The company maintains a conservative capital structure with a debt-to-equity ratio that has declined to 0.03 as of 2026Q1, supported by a substantial $66.5 million cash balance.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 |
|---|
| Total Current Assets | 105.12M | 96.81M | 64.1M | 49.53M | 46.57M | 48.91M | 32.22M | 33.52M | 36.53M | 57.18M | 15.74M | 16.55M | 9.9M | 5.79M | 7.93M | 4.95M | 4.9M | 2.01M | 2.3M | 580 |
| Cash & Short-Term Investments | 66.55M | 64.79M | 44.51M | 27.17M | 20.29M | 28.02M | 16.5M | 18.61M | 22.42M | 45.39M | 1.64M | 5.55M | 3.96M | 2.26M | 520K | 420.15K | 2.23M | 471.38K | 1.13M | 580 |
| Cash Only | 66.55M | 64.79M | 44.51M | 27.17M | 20.29M | 28.02M | 16.5M | 18.61M | 22.42M | 45.39M | 1.64M | 5.55M | 3.96M | 2.26M | 520K | 420.15K | 2.23M | 471.38K | 1.13M | 580 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 13.07M | 9.74M | 7.77M | 5.23M | 8.48M | 5.23M | 2.69M | 2.17M | 4.42M | 5.34M | 5.85M | 2.45M | 1.91M | 1.05M | 1.94M | 723.67K | 1M | 497.93K | 349.05K | 0 |
| Days Sales Outstanding | 28.67 | 27.47 | 28.47 | 22.86 | 42.97 | 28.28 | 16.59 | 17.15 | 51.07 | 91.9 | 98.59 | 50.01 | 45.45 | 37.85 | 61 | 32.56 | 48.32 | 31.46 | 28.27 | - |
| Inventory | 24.02M | 20.42M | 9.19M | 14.53M | 14.68M | 13.6M | 11.68M | 11.54M | 8.25M | 5.8M | 7.91M | 8.17M | 3.73M | 2.2M | 5.21M | 2.91M | 1.42M | 922.76K | 711.58K | 0 |
| Days Inventory Outstanding | 152.08 | 161.24 | 88.27 | 161.68 | 183.13 | 191.24 | 177.8 | 205.16 | 194.23 | 197.27 | 256.17 | 288.25 | 136.47 | 114.47 | 203.53 | 188.01 | 112.39 | 90.14 | 79.31 | - |
| Other Current Assets | 1.49M | 1.85M | 2.63M | 2.6M | 3.12M | 200K | 200K | 200K | 877K | 0 | 18.32K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 9.21M | 9.6M | 4.18M | 5.43M | 7.49M | 8.94M | 6.14M | 6.73M | 5.7M | 5.54M | 4.01M | 2.2M | 1.62M | 3.2M | 1.11M | 1.32M | 1.61M | 1.56M | 1.78M | 0 |
| Property, Plant & Equipment | 3.32M | 3.52M | 3.45M | 4.54M | 6.32M | 7.36M | 4.43M | 4.66M | 3.58M | 2.87M | 1.78M | 1.79M | 1.26M | 1.06M | 936.43K | 1.17M | 1.3M | 1.2M | 1.29M | 0 |
| Fixed Asset Turnover | 35.13x | 36.82x | 28.88x | 18.42x | 11.40x | 9.17x | 13.37x | 9.94x | 8.80x | 7.38x | 12.18x | 10.00x | 12.11x | 9.56x | 12.40x | 6.92x | 5.81x | 4.80x | 3.48x | - |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 5.49M | 5.66M | 359K | 510K | 671K | 857K | 1.08M | 1.31M | 1.55M | 1.65M | 486K | 354K | 296.05K | 201.65K | 136.18K | 100.11K | 277.86K | 321.49K | 445.32K | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.32K | 0 | 0 | 1.89M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 406K | 425K | 368K | 383K | 497K | 723K | 625K | 762K | 566K | 1.02M | 1.73M | 58.88K | 57.44K | 43.46K | 34.77K | 44.16K | 31.41K | 32.23K | 44.98K | 0 |
| Total Assets | 114.33M | 106.41M | 68.28M | 54.96M | 54.06M | 57.84M | 38.36M | 40.25M | 42.23M | 62.72M | 19.75M | 18.75M | 11.52M | 8.99M | 9.03M | 6.27M | 6.51M | 3.57M | 4.08M | 580 |
| Asset Turnover | 1.27x | 1.22x | 1.46x | 1.52x | 1.33x | 1.17x | 1.54x | 1.15x | 0.75x | 0.34x | 1.10x | 0.95x | 1.33x | 1.13x | 1.29x | 1.29x | 1.16x | 1.62x | 1.10x | - |
| Asset Growth % | 239.42% | 55.84% | 24.22% | 1.68% | -6.54% | 50.79% | -4.69% | -4.7% | -32.67% | 217.56% | 5.35% | 62.8% | 28.15% | -0.53% | 44.09% | -3.65% | 82.54% | -12.69% | 703884.48% | - |
| Total Current Liabilities | 22.82M | 19.92M | 17.95M | 20.62M | 17.87M | 17.61M | 16.48M | 15.06M | 14.44M | 8.09M | 8.87M | 9.59M | 4.98M | 2.84M | 4.76M | 3.34M | 1.14M | 2.19M | 2.07M | 400 |
| Accounts Payable | 13.28M | 10.8M | 8.53M | 10.23M | 9.68M | 10.42M | 9.45M | 9.63M | 9.55M | 3.72M | 5.98M | 6.22M | 3.45M | 1.44M | 3.43M | 2.25M | 514.6K | 548.31K | 444.34K | 400 |
| Days Payables Outstanding | 98.92 | 85.23 | 81.87 | 113.9 | 120.77 | 146.55 | 143.74 | 171.21 | 224.81 | 126.58 | 193.55 | 219.49 | 126.14 | 74.84 | 134.04 | 145.61 | 40.64 | 53.56 | 49.52 | - |
| Short-Term Debt | 1.03M | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.53M | 223.36K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 303K | 0 | 611K | 195K | 157K | 161K | 278K | 169K | 275K | 314K | 389.01K | 272K | 234.44K | 546.04K | 310.27K | 199.69K | 112.43K | 162.13K | 34.26K | 0 |
| Other Current Liabilities | 8.52M | 8.12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114K | 76.22K | 39.53K | 69.46K | 55.59K | 71.04K | 59.74K | 62.66K | 0 | 0 | 0 |
| Current Ratio | 4.61x | 4.86x | 3.57x | 2.40x | 2.61x | 2.78x | 1.96x | 2.23x | 2.53x | 7.07x | 1.77x | 1.73x | 1.99x | 2.04x | 1.66x | 1.48x | 4.30x | 0.92x | 1.11x | 1.45x |
| Quick Ratio | 3.55x | 3.83x | 3.06x | 1.70x | 1.78x | 2.00x | 1.25x | 1.46x | 1.96x | 6.35x | 0.88x | 0.87x | 1.24x | 1.26x | 0.57x | 0.61x | 3.05x | 0.50x | 0.77x | 1.45x |
| Cash Conversion Cycle | 81.84 | 103.48 | 34.86 | 70.65 | 105.33 | 72.97 | 50.65 | 51.1 | 20.48 | 162.59 | 161.22 | 118.77 | 55.78 | 77.49 | 130.49 | 74.97 | 120.06 | 68.03 | 58.06 | - |
| Total Non-Current Liabilities | 9.17M | 9.95M | 4.24M | 5.89M | 7.52M | 8.5M | 5.46M | 4.74M | 614K | 802K | 908.56K | 3.89M | 2.54M | 483.31K | 278.23K | 365.62K | 431.89K | 330.22K | 260.62K | 0 |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.35M | 1.98M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 7.76M | 1.81M | 1.66M | 2.58M | 3.56M | 4.15M | 1.02M | 866K | 137K | 310K | 343.59K | 444.59K | 423.01K | 280.34K | 148.37K | 164.73K | 198.07K | 45.87K | 74.29K | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 5.06M | 5.46M | 0 | 0 | 0 | 0 | 0 | 0 | 477K | 492K | 564.97K | 97.99K | 137.51K | 202.97K | 129.86K | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 32M | 29.87M | 22.18M | 26.51M | 25.39M | 26.11M | 21.93M | 19.8M | 15.05M | 8.89M | 9.78M | 13.47M | 7.52M | 3.32M | 5.04M | 3.71M | 1.57M | 2.52M | 2.33M | 400 |
| Total Debt | 2.58M | 2.82M | 2.65M | 3.28M | 4.26M | 4.7M | 1.64M | 1.72M | 310K | 506K | 599.05K | 5.54M | 2.77M | 419.23K | 225.63K | 242.09K | 276.65K | 74.3K | 152.76K | 0 |
| Net Debt | -63.97M | -61.97M | -41.86M | -23.9M | -16.03M | -23.32M | -14.86M | -16.89M | -22.11M | -44.88M | -1.04M | -11.48K | -1.19M | -1.84M | -294.37K | -178.07K | -1.95M | -397.08K | -972.74K | -580 |
| Debt / Equity | 0.03x | 0.04x | 0.06x | 0.12x | 0.15x | 0.15x | 0.10x | 0.08x | 0.01x | 0.01x | 0.06x | 1.05x | 0.69x | 0.07x | 0.06x | 0.09x | 0.06x | 0.07x | 0.09x | - |
| Debt / EBITDA | 0.20x | 0.18x | 0.29x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | -5.00x | -3.94x | -4.54x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Coverage | - | - | - | - | - | -492.24x | -279.63x | -36.95x | -419.90x | -107.04x | -7.81x | -3.35x | -32.92x | -127.74x | -401.07x | -244.63x | -55.93x | -52.24x | -29.45x | - |
| Total Equity | 82.33M | 76.53M | 46.09M | 28.46M | 28.67M | 31.73M | 16.42M | 20.45M | 27.18M | 53.83M | 9.97M | 5.27M | 4M | 5.67M | 3.99M | 2.56M | 4.94M | 1.05M | 1.75M | 180 |
| Equity Growth % | 329.42% | 66.04% | 61.98% | -0.75% | -9.63% | 93.17% | -19.67% | -24.77% | -49.52% | 439.72% | 89.1% | 31.92% | -29.43% | 41.87% | 55.91% | -48.11% | 371.26% | -40.12% | 971657.22% | - |
| Book Value per Share | 0.97 | 0.90 | 0.58 | 0.38 | 0.41 | 0.47 | 0.27 | 0.36 | 0.49 | 1.21 | 0.27 | 0.15 | 0.11 | 0.17 | 0.12 | 0.11 | 0.31 | 0.11 | 0.19 | 0.00 |
| Total Shareholders' Equity | 82.33M | 76.53M | 46.09M | 28.46M | 28.67M | 31.73M | 16.42M | 20.45M | 27.18M | 53.83M | 9.97M | 5.27M | 4M | 5.67M | 3.99M | 2.56M | 4.94M | 1.05M | 1.75M | 180 |
| Common Stock | 79K | 79K | 77K | 75K | 74K | 68K | 62K | 60K | 55K | 55K | 37.55K | 36K | 105.27K | 104.53K | 92.14K | 72.94K | 60.88K | 28.84K | 28.84K | 1.39K |
| Retained Earnings | -158.21M | -164.53M | -181.91M | -190.46M | -185.49M | -168.95M | -141.82M | -121.9M | -89.75M | -56.6M | -45.22M | -42.3M | -39.52M | -34.14M | -29.72M | -18.05M | -10.16M | -8.11M | -7.2M | -39.82K |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -3K | -9K | -4K | -4K | -3K | -2K | -3K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Regulatory and Patent Litigation
According to recent balance sheet data, NAGE has successfully expanded its total assets from $55.0 million in 2023Q4 to $114.3 million by 2026Q1, reflecting a consistent trend of capital accumulation that suggests a strengthening financial foundation despite ongoing volatility in the broader biotechnology and supplement market.
The steady growth in total assets appears to be primarily driven by a significant buildup in cash reserves, which provides the company with increased flexibility to fund R&D and legal defense. This trajectory indicates that the business is moving toward a more stable financial footing, though investors should monitor whether this asset growth translates into sustained long-term returns on invested capital.
Based on reported financial statements, NAGE's current ratio has improved significantly from 2.40 in 2023Q4 to 4.61 in 2026Q1, indicating that the company has built a substantial liquidity buffer that effectively mitigates short-term operational risks and provides a cushion against potential regulatory or market-driven cash flow shocks.
The expansion of the current ratio suggests that the company is managing its working capital more effectively, ensuring that current assets are well-positioned to cover short-term liabilities. This liquidity profile appears to be a strategic advantage, allowing the firm to maintain its patent-heavy business model without the immediate pressure of external financing requirements.
As reported in recent filings, NAGE maintains a conservative capital structure with a debt-to-equity ratio that has declined from 0.12 in 2023Q4 to 0.03 in 2026Q1, signaling that the company is operating with negligible leverage and is not reliant on debt to sustain its current growth initiatives.
The minimal reliance on debt suggests that the company is prioritizing financial independence, which is particularly prudent given the inherent risks associated with patent litigation and regulatory uncertainty. This low-leverage profile may provide the company with significant optionality to pursue strategic opportunities or weather periods of market volatility without the burden of interest expense.
Data from the company's balance sheet reveals that while total equity has grown to $82.3 million as of 2026Q1, the firm continues to carry a substantial accumulated deficit of $158.2 million, which warrants careful investigation into the long-term sustainability of its current capital allocation and earnings generation strategy.
The persistent negative retained earnings suggest that historical losses continue to weigh on the equity base, even as the company moves toward operational profitability. Investors should monitor whether the recent shift toward positive operating margins can eventually reverse this trend and begin to meaningfully improve the quality of the company's equity position over time.
Quick answers to the most common questions about buying NAGE stock.
As of 2025, Niagen Bioscience Inc (NAGE) had total assets of $106.4M including $96.8M in current assets.
Niagen Bioscience Inc (NAGE) carries total debt of $2.8M, offset by $64.8M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Niagen Bioscience Inc (NAGE) has total shareholders' equity (book value) of $76.5M ($0.90 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Niagen Bioscience Inc (NAGE) reported a current ratio of 4.86x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.