36M-680.58K-6.57K
InterestExpense470.90K2.36M680.58K6.57K
InterestIncome120.000.00
NormalizedIncome-2.11M-7.13M929.06K546.64K
NetIncomeFromContinuingAndDiscontinuedOperation-4.38M-7.13M929.06K322.68K
TotalExpenses16.66M18.74M18.88M33.38M
RentExpenseSupplemental162.51K83.51K76.09K89.37K
TotalOperatingIncomeAsReported-1.67M-4.76M2.08M1.15M
DilutedAverageShares26.27M20.28M23.00M23.00M
BasicAverageShares26.27M20.28M23.00M23.00M
DilutedEPS-0.17-0.350.040.01
BasicEPS-0.17-0.350.040.01
DilutedNIAvailtoComStockholders-4.38M-7.13M929.06K322.68K
NetIncomeCommonStockholders-4.38M-7.13M929.06K322.68K
NetIncome-4.38M-7.13M929.06K322.68K
NetIncomeIncludingNoncontrollingInterests-4.38M-7.13M929.06K322.68K
NetIncomeContinuousOperations-4.38M-7.13M929.06K322.68K
TaxProvision1.73K14.36K126.98K556.69K
PretaxIncome-4.38M-7.12M1.06M879.37K
OtherIncomeExpense-2.60M1.05K-340.59K-259.69K
OtherNonOperatingIncomeExpenses274.03K1.05K-340.59K47.10K
SpecialIncomeCharges-2.87M0.00
WriteOff-13.89K0.00
ImpairmentOfCapitalAssets2.89M0.00
GainOnSaleOfSecurity-204.20K-306.79K
NetNonOperatingInterestIncomeExpense-470.78K-2.36M-680.58K-6.57K
InterestExpenseNonOperating470.90K2.36M680.58K6.57K
InterestIncomeNonOperating120.000.00
OperatingIncome-1.31M-4.76M2.08M1.15M
OperatingExpense5.29M5.98M3.68M4.69M
OtherTaxes82.27K84.54K89.42K110.08K
DepreciationAmortizationDepletionIncomeStatement124.45K150.48K166.80K103.27K
DepreciationAndAmortizationInIncomeStatement124.45K150.48K166.80K103.27K
ResearchAndDevelopment783.36K1.90M1.47M2.33M
SellingGeneralAndAdministration4.30M3.84M1.95M2.14M
SellingAndMarketingExpense458.63K763.25K684.07K857.29K
GeneralAndAdministrativeExpense3.84M3.08M1.27M1.28M
OtherGandA1.04M2.44M694.20K584.22K
RentAndLandingFees162.51K83.51K76.09K89.37K
SalariesAndWages2.64M555.45K498.05K607.77K
GrossProfit3.98M1.21M5.75M5.83M
CostOfRevenue11.37M12.76M15.20M28.69M
TotalRevenue15.35M13.97M20.96M34.53M
OperatingRevenue15.35M13.97M20.96M34.53M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber55.46M21.38M21.20M21.20M
ShareIssued55.46M21.38M21.20M21.20M
NetDebt4.59M4.71M7.19M5.60M
TotalDebt6.66M5.90M7.45M6.39M
TangibleBookValue1.62M-453.37K896.32K-1.53M
InvestedCapital7.43M6.39M9.40M5.94M
WorkingCapital-3.76M-6.05M-5.39M-8.32M
NetTangibleAssets1.62M-448.37K901.32K-1.53M
CapitalLeaseObligations1.82M87.38K18.24K43.96K
CommonStockEquity2.59M577.61K1.97M-408.00K
PreferredStockEquity5.00K5.00K5.00K5.00K
TotalCapitalization2.74M707.52K2.42M-265.10K
TotalEquityGrossMinorityInterest2.60M582.61K1.97M-403.00K
StockholdersEquity2.60M582.61K1.97M-403.00K
OtherEquityInterest-4.30M-25.00K-25.00K-25.00K
GainsLossesNotAffectingRetainedEarnings1.05M-775.84K-769.89K-1.29M
OtherEquityAdjustments1.05M-775.84K-769.89K-1.29M
RetainedEarnings-9.69M-5.31M1.82M889.57K
AdditionalPaidInCapital15.49M6.67M925.00K0.00
CapitalStock60.46K26.38K25.00K25.00K
CommonStock55.46K21.38K20.00K20.00K
PreferredStock5.00K5.00K5.00K5.00K
TotalLiabilitiesNetMinorityInterest11.28M13.04M12.44M14.86M
TotalNonCurrentLiabilitiesNetMinorityInterest1.60M180.87K447.38K156.14K
LongTermDebtAndCapitalLeaseObligation1.60M180.87K447.38K156.14K
LongTermCapitalLeaseObligation1.47M55.97K0.0018.24K
LongTermDebt136.95K124.91K447.38K137.90K
CurrentLiabilities9.67M12.86M11.99M14.70M
OtherCurrentLiabilities599.66K
CurrentDeferredLiabilities0.001.08M287.001.67M
CurrentDeferredRevenue0.001.08M287.001.67M
CurrentDebtAndCapitalLeaseObligation5.05M5.72M7.01M6.24M
CurrentCapitalLeaseObligation355.75K31.41K18.24K25.72K
CurrentDebt4.70M5.69M6.99M6.21M
OtherCurrentBorrowings4.70M5.69M6.99M6.21M
LineOfCredit5.69M6.99M6.21M
PayablesAndAccruedExpenses4.62M5.45M4.98M6.80M
Payables4.62M5.45M4.98M6.80M
DuetoRelatedPartiesCurrent1.42M302.94K184.06K0.00
TotalTaxPayable601.32K608.68K70.28K408.04K
AccountsPayable2.60M4.54M4.73M6.39M
TotalAssets13.88M13.62M14.41M14.46M
TotalNonCurrentAssets7.96M6.81M7.82M8.07M
NonCurrentPrepaidAssets9.03K9.03K9.03K9.03K
NonCurrentDeferredAssets0.00218.35K0.00
GoodwillAndOtherIntangibleAssets977.99K1.03M1.07M1.12M
OtherIntangibleAssets977.99K1.03M1.07M1.12M
NetPPE6.98M5.77M6.52M6.94M
AccumulatedDepreciation-4.74M-4.39M-3.73M-3.08M
GrossPPE11.71M10.16M10.24M10.02M
ConstructionInProgress1.26M962.34K971.88K381.45K
OtherProperties10.14M8.88M9.12M9.64M
MachineryFurnitureEquipment314.75K319.62K155.29K0.00
CurrentAssets5.91M6.80M6.59M6.39M
OtherCurrentAssets74.98K127.31K111.29K69.05K
RestrictedCash0.003.77K3.83K0.00
PrepaidAssets490.95K311.40K236.57K552.06K
Inventory2.00M2.65M4.56M2.86M
InventoriesAdjustmentsAllowances0.000.000.00
FinishedGoods477.91K990.72K1.40M743.34K
RawMaterials1.52M1.65M3.16M2.12M
Receivables3.11M2.62M1.43M2.23M
OtherReceivables73.72K
DuefromRelatedPartiesCurrent0.00897.91K
AccountsReceivable3.11M2.62M1.43M1.25M
AllowanceForDoubtfulAccountsReceivable0.000.000.000.00
GrossAccountsReceivable3.11M2.62M1.43M1.25M
CashCashEquivalentsAndShortTermInvestments245.16K1.10M251.10K748.81K
CashAndCashEquivalents245.16K1.10M251.10K748.81K
CashFinancial245.16K1.10M251.10K748.81K
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-1.53M-4.68M-3.92M3.24M
RepaymentOfDebt-3.05M-1.31M0.00
IssuanceOfDebt726.10K599.66K1.70M1.77M
IssuanceOfCapitalStock0.005.97M0.00
CapitalExpenditure-296.36K-487.28K-1.32M
InterestPaidSupplementalData246.14K255.23K292.58K7.74K
IncomeTaxPaidSupplementalData120.53K286.76K110.04K28.53K
EndCashPosition245.16K1.11M254.94K748.81K
BeginningCashPosition1.11M254.94K748.81K350.84K
EffectOfExchangeRateChanges1.86M152.51K522.68K301.76K
ChangesInCash-2.72M697.77K-1.02M96.21K
FinancingCashFlow-1.19M5.38M2.56M-3.14M
CashFlowFromContinuingFinancingActivities-1.19M5.38M2.78M-3.14M
NetOtherFinancingCharges1.14M118.88K863.61K-4.91M
NetCommonStockIssuance0.005.97M0.00
CommonStockIssuance0.005.97M0.00
NetIssuancePaymentsOfDebt-2.32M-708.14K1.70M1.77M
NetShortTermDebtIssuance-844.90K599.66K0.00
ShortTermDebtPayments-844.90K0.00
ShortTermDebtIssuance0.00599.66K0.00
NetLongTermDebtIssuance-1.48M-1.31M1.70M1.77M
LongTermDebtPayments-2.20M-1.31M0.00
LongTermDebtIssuance726.10K0.001.70M1.77M
InvestingCashFlow-296.36K0.00-150.61K-1.32M
CashFlowFromContinuingInvestingActivities-296.36K0.00-150.61K-1.32M
NetIntangiblesPurchaseAndSale0.00-53.01K
PurchaseOfIntangibles0.00-53.01K
NetPPEPurchaseAndSale-296.36K0.00-150.61K-1.27M
SaleOfPPE0.00336.67K
PurchaseOfPPE-296.36K0.00-487.28K-1.27M
OperatingCashFlow-1.23M-4.68M-3.43M4.55M
CashFlowFromContinuingOperatingActivities-1.23M-4.68M-3.43M4.55M
ChangeInWorkingCapital-1.80M1.76M-5.27M3.40M
ChangeInOtherWorkingCapital650.40K1.15M-1.69M1.53M
ChangeInOtherCurrentLiabilities69.14K-25.72K-23.70K
ChangeInOtherCurrentAssets-1.73M-69.14K21.89K23.70K
ChangeInPayablesAndAccruedExpense-745.74K36.30K-2.00M3.88M
ChangeInAccruedExpense-702.30K1.83M-181.97K442.21K
ChangeInInterestPayable9.23K444.00-444.00-1.17K
ChangeInPayable-43.44K-1.79M-1.82M3.43M
ChangeInAccountPayable-41.97K-2.38M-1.48M3.20M
ChangeInTaxPayable-7.36K538.40K-337.76K243.11K
ChangeInIncomeTaxPayable-7.36K538.40K-337.76K243.11K
ChangeInPrepaidAssets-179.55K-74.83K315.41K-263.06K
ChangeInInventory649.88K1.92M-1.70M-594.02K
ChangeInReceivables-438.77K-1.20M-211.81K-1.17M
ChangesInAccountReceivables-491.10K-1.19M-174.32K-1.15M
OtherNonCashItems-250.00K313.70K1.00
StockBasedCompensation2.04M0.00
ProvisionandWriteOffofAssets0.0013.89K0.0013.89K
AssetImpairmentCharge2.51M0.00
DepreciationAmortizationDepletion645.49K680.17K598.14K815.95K
DepreciationAndAmortization645.49K680.17K598.14K815.95K
AmortizationCashFlow20.06K22.61K
AmortizationOfIntangibles20.06K22.61K
Depreciation625.43K657.56K
NetIncomeFromContinuingOperations-4.38M-7.13M929.06K322.68K
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for NCL
Date User Asset Broker Type Position Size Entry Price Patterns