Financhill
Sell
34

NODK Quote, Financials, Valuation and Earnings

Last price:
$13.35
Seasonality move :
-2.5%
Day range:
$13.39 - $14.13
52-week range:
$12.01 - $16.25
Dividend yield:
0%
P/E ratio:
110.54x
P/S ratio:
0.96x
P/B ratio:
1.14x
Volume:
7.5K
Avg. volume:
15.1K
1-year change:
-13.6%
Market cap:
$278.8M
Revenue:
$325.2M
EPS (TTM):
$0.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $306.4M $324M $324.4M $304M $325.2M
Revenue Growth (YoY) 13.14% 5.75% 0.14% -6.29% 6.97%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$52.8M -$11.3M $69M -$20.5M -$12.8M
Operating Income $52.8M $11.3M -$69M $20.5M $12.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $52.8M $11.3M -$69M $20.5M $10.1M
Earnings of Discontinued Ops. -- -- -- -$25.1M -$12.7M
Income Tax Expense $11.5M $3M -$15.3M $716K $3.5M
Net Income to Company $41.3M $8.3M -$38.7M $19.8M -$4.5M
 
Minority Interest in Earnings $955K -$84K -$679K $250K --
Net Income to Common Excl Extra Items $41.3M $8.3M -$53.8M $19.8M $6.6M
 
Basic EPS (Cont. Ops) $1.86 $0.39 -$2.49 -$0.26 $0.24
Diluted EPS (Cont. Ops) $1.84 $0.39 -$2.49 -$0.26 $0.24
Weighted Average Basic Share $21.8M $21.4M $21.3M $21.2M $21M
Weighted Average Diluted Share $21.9M $21.7M $21.3M $21.2M $21.1M
 
EBITDA -- -- -- -- --
EBIT $52.8M $11.3M -$69M $20.5M $10.1M
 
Revenue (Reported) $306.4M $324M $324.4M $304M $325.2M
Operating Income (Reported) $52.8M $11.3M -$69M $20.5M $12.8M
Operating Income (Adjusted) $52.8M $11.3M -$69M $20.5M $10.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $84.6M $89.2M $78M $89M $76.6M
Revenue Growth (YoY) 4.64% 5.4% -12.5% 14.04% -13.95%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.5M $13.2M -$1M $3.5M $1.9M
Operating Income -$6.5M -$13.2M $1M -$3.5M -$1.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$6.5M -$13.2M $1M -$3.5M -$1.9M
Earnings of Discontinued Ops. -- -- -$507K -- --
Income Tax Expense -$1.6M -$3.1M $214K -$751K -$192K
Net Income to Company -$4.9M -$10.2M $805K -$2.7M --
 
Minority Interest in Earnings -$122K -$184K $67K -- --
Net Income to Common Excl Extra Items -$4.9M -$10.2M $805K -$2.7M -$1.7M
 
Basic EPS (Cont. Ops) -$0.22 -$0.47 $0.01 -$0.13 -$0.08
Diluted EPS (Cont. Ops) -$0.22 -$0.47 $0.01 -$0.13 -$0.08
Weighted Average Basic Share $21.4M $21.3M $21.1M $21M $21M
Weighted Average Diluted Share $21.4M $21.3M $21.2M $21M $21M
 
EBITDA -- -- -- -- --
EBIT -$6.5M -$13.2M $1M -$3.5M -$1.9M
 
Revenue (Reported) $84.6M $89.2M $78M $89M $76.6M
Operating Income (Reported) -$6.5M -$13.2M $1M -$3.5M -$1.9M
Operating Income (Adjusted) -$6.5M -$13.2M $1M -$3.5M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $322.3M $316.5M $334M $330M $298M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$31.6M $61.3M $7.1M -$16.8M -$7M
Operating Income $31.6M -$61.3M -$7.1M $16.8M $7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31.6M -$61.3M -$7.1M $16.8M $4.4M
Earnings of Discontinued Ops. -- -- -$6.2M -$25.2M --
Income Tax Expense $6.9M -$12.7M -$1.8M $260K $1.8M
Net Income to Company $24.6M -$48.6M $16.1M $5.4M --
 
Minority Interest in Earnings $768K -$765K -$235K $586K --
Net Income to Common Excl Extra Items $24.6M -$48.6M -$5.3M $16.5M $2.6M
 
Basic EPS (Cont. Ops) $1.12 -$2.24 -$0.53 $0.10 $0.13
Diluted EPS (Cont. Ops) $1.10 -$2.24 -$0.53 $0.08 $0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $31.6M -$61.3M -$7.1M $16.8M $4.4M
 
Revenue (Reported) $322.3M $316.5M $334M $330M $298M
Operating Income (Reported) $31.6M -$61.3M -$7.1M $16.8M $7M
Operating Income (Adjusted) $31.6M -$61.3M -$7.1M $16.8M $4.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $238.6M $231.1M $240.7M $251.3M $224.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$2.9M $69.7M $7.8M $3.7M $9.4M
Operating Income $2.9M -$69.7M -$7.8M -$3.7M -$9.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.9M -$69.7M -$7.8M -$3.7M -$9.4M
Earnings of Discontinued Ops. -- -- -$6.2M -$12.7M --
Income Tax Expense $707K -$14.9M -$1.5M -$445K -$2.2M
Net Income to Company $2.2M -$54.8M $43K -$14.4M -$5.6M
 
Minority Interest in Earnings -$99K -$780K -$336K -- --
Net Income to Common Excl Extra Items $2.2M -$54.8M -$6.3M -$3.2M -$7.3M
 
Basic EPS (Cont. Ops) $0.11 -$2.53 -$0.57 -$0.23 -$0.34
Diluted EPS (Cont. Ops) $0.10 -$2.53 -$0.57 -$0.23 -$0.35
Weighted Average Basic Share $64.3M $64.1M $63.8M $62.9M $63.1M
Weighted Average Diluted Share $64.6M $64.3M $63.8M $63M $63.1M
 
EBITDA -- -- -- -- --
EBIT $2.9M -$69.7M -$7.8M -$3.7M -$9.4M
 
Revenue (Reported) $238.6M $231.1M $240.7M $251.3M $224.1M
Operating Income (Reported) $2.9M -$69.7M -$7.8M -$3.7M -$9.4M
Operating Income (Adjusted) $2.9M -$69.7M -$7.8M -$3.7M -$9.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $101.1M $70.6M $47M $41M $50.9M
Short Term Investments $320.4M $364.7M $128M $289.4M $141M
Accounts Receivable, Net $64M $72.7M $116.9M $78.6M $79.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $176.4M $139.5M $152.7M $115.5M $133.1M
 
Property Plant And Equipment $9.9M $9.9M $11.5M $7.5M $7.5M
Long-Term Investments $2.9M $2M $2M $2M $1.8M
Goodwill $9.4M $9.4M $9.4M $2.6M --
Other Intangibles $8.8M $8.3M $7.9M -- $100K
Other Long-Term Assets -- -- -- -- --
Total Assets $617.5M $640.7M $585.6M $648.4M $522.6M
 
Accounts Payable -- $326K -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $112.6M $131.9M $175.3M $130.6M $143.4M
 
Long-Term Debt -- -- $1.5M -- $1.3M
Capital Leases -- -- -- -- --
Total Liabilities $268.6M $293.2M $332.3M $398M $278M
 
Common Stock $230K $230K $230K $230K $230K
Other Common Equity Adj $12.8M $5.2M -$29.3M -$21.4M -$18.2M
Common Equity $344.3M $343.2M $251M $247.6M $244.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.5M $4.2M $2.2M $2.8M --
Total Equity $348.9M $347.4M $253.2M $250.4M $244.6M
 
Total Liabilities and Equity $617.5M $640.7M $585.6M $648.4M $522.6M
Cash and Short Terms $421.5M $435.3M $175M $330.4M $192M
Total Debt -- -- $1.8M -- $1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $47.7M $54.3M $34.5M $39.1M $24.7M
Short Term Investments $371.4M $294.2M $325.2M $137.7M --
Accounts Receivable, Net $134.4M $136M $171.5M $119.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $162.3M $181.4M $177.7M $162.4M $141.5M
 
Property Plant And Equipment $9.9M $9.9M $10.2M $7.5M $7.2M
Long-Term Investments -- -- -- -- --
Goodwill $9.4M $9.4M $9.4M $2.6M --
Other Intangibles $8.5M $8M $7.5M $100K --
Other Long-Term Assets -- -- -- -- --
Total Assets $663.1M $603.5M $600.3M $545.6M $520.8M
 
Accounts Payable $1.2M $1.5M -- -- $1.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $153.7M $187M $204.9M $167.5M $154.6M
 
Long-Term Debt -- -- $1.8M $1.8M $1.4M
Capital Leases -- -- -- -- --
Total Liabilities $319.1M $352.7M $370.4M $304.2M $277M
 
Common Stock $230K $230K $230K $230K $230K
Other Common Equity Adj $7.9M -$32M -$33.7M -$11.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.3M $2.1M $1.6M -- --
Total Equity $344M $250.8M $229.9M $241.4M $243.8M
 
Total Liabilities and Equity $663.1M $603.5M $600.3M $545.6M $520.8M
Cash and Short Terms $419.1M $348.5M $359.7M $176.8M --
Total Debt -- -- $1.8M $1.9M $1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $41.3M $8.3M -$38.7M $19.8M -$4.5M
Depreciation & Amoritzation $5.9M $1.2M $1.2M $725K $681K
Stock-Based Compensation $2.3M $2.4M -$40K $1.4M $238K
Change in Accounts Receivable -$7.2M -$15.4M -$5.6M -$6.7M -$2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $51M $29.2M -$30.4M $51M $38.5M
 
Capital Expenditures $543K $696K $1.2M $661K $991K
Cash Acquisitions $703K -- -- -- --
Cash From Investing $200K -$48.2M $25M -$8.8M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$16K -$99K
Repurchase of Common Stock $12.3M $4.8M $4.9M $7.5M $158K
Other Financing Activities -- -$6.7M -$9.2M -$28.1M -$10.4M
Cash From Financing -$12.3M -$11.5M -$18.3M -$7.5M -$3.6M
 
Beginning Cash (CF) $101.1M $70.6M $47M $41M $50.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.9M -$30.5M -$23.6M $7.2M $9.9M
Ending Cash (CF) $140M $40.2M $23.4M $20.6M $40.4M
 
Levered Free Cash Flow $50.5M $28.5M -$31.6M $50.4M $37.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.9M -$10.2M $805K -$2.7M --
Depreciation & Amoritzation $280K $291K $164K $186K $175K
Stock-Based Compensation $516K -$645K $409K -$614K $304K
Change in Accounts Receivable -$16M -$10.6M $3.9M $2.6M --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.2M -$38.3M -$10.4M -$18M -$44.8M
 
Capital Expenditures $140K $258K $114K $147K $35K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$331K $30.7M -$3.1M $9.1M $13.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$25K --
Repurchase of Common Stock $944K $1.1M $4.1M -- $1.2M
Other Financing Activities -- -- -$6.8M -$3.4M --
Cash From Financing -$944K -$1.1M -$4.1M -$3.4M -$1.2M
 
Beginning Cash (CF) $47.7M $54.3M $34.5M $39.1M $24.7M
Foreign Exchange Rate Adjustment -- -- -$7.8M -- --
Additions / Reductions -$13.5M -$8.8M -$25.5M -$12.3M -$32.1M
Ending Cash (CF) $34.2M $45.5M $1.2M $26.8M -$7.5M
 
Levered Free Cash Flow -$12.4M -$38.6M -$10.5M -$18.1M -$44.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $24.6M -$48.6M $16.1M $5.4M --
Depreciation & Amoritzation $1.5M $1.2M $807K $559K $673K
Stock-Based Compensation $2.3M $1.1M $864K $578K $744K
Change in Accounts Receivable -$31.4M -$10.9M $15.4M -$1.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $29.6M -$5M $3.8M $58.9M -$6.8M
 
Capital Expenditures $611K $523K $1.5M $676K $431K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.9M $23M $4.4M -$1.5M -$6.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$89K --
Repurchase of Common Stock $4.6M $4.7M $8.8M $150K $1.3M
Other Financing Activities -- -$6.7M -- -$10.7M --
Cash From Financing -$11.2M -$11.4M -$15.4M -$3.6M -$1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.6M $6.5M -$25.9M $15.6M -$14.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $28.9M -$5.5M $2.2M $58.2M -$7.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2M -$54.8M $43K -$14.4M -$5.6M
Depreciation & Amoritzation $857K $871K $498K $332K $519K
Stock-Based Compensation $1.7M $406K $1.3M $522K $1M
Change in Accounts Receivable -$67.8M -$63.3M -$42.4M -$37M -$71.4M
Change in Inventories -- -- -- -- --
Cash From Operations $9.5M -$24.7M $9.5M $17.3M -$28.5M
 
Capital Expenditures $557K $384K $762K $777K $217K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.5M $18.6M -$2M $5.3M $3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$73K -$53K
Repurchase of Common Stock $3.7M $3.6M $7.5M $154K $1.3M
Other Financing Activities -$6.7M -$6.7M -$27.8M -$10.4M --
Cash From Financing -$10.4M -$10.3M -$7.5M -$3.6M -$1.4M
 
Beginning Cash (CF) $161.6M $171.3M $148.4M $159M $138.6M
Foreign Exchange Rate Adjustment -- -- -$7.8M -$8.7M --
Additions / Reductions -$53.3M -$16.3M -$18.6M -$10.2M -$26.3M
Ending Cash (CF) $108.3M $154.9M $122M $140.1M $112.4M
 
Levered Free Cash Flow $8.9M -$25.1M $8.7M $16.5M -$28.7M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock