Financhill
Buy
56

NRP Quote, Financials, Valuation and Earnings

Last price:
$105.96
Seasonality move :
3.56%
Day range:
$105.87 - $108.17
52-week range:
$81.74 - $113.04
Dividend yield:
2.85%
P/E ratio:
9.35x
P/S ratio:
5.83x
P/B ratio:
2.66x
Volume:
4.7K
Avg. volume:
24.7K
1-year change:
16.26%
Market cap:
$1.4B
Revenue:
$245M
EPS (TTM):
$11.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $129M $194.2M $328.1M $293.7M $245M
Revenue Growth (YoY) -38.67% 50.57% 68.9% -10.49% -16.56%
 
Cost of Revenues $9.2M $19.1M $22.5M $18.5M --
Gross Profit $119.8M $175.2M $305.6M $275.2M --
Gross Profit Margin 92.87% 90.18% 93.14% 93.7% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.3M $17.4M $21.9M $26.1M $25.2M
Other Inc / (Exp) -$124.6M $17M $46M $75.8M $22.9M
Operating Expenses $39.1M $63.5M $79.3M $76.9M $68.7M
Operating Income $80.7M $130.8M $248.8M $216.7M $176.3M
 
Net Interest Expenses $41M $38.9M $26.3M $14.1M $15.6M
EBT. Incl. Unusual Items -$84.8M $108.9M $268.5M $278.4M $183.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$84.8M $108.9M $268.5M $278.4M $183.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.8M $108.9M $268.5M $278.4M $183.6M
 
Basic EPS (Cont. Ops) -$9.20 $6.14 $18.72 $15.59 $11.69
Diluted EPS (Cont. Ops) -$9.20 $4.81 $13.39 $13.08 $11.35
Weighted Average Basic Share $12.3M $12.3M $12.5M $12.6M $13M
Weighted Average Diluted Share $12.3M $22.2M $19.7M $16.1M $13.6M
 
EBITDA -$34.7M $166.9M $317.3M $311M $214.7M
EBIT -$43.9M $147.8M $294.8M $292.5M $199.2M
 
Revenue (Reported) $129M $194.2M $328.1M $293.7M $245M
Operating Income (Reported) $80.7M $130.8M $248.8M $216.7M $176.3M
Operating Income (Adjusted) -$43.9M $147.8M $294.8M $292.5M $199.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $33.5M $73.3M $80.9M $76.4M $64.8M
Revenue Growth (YoY) -19.37% 118.61% 10.42% -5.58% -15.24%
 
Cost of Revenues $3M $3.9M $6M $6M --
Gross Profit $30.5M $69.4M $75M $70.4M --
Gross Profit Margin 91.01% 94.64% 92.64% 92.12% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $5.8M $7.8M $9M $7M
Other Inc / (Exp) $3M $9.6M $8.6M $16.3M $967K
Operating Expenses $8.7M $17.7M $22.7M $23.8M $19.4M
Operating Income $21.8M $55.6M $58.2M $52.6M $45.3M
 
Net Interest Expenses $10.1M $9.6M $3.6M $3.9M $3.5M
EBT. Incl. Unusual Items $14.7M $55.6M $63.2M $65M $42.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $14.7M $55.6M $63.2M $65M $42.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.7M $55.6M $63.2M $65M $42.8M
 
Basic EPS (Cont. Ops) $0.57 $3.77 $4.37 $4.87 $3.21
Diluted EPS (Cont. Ops) $0.56 $2.42 $3.13 $4.20 $3.15
Weighted Average Basic Share $12.3M $12.4M $12.5M $12.6M $13.1M
Weighted Average Diluted Share $12.3M $12.4M $19.7M $14.8M $13.3M
 
EBITDA $27.8M $69.1M $72.8M $74.9M $49.1M
EBIT $24.8M $65.2M $66.9M $68.9M $46.3M
 
Revenue (Reported) $33.5M $73.3M $80.9M $76.4M $64.8M
Operating Income (Reported) $21.8M $55.6M $58.2M $52.6M $45.3M
Operating Income (Adjusted) $24.8M $65.2M $66.9M $68.9M $46.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $129M $194.2M $328.1M $293.7M $245M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2M $19.1M $22.5M $18.5M --
Gross Profit $119.8M $175.2M $305.6M $275.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.3M $17.4M $21.9M $26.1M $25.2M
Other Inc / (Exp) -$124.6M $17M $46M $75.8M $22.9M
Operating Expenses $39.1M $63.5M $79.3M $76.9M $68.7M
Operating Income $80.7M $130.8M $248.8M $216.7M $176.3M
 
Net Interest Expenses $41M $38.9M $26.3M $14.1M $15.6M
EBT. Incl. Unusual Items -$84.8M $108.9M $268.5M $278.4M $183.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$84.8M $108.9M $268.5M $278.4M $183.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.8M $108.9M $268.5M $278.4M $183.6M
 
Basic EPS (Cont. Ops) -$9.19 $6.13 $18.72 $15.60 $11.71
Diluted EPS (Cont. Ops) -$9.58 $4.13 $13.24 $13.04 $11.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$34.7M $166.9M $317.3M $311M $214.7M
EBIT -$43.9M $147.8M $294.8M $292.5M $199.2M
 
Revenue (Reported) $129M $194.2M $328.1M $293.7M $245M
Operating Income (Reported) $80.7M $130.8M $248.8M $216.7M $176.3M
Operating Income (Adjusted) -$43.9M $147.8M $294.8M $292.5M $199.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $194.2M $328.1M $293.7M $245M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.1M $22.5M $18.5M $12.7M --
Gross Profit $175.2M $305.6M $275.2M $167.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.4M $21.9M $26.1M $25.2M --
Other Inc / (Exp) $17M $46M $75.8M $22.9M --
Operating Expenses $63.5M $79.3M $76.9M $68.7M --
Operating Income $130.8M $248.8M $216.7M $176.3M --
 
Net Interest Expenses $38.9M $26.3M $14.1M $15.6M --
EBT. Incl. Unusual Items $108.9M $268.5M $278.4M $183.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $108.9M $268.5M $278.4M $183.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.9M $268.5M $278.4M $183.6M --
 
Basic EPS (Cont. Ops) $6.13 $18.72 $15.60 $11.71 --
Diluted EPS (Cont. Ops) $4.13 $13.24 $13.04 $11.27 --
Weighted Average Basic Share $49.3M $49.9M $50.5M $52M --
Weighted Average Diluted Share $78M $79.5M $64.4M $54.2M --
 
EBITDA $166.9M $317.3M $311M $214.7M --
EBIT $147.8M $294.8M $292.5M $199.2M --
 
Revenue (Reported) $194.2M $328.1M $293.7M $245M --
Operating Income (Reported) $130.8M $248.8M $216.7M $176.3M --
Operating Income (Adjusted) $147.8M $294.8M $292.5M $199.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $99.8M $135.5M $39.1M $12M $30.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.3M $24.5M $42.7M $41.1M $31.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.1M $2.7M $1.8M $2.2M $2M
Total Current Assets $117.2M $162.8M $83.6M $55.3M $63.9M
 
Property Plant And Equipment $484.4M $461.7M $436.3M $418.5M $403.6M
Long-Term Investments $262.5M $276M $306.5M $276.5M $257.4M
Goodwill -- -- -- -- --
Other Intangibles $17.5M $16.1M $14.7M $13.7M $12.9M
Other Long-Term Assets $7.1M $5.8M $7.1M $7.5M $11.6M
Total Assets $921.9M $953.8M $877.1M $797.9M $772.9M
 
Accounts Payable $1.4M $2M $2M $885K $909K
Accrued Expenses $9.4M $11.5M $12.9M $13.6M $12.4M
Current Portion Of Long-Term Debt $39.1M $39.1M $39.1M $30.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61.4M $64.4M $60.2M $49.8M $31.9M
 
Long-Term Debt $432.4M $394.4M $129.2M $124.3M $127.9M
Capital Leases -- -- -- -- --
Total Liabilities $549M $513.9M $235.1M $219.6M $221.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $3.2M $18.7M -$3.1M -$1.7M
Common Equity $372.9M $3.2M $18.7M -$3.1M -$1.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $372.9M $439.9M $642M $578.2M $551.1M
 
Total Liabilities and Equity $921.9M $953.8M $877.1M $797.9M $772.9M
Cash and Short Terms $99.8M $135.5M $39.1M $12M $30.4M
Total Debt $471.5M $433.5M $168.3M $155.1M $142.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $99.8M $135.5M $39.1M $12M $30.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.3M $24.5M $42.7M $41.1M $31.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.1M $2.7M $1.8M $2.2M $2M
Total Current Assets $117.2M $162.8M $83.6M $55.3M $63.9M
 
Property Plant And Equipment $484.4M $461.7M $436.3M $418.5M $403.6M
Long-Term Investments $262.5M $276M $306.5M $276.5M $257.4M
Goodwill -- -- -- -- --
Other Intangibles $17.5M $16.1M $14.7M $13.7M $12.9M
Other Long-Term Assets $7.1M $5.8M $7.1M $7.5M $11.6M
Total Assets $921.9M $953.8M $877.1M $797.9M $772.9M
 
Accounts Payable $1.4M $2M $2M $885K $909K
Accrued Expenses $9.4M $11.5M $12.9M $13.6M $12.4M
Current Portion Of Long-Term Debt $39.1M $39.1M $39.1M $30.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61.4M $64.4M $60.2M $49.8M $31.9M
 
Long-Term Debt $432.4M $394.4M $129.2M $124.3M $127.9M
Capital Leases -- -- -- -- --
Total Liabilities $549M $513.9M $235.1M $219.6M $221.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $3.2M $18.7M -$3.1M -$1.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $372.9M $439.9M $642M $578.2M $551.1M
 
Total Liabilities and Equity $921.9M $953.8M $877.1M $797.9M $772.9M
Cash and Short Terms $99.8M $135.5M $39.1M $12M $30.4M
Total Debt $471.5M $433.5M $168.3M $155.1M $142.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$84.8M $108.9M $268.5M $278.4M $183.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.6M $4M $5.8M $10.9M $11.3M
Change in Accounts Receivable $12.9M -$14.4M -$18.7M -$164K $7.3M
Change in Inventories -- -- -- -- --
Cash From Operations $89.3M $121.8M $266.8M $311M $248.5M
 
Capital Expenditures -- -- $118K $10K --
Cash Acquisitions -$1M -- -- -- --
Cash From Investing $1.7M $2.4M $2.7M $5.4M $7.5M
 
Dividends Paid (Ex Special Dividend) -$39.4M -$38.2M -$64.6M -$92M -$78.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $70M $248.8M $167.9M
Long-Term Debt Repaid -$46.2M -$39.4M -$339.4M -$262.4M -$181M
Repurchase of Common Stock -$3.9M -- -$19.3M -$178.3M -$71.7M
Other Financing Activities -- -$1.7M -$12.6M -$3.5M -$8.5M
Cash From Financing -$89.4M -$88.5M -$366M -$343.5M -$237.5M
 
Beginning Cash (CF) $98.3M $99.8M $135.5M $39.1M $12M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $35.7M -$96.4M -$27.1M $18.5M
Ending Cash (CF) $99.8M $135.5M $39.1M $12M $30.4M
 
Levered Free Cash Flow $89.3M $121.8M $266.7M $311M $248.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.7M $55.6M $63.2M $65M $42.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1M $1.2M $1.6M $3M $2.4M
Change in Accounts Receivable $4.9M -$2.1M -$8.6M -$4.3M $1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $13.2M $55.2M $68.9M $77.8M $66.2M
 
Capital Expenditures -- -- $59K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $777K $541K $910K $2.6M $723K
 
Dividends Paid (Ex Special Dividend) -$5.5M -$9.7M -$17.1M -$11.8M -$10M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70M $33.8M $15M
Long-Term Debt Repaid -$20.3M -$20.3M -$141.7M -$86.3M -$70.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1K -$2.8M -$7K -$2.1M
Cash From Financing -$29.7M -$39.2M -$91.6M -$86.8M -$67.4M
 
Beginning Cash (CF) $115.6M $119M $60.9M $18.4M $30.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.8M $16.5M -$21.8M -$6.4M -$456K
Ending Cash (CF) $99.8M $135.5M $39.1M $12M $30.4M
 
Levered Free Cash Flow $13.2M $55.2M $68.8M $77.8M $66.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$84.8M $108.9M $268.5M $278.4M $183.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.6M $4M $5.8M $10.9M $11.3M
Change in Accounts Receivable $12.9M -$14.4M -$18.7M -$164K $7.3M
Change in Inventories -- -- -- -- --
Cash From Operations $89.3M $121.8M $266.8M $311M $248.5M
 
Capital Expenditures -- -- $118K $10K --
Cash Acquisitions -$1M -- -- -- --
Cash From Investing $1.7M $2.4M $2.7M $5.4M $7.5M
 
Dividends Paid (Ex Special Dividend) -$39.4M -$38.2M -$64.6M -$92M -$78.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $70M $248.8M $167.9M
Long-Term Debt Repaid -$46.2M -$39.4M -$339.4M -$262.4M -$181M
Repurchase of Common Stock -- -- -$19.3M -$178.3M -$71.7M
Other Financing Activities -- -$1.7M -$12.6M -$3.5M -$8.5M
Cash From Financing -$89.4M -$88.5M -$366M -$343.5M -$237.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $35.7M -$96.4M -$27.1M $18.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $89.3M $121.8M $266.7M $311M $248.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $108.9M $268.5M $278.4M $183.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4M $5.8M $10.9M $11.3M --
Change in Accounts Receivable -$14.4M -$18.7M -$164K $7.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $121.8M $266.8M $311M $248.5M --
 
Capital Expenditures -- $118K $10K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.4M $2.7M $5.4M $7.5M --
 
Dividends Paid (Ex Special Dividend) -$38.2M -$64.6M -$92M -$78.5M --
Special Dividend Paid -- -- $2.4M $2.4M --
Long-Term Debt Issued -- $70M $248.8M $167.9M --
Long-Term Debt Repaid -$39.4M -$339.4M -$262.4M -$181M --
Repurchase of Common Stock -- -$19.3M -$178.3M -$71.7M --
Other Financing Activities -$1.7M -$12.6M -$3.5M -$8.5M --
Cash From Financing -$88.5M -$366M -$343.5M -$237.5M --
 
Beginning Cash (CF) $413.5M $391.4M $85.9M $86.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.7M -$96.4M -$27.1M $18.5M --
Ending Cash (CF) $449.2M $295M $58.8M $104.7M --
 
Levered Free Cash Flow $121.8M $266.7M $311M $248.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
29
UNF alert for Mar 27

UniFirst [UNF] is up 0.24% over the past day.

Sell
42
COCO alert for Mar 27

The Vita Coco [COCO] is down 11.03% over the past day.

Buy
91
EXOD alert for Mar 27

Exodus Movement [EXOD] is down 10.78% over the past day.

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

Show me the best stock