The company's financial position is increasingly fragile, with goodwill reaching $11.1M in 2026Q1 and retained earnings declining to a deficit of $24.3M.
| Total Current Assets | 12.55M | 12.34M | 5.91M | 6.8M | 6.59M | 6.39M | 3.07M |
| Cash & Short-Term Investments | 239.64K | 1.03M | 245.16K | 1.1M | 251.1K | 748.81K | 350.84K |
| Cash Only | 239.64K | 1.03M | 245.16K | 1.1M | 251.1K | 748.81K | 350.84K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 3.85M | 3.51M | 3.11M | 2.62M | 1.43M | 1.33M | 182.31K |
| Days Sales Outstanding | 75.87 | 94.27 | 73.87 | 68.33 | 24.88 | 14.04 | 5.08 |
| Inventory | 6.07M | 6.19M | 2M | 2.65M | 4.56M | 2.86M | 2.27M |
| Days Inventory Outstanding | 141.27 | 225.23 | 64.06 | 75.69 | 109.53 | 36.37 | 96.44 |
| Other Current Assets | 2.4M | 1.61M | 74.98K | 131.08K | 115.13K | 897.91K | 0 |
| Total Non-Current Assets | 18.24M | 8.11M | 7.96M | 6.81M | 7.82M | 8.12M | 7.76M |
| Property, Plant & Equipment | 4.78M | 4.97M | 6.98M | 5.77M | 6.52M | 6.94M | 6.48M |
| Fixed Asset Turnover | 2.72x | 2.73x | 2.20x | 2.42x | 3.22x | 4.98x | 2.02x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 11.09M | 994.93K | 977.99K | 1.03M | 1.07M | 1.12M | 1.1M |
| Long-Term Investments | 4.97M | 0 | 1.38M | 0 | 0 | 50K | 0 |
| Other Non-Current Assets | 2.37M | 2.14M | -1.37M | 9.03K | 227.38K | 9.03K | 177.43K |
| Total Assets | 30.79M | 20.44M | 13.88M | 13.62M | 14.41M | 14.51M | 10.83M |
| Asset Turnover | 0.73x | 0.67x | 1.11x | 1.03x | 1.45x | 2.38x | 1.21x |
| Asset Growth % | 162.02% | 47.33% | 1.89% | -5.49% | -0.67% | 33.92% | - |
| Total Current Liabilities | 8.34M | 7.37M | 9.67M | 12.86M | 11.99M | 14.7M | 11.68M |
| Accounts Payable | 0 | 4.32M | 2.6M | 4.54M | 4.73M | 6.39M | 2.76M |
| Days Payables Outstanding | 61.12 | 157.37 | 83.48 | 129.85 | 113.48 | 81.28 | 117.38 |
| Short-Term Debt | 1.69M | 1.68M | 4.7M | 6.59M | 6.99M | 6.24M | 4.45M |
| Deferred Revenue (Current) | 4.38M | 1.35M | 0 | 1.08M | 287 | 1.67M | 278.35K |
| Other Current Liabilities | 5.97M | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 1.51x | 1.67x | 0.61x | 0.53x | 0.55x | 0.43x | 0.26x |
| Quick Ratio | 0.78x | 0.83x | 0.41x | 0.32x | 0.17x | 0.24x | 0.07x |
| Cash Conversion Cycle | 156.01 | 162.12 | 54.45 | 14.17 | 20.94 | -30.87 | -15.86 |
| Total Non-Current Liabilities | 4M | 4.06M | 1.6M | 180.87K | 447.38K | 156.14K | 193.13K |
| Long-Term Debt | 999.16K | 1.09M | 136.95K | 124.91K | 447.38K | 137.9K | 149.17K |
| Capital Lease Obligations | 1.28M | 0 | 1.47M | 55.97K | 0 | 18.24K | 43.96K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 3M | 2.97M | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 12.34M | 11.43M | 11.28M | 13.04M | 12.44M | 14.86M | 11.87M |
| Total Debt | 2.69M | 2.77M | 6.66M | 6.8M | 7.45M | 6.39M | 4.66M |
| Net Debt | 2.45M | 1.74M | 6.41M | 5.7M | 7.2M | 5.65M | 4.31M |
| Debt / Equity | 0.15x | 0.31x | 2.56x | 11.68x | 3.78x | - | - |
| Debt / EBITDA | -0.25x | - | - | - | 2.79x | 3.26x | 3.30x |
| Net Debt / EBITDA | -0.22x | - | - | - | 2.69x | 2.88x | 3.05x |
| Interest Coverage | -58.55x | -53.91x | -8.30x | -2.02x | 2.55x | 134.89x | 260.00x |
| Total Equity | 18.45M | 9.01M | 2.6M | 582.61K | 1.97M | -353K | -1.04M |
| Equity Growth % | 989.61% | 246.66% | 346.12% | -70.48% | 659.14% | 66.02% | - |
| Book Value per Share | 1.29 | 0.63 | 0.10 | 0.03 | 0.09 | -0.02 | -0.05 |
| Total Shareholders' Equity | 18.45M | 9.01M | 2.6M | 582.61K | 1.97M | -353K | -1.04M |
| Common Stock | 53.73K | 22.93K | 55.46K | 21.38K | 20K | 40K | 20K |
| Retained Earnings | -24.26M | -21.37M | -9.69M | -5.31M | 1.82M | 889.57K | 566.89K |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 1.4M | 1.35M | 1.05M | -775.84K | -769.89K | -1.29M | -1.61M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquidity and insolvency risk
As reported in recent quarterly filings, Northann's cash position has dwindled to approximately $1.03M, a figure that appears insufficient to support ongoing operations given the company's historical burn rate and the persistent negative operating margins observed across the last ten quarters of financial data.
The current ratio of 1.67 in 2025Q4 provides a misleading sense of security, as it is heavily influenced by inventory levels that may be difficult to liquidate in a downturn. Investors should monitor the company's ability to secure additional financing, as the current cash runway appears inadequate to sustain the business without further dilutive capital raises.
Based on the provided balance sheet data, Northann maintains a relatively low debt-to-equity ratio of 0.31, yet this metric warrants caution as it reflects a shrinking equity base rather than a strategic decision to minimize leverage within the company's capital structure during this high-growth development phase.
While the debt load appears manageable in absolute terms, the company's inability to generate positive operating cash flow suggests that even modest debt obligations could become burdensome. The volatility in D/E ratios over the last ten quarters indicates that management has relied on erratic financing cycles to keep the business afloat.
According to financial statements, Northann's asset base is heavily weighted toward goodwill and PPE, with goodwill reaching $11.1M in 2026Q1, which suggests a significant risk of future impairment charges if the proprietary 3D printing technology fails to achieve the expected commercial scale and market penetration.
The concentration of assets in specialized printing equipment implies that the company's value is tied to a single manufacturing process that has yet to prove its economic viability. If the Benchwick technology does not gain traction, the carrying value of these assets may be subject to substantial downward revisions.
As evidenced by the reported figures, Northann's equity base has been severely eroded by persistent losses, with retained earnings falling to -$24.3M in 2026Q1, signaling that the company's business model has consistently failed to create shareholder value since its inception in the current reporting period.
The rapid depletion of equity highlights the structural challenges of the company's high fixed-cost model. Investors should be wary of further dilution, as the company may be forced to issue additional equity to offset these mounting losses and maintain its operations in the face of declining revenue.
Based on the ten-quarter trend analysis, Northann's balance sheet has shown a clear trajectory of weakening, characterized by erratic swings in liquidity and a consistent decline in retained earnings that suggests the company is struggling to find a sustainable path toward operational and financial stability.
The lack of consistent growth in net assets, combined with the recurring need for external financing, indicates that the business model remains in a precarious state. The trajectory suggests that without a fundamental shift in revenue generation, the balance sheet will continue to deteriorate, increasing the risk of insolvency.
Quick answers to the most common questions about buying NCL stock.
As of 2025, Northann Corp. (NCL) had total assets of $20.4M including $12.3M in current assets.
Northann Corp. (NCL) carries total debt of $2.8M, offset by $1.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Northann Corp. (NCL) has total shareholders' equity (book value) of $9.0M ($0.63 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Northann Corp. (NCL) reported a current ratio of 1.67x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.