New ERA Energy & Digital, Inc. is a US-listed company in the oil & gas exploration & production industry. Its financial year ends in December.
Loading chart…
Third-party market data · may be delayed
Under review: data-quality checks not passed.
Under review: data-quality checks not passed. We'll show the comparison once resolved.
New ERA Energy & Digital, Inc. valuation: adjust assumptions and compare models →
What company insiders, investment funds and members of Congress have been doing with the stock, from their own filings.
New ERA Energy & Digital has little or no product revenue yet; it used $23m of cash in the twelve months to June 2026. It passes 2 of our 3 financial-health checks.
Our model value for New ERA Energy & Digital is under review, so past values are not shown until it is resolved.
Source: 10-Q filed August 14, 2026 on SEC EDGAR · Financials · Valuation
Written from the company's filings and our models when each quarter's report arrives. Figures in older notes are as published at the time. Not investment advice.
New ERA Energy & Digital, Inc.'s trailing-twelve-month revenue grew 25.3% year on year, with a free-cash-flow margin of -2586.4%.
Current signal Balance sheet growing far ahead of sales: Total assets grew 1165% year over year while revenue grew 25% — the balance sheet is expanding 1139 points faster than the business it supports.
Assembled from SEC-filed figures — the full workings are on this page and in our methodology. Observations, not recommendations.
Loading chart…
Third-party market data · may be delayed
Company announcements, filed results and changes that matter to shareholders.
The inputs used by the models below have passed source checks. Individual model values are available below and in the interactive valuator. Their differences are shown explicitly; the platform combined value and recommendation remain withheld.
We value New ERA Energy & Digital, Inc. as an oil and gas producer, with every model that fits that kind of business. Cost of equity 9.3%: the 10-year Treasury yield (4.9%) plus a beta of 0.96 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Proved-reserve net asset value The SEC standardised measure of the company's proved oil and gas reserves (future net cash flows after tax at SEC average prices, discounted at 10%) less debt and other claims, per share. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Price-to-earnings vs peers Earnings per share times peers' typical (harmonic-mean) price-to-earnings. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Book value (net assets) Net assets per share: the value if returns just equal the cost of equity. | ~$1.3 | Primary model, counts double |
| Combined value Individual source-checked model scenarios are available. The platform combined value and recommendation remain withheld. | — | Combined value withheld. Review the individual models and their assumptions. |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare New ERA Energy & Digital, Inc. with oil and gas producers in our coverage, using third-party market data. Model values are estimates under stated assumptions, updated as new filings arrive; not price targets or investment advice. How each model works.
| At fiscal year end | 2023 | 2024 | 2025 |
|---|---|---|---|
| Share price | $10.63 | $6.00 | $2.93 |
| Market value | $65m | $78m | $83m |
| + Net debt (− = net cash) | $2m | $3m | −$1m |
| Enterprise value | $67m | $81m | $82m |
| Multiples | |||
| Price / sales | 105.6x | 146.2x | 94.1x |
| Price / earnings | n/m | — | — |
| Price / free cash flow | — | — | — |
| EV / EBITDA | — | — | — |
Not assessed: fewer than five years of comparable figures in the filings. AI disruption exposure for this industry: Low.
Next results: November 12, 2026, after the close. Analysts expect revenue of $50000 and EPS of −$0.14 (range −$0.17 to −$0.11) for the quarter.
| Fiscal year | EPS | Growth | Revenue | Growth |
|---|---|---|---|---|
| Current | −$0.49 | — | $600000 | — |
| Next | −$0.26 | +47% | $11m | +1783% |
The consensus EPS forecast for the current fiscal year is −3.9% on 90 days ago. In the last 30 days, 1 analyst raised New ERA Energy & Digital, Inc.'s forecast and 0 cut it.
Average of analysts' published estimates (third-party data).
| Period | Current fiscal year | Next fiscal year |
|---|---|---|
| 90 days ago | −$0.51 | −$1.07 |
| 60 days ago | −$0.43 | −$0.82 |
| 30 days ago | −$0.53 | −$0.81 |
| 7 days ago | −$0.53 | −$0.81 |
| Now | −$0.49 | −$0.26 |
| Quarter to | Estimate | Actual | Surprise |
|---|---|---|---|
| Jun 2026 | −$0.09 | −$0.21 | −144.1% |
| Mar 2026 | −$0.07 | −$0.16 | −128.6% |
Adjusted EPS as companies report it, against the average analyst estimate.
| Calendar year | 2023 | 2024 | 2025 | 2026 to date |
|---|---|---|---|---|
| Return | ||||
| NUAI | +5% | −44% | −51% | −21% |
| Industry peers (median) | −8% | +2% | −15% | +18% |
| S&P 500 | +26% | +25% | +18% | +11% |
| Months that ended higher | ||||
| NUAI | 92% | 67% | 25% | 46% |
| S&P 500 | 67% | 75% | 75% | 46% |
| Largest fall from a high during the year | ||||
| NUAI | −2% | −80% | −95% | −71% |
| S&P 500 | −10% | −8% | −19% | −9% |
Worst fall since January 6, 2022: 97% from November 19, 2024 to September 8, 2025. Getting back needed a 3511% gain, and the shares have not yet recovered.
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Revenue (TTM) |
|---|---|
| FY24 Q4 | $532.8K |
| FY25 Q1 | $530K |
| FY25 Q2 | $718.8K |
| FY25 Q3 | $843K |
| FY25 Q4 | $885.4K |
| FY26 Q1 | $1.1M |
| FY26 Q2 | $900.9K |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Operating margin (TTM) |
|---|---|
| FY24 Q4 | -2389.9% |
| FY25 Q1 | -2573.2% |
| FY25 Q2 | -1947.6% |
| FY25 Q3 | -1995.7% |
| FY25 Q4 | -2767.5% |
| FY26 Q1 | -2992.7% |
| FY26 Q2 | -5233.1% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | FCF margin (TTM) |
|---|---|
| FY24 Q4 | -1043.6% |
| FY25 Q1 | -1612.8% |
| FY25 Q2 | -1359.5% |
| FY25 Q3 | -1359.7% |
| FY25 Q4 | -1509.5% |
| FY26 Q1 | -1556.8% |
| FY26 Q2 | -2586.4% |
| Fiscal year | 2023 Dec 2023 | 2024 Dec 2024 | 2025 Dec 2025 | LTM Jun 2026 |
|---|---|---|---|---|
| Income | ||||
| Revenue | 1 | 1 | 1 | 1 |
| EBITDA | −0 | −12 | −24 | −46 |
| Operating income | −0 | −13 | −25 | −47 |
| Net income | 0 | −14 | −30 | −54 |
| Diluted EPS | $0.00 | −$1.06 | −$1.04 | — |
| Growth (year on year) | ||||
| Revenue | — | −13.0% | +66.2% | +25.3% |
| Margins | ||||
| EBITDA margin | −45.9% | <−999% | <−999% | <−999% |
| Operating margin | −47.6% | <−999% | <−999% | <−999% |
| Net margin | 1.7% | <−999% | <−999% | <−999% |
| Free-cash-flow margin | <−999% | <−999% | <−999% | <−999% |
| Cash flow | ||||
| Cash from operations | −3 | −5 | −12 | −18 |
| Capital spending | 4 | 0 | 2 | 5 |
| Free cash flow | −6 | −6 | −13 | −23 |
| Stock-based pay | 2 | 7 | 1 | 15 |
| Free cash flow after stock pay | −9 | −12 | −14 | −38 |
| Balance sheet | ||||
| Cash | 0 | 1 | 1 | 70 |
| Total debt | 3 | 4 | — | — |
| Net debt (negative = net cash) | 2 | 3 | −1 | −70 |
| Diluted shares | 6m | 13m | 28m | — |
| Quarter | 2024 Q3 Sept 2024 | 2024 Q4 Dec 2024 | 2025 Q1 Mar 2025 | 2025 Q2 Jun 2025 | 2025 Q3 Sept 2025 | 2025 Q4 Dec 2025 | 2026 Q1 Mar 2026 | 2026 Q2 Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Income | ||||||||
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| EBITDA | −1 | −8 | −2 | −2 | −4 | −16 | −9 | −16 |
| Operating income | −1 | −9 | −2 | −2 | −4 | −16 | −10 | −17 |
| Net income | −1 | −11 | −3 | −4 | −6 | −17 | −11 | −20 |
| Diluted EPS | −$0.17 | −$0.59 | −$0.24 | −$0.21 | −$0.20 | −$0.41 | −$0.19 | −$0.21 |
| Growth (year on year) | ||||||||
| Revenue | — | — | −0.8% | +926.2% | +353.6% | +28.6% | +57.6% | −82.5% |
| Margins | ||||||||
| EBITDA margin | <−999% | <−999% | −573.0% | −780.3% | <−999% | <−999% | <−999% | <−999% |
| Operating margin | <−999% | <−999% | −633.8% | −891.3% | <−999% | <−999% | <−999% | <−999% |
| Net margin | <−999% | <−999% | <−999% | <−999% | <−999% | <−999% | <−999% | <−999% |
| Free-cash-flow margin | <−999% | <−999% | <−999% | −944.1% | <−999% | <−999% | <−999% | <−999% |
| Cash flow | ||||||||
| Cash from operations | −1 | −3 | −3 | −2 | −3 | −5 | −6 | −5 |
| Capital spending | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 4 |
| Free cash flow | −1 | −3 | −4 | −2 | −3 | −5 | −7 | −9 |
| Stock-based pay | — | — | — | — | 1 | 0 | 5 | 9 |
| Free cash flow after stock pay | — | — | — | — | −4 | −5 | −12 | −18 |
| Last 12 months unless stated | NUAI | INDO | GBR | MXC | BSIN | EP | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $900915 | $2m | $157000 | $7m | $7m | $31m | $1.3bn |
| Revenue growth, last 12 months | 25.3% | −24.6% | 4.0% | −6.1% | −48.7% | −20.8% | 11.0% |
| Revenue growth, 3-year average | — | — | −7.8% | −8.7% | −43.7% | −11.3% | 1.4% |
| Revenue growth, latest quarter | −82.5% | — | 2.5% | 12.9% | 5.2% | 8.6% | 31.2% |
| Operating margin | <−999% | −227.5% | −187.3% | 22.4% | −153.7% | −224.1% | 19.9% |
| Operating margin, 3-year average | — | −172.7% | −176.9% | 23.4% | −162.7% | −99.0% | 16.5% |
| Net margin | <−999% | −253.2% | −56.1% | 23.3% | −155.3% | −229.6% | 9.9% |
| Cash from operations / revenue | <−999% | −270.0% | −33.1% | 57.5% | −62.1% | −19.8% | 42.1% |
| Free-cash-flow margin | <−999% | −272.3% | −33.1% | −10.3% | −63.4% | −20.2% | 18.9% |
| Free-cash-flow margin, 3-year average | — | — | −21.0% | 5.4% | −28.9% | −36.5% | 19.1% |
| Stock pay / revenue | >999% | 46.0% | — | 2.4% | 28.4% | 2.6% | 1.5% |
| Change in share count | — | 27.5% | 0.0% | −0.5% | 33.7% | 24.7% | 0.4% |
| Line of business | Revenue | YoY |
|---|---|---|
| Natural Gas Reserves | $2.5M | ▲ 88.4% |
| Natural Gas Net | $645,478 | ▲ 156.3% |
| Natural Gas Liquids Reserves | $239,922 | ▼ 5.6% |
| Less Gathering and Processing | -$1.9M | — |
These categories overlap or exclude eliminations, so shares aren't shown.
From New ERA Energy & Digital, Inc.'s 10-K filed March 12, 2026, as tagged in the filing. View filing. Indented rows are part of the line above; their share is of that line. In the bars, the faint bar behind is the year before.
| Manager | Value | Shares | Share of 13F value | Shares QoQ |
|---|---|---|---|---|
| Hood River Capital Management LLC | $54.8M | 8.6M | 15.7% | New |
| Blackrock, Inc. | $46M | 7.2M | 13.2% | ▲ 803.9% |
| State Street Corp | $26.7M | 4.2M | 7.6% | ▲ 2040.0% |
| Conversant Capital LLC | $22.4M | 3.5M | 6.4% | New |
| Vanguard Capital Management LLC | $21M | 3.3M | 6.0% | ▲ 130.5% |
| Marshall Wace, LLP | $13.8M | 2.2M | 4.0% | ▲ 594.8% |
| Geode Capital Management, LLC | $13.6M | 2.1M | 3.9% | ▲ 334.0% |
| Tyro Capital Management LLC | $12.3M | 1.9M | 3.5% | New |
| Alyeska Investment Group, L.P. | $10.9M | 1.7M | 3.1% | New |
| Morgan Stanley | $10M | 1.6M | 2.9% | ▲ 301.0% |
| UBS Group AG | $8.1M | 1.3M | 2.3% | ▲ 303.8% |
| Group One Trading LLC | $7.9M | 1.2M | 2.3% | ▼ 11.1% |
From Form 13F filings with the SEC ( quarterly data sets), as reported by each manager for June 30, 2026 and filed up to 45 days later. 13F reports cover long US-listed positions of managers above $100M only, so this is not New ERA Energy & Digital, Inc.'s complete shareholder register. Values are as reported by the filers .
| Insider | Date | Trade | Shares | Price | Value |
|---|---|---|---|---|---|
| Mccarthy Kent C 10% owner | October 14, 2026 | Sell | 4,090,000 | $3.61 | $14.8M |
| Mccarthy Kent C 10% owner | October 14, 2026 | Sell | 200,000 | $3.91 | $781,700 |
| Mccarthy Kent C 10% owner | October 9, 2026 | Buy | 250,000 | $4.77 | $1.2M |
From insiders' Form 4 filings with the SEC. Excludes awards, option exercises and shares withheld for tax. "Pre-set plan" means the filing marks the trade as made under a Rule 10b5-1 plan. See every insider trade since five years ago, on a price chart.
| Data | Last updated | Source |
|---|---|---|
| Share price | Exchange closing prices | |
| Financial statements | SEC 10-K and 10-Q filings | |
| News and updates | Company releases and SEC 8-K filings | |
| Analyst estimates | Aggregated analyst estimates | |
| Valuation and scores | Our models, from the filed figures |
New research on the companies we cover arrives in the weekly email. Free, one email a week.
