Financhill
Sell
29

NCLH Quote, Financials, Valuation and Earnings

Last price:
$16.31
Seasonality move :
2.21%
Day range:
$15.81 - $16.66
52-week range:
$14.21 - $29.29
Dividend yield:
0%
P/E ratio:
8.77x
P/S ratio:
0.85x
P/B ratio:
5.04x
Volume:
15.5M
Avg. volume:
17M
1-year change:
-12.4%
Market cap:
$7.2B
Revenue:
$9.5B
EPS (TTM):
$1.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $648M $4.8B $8.5B $9.5B
Revenue Growth (YoY) -80.2% -49.37% 647.51% 76.51% 10.87%
 
Cost of Revenues $1.7B $1.6B $4.3B $5.5B $5.7B
Gross Profit -$413.2M -$960.1M $576.7M $3.1B $3.8B
Gross Profit Margin -32.28% -148.16% 11.91% 36.04% 39.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $745.3M $891.5M $1.4B $1.3B $1.4B
Other Inc / (Exp) -$1.6B $124M $76.6M -$40.2M $54.2M
Operating Expenses $1.5B $1.6B $2.1B $2.2B $2.3B
Operating Income -$1.9B -$2.6B -$1.6B $930.9M $1.5B
 
Net Interest Expenses $482.3M $2.1B $801.5M $727.5M $747.2M
EBT. Incl. Unusual Items -$4B -$4.5B -$2.3B $163.2M $772.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.5M $5.3M -$6.8M -$3M -$137.4M
Net Income to Company -$4B -$4.5B -$2.3B $166.2M $910.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4B -$4.5B -$2.3B $166.2M $910.3M
 
Basic EPS (Cont. Ops) -$15.75 -$12.33 -$5.41 $0.39 $2.09
Diluted EPS (Cont. Ops) -$15.75 -$12.33 -$5.41 $0.39 $1.89
Weighted Average Basic Share $254.7M $365.4M $419.8M $424.4M $435.3M
Weighted Average Diluted Share $254.7M $365.4M $419.8M $427.4M $515M
 
EBITDA -$2.8B -$1.7B -$665.1M $1.8B $2.5B
EBIT -$3.5B -$2.4B -$1.5B $890.7M $1.5B
 
Revenue (Reported) $1.3B $648M $4.8B $8.5B $9.5B
Operating Income (Reported) -$1.9B -$2.6B -$1.6B $930.9M $1.5B
Operating Income (Adjusted) -$3.5B -$2.4B -$1.5B $890.7M $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6M $487.4M $1.5B $2B $2.1B
Revenue Growth (YoY) -99.35% 4988.6% 211.66% 30.76% 6.19%
 
Cost of Revenues $207M $717.7M $1.2B $1.3B $1.3B
Gross Profit -$197.4M -$230.3M $299.7M $664.6M $801.8M
Gross Profit Margin -2060.89% -47.24% 19.73% 33.46% 38.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $186.6M $273.6M $378.5M $328.3M $360.6M
Other Inc / (Exp) -$1.3M $66.5M -$24M -$35.3M $68.3M
Operating Expenses $349.5M $456.6M $580.6M $540.3M $587M
Operating Income -$546.9M -$686.9M -$281M $124.3M $214.7M
 
Net Interest Expenses $159.2M $950M $177.1M $197.4M $175.4M
EBT. Incl. Unusual Items -$707.4M -$1.6B -$482.1M -$108.3M $107.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.5M $2.3M $385K -$1.8M -$146.8M
Net Income to Company -$738.9M -$1.6B -$482.5M -$106.5M $254.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$738.9M -$1.6B -$482.5M -$106.5M $254.5M
 
Basic EPS (Cont. Ops) -$2.51 -$4.01 -$1.14 -$0.25 $0.58
Diluted EPS (Cont. Ops) -$2.51 -$4.01 -$1.14 -$0.25 $0.52
Weighted Average Basic Share $294.2M $392M $421.4M $425.4M $439.7M
Weighted Average Diluted Share $294.2M $392M $421.4M $425.4M $518.1M
 
EBITDA -$373.8M -$422.8M -$88.3M $322.3M $529.7M
EBIT -$548.2M -$620.4M -$305M $89.1M $283.1M
 
Revenue (Reported) $9.6M $487.4M $1.5B $2B $2.1B
Operating Income (Reported) -$546.9M -$686.9M -$281M $124.3M $214.7M
Operating Income (Adjusted) -$548.2M -$620.4M -$305M $89.1M $283.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $648M $4.8B $8.5B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.6B $4.3B $5.5B $5.7B
Gross Profit -$413.2M -$960.1M $576.7M $3.1B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $745.3M $891.5M $1.4B $1.3B $1.4B
Other Inc / (Exp) -$1.6B $124M $76.6M -$40.2M $54.2M
Operating Expenses $1.5B $1.6B $2.1B $2.2B $2.3B
Operating Income -$1.9B -$2.6B -$1.6B $930.9M $1.5B
 
Net Interest Expenses $482.3M $2.1B $801.5M $727.5M $747.2M
EBT. Incl. Unusual Items -$4B -$4.5B -$2.3B $163.2M $772.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.5M $5.3M -$6.8M -$3M -$137.4M
Net Income to Company -$4B -$4.5B -$2.3B $166.2M $910.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4B -$4.5B -$2.3B $166.2M $910.3M
 
Basic EPS (Cont. Ops) -$16.80 -$12.40 -$5.41 $0.38 $2.08
Diluted EPS (Cont. Ops) -$16.80 -$12.40 -$5.41 $0.28 $1.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.8B -$1.7B -$665.1M $1.8B $2.5B
EBIT -$3.5B -$2.4B -$1.5B $890.7M $1.5B
 
Revenue (Reported) $1.3B $648M $4.8B $8.5B $9.5B
Operating Income (Reported) -$1.9B -$2.6B -$1.6B $930.9M $1.5B
Operating Income (Adjusted) -$3.5B -$2.4B -$1.5B $890.7M $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $648M $4.8B $8.5B $9.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $4.3B $5.5B $5.7B --
Gross Profit -$960.1M $576.7M $3.1B $3.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $891.5M $1.4B $1.3B $1.4B --
Other Inc / (Exp) $124M $76.6M -$40.2M $54.2M --
Operating Expenses $1.6B $2.1B $2.2B $2.3B --
Operating Income -$2.6B -$1.6B $930.9M $1.5B --
 
Net Interest Expenses $2.1B $801.5M $727.5M $747.2M --
EBT. Incl. Unusual Items -$4.5B -$2.3B $163.2M $772.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M -$6.8M -$3M -$137.4M --
Net Income to Company -$4.5B -$2.3B $166.2M $910.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.5B -$2.3B $166.2M $910.3M --
 
Basic EPS (Cont. Ops) -$12.40 -$5.41 $0.38 $2.08 --
Diluted EPS (Cont. Ops) -$12.40 -$5.41 $0.28 $1.86 --
Weighted Average Basic Share $1.5B $1.7B $1.7B $1.7B --
Weighted Average Diluted Share $1.5B $1.7B $1.8B $2B --
 
EBITDA -$1.7B -$665.1M $1.8B $2.5B --
EBIT -$2.4B -$1.5B $890.7M $1.5B --
 
Revenue (Reported) $648M $4.8B $8.5B $9.5B --
Operating Income (Reported) -$2.6B -$1.6B $930.9M $1.5B --
Operating Income (Adjusted) -$2.4B -$1.5B $890.7M $1.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.3B $1.5B $947M $402.4M $190.8M
Short Term Investments -- $240M -- -- --
Accounts Receivable, Net $20.6M $1.2B $326.3M $280.3M $221.4M
Inventory $82.4M $118.2M $148.7M $157.6M $149.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $154.1M $269.2M $450.9M $472.8M $448.2M
Total Current Assets $3.6B $3.3B $1.9B $1.3B $1B
 
Property Plant And Equipment $13.4B $13.5B $14.5B $16.4B $16.8B
Long-Term Investments -- -- -- -- --
Goodwill $98.1M $98.1M $98.1M $98.1M $135.8M
Other Intangibles $500.5M $500.5M $500.5M $500.5M $500.5M
Other Long-Term Assets $831.9M $1.3B $1.6B $1.1B $1.5B
Total Assets $18.4B $18.7B $18.6B $19.5B $20B
 
Accounts Payable $83.1M $233.2M $228.7M $174.3M $171.1M
Accrued Expenses $596.1M $1.1B $1.3B $1.1B $1.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $3.7B $5.1B $6B $5.8B
 
Long-Term Debt $11.7B $11.6B $12.6B $12.3B $11.8B
Capital Leases -- -- -- -- --
Total Liabilities $14B $16.3B $18.5B $19.2B $18.5B
 
Common Stock $316K $417K $421K $425K $440K
Other Common Equity Adj -$240.1M -$285.1M -$477.1M -$508.4M -$507M
Common Equity $4.4B $2.4B $68.6M $300.8M $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $2.4B $68.6M $300.8M $1.4B
 
Total Liabilities and Equity $18.4B $18.7B $18.6B $19.5B $20B
Cash and Short Terms $3.3B $1.7B $947M $402.4M $190.8M
Total Debt $11.8B $12.4B $13.6B $14.1B $13.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.3B $1.5B $947M $402.4M $190.8M
Short Term Investments -- $240M -- -- --
Accounts Receivable, Net $20.6M $1.2B $326.3M $280.3M $221.4M
Inventory $82.4M $118.2M $148.7M $157.6M $149.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $154.1M $269.2M $450.9M $472.8M $448.2M
Total Current Assets $3.6B $3.3B $1.9B $1.3B $1B
 
Property Plant And Equipment $13.4B $13.5B $14.5B $16.4B $16.8B
Long-Term Investments -- -- -- -- --
Goodwill $98.1M $98.1M $98.1M $98.1M $135.8M
Other Intangibles $500.5M $500.5M $500.5M $500.5M $500.5M
Other Long-Term Assets $831.9M $1.3B $1.6B $1.1B $1.5B
Total Assets $18.4B $18.7B $18.6B $19.5B $20B
 
Accounts Payable $83.1M $233.2M $228.7M $174.3M $171.1M
Accrued Expenses $596.1M $1.1B $1.3B $1.1B $1.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $3.7B $5.1B $6B $5.8B
 
Long-Term Debt $11.7B $11.6B $12.6B $12.3B $11.8B
Capital Leases -- -- -- -- --
Total Liabilities $14B $16.3B $18.5B $19.2B $18.5B
 
Common Stock $316K $417K $421K $425K $440K
Other Common Equity Adj -$240.1M -$285.1M -$477.1M -$508.4M -$507M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4B $2.4B $68.6M $300.8M $1.4B
 
Total Liabilities and Equity $18.4B $18.7B $18.6B $19.5B $20B
Cash and Short Terms $3.3B $1.7B $947M $402.4M $190.8M
Total Debt $11.8B $12.4B $13.6B $14.1B $13.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4B -$4.5B -$2.3B $166.2M $910.3M
Depreciation & Amoritzation $739.6M $758.6M $810.1M $883.2M $973.5M
Stock-Based Compensation $111.3M $124.1M $113.6M $118.9M $91.8M
Change in Accounts Receivable $30.8M -$1.2B $828.7M $39.6M $49.3M
Change in Inventories $10.6M -$37.5M -$33.6M -$11M $7M
Cash From Operations -$2.6B -$2.5B $210M $2B $2B
 
Capital Expenditures $946.5M $752.8M $1.8B $2.8B $1.2B
Cash Acquisitions -- -- -- -- -$27.3M
Cash From Investing -$975.4M -$1B -$1.8B -$2.9B -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.1B $2.6B $3B $4.3B $1.3B
Long-Term Debt Repaid -$892.5M -$2.1B -$1.8B -$3.8B -$2.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$135.3M -$1.5B -$230.9M -$196.3M -$136.3M
Cash From Financing $6.6B $1.7B $986.2M $346.9M -$1B
 
Beginning Cash (CF) $252.9M $3.3B $1.5B $947M $402.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B -$1.8B -$559.7M -$544.6M -$211.7M
Ending Cash (CF) $3.3B $1.5B $947M $402.4M $190.8M
 
Levered Free Cash Flow -$3.5B -$3.2B -$1.6B -$744.6M $838.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$738.9M -$1.6B -$482.5M -$106.5M $254.5M
Depreciation & Amoritzation $174.4M $197.6M $216.6M $233.3M $246.6M
Stock-Based Compensation $30.3M $35.1M $24.6M $22.7M $26.2M
Change in Accounts Receivable $42.9M -$180.1M $63M -$40.4M -$23M
Change in Inventories -$2.2M -$10.8M $4.8M $7.1M -$5.2M
Cash From Operations -$637.6M -$315.7M $236.6M $259M $399.3M
 
Capital Expenditures $73.4M $213.3M $155.4M $647.7M $243.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$73.7M $103.9M -$164.4M -$690.5M -$243.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $850M $1.3B -- $1.3B $609.7M
Long-Term Debt Repaid -$3.7M -$1.2B -$304.7M -$1.1B -$900.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.5M -$791.3M -$6.4M -$51.2M -$3.3M
Cash From Financing $1.7B $348.6M -$311.9M $152.4M -$297.3M
 
Beginning Cash (CF) $2.4B $1.4B $1.2B $681.6M $332.5M
Foreign Exchange Rate Adjustment $3.3M -- -- -- --
Additions / Reductions $941M $136.8M -$239.7M -$279.1M -$141.8M
Ending Cash (CF) $3.3B $1.5B $947M $402.4M $190.8M
 
Levered Free Cash Flow -$711M -$529M $81.2M -$388.7M $155.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4B -$4.5B -$2.3B $166.2M $910.3M
Depreciation & Amoritzation $739.6M $758.6M $810.1M $883.2M $973.5M
Stock-Based Compensation $111.3M $124.1M $113.6M $118.9M $91.8M
Change in Accounts Receivable $30.8M -$1.2B $828.7M $39.6M $49.3M
Change in Inventories $10.6M -$37.5M -$33.6M -$11M $7M
Cash From Operations -$2.6B -$2.5B $210M $2B $2B
 
Capital Expenditures $946.5M $752.8M $1.8B $2.8B $1.2B
Cash Acquisitions -- -- -- -- -$27.3M
Cash From Investing -$975.4M -$1B -$1.8B -$2.9B -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.1B $2.6B $3B $4.3B $1.3B
Long-Term Debt Repaid -$892.5M -$2.1B -$1.8B -$3.8B -$2.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$135.3M -$1.5B -$230.9M -$196.3M -$136.3M
Cash From Financing $6.6B $1.7B $986.2M $346.9M -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B -$1.8B -$559.7M -$544.6M -$211.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.5B -$3.2B -$1.6B -$744.6M $838.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$4.5B -$2.3B $166.2M $910.3M --
Depreciation & Amoritzation $758.6M $810.1M $883.2M $973.5M --
Stock-Based Compensation $124.1M $113.6M $118.9M $91.8M --
Change in Accounts Receivable -$1.2B $828.7M $39.6M $49.3M --
Change in Inventories -$37.5M -$33.6M -$11M $7M --
Cash From Operations -$2.5B $210M $2B $2B --
 
Capital Expenditures $752.8M $1.8B $2.8B $1.2B --
Cash Acquisitions -- -- -- -$27.3M --
Cash From Investing -$1B -$1.8B -$2.9B -$1.2B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $3B $4.3B $1.3B --
Long-Term Debt Repaid -$2.1B -$1.8B -$3.8B -$2.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5B -$230.9M -$196.3M -$136.3M --
Cash From Financing $1.7B $986.2M $346.9M -$1B --
 
Beginning Cash (CF) $10.3B $6.7B $3.2B $1.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B -$559.7M -$544.6M -$211.7M --
Ending Cash (CF) $8.5B $6.2B $2.7B $1.7B --
 
Levered Free Cash Flow -$3.2B -$1.6B -$744.6M $838.9M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock