Financhill
Buy
53

NC Quote, Financials, Valuation and Earnings

Last price:
$29.33
Seasonality move :
4.63%
Day range:
$28.12 - $29.80
52-week range:
$25.19 - $38.66
Dividend yield:
3.18%
P/E ratio:
--
P/S ratio:
0.94x
P/B ratio:
0.52x
Volume:
29.3K
Avg. volume:
11.2K
1-year change:
-23.32%
Market cap:
$206.6M
Revenue:
$214.8M
EPS (TTM):
-$2.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $141M $128.4M $191.8M $241.7M $214.8M
Revenue Growth (YoY) 4.15% -8.91% 49.38% 26% -11.14%
 
Cost of Revenues $109.9M $111.5M $148.4M $173.9M $200.2M
Gross Profit $31.1M $17M $43.5M $67.8M $14.6M
Gross Profit Margin 22.08% 13.21% 22.65% 28.07% 6.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.8M $53.1M $55.7M $63.9M $65.6M
Other Inc / (Exp) $67.5M $54.7M $75.2M $89.3M -$10.2M
Operating Expenses $57.9M $57.3M $60.6M $68.8M $72.2M
Operating Income -$26.8M -$40.3M -$17.1M -$967K -$57.6M
 
Net Interest Expenses -- $154K $1.3M $585K --
EBT. Incl. Unusual Items $43.4M $14.3M $56.9M $87.7M -$64.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M -$535K $8.7M $13.6M -$24.6M
Net Income to Company $39.6M $14.8M $48.1M $74.2M -$39.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.6M $14.8M $48.1M $74.2M -$39.6M
 
Basic EPS (Cont. Ops) $5.68 $2.11 $6.73 $10.14 -$5.29
Diluted EPS (Cont. Ops) $5.66 $2.10 $6.69 $10.06 -$5.29
Weighted Average Basic Share $7M $7M $7.1M $7.3M $7.5M
Weighted Average Diluted Share $7M $7.1M $7.2M $7.4M $7.5M
 
EBITDA $60.5M $33.7M $81.7M $116.6M -$32.3M
EBIT $44.3M $15.6M $58.6M $89.8M -$61.7M
 
Revenue (Reported) $141M $128.4M $191.8M $241.7M $214.8M
Operating Income (Reported) -$26.8M -$40.3M -$17.1M -$967K -$57.6M
Operating Income (Adjusted) $44.3M $15.6M $58.6M $89.8M -$61.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $32.3M $51.7M $61.8M $46.5M $61.7M
Revenue Growth (YoY) -0.95% 60.22% 19.43% -24.67% 32.46%
 
Cost of Revenues $25.5M $37.4M $44M $48.7M $54.4M
Gross Profit $6.8M $14.3M $17.8M -$2.2M $7.2M
Gross Profit Margin 21.12% 27.69% 28.85% -4.67% 11.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.8M $13.8M $17.8M $16.1M $16.5M
Other Inc / (Exp) $16.3M $28.6M $12.8M $12.4M $29.3M
Operating Expenses $13M $15.1M $19.1M $17.2M $17.1M
Operating Income -$6.1M -$775K -$1.2M -$19.3M -$9.8M
 
Net Interest Expenses $241K $392K $134K -- $302K
EBT. Incl. Unusual Items $9.9M $27.4M $11.5M -$5.9M $19.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $2.6M $866K -$2M $3.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8M $24.8M $10.6M -$3.8M $15.6M
 
Basic EPS (Cont. Ops) $1.14 $3.47 $1.45 -$0.51 $2.14
Diluted EPS (Cont. Ops) $1.14 $3.47 $1.45 -$0.51 $2.14
Weighted Average Basic Share $7M $7.2M $7.3M $7.5M $7.3M
Weighted Average Diluted Share $7M $7.2M $7.3M $7.5M $7.3M
 
EBITDA $10.9M $28.8M $12.8M -$4.6M $20.6M
EBIT $10.2M $27.9M $12M -$5.2M $20.5M
 
Revenue (Reported) $32.3M $51.7M $61.8M $46.5M $61.7M
Operating Income (Reported) -$6.1M -$775K -$1.2M -$19.3M -$9.8M
Operating Income (Adjusted) $10.2M $27.9M $12M -$5.2M $20.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $132.2M $165.9M $227.3M $221.6M $224M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $113.6M $133.6M $165.5M $195.5M $195.8M
Gross Profit $18.6M $32.2M $61.8M $26.1M $28.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.2M $56.4M $63.7M $61.2M $69.5M
Other Inc / (Exp) $63.1M $67.6M $90.8M $54.6M $10.8M
Operating Expenses $55.5M $61M $68.5M $65.7M $74.3M
Operating Income -$36.9M -$28.8M -$6.8M -$39.6M -$46.1M
 
Net Interest Expenses $29K $597K $1.2M -- --
EBT. Incl. Unusual Items $26.2M $38.2M $82.8M $18M -$35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$377K $3.4M $14.6M -$161K -$17.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.6M $34.9M $68.2M $18.2M -$17.8M
 
Basic EPS (Cont. Ops) $3.79 $4.87 $9.34 $2.48 -$2.32
Diluted EPS (Cont. Ops) $3.79 $4.86 $9.31 $2.43 -$2.32
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $30.2M $42.8M $88.4M $23.5M -$29.4M
EBIT $27.5M $39.7M $84.8M $20.3M -$30.5M
 
Revenue (Reported) $132.2M $165.9M $227.3M $221.6M $224M
Operating Income (Reported) -$36.9M -$28.8M -$6.8M -$39.6M -$46.1M
Operating Income (Adjusted) $27.5M $39.7M $84.8M $20.3M -$30.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $105.3M $142.7M $178.2M $158M $167.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $89.6M $111.7M $128.9M $150.4M $146M
Gross Profit $15.7M $31M $49.3M $7.6M $21.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.2M $40.5M $48.4M $45.7M $49.7M
Other Inc / (Exp) $46.9M $59.8M $75.3M $40.7M $61.6M
Operating Expenses $40.7M $44.4M $52.3M $49.3M $51.4M
Operating Income -$24.9M -$13.4M -$3M -$41.7M -$30.1M
 
Net Interest Expenses $444K $887K $803K -- $575K
EBT. Incl. Unusual Items $21.6M $45.5M $71.5M $1.8M $30.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $5.2M $11.1M -$2.6M $4.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.2M $40.3M $60.4M $4.4M $26.2M
 
Basic EPS (Cont. Ops) $2.88 $5.64 $8.25 $0.60 $3.56
Diluted EPS (Cont. Ops) $2.88 $5.63 $8.24 $0.59 $3.56
Weighted Average Basic Share $21.1M $21.4M $21.9M $22.5M $22.2M
Weighted Average Diluted Share $21.1M $21.5M $22M $22.5M $22.2M
 
EBITDA $24.9M $49.5M $75.8M $5.8M $35.1M
EBIT $22.6M $46.7M $73M $3.5M $34.7M
 
Revenue (Reported) $105.3M $142.7M $178.2M $158M $167.3M
Operating Income (Reported) -$24.9M -$13.4M -$3M -$41.7M -$30.1M
Operating Income (Adjusted) $22.6M $46.7M $73M $3.5M $34.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $122.9M $88.5M $86M $110.7M $85.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.9M $23.7M $31.3M $44.6M $45.3M
Inventory $40.5M $47.6M $54.1M $71.5M $77M
Prepaid Expenses $6.5M $2.6M $2M $2M $1.8M
Other Current Assets -- $8.3M $14.6M $15.6M $15.5M
Total Current Assets $200.7M $188.1M $203.1M $260.4M $232M
 
Property Plant And Equipment $149.5M $182.7M $202.1M $224.4M $232.6M
Long-Term Investments $24.6M $29M $19.1M $14.9M $12.4M
Goodwill -- -- -- -- --
Other Intangibles $37.9M $35.3M $31.8M $28.1M $6M
Other Long-Term Assets $32.1M $41M $51.2M $40.3M $41.7M
Total Assets $444.8M $476.2M $507.2M $568.1M $539.7M
 
Accounts Payable $10M $5.6M $12.9M $13.3M $17.6M
Accrued Expenses $19.6M $14.4M $16.3M $18.1M $17.3M
Current Portion Of Long-Term Debt $7.8M $22.1M -- $3.6M $14M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $8.9M $7.3M $8.3M $6.6M $7.1M
Total Current Liabilities $62M $52.3M $46M $44.3M $70M
 
Long-Term Debt $17.1M $24.4M $18.2M $16M $22M
Capital Leases -- -- -- -- --
Total Liabilities $155.4M $175.6M $155.1M $141.1M $157.4M
 
Common Stock $7M $7.1M $7.2M $7.3M $7.4M
Other Common Equity Adj -- -- -$8.2M -$9M -$9.7M
Common Equity $289.4M $300.6M $352.1M $427M $382.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $289.4M $300.6M $352.1M $427M $382.3M
 
Total Liabilities and Equity $444.8M $476.2M $507.2M $568.1M $539.7M
Cash and Short Terms $122.9M $88.5M $86M $110.7M $85.1M
Total Debt $24.9M $46.5M $20.7M $19.7M $36M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $97.6M $87.5M $92.8M $128.2M $63.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.2M $25.5M $30.3M $34.7M $39.1M
Inventory $42.4M $51M $61.8M $69.2M $94.4M
Prepaid Expenses -- $4.2M $4.2M $3.9M $4M
Other Current Assets $13M $15.3M $17.2M $12.3M $29.3M
Total Current Assets $198.6M $192.4M $229.3M $258.1M $259M
 
Property Plant And Equipment $167M $198.6M $221.3M $244.3M $252.5M
Long-Term Investments $25.5M $19.3M $29.8M $11.5M $16.7M
Goodwill -- -- -- -- --
Other Intangibles $35.6M $32.5M $29M $25.8M --
Other Long-Term Assets $39.1M $46.1M $50.8M $41.3M $46.2M
Total Assets $465.9M $488.9M $560.2M $580.9M $597.4M
 
Accounts Payable $14.3M $14.5M $12.1M $25.9M $17.2M
Accrued Expenses $10.6M $13M $16.6M $13.5M $18.8M
Current Portion Of Long-Term Debt $960K $2.5M $3M -- $4.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.8M $9.1M $9.2M $8.6M $9.5M
Total Current Liabilities $36.6M $40.9M $44M $60.9M $68.9M
 
Long-Term Debt $22.2M $14.5M $15.3M $19M $66M
Capital Leases -- -- -- -- --
Total Liabilities $159.4M $148M $144.8M $152.5M $200.1M
 
Common Stock $7M $7.2M $7.3M $7.5M $7.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $306.5M $340.9M $415.4M $428.4M $397.3M
 
Total Liabilities and Equity $465.9M $488.9M $560.2M $580.9M $597.4M
Cash and Short Terms $97.6M $87.5M $92.8M $128.2M $63.1M
Total Debt $23.1M $17M $18.3M $22.5M $70.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $39.6M $14.8M $48.1M $74.2M -$39.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.9M $3.1M $5.6M $7.5M $5.2M
Change in Accounts Receivable $8.2M $42K -$13.7M -$13.2M $2.5M
Change in Inventories -$9.3M -$9.4M -$6.5M -$6.8M -$13M
Cash From Operations $52.8M -$2.5M $74.9M $67.7M $54.5M
 
Capital Expenditures $24.7M $30.2M $39.2M $42.5M $45.4M
Cash Acquisitions -- -$14.2M -$5.3M $6.7M -$36.6M
Cash From Investing -$20.3M -$46M -$44.1M -$33.2M -$81.6M
 
Dividends Paid (Ex Special Dividend) -$5.1M -$5.4M -$5.6M -$6M -$6.5M
Special Dividend Paid
Long-Term Debt Issued $2M $7.4M $3.6M $3.1M $5.2M
Long-Term Debt Repaid -$742K -$1.4M -$3.4M -$2.9M -$4.2M
Repurchase of Common Stock -$3M -$1M -- -- -$3.1M
Other Financing Activities -$3K $332K -$1.8M -- --
Cash From Financing $5.1M $14M -$33.2M -$9.8M $1.5M
 
Beginning Cash (CF) $85.3M $122.9M $88.5M $86M $110.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.6M -$34.4M -$2.4M $24.7M -$25.6M
Ending Cash (CF) $122.9M $88.5M $86M $110.7M $85.1M
 
Levered Free Cash Flow $28.1M -$32.7M $35.6M $25.2M $9.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $15.2M $38.5M $14.4M $39.7M $2.8M
 
Capital Expenditures $7M $19.4M $17.1M $23.8M $8.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.5M -$19M -$17.1M -$24.9M -$7.8M
 
Dividends Paid (Ex Special Dividend) -$1.4M -$1.4M -$1.5M -$1.6M -$1.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$103K $3.6M $555K -$331K $10.6M
Long-Term Debt Repaid -$5.2M -$19.3M -$718K -$935K -$1.2M
Repurchase of Common Stock -- -- -- -$824K -$2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$6.7M -$17M -$1.7M -$3.7M $5.7M
 
Beginning Cash (CF) $95.5M $85M $97.1M $117M $62.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2M $2.5M -$4.4M $11.2M $691K
Ending Cash (CF) $97.6M $87.5M $92.8M $128.2M $63.1M
 
Levered Free Cash Flow $8.2M $19.1M -$2.6M $16M -$5.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.3M $62.5M $62M $75.8M -$11.4M
 
Capital Expenditures $35.7M $45.9M $45.7M $38.4M $38.2M
Cash Acquisitions -- -- -- $7.9M -$37.8M
Cash From Investing -$32.6M -$59.8M -$48.3M -$31.5M -$75.1M
 
Dividends Paid (Ex Special Dividend) -$5.4M -$5.5M -$5.9M -$6.4M -$6.6M
Special Dividend Paid
Long-Term Debt Issued $7.1M $4.9M $1.7M $2.2M $34.8M
Long-Term Debt Repaid -$8.3M -$26.4M $23.6M $13K -$4.9M
Repurchase of Common Stock -$2.6M -- -- -$824K -$11.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $6.9M -$12.8M -$8.4M -$8.9M $21.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.5M -$10.1M $5.2M $35.4M -$65.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$27.4M $16.6M $16.3M $37.4M -$49.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8M $67.8M $54.9M $63M -$2.9M
 
Capital Expenditures $19.8M $35.5M $42M $37.9M $30.7M
Cash Acquisitions -- -- -- $1.2M --
Cash From Investing -$21.2M -$35M -$39.2M -$37.6M -$31.1M
 
Dividends Paid (Ex Special Dividend) -$4M -$4.2M -$4.5M -$4.8M -$5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.2M $3.6M $1.7M $790K $30.3M
Long-Term Debt Repaid -$8.1M -$33.1M -$6.1M -$3.2M -$3.9M
Repurchase of Common Stock -$1M -- -- -$824K -$9.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$6.9M -$33.7M -$8.9M -$8M $11.9M
 
Beginning Cash (CF) $312.2M $252.6M $264.7M $337.4M $209.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.3M -$943K $6.7M $17.4M -$22.1M
Ending Cash (CF) $286.8M $251.7M $271.5M $354.8M $187.3M
 
Levered Free Cash Flow -$17M $32.3M $12.9M $25.1M -$33.6M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 0.73% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.55% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock