Financhill
Sell
41

NTZ Quote, Financials, Valuation and Earnings

Last price:
$4.68
Seasonality move :
-1.56%
Day range:
$4.51 - $4.91
52-week range:
$3.80 - $6.51
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.14x
P/B ratio:
0.82x
Volume:
28.5K
Avg. volume:
9.1K
1-year change:
-28.26%
Market cap:
$51.4M
Revenue:
$355.8M
EPS (TTM):
-$2.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $433.2M $375M $505.7M $494.1M $355.8M
Revenue Growth (YoY) -14.39% -13.44% 34.85% -2.29% -27.99%
 
Cost of Revenues $306.1M $258.5M $325.2M $322.3M $235.2M
Gross Profit $127.1M $116.5M $182M $173.3M $122.2M
Gross Profit Margin 29.35% 31.07% 35.99% 35.08% 34.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128.1M $103.5M $149M $141.3M $113.7M
Other Inc / (Exp) -$2.7M -$7M $13.7M $2.4M $3.3M
Operating Expenses $151.1M $124.4M $179.7M $162.5M $130.4M
Operating Income -$23.9M -$7.9M $2.3M $10.9M -$8.3M
 
Net Interest Expenses $8.4M $8.6M $7.8M $8.1M $9M
EBT. Incl. Unusual Items -$35.1M -$23.5M $10.4M $3.8M -$16.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $5M $5.2M $2.4M $1.2M
Net Income to Company -$37.7M -$28.4M $5.2M $1.4M -$17.5M
 
Minority Interest in Earnings $347K $260.4K -$946.5K -$1.9M $100.7K
Net Income to Common Excl Extra Items -$37.4M -$28.2M $4.2M -$569.5K -$17.4M
 
Basic EPS (Cont. Ops) -$3.41 -$2.57 $0.41 -$0.05 -$1.57
Diluted EPS (Cont. Ops) -$3.41 -$2.57 $0.41 -$0.05 -$1.57
Weighted Average Basic Share $11M $11M $11M $11M $11M
Weighted Average Diluted Share $11M $11M $11M $11M $11M
 
EBITDA -$338.1K $10.9M $41.2M $33.4M $15.6M
EBIT -$28.5M -$16.7M $16M $10.6M -$8.6M
 
Revenue (Reported) $433.2M $375M $505.7M $494.1M $355.8M
Operating Income (Reported) -$23.9M -$7.9M $2.3M $10.9M -$8.3M
Operating Income (Adjusted) -$28.5M -$16.7M $16M $10.6M -$8.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $98.7M $120M $117.5M $81.6M $82.5M
Revenue Growth (YoY) 0.75% 21.61% -2.14% -30.57% 1.15%
 
Cost of Revenues $66.5M $76.9M $73.2M $52.7M $56.2M
Gross Profit $32M $43.2M $44.2M $28.9M $26.2M
Gross Profit Margin 32.47% 35.95% 37.65% 35.38% 31.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33M $45.9M $42M $32.9M $31.7M
Other Inc / (Exp) -$1.2M $471.6K $4.3M $544.4K -$1.5M
Operating Expenses $32.6M $43.6M $40.2M $30.4M $30.2M
Operating Income -$584.7K -$471.6K $4M -$1.5M -$4.1M
 
Net Interest Expenses $1.9M $2.2M $1.6M $1.6M $2.4M
EBT. Incl. Unusual Items -$3.6M -$2.2M $7M -$2.6M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $1.8M $1M $326.6K $329.9K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$353.7K $503.7K -- $329.9K
Net Income to Common Excl Extra Items -$5.1M -$4.2M $5.4M -$2.9M -$8.6M
 
Basic EPS (Cont. Ops) -$0.47 -$0.41 $0.50 -$0.27 -$0.78
Diluted EPS (Cont. Ops) -$0.47 -$0.41 $0.50 -$0.27 -$0.78
Weighted Average Basic Share $11M $10.3M $11M $11M --
Weighted Average Diluted Share $11M $10.3M $11M $11M --
 
EBITDA -$1.6M -- $9.2M -$544.4K -$5.2M
EBIT -$1.6M -- $9.2M -$544.4K -$5.2M
 
Revenue (Reported) $98.7M $120M $117.5M $81.6M $82.5M
Operating Income (Reported) -$584.7K -$471.6K $4M -$1.5M -$4.1M
Operating Income (Adjusted) -$1.6M -- $9.2M -$544.4K -$5.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $368.9M $492.1M $507.1M $384.2M $355.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $254M $321.5M $332.6M $246.6M $235.2M
Gross Profit $114.7M $170.7M $176M $139M $121.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $106.4M $142.1M $141.1M $119.2M $112.8M
Other Inc / (Exp) -$6.2M $5.4M $12.5M -$1.4M -$535.1K
Operating Expenses $130.9M $160.3M $171.6M $138M $131.6M
Operating Income -$16.1M $10.4M $4.4M $982.2K -$9.7M
 
Net Interest Expenses $5.8M $9.7M $7.4M $9M $10M
EBT. Incl. Unusual Items -$28.1M $5.8M $12M -$10.7M -$22.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $7.1M $3M $1.6M $642.2K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $563.2K -$678K -$43.2K -$851.8K $321.5K
Net Income to Common Excl Extra Items -$30.8M -$1.3M $7.2M -$12.8M -$23.5M
 
Basic EPS (Cont. Ops) -$2.80 -$0.15 $0.67 -$1.17 -$2.14
Diluted EPS (Cont. Ops) -$2.80 -$0.15 $0.66 -$1.17 -$2.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$24.1M $13.4M $17.8M -$2.8M -$13.8M
EBIT -$24.1M $13.4M $17.8M -$2.8M -$13.8M
 
Revenue (Reported) $368.9M $492.1M $507.1M $384.2M $355.7M
Operating Income (Reported) -$16.1M $10.4M $4.4M $982.2K -$9.7M
Operating Income (Adjusted) -$24.1M $13.4M $17.8M -$2.8M -$13.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $257.6M $373M $374.9M $265.1M $265.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $176.5M $238.4M $246.1M $170.1M $170.3M
Gross Profit $80.9M $134.7M $128.9M $94.9M $94.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95.4M $135.2M $126.4M $103.6M $102.5M
Other Inc / (Exp) -$4.4M $7.9M $6.7M $2.8M -$1M
Operating Expenses $93.5M $129.4M $121.7M $97.2M $98.5M
Operating Income -$12.6M $5.3M $7.2M -$2.4M -$3.8M
 
Net Interest Expenses $5M $6.2M $5.8M $6.5M $7.4M
EBT. Incl. Unusual Items -$21.9M $6.8M $8.4M -$5.9M -$12.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $3.8M $1.7M $870.2K $437.6K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $330.6K -$353.7K $414.3K -$107.4K $113.6K
Net Income to Common Excl Extra Items -$23.4M $3.3M $5.5M -$6.7M -$13M
 
Basic EPS (Cont. Ops) -$2.13 $0.27 $0.50 -$0.61 -$1.18
Diluted EPS (Cont. Ops) -$2.13 $0.27 $0.50 -$0.61 -$1.18
Weighted Average Basic Share $33M $32.3M $32.9M $22M $11M
Weighted Average Diluted Share $33M $32.3M $32.9M $22M $11M
 
EBITDA -$16.6M $13M $14.8M $1.3M -$4.1M
EBIT -$16.6M $13M $14.8M $1.3M -$4.1M
 
Revenue (Reported) $257.6M $373M $374.9M $265.1M $265.1M
Operating Income (Reported) -$12.6M $5.3M $7.2M -$2.4M -$3.8M
Operating Income (Adjusted) -$16.6M $13M $14.8M $1.3M -$4.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $44.6M $59.3M $60.5M $58.4M $37.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.7M $41.7M $46.7M $41.9M $36.8M
Inventory $78.1M $78.6M $90.8M $75.2M $68.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.4M $11.2M $13.9M $8.6M $5.9M
Total Current Assets $175.7M $211.6M $226.9M $204.9M $165.5M
 
Property Plant And Equipment $176.1M $165.2M $151.5M $136.5M $149.2M
Long-Term Investments $46.3M $49.3M $50.4M $40.4M $44M
Goodwill $4.6M $2.4M $2.2M $2.1M $2.1M
Other Intangibles $2.2M $2.3M $2.5M $2.5M $2.5M
Other Long-Term Assets $3.2M $2.3M $1.6M $1.6M $1.8M
Total Assets $413.8M $437.9M $441.6M $395.3M $374M
 
Accounts Payable $53.1M $67.4M $74.4M $61M $53.7M
Accrued Expenses $28M $27.9M $31.6M $27.7M $18.9M
Current Portion Of Long-Term Debt $29.7M $44.1M $43.9M $35.7M $28.7M
Current Portion Of Capital Lease Obligations $12.7M $12.9M $11.9M $11.6M $10.4M
Other Current Liabilities $864.8K $4.5M $782.4K $70.8K $39.8K
Total Current Liabilities $170.2M $217.3M $225M $193.9M $171M
 
Long-Term Debt $15.8M $11.4M $15.4M $12.3M $13.4M
Capital Leases -- -- -- -- --
Total Liabilities $296.4M $345.2M $346.7M $296M $293M
 
Common Stock $61.4M $67.5M $62.1M $59.1M $60.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $115.5M $91.4M $93.2M $94.2M $76.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $1.3M $1.7M $5M $4.8M
Total Equity $117.4M $92.7M $94.9M $99.3M $81M
 
Total Liabilities and Equity $413.8M $437.9M $441.6M $395.3M $374M
Cash and Short Terms $44.6M $59.3M $60.5M $58.4M $37.2M
Total Debt $47.7M $58.1M $60.7M $49.9M $44.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $180.5M $221.1M $207.6M $168.3M $156.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $402.6M $426.3M $391.8M $359M $353.4M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $175.1M $214.3M $192.1M $162.3M $167M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $308.3M $331M $290.5M $269.1M $285.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $469.6K $1.9M $4.9M $4.8M $5.1M
Total Equity $94.3M $95.2M $101.2M $90M $67.8M
 
Total Liabilities and Equity $402.6M $426.3M $391.8M $359M $353.4M
Cash and Short Terms -- -- -- -- --
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$37.7M -$28.4M $5.2M $1.4M -$17.5M
Depreciation & Amoritzation $28.1M $27.6M $25.3M $22.8M $24.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $15.2M -$8.1M -$6.9M -$1.3M $7.9M
Change in Inventories $16.3M $5.5M -$18.9M $10.6M $8.7M
Cash From Operations $5.2M $14M $635.4K $19.7M $3.5M
 
Capital Expenditures $5.3M $3.3M $5.9M $10.1M $12.8M
Cash Acquisitions -- -- $6.2M $673.9K --
Cash From Investing -$3.7M $2.7M $8.3M -$4.9M -$8.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.2M $999.3K $6.9M $4.3M $11.8M
Long-Term Debt Repaid -$20.1M -$14.4M -$17.6M -$15.3M -$21.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $387.4K -$443.1K $921.7K $4.6M -$146.2K
Cash From Financing -$27.1M -$6.4M -$2.4M -$14.3M -$17M
 
Beginning Cash (CF) $67.6M $43.2M $54.5M $55.1M $57.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.6M $10.3M $6.6M $555.8K -$22M
Ending Cash (CF) $42.3M $52.6M $61.8M $55.6M $34.2M
 
Levered Free Cash Flow -$73.9K $10.7M -$5.3M $9.6M -$9.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.6M $7.8M $13.7M -$771.1K --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.7M -$1M -$2.6M -$360.7K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.7M -$6.6M -$7.9M -$1.3M --
 
Beginning Cash (CF) $44.1M $61.8M $51.7M $37.8M --
Foreign Exchange Rate Adjustment -$81.3K -$308.7K -$1.7M -$848.8K --
Additions / Reductions $9.6M $184.4K $3.1M -$2.4M --
Ending Cash (CF) $52.6M $61.8M $55.6M $34.2M --
 
Levered Free Cash Flow $9.6M $7.8M $13.7M -$771.1K --
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 $2.6M $2.4M $13.9M $17.9M -$6.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.7M $11.1M -$3.3M -$10.7M -$6.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.4M $2.6M -$13M -$23.6M -$9.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.7M $16M -$2.3M -$16.5M -$21.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6M $2.4M $13.9M $17.9M -$6.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $14M $635.4K $19.7M $3.5M -$5.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.7M $8.3M -$4.9M -$8.5M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$6.4M -$2.4M -$14.3M -$17M -$7.8M
 
Beginning Cash (CF) $150.3M $242.4M $228.9M $140.2M $88.6M
Foreign Exchange Rate Adjustment -$899.9K $752.5K -$58K -$848.8K -$439.9K
Additions / Reductions $10.3M $6.6M $555.8K -$22M -$19.4M
Ending Cash (CF) $161.2M $248.7M $225.9M $117.8M $69.3M
 
Levered Free Cash Flow $14M $635.3K $19.7M $3.5M -$5.6M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock