Financhill
Sell
44

NAII Quote, Financials, Valuation and Earnings

Last price:
$3.45
Seasonality move :
10.72%
Day range:
$3.26 - $3.47
52-week range:
$2.57 - $4.43
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.16x
P/B ratio:
0.31x
Volume:
13.4K
Avg. volume:
34.9K
1-year change:
-18.93%
Market cap:
$21.4M
Revenue:
$129.6M
EPS (TTM):
-$1.95
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $178.5M $168M $157M $113.8M $129.6M
Revenue Growth (YoY) 53.66% -5.91% -6.52% -27.5% 13.82%
 
Cost of Revenues $155.8M $147.4M $142.9M $106.9M $120.6M
Gross Profit $22.7M $20.6M $14.1M $6.9M $9M
Gross Profit Margin 12.71% 12.26% 8.97% 6.08% 6.95%
 
R&D Expenses $1.9M $2.5M $2.1M $1.9M $1.8M
Selling, General & Admin $16.8M $16.8M $13.4M $15.4M $16.5M
Other Inc / (Exp) -$1.4M $63K -$740K -$745K --
Operating Expenses $7.8M $9.7M $6.2M $15.2M $16.1M
Operating Income $14.9M $10.9M $7.9M -$8.3M -$7.1M
 
Net Interest Expenses $118K $83K $451K $361K $915K
EBT. Incl. Unusual Items $12.1M $13.7M $3.6M -$9.5M -$10.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $2.9M $1M -$2.2M $2.8M
Net Income to Company $10.8M $10.7M $2.5M -$7.2M -$13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.8M $10.7M $2.5M -$7.2M -$13.6M
 
Basic EPS (Cont. Ops) $1.71 $1.75 $0.43 -$1.23 -$2.28
Diluted EPS (Cont. Ops) $1.69 $1.74 $0.43 -$1.23 -$2.28
Weighted Average Basic Share $6.3M $6.1M $5.9M $5.9M $5.9M
Weighted Average Diluted Share $6.4M $6.2M $5.9M $5.9M $5.9M
 
EBITDA $22.6M $17.8M $15M -$3.6M -$2.6M
EBIT $14.9M $10.9M $7.9M -$8.3M -$7.1M
 
Revenue (Reported) $178.5M $168M $157M $113.8M $129.6M
Operating Income (Reported) $14.9M $10.9M $7.9M -$8.3M -$7.1M
Operating Income (Adjusted) $14.9M $10.9M $7.9M -$8.3M -$7.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.2M $41.9M $33.9M $33.2M $37.3M
Revenue Growth (YoY) -2.38% 9.61% -18.98% -2.1% 12.41%
 
Cost of Revenues $31.9M $39.2M $30.8M $30.9M $33.3M
Gross Profit $6.3M $2.7M $3.1M $2.3M $4M
Gross Profit Margin 16.54% 6.45% 9.1% 6.98% 10.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $3.8M $3.7M $4.1M $4.1M
Other Inc / (Exp) -$13K -$153K -$256K -$432K --
Operating Expenses $2.1M $2.4M $3.6M $3.9M $4M
Operating Income $4.2M $310K -$523K -$1.6M -$17K
 
Net Interest Expenses $13K $75K $93K $178K $226K
EBT. Incl. Unusual Items $4.2M $1.3M -$884K -$2.4M -$199K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $946K $265K -$189K -$431K $92K
Net Income to Company $3.3M $1.1M -$695K -$2M -$291K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M $1.1M -$695K -$2M -$291K
 
Basic EPS (Cont. Ops) $0.52 $0.18 -$0.12 -$0.33 -$0.05
Diluted EPS (Cont. Ops) $0.51 $0.18 -$0.12 -$0.33 -$0.05
Weighted Average Basic Share $6.3M $5.9M $5.9M $5.9M $6M
Weighted Average Diluted Share $6.4M $5.9M $5.9M $5.9M $6M
 
EBITDA $6M $1.7M $625K -$451K $1.1M
EBIT $4.2M $310K -$523K -$1.6M -$17K
 
Revenue (Reported) $38.2M $41.9M $33.9M $33.2M $37.3M
Operating Income (Reported) $4.2M $310K -$523K -$1.6M -$17K
Operating Income (Adjusted) $4.2M $310K -$523K -$1.6M -$17K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $175.7M $171.6M $149M $113.1M $133.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $152.8M $154.7M $134.6M $107M $123M
Gross Profit $22.9M $17M $14.4M $6.1M $10.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.9M $16.6M $13.3M $15.8M $16.6M
Other Inc / (Exp) -$1.2M -$77K -$843K -$922K --
Operating Expenses $7.6M $10M $7.4M $15.5M $16.3M
Operating Income $15.3M $7M $7M -$9.3M -$5.6M
 
Net Interest Expenses $85K $145K $469K $446K $962K
EBT. Incl. Unusual Items $14.6M $10.8M $1.4M -$11M -$8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $2.3M $579K -$2.5M $3.4M
Net Income to Company $11.8M $8.5M $774K -$8.5M -$11.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.8M $8.5M $774K -$8.5M -$11.9M
 
Basic EPS (Cont. Ops) $1.87 $1.41 $0.13 -$1.45 -$1.95
Diluted EPS (Cont. Ops) $1.84 $1.41 $0.13 -$1.45 -$1.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $23.7M $13.5M $13.9M -$4.7M -$1M
EBIT $15.3M $7M $7M -$9.3M -$5.6M
 
Revenue (Reported) $175.7M $171.6M $149M $113.1M $133.7M
Operating Income (Reported) $15.3M $7M $7M -$9.3M -$5.6M
Operating Income (Adjusted) $15.3M $7M $7M -$9.3M -$5.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.2M $41.9M $33.9M $33.2M $37.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.9M $39.2M $30.8M $30.9M $33.3M
Gross Profit $6.3M $2.7M $3.1M $2.3M $4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $3.8M $3.7M $4.1M $4.1M
Other Inc / (Exp) -$13K -$153K -$256K -$432K --
Operating Expenses $2.1M $2.4M $3.6M $3.9M $4M
Operating Income $4.2M $310K -$523K -$1.6M -$17K
 
Net Interest Expenses $13K $75K $93K $178K $226K
EBT. Incl. Unusual Items $4.2M $1.3M -$884K -$2.4M -$199K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $946K $265K -$189K -$431K $92K
Net Income to Company $3.3M $1.1M -$695K -$2M -$291K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M $1.1M -$695K -$2M -$291K
 
Basic EPS (Cont. Ops) $0.52 $0.18 -$0.12 -$0.33 -$0.05
Diluted EPS (Cont. Ops) $0.51 $0.18 -$0.12 -$0.33 -$0.05
Weighted Average Basic Share $6.3M $5.9M $5.9M $5.9M $6M
Weighted Average Diluted Share $6.4M $5.9M $5.9M $5.9M $6M
 
EBITDA $6M $1.7M $625K -$451K $1.1M
EBIT $4.2M $310K -$523K -$1.6M -$17K
 
Revenue (Reported) $38.2M $41.9M $33.9M $33.2M $37.3M
Operating Income (Reported) $4.2M $310K -$523K -$1.6M -$17K
Operating Income (Adjusted) $4.2M $310K -$523K -$1.6M -$17K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $32.1M $21.8M $13.6M $12M $12.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.9M $17.4M $7M $16.9M $14.6M
Inventory $27M $32.5M $29.7M $24.2M $24.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2M $1.8M $6M $8M --
Total Current Assets $80.3M $76.7M $57M $61.6M $59.3M
 
Property Plant And Equipment $38.1M $66.3M $74.2M $95.7M $91.9M
Long-Term Investments -- -- -- $78K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6M $3M $2.6M $1.8M --
Total Assets $120.3M $146M $134.2M $171.7M $166.3M
 
Accounts Payable $11.9M $16.2M $7.8M $12.7M $15.4M
Accrued Expenses $2.4M $2.8M $2.4M $2.8M --
Current Portion Of Long-Term Debt -- $302K $312K $296K --
Current Portion Of Capital Lease Obligations -- $634K $2.4M $1.2M --
Other Current Liabilities $814K -- -- $91K --
Total Current Liabilities $22.1M $23.3M $15.9M $23.5M $28.8M
 
Long-Term Debt $16.5M $31.5M $28.2M $55.4M $54.6M
Capital Leases -- -- -- -- --
Total Liabilities $40.2M $57.5M $45.4M $89.1M $97.9M
 
Common Stock $88K $89K $91K $93K $93K
Other Common Equity Adj -$561K $1.7M -$83K -$22K --
Common Equity $80.1M $88.5M $88.8M $82.6M $68.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $80.1M $88.5M $88.8M $82.6M $68.4M
 
Total Liabilities and Equity $120.3M $146M $134.2M $171.7M $166.3M
Cash and Short Terms $32.1M $21.8M $13.6M $12M $12.3M
Total Debt $16.5M $31.8M $28.5M $55.7M $54.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20M $12.3M $16.7M $10.2M $7.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.2M $14.8M $9.8M $17.6M $18.9M
Inventory $31.7M $40M $23.3M $25.9M $30.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1M $2.4M $6.8M $8.7M --
Total Current Assets $75.2M $74.4M $57.8M $62.5M $65.1M
 
Property Plant And Equipment $54.7M $72.5M $99.6M $94M $91.2M
Long-Term Investments $500K -- $441K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $2.6M $2.7M $1.5M --
Total Assets $132.2M $149.6M $160.3M $161.3M $156.9M
 
Accounts Payable $13M $17.7M $7.6M $9.9M $20.1M
Accrued Expenses $1.3M $2.4M $2.7M $2.7M --
Current Portion Of Long-Term Debt $296K $305K $290K $298K --
Current Portion Of Capital Lease Obligations -- -- $1.1M $2M --
Other Current Liabilities $209K $67K $720K $543K --
Total Current Liabilities $20.6M $26.8M $15.4M $24.4M $33.9M
 
Long-Term Debt $25.4M $30.6M $54.9M $55.8M $53.9M
Capital Leases -- -- -- -- --
Total Liabilities $47.7M $59.7M $71.4M $81.1M $87.9M
 
Common Stock $88K $89K $91K $93K $93K
Other Common Equity Adj $393K $2.2M $353K -$718K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $84.5M $89.9M $88.8M $80.2M $69M
 
Total Liabilities and Equity $132.2M $149.6M $160.3M $161.3M $156.9M
Cash and Short Terms $20M $12.3M $16.7M $10.2M $7.7M
Total Debt $25.7M $30.9M $55.2M $56.1M $54.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $10.8M $10.7M $2.5M -$7.2M -$13.6M
Depreciation & Amoritzation $7.8M $6.9M $7.1M $4.6M $4.6M
Stock-Based Compensation $1.4M $968K $1M $1.2M $977K
Change in Accounts Receivable -$813K $644K $11.8M -$9.9M $2.2M
Change in Inventories $966K -$5.5M $2.8M $5.4M -$622K
Cash From Operations $20.8M $11.9M $7M -$1.5M $5.9M
 
Capital Expenditures $5.1M $26.5M $13.5M $3M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5M -$26.5M -$13.5M -$3M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $10M -- $3.4M --
Long-Term Debt Repaid -$10M -$205K -$278K -$288K --
Repurchase of Common Stock $4.1M $5.5M $1.5M $221K $178K
Other Financing Activities -- -- -- -- --
Cash From Financing -$14.1M $4.3M -$1.8M $2.9M -$2M
 
Beginning Cash (CF) $32.1M $21.8M $13.6M $12M $12.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M -$10.3M -$8.2M -$1.6M $344K
Ending Cash (CF) $33.8M $11.5M $5.4M $10.4M $12.7M
 
Levered Free Cash Flow $15.7M -$14.6M -$6.5M -$4.5M $2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.3M $1.1M -$695K -$2M -$291K
Depreciation & Amoritzation $1.8M $1.4M $1.1M $1.1M $1.2M
Stock-Based Compensation $222K $235K $302K $276K $177K
Change in Accounts Receivable -$2.4M $2.6M -$2.7M -$732K -$4.3M
Change in Inventories -$4.7M -$7.5M $6.4M -$1.7M -$5.8M
Cash From Operations -$3.8M -$4.6M $4.5M -$3.4M -$4M
 
Capital Expenditures $18.3M $7.8M $1.3M $301K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.3M -$7.8M -$1.3M -$301K -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -- -$68K -$73K -$73K --
Repurchase of Common Stock $10K $497K -- $8K $5K
Other Financing Activities -- -- -- -- --
Cash From Financing $10M $2.8M -$73K $1.9M $472K
 
Beginning Cash (CF) $20M $12.3M $16.7M $10.2M $7.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.1M -$9.5M $3.1M -$1.8M -$4.6M
Ending Cash (CF) $7.9M $2.8M $19.9M $8.3M $3.2M
 
Levered Free Cash Flow -$22.1M -$12.3M $3.2M -$3.7M -$5.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.8M $8.5M $774K -$8.5M -$11.9M
Depreciation & Amoritzation $8.4M $6.5M $6.8M $4.6M $4.6M
Stock-Based Compensation $1.3M $981K $1.1M $1.2M $878K
Change in Accounts Receivable -$1M $5.6M $6.5M -$7.9M -$1.3M
Change in Inventories $3.5M -$8.3M $16.7M -$2.6M -$4.7M
Cash From Operations $16.9M $11.1M $16.1M -$9.4M $5.4M
 
Capital Expenditures $22M $15.9M $7M $2M $4.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.9M -$15.9M -$7M -$2M -$4.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -- -$273K -$283K -$288K --
Repurchase of Common Stock $2.4M $6M $1M $229K $175K
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.4M -$2.9M -$4.7M $4.9M -$3.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.3M -$7.7M $4.4M -$6.6M -$2.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.1M -$4.8M $9M -$11.5M $1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.3M $1.1M -$695K -$2M -$291K
Depreciation & Amoritzation $1.8M $1.4M $1.1M $1.1M $1.2M
Stock-Based Compensation $222K $235K $302K $276K $177K
Change in Accounts Receivable -$2.4M $2.6M -$2.7M -$732K -$4.3M
Change in Inventories -$4.7M -$7.5M $6.4M -$1.7M -$5.8M
Cash From Operations -$3.8M -$4.6M $4.5M -$3.4M -$4M
 
Capital Expenditures $18.3M $7.8M $1.3M $301K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.3M -$7.8M -$1.3M -$301K -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -- -$68K -$73K -$73K --
Repurchase of Common Stock $10K $497K -- $8K $5K
Other Financing Activities -- -- -- -- --
Cash From Financing $10M $2.8M -$73K $1.9M $472K
 
Beginning Cash (CF) $20M $12.3M $16.7M $10.2M $7.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.1M -$9.5M $3.1M -$1.8M -$4.6M
Ending Cash (CF) $7.9M $2.8M $19.9M $8.3M $3.2M
 
Levered Free Cash Flow -$22.1M -$12.3M $3.2M -$3.7M -$5.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock