Financhill
Sell
15

NX Quote, Financials, Valuation and Earnings

Last price:
$17.62
Seasonality move :
5.72%
Day range:
$15.53 - $17.76
52-week range:
$15.53 - $38.98
Dividend yield:
1.82%
P/E ratio:
28.85x
P/S ratio:
0.49x
P/B ratio:
0.86x
Volume:
926.4K
Avg. volume:
576.7K
1-year change:
-53.34%
Market cap:
$831.3M
Revenue:
$1.3B
EPS (TTM):
$0.61
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $851.6M $1.1B $1.2B $1.1B $1.3B
Revenue Growth (YoY) -4.73% 25.9% 13.93% -7.44% 13.03%
 
Cost of Revenues $658.8M $831.5M $953M $853.1M $972.2M
Gross Profit $192.8M $240.6M $268.5M $277.5M $305.6M
Gross Profit Margin 22.64% 22.44% 21.98% 24.55% 23.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.7M $116M $117.1M $124M $190.5M
Other Inc / (Exp) -$370K $710K $1M -$5.8M $6.2M
Operating Expenses $136.9M $158.7M $157.2M $166.8M $250.8M
Operating Income $55.9M $81.9M $111.3M $110.7M $54.8M
 
Net Interest Expenses $5.2M $2.5M $2.5M $7.9M $18.9M
EBT. Incl. Unusual Items $50.3M $80.1M $109.8M $97M $42.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.8M $23.1M $21.4M $14.5M $9M
Net Income to Company $38.5M $57M $88.3M $82.5M $33.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.5M $57M $88.3M $82.5M $33.1M
 
Basic EPS (Cont. Ops) $1.18 $1.72 $2.67 $2.51 $0.91
Diluted EPS (Cont. Ops) $1.17 $1.70 $2.66 $2.50 $0.90
Weighted Average Basic Share $32.7M $33.2M $33M $32.8M $36.4M
Weighted Average Diluted Share $32.8M $33.5M $33.2M $33M $36.6M
 
EBITDA $102.8M $125.4M $152.4M $148M $123M
EBIT $55.5M $82.6M $112.3M $105.2M $62.7M
 
Revenue (Reported) $851.6M $1.1B $1.2B $1.1B $1.3B
Operating Income (Reported) $55.9M $81.9M $111.3M $110.7M $54.8M
Operating Income (Adjusted) $55.5M $82.6M $112.3M $105.2M $62.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $230.1M $267M $261.9M $239.2M $400M
Revenue Growth (YoY) 17.07% 16.03% -1.92% -8.69% 67.27%
 
Cost of Revenues $176.4M $211.8M $210.1M $187.7M $307.7M
Gross Profit $53.8M $55.2M $51.8M $51.4M $92.3M
Gross Profit Margin 23.36% 20.67% 19.77% 21.51% 23.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.9M $30.8M $36.7M $32.4M $66.7M
Other Inc / (Exp) $150K $39K $218K $759K -$7.3M
Operating Expenses $41.9M $41.1M $47.4M $43.5M $91.4M
Operating Income $11.9M $14.1M $4.4M $7.9M $926K
 
Net Interest Expenses $748K $508K $2.3M $785K $13.6M
EBT. Incl. Unusual Items $11.3M $13.7M $2.4M $7.9M -$19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $2.4M $453K $1.6M -$5.1M
Net Income to Company $7.9M $11.2M $1.9M $6.2M -$14.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.9M $11.2M $1.9M $6.2M -$14.9M
 
Basic EPS (Cont. Ops) $0.24 $0.34 $0.06 $0.19 -$0.32
Diluted EPS (Cont. Ops) $0.24 $0.34 $0.06 $0.19 -$0.32
Weighted Average Basic Share $32.9M $33.1M $33M $32.8M $47M
Weighted Average Diluted Share $33.2M $33.3M $33.1M $33M $47M
 
EBITDA $23M $24.4M $15.2M $20.1M $19M
EBIT $12M $14.2M $4.6M $9M -$5.7M
 
Revenue (Reported) $230.1M $267M $261.9M $239.2M $400M
Operating Income (Reported) $11.9M $14.1M $4.4M $7.9M $926K
Operating Income (Adjusted) $12M $14.2M $4.6M $9M -$5.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $885.1M $1.1B $1.2B $1.1B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $677.7M $867M $951.3M $830.6M $1.1B
Gross Profit $207.4M $242.1M $265.1M $277.2M $346.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96.4M $115.9M $123M $119.6M $224.8M
Other Inc / (Exp) -$98K $599K $1.2M -$5.2M -$2.2M
Operating Expenses $141.8M $157.9M $163.5M $163M $298.7M
Operating Income $65.6M $84.2M $101.6M $114.2M $47.8M
 
Net Interest Expenses $4.4M $2.3M $4.3M $6.4M $31.4M
EBT. Incl. Unusual Items $61.1M $82.5M $98.5M $102.6M $14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $22.1M $19.5M $15.7M $2.3M
Net Income to Company $46.3M $60.4M $79M $86.8M $11.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $46.3M $60.4M $79M $86.8M $11.9M
 
Basic EPS (Cont. Ops) $1.42 $1.82 $2.40 $2.65 $0.62
Diluted EPS (Cont. Ops) $1.42 $1.80 $2.39 $2.63 $0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $110.9M $126.8M $143.2M $152.9M $121.9M
EBIT $65.6M $84.8M $102.8M $109.5M $48M
 
Revenue (Reported) $885.1M $1.1B $1.2B $1.1B $1.4B
Operating Income (Reported) $65.6M $84.2M $101.6M $114.2M $47.8M
Operating Income (Adjusted) $65.6M $84.8M $102.8M $109.5M $48M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $230.1M $267M $261.9M $239.2M $400M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $176.4M $211.8M $210.1M $187.7M $307.7M
Gross Profit $53.8M $55.2M $51.8M $51.4M $92.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.9M $30.8M $36.7M $32.4M $66.7M
Other Inc / (Exp) $150K $39K $218K $759K -$7.3M
Operating Expenses $41.9M $41.1M $47.4M $43.5M $91.4M
Operating Income $11.9M $14.1M $4.4M $7.9M $926K
 
Net Interest Expenses $748K $508K $2.3M $785K $13.6M
EBT. Incl. Unusual Items $11.3M $13.7M $2.4M $7.9M -$19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $2.4M $453K $1.6M -$5.1M
Net Income to Company $7.9M $11.2M $1.9M $6.2M -$14.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.9M $11.2M $1.9M $6.2M -$14.9M
 
Basic EPS (Cont. Ops) $0.24 $0.34 $0.06 $0.19 -$0.32
Diluted EPS (Cont. Ops) $0.24 $0.34 $0.06 $0.19 -$0.32
Weighted Average Basic Share $32.9M $33.1M $33M $32.8M $47M
Weighted Average Diluted Share $33.2M $33.3M $33.1M $33M $47M
 
EBITDA $23M $24.4M $15.2M $20.1M $19M
EBIT $12M $14.2M $4.6M $9M -$5.7M
 
Revenue (Reported) $230.1M $267M $261.9M $239.2M $400M
Operating Income (Reported) $11.9M $14.1M $4.4M $7.9M $926K
Operating Income (Adjusted) $12M $14.2M $4.6M $9M -$5.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $51.6M $40.1M $55.1M $58.5M $97.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $88.3M $107.7M $95.9M $97.9M $192M
Inventory $61.2M $92.5M $120.9M $98M $275.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.2M $8.1M $8.7M $11.6M $29.1M
Total Current Assets $207.3M $249M $280.7M $273.6M $611.3M
 
Property Plant And Equipment $235.9M $231.3M $236.4M $297.3M $529.2M
Long-Term Investments -- -- -- -- --
Goodwill $146.2M $149.2M $137.9M $183M $574.7M
Other Intangibles $93.1M $82.4M $65M $74.1M $597.9M
Other Long-Term Assets $9.1M $5.3M $4.7M $3.2M $2.9M
Total Assets $691.6M $717.3M $724.6M $831.1M $2.3B
 
Accounts Payable $77.3M $86.8M $77.9M $74.4M $124.4M
Accrued Expenses $27M $43.3M $41M $40.1M $81M
Current Portion Of Long-Term Debt $692K $846K $1M $2.4M $25.7M
Current Portion Of Capital Lease Obligations $7.5M $8.2M $7.7M $7.2M $12.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $130.2M $158M $139.8M $134.7M $272.9M
 
Long-Term Debt $116.7M $52.1M $29.6M $66.4M $737.2M
Capital Leases -- -- -- -- --
Total Liabilities $335.8M $297.5M $259.8M $285.6M $1.3B
 
Common Stock $373K $373K $372K $372K $513K
Other Common Equity Adj -$33M -$21.8M -$49.4M -$38.1M -$46.4M
Common Equity $355.8M $419.8M $464.8M $545.6M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $355.8M $419.8M $464.8M $545.6M $1B
 
Total Liabilities and Equity $691.6M $717.3M $724.6M $831.1M $2.3B
Cash and Short Terms $51.6M $40.1M $55.1M $58.5M $97.7M
Total Debt $117.4M $52.9M $30.7M $68.8M $762.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $43.4M $31.7M $43.1M $44.4M $50M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $82.5M $99.4M $84.7M $80.1M $164.3M
Inventory $76.1M $117.4M $127.7M $107.5M $280.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.2M $11.6M $11.1M $13.4M $41.9M
Total Current Assets $209.3M $260.1M $266.6M $253M $547.6M
 
Property Plant And Equipment $235.6M $226M $288M $300.1M $516.1M
Long-Term Investments -- -- -- -- --
Goodwill $149.9M $147.8M $184.7M $185.4M $569.7M
Other Intangibles $91.8M $78.8M $83.4M $72M $580.1M
Other Long-Term Assets $7.6M $5.7M $4.3M $2.9M $3.3M
Total Assets $694.3M $718.3M $827M $813.4M $2.2B
 
Accounts Payable $62.6M $75.5M $63.1M $55.1M $108.4M
Accrued Expenses $37.5M $39.6M $46.1M $46.5M $81.3M
Current Portion Of Long-Term Debt $704K $836K $2M $2.5M $25.8M
Current Portion Of Capital Lease Obligations $7.7M $8.3M $7.2M $7.4M $13.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $112.2M $131.6M $120M $111.5M $228.8M
 
Long-Term Debt $112.1M $76.7M $151.7M $61.6M $725.2M
Capital Leases -- -- -- -- --
Total Liabilities $316.6M $293.8M $351.3M $258.4M $1.2B
 
Common Stock $373K $373K $372K $371K $512K
Other Common Equity Adj -$24.4M -$24.9M -$38.1M -$32.1M -$62.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $377.7M $424.5M $475.7M $555M $972.1M
 
Total Liabilities and Equity $694.3M $718.3M $827M $813.4M $2.2B
Cash and Short Terms $43.4M $31.7M $43.1M $44.4M $50M
Total Debt $112.8M $77.5M $153.7M $64.1M $751.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $38.5M $57M $88.3M $82.5M $33.1M
Depreciation & Amoritzation $47.2M $42.7M $40.1M $42.9M $60.3M
Stock-Based Compensation $879K $2M $2.3M $2.5M $3M
Change in Accounts Receivable -$5.8M -$19M $6.9M $7M $973K
Change in Inventories $6.1M -$31.4M -$32M $30M $33.5M
Cash From Operations $100.8M $78.6M $98M $147.1M $88.8M
 
Capital Expenditures $25.7M $24M $33.1M $37.4M $37.1M
Cash Acquisitions -- -- -- -$91.3M -$398.6M
Cash From Investing -$25.2M -$18.7M -$33M -$128.4M -$420.6M
 
Dividends Paid (Ex Special Dividend) -$10.5M -$10.8M -$10.6M -$10.6M -$12M
Special Dividend Paid
Long-Term Debt Issued $114.5M -- $70.5M $102M $785M
Long-Term Debt Repaid -$155M -$65.7M -$97.2M -$102.6M -$380M
Repurchase of Common Stock -$7.2M -$11.2M -$6.6M -$5.6M --
Other Financing Activities -$454K -$492K -$2.6M -$567K -$8.5M
Cash From Financing -$55.1M -$71.9M -$45.9M -$16.2M $385.2M
 
Beginning Cash (CF) $30.9M $51.6M $40.1M $55.1M $58.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.5M -$12M $19.1M $2.5M $53.4M
Ending Cash (CF) $51.6M $40.1M $55.1M $58.5M $103M
 
Levered Free Cash Flow $75.1M $54.6M $64.8M $109.7M $51.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $46.3M $60.4M $79M $86.8M $11.9M
Depreciation & Amoritzation $45.3M $42M $40.5M $43.4M $73.9M
Stock-Based Compensation $1.6M $2M $2.4M $2.4M $3.3M
Change in Accounts Receivable -$17.3M -$17.8M $19.1M $4.6M $13.2M
Change in Inventories $2.7M -$42.6M -$6.1M $20.6M $33.6M
Cash From Operations $101.1M $60.3M $122.8M $147.8M $72.4M
 
Capital Expenditures $21.7M $26.1M $33.3M $39.4M $39.1M
Cash Acquisitions -- -- -$92M $698K -$398.6M
Cash From Investing -$21.1M -$20.9M -$125.1M -$38.5M -$422.5M
 
Dividends Paid (Ex Special Dividend) -$10.5M -$10.7M -$10.7M -$10.6M -$13.1M
Special Dividend Paid
Long-Term Debt Issued $80M $28M $144.5M -- $830M
Long-Term Debt Repaid -$135.8M -$63.4M -$109.6M -$92.7M -$432.6M
Repurchase of Common Stock -$4.5M -- -- -$5.6M -$3.7M
Other Financing Activities -$492K -$1.4M -$1.8M -$1.2M -$8.7M
Cash From Financing -$60.7M -$50.4M $16.6M -$108.6M $372.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.2M -$11M $14.2M $685K $22.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $79.4M $34.2M $89.4M $108.4M $33.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.9M $11.2M $1.9M $6.2M -$14.9M
Depreciation & Amoritzation $11M $10.3M $10.6M $11.2M $24.7M
Stock-Based Compensation $523K $552K $679K $583K $902K
Change in Accounts Receivable $7.1M $8.3M $20.5M $18.1M $30.3M
Change in Inventories -$14.1M -$25.3M $645K -$8.8M -$8.6M
Cash From Operations -$3.4M -$21.7M $3.1M $3.9M -$12.5M
 
Capital Expenditures $5.2M $7.4M $7.6M $9.6M $11.6M
Cash Acquisitions -- -- -$92M -- --
Cash From Investing -$5.2M -$7.4M -$99.5M -$9.5M -$11.5M
 
Dividends Paid (Ex Special Dividend) -$2.6M -$2.6M -$2.7M -$2.6M -$3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $28M $102M -- $45M
Long-Term Debt Repaid -$5.5M -$3.2M -$15.6M -$5.7M -$58.3M
Repurchase of Common Stock -$1.9M -- -- -- -$3.7M
Other Financing Activities -$492K -$1.4M -$545K -$1.2M -$1.4M
Cash From Financing -$567K $20.9M $83.3M -$9.1M -$22M
 
Beginning Cash (CF) $51.6M $40.1M $55.1M $58.5M $103M
Foreign Exchange Rate Adjustment $949K -$188K $997K $760K -$1.6M
Additions / Reductions -$9.1M -$8.2M -$13M -$14.8M -$45.9M
Ending Cash (CF) $43.4M $31.7M $43.1M $44.4M $55.5M
 
Levered Free Cash Flow -$8.6M -$29M -$4.4M -$5.7M -$24.1M

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock