Financhill
Buy
58

NRDS Quote, Financials, Valuation and Earnings

Last price:
$12.99
Seasonality move :
24.25%
Day range:
$12.55 - $13.11
52-week range:
$10.10 - $17.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.60x
P/B ratio:
2.96x
Volume:
1.7M
Avg. volume:
551.9K
1-year change:
-6.14%
Market cap:
$954.7M
Revenue:
$599.4M
EPS (TTM):
-$0.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $228.3M $245.3M $379.6M $538.9M $599.4M
Revenue Growth (YoY) -- 7.45% 54.75% 41.97% 11.23%
 
Cost of Revenues $16.1M $21.3M $28.5M $39.8M $54M
Gross Profit $212.2M $224M $351.1M $499.1M $545.4M
Gross Profit Margin 92.95% 91.32% 92.49% 92.62% 90.99%
 
R&D Expenses $46M $50.9M $62.2M $77.6M $80.5M
Selling, General & Admin $137.8M $172M $309.8M $433.8M $461.3M
Other Inc / (Exp) -$500K $700K -$15.5M -$6.7M -$100K
Operating Expenses $183.8M $222.9M $372M $511.4M $541.8M
Operating Income $28.4M $1.1M -$20.9M -$12.3M $3.6M
 
Net Interest Expenses -- $900K $1.3M $1M --
EBT. Incl. Unusual Items $27.9M $900K -$37.7M -$20M $6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M -$4.4M $4.8M -$9.8M $18.1M
Net Income to Company $24.2M $5.3M -$42.5M -$10.2M -$11.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.2M $5.3M -$42.5M -$10.2M -$11.8M
 
Basic EPS (Cont. Ops) $0.43 $0.09 -$0.82 -$0.14 -$0.15
Diluted EPS (Cont. Ops) $0.43 $0.09 -$0.82 -$0.14 -$0.15
Weighted Average Basic Share $56.7M $56.7M $51.9M $70.6M $76.7M
Weighted Average Diluted Share $56.7M $56.7M $51.9M $70.6M $76.7M
 
EBITDA $38.4M $17.1M -$9.3M $19.5M $55.3M
EBIT $29M $2M -$36.4M -$17.5M $7.1M
 
Revenue (Reported) $228.3M $245.3M $379.6M $538.9M $599.4M
Operating Income (Reported) $28.4M $1.1M -$20.9M -$12.3M $3.6M
Operating Income (Adjusted) $29M $2M -$36.4M -$17.5M $7.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $98.5M $142.6M $152.8M $191.3M
Revenue Growth (YoY) -- -- 44.77% 7.15% 25.2%
 
Cost of Revenues -- $7.5M $11.7M $13.3M $17.7M
Gross Profit -- $91M $130.9M $139.5M $173.6M
Gross Profit Margin -- 92.39% 91.8% 91.3% 90.75%
 
R&D Expenses -- $16.6M $20.7M $20.7M $23M
Selling, General & Admin -- $65.7M $118.6M $114.8M $144M
Other Inc / (Exp) -- -$2.5M -$400K -- --
Operating Expenses -- $82.3M $139.3M $135.5M $167M
Operating Income -- $8.7M -$8.4M $4M $6.6M
 
Net Interest Expenses -- $400K $400K -- --
EBT. Incl. Unusual Items -- $5.8M -$9.2M $4.7M $7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $13.6M -$9.9M $5.2M $7.7M
Net Income to Company -- -$7.8M $700K -$500K $100K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$7.8M $700K -$500K $100K
 
Basic EPS (Cont. Ops) -- -$0.12 $0.01 -$0.01 $0.00
Diluted EPS (Cont. Ops) -- -$0.12 $0.01 -$0.01 $0.00
Weighted Average Basic Share -- $64.7M $73.4M $77.5M $77.4M
Weighted Average Diluted Share -- $64.7M $75M $77.5M $79.3M
 
EBITDA -- $13.3M $2.5M $17M $20.8M
EBIT -- $6.2M -$8.3M $4.9M $7.9M
 
Revenue (Reported) -- $98.5M $142.6M $152.8M $191.3M
Operating Income (Reported) -- $8.7M -$8.4M $4M $6.6M
Operating Income (Adjusted) -- $6.2M -$8.3M $4.9M $7.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $336.8M $496.4M $607.7M $637.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $27.1M $34.8M $52.4M $60.6M
Gross Profit -- $309.7M $461.6M $555.3M $576.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $57M $76.8M $79.6M $86.7M
Selling, General & Admin -- $278.2M $407M $468.2M $484.9M
Other Inc / (Exp) -- -$9M -$12.6M -$700K -$100K
Operating Expenses -- $335.2M $483.8M $547.8M $571.6M
Operating Income -- -$25.5M -$22.2M $7.5M $5.3M
 
Net Interest Expenses -- $1.4M $900K -- --
EBT. Incl. Unusual Items -- -$35.2M -$35.7M $8.6M $9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.8M -$8.7M $9.2M $20.1M
Net Income to Company -- -- -$27M -$600K -$10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$38M -$27M -$600K -$10.5M
 
Basic EPS (Cont. Ops) -- -$0.65 -$0.42 -$0.01 -$0.14
Diluted EPS (Cont. Ops) -- -$0.65 -$0.42 -$0.01 -$0.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$8.5M -$1.4M $57.8M $59.5M
EBIT -- -$33.8M -$34.2M $10.4M $10.3M
 
Revenue (Reported) -- $336.8M $496.4M $607.7M $637.5M
Operating Income (Reported) -- -$25.5M -$22.2M $7.5M $5.3M
Operating Income (Adjusted) -- -$33.8M -$34.2M $10.4M $10.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $280.1M $396.9M $465.7M $503.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $21.3M $27.6M $40.2M $46.8M
Gross Profit -- $258.8M $369.3M $425.5M $457M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $43.6M $58.2M $60.2M $66.4M
Selling, General & Admin -- $234.7M $331.9M $366.3M $389.9M
Other Inc / (Exp) -- -$9M -$6.1M -$100K -$100K
Operating Expenses -- $278.3M $390.1M $426.5M $456.3M
Operating Income -- -$19.5M -$20.8M -$1M $700K
 
Net Interest Expenses -- $1.1M $700K -- --
EBT. Incl. Unusual Items -- -$29.6M -$27.6M $1M $4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $5M -$8.5M $10.5M $12.5M
Net Income to Company -- -$34.6M -$19.1M -$9.5M -$8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$34.6M -$19.1M -$9.5M -$8.2M
 
Basic EPS (Cont. Ops) -- -$0.59 -$0.29 -$0.13 -$0.11
Diluted EPS (Cont. Ops) -- -$0.59 -$0.29 -$0.13 -$0.11
Weighted Average Basic Share -- $178.1M $207.7M $230.1M $232.5M
Weighted Average Diluted Share -- $178.1M $209.3M $234M $237.7M
 
EBITDA -- -$8.6M -$700K $37.6M $41.8M
EBIT -- -$28.5M -$26.3M $1.6M $4.8M
 
Revenue (Reported) -- $280.1M $396.9M $465.7M $503.8M
Operating Income (Reported) -- -$19.5M -$20.8M -$1M $700K
Operating Income (Adjusted) -- -$28.5M -$26.3M $1.6M $4.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $67.6M $83.4M $167.8M $83.9M $100.4M
Short Term Investments -- $2M $2M $2M $2.1M
Accounts Receivable, Net $36.1M $37.3M $57.6M $87M $75.5M
Inventory -- -- -- -- --
Prepaid Expenses $2.8M $5.2M $12M $10.4M $13.5M
Other Current Assets $200K $100K $400K $100K $1.4M
Total Current Assets $107.9M $129.4M $242.8M $189.2M $198.4M
 
Property Plant And Equipment $34.1M $41.7M $48.8M $60.4M $59.8M
Long-Term Investments -- -- -- -- --
Goodwill $300K $43.8M $43.8M $111.2M $111.5M
Other Intangibles -- $35.6M $27.6M $64.1M $46.9M
Other Long-Term Assets -- $600K $1.1M $800K $2M
Total Assets $144.6M $255.2M $364.1M $425.7M $418.6M
 
Accounts Payable $1.8M $5.4M $3.2M $3.6M $1.7M
Accrued Expenses $2.5M $1.3M $3.7M $1.4M $2.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.1M $7.4M $2.4M $3.1M $3.4M
Other Current Liabilities -- -- $30.5M $30.9M --
Total Current Liabilities $26.9M $24M $65.8M $72.4M $37.3M
 
Long-Term Debt $30.7M $30.3M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $136.6M $172.5M $106.5M $84M $51.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $600K $500K -$900K -$300K
Common Equity $8M $82.7M $257.6M $341.7M $366.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8M $82.7M $257.6M $341.7M $366.9M
 
Total Liabilities and Equity $144.6M $255.2M $364.1M $425.7M $418.6M
Cash and Short Terms $67.6M $85.4M $169.8M $85.9M $102.5M
Total Debt $35.7M $30.3M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $51.5M $138.4M $86.6M $71.7M
Short Term Investments -- $2M -- -- --
Accounts Receivable, Net -- $56M $87.2M $84.4M $102.8M
Inventory -- -- -- -- --
Prepaid Expenses -- $7M -- -- --
Other Current Assets -- -- $21M $23.8M $19.2M
Total Current Assets -- $120.3M $246.6M $194.8M $193.7M
 
Property Plant And Equipment -- $41.3M $59M $62M $50.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $44M $110.7M $111.3M $111.8M
Other Intangibles -- $29.7M $69M $50.5M $36.7M
Other Long-Term Assets -- $4.2M $700K $2.2M $9.5M
Total Assets -- $239.5M $485.3M $420.8M $402.4M
 
Accounts Payable -- $4.1M $5.8M $13.1M $12.4M
Accrued Expenses -- $2.7M $48.6M $31.9M $54.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.7M -- -- --
Other Current Liabilities -- $29.8M $30.3M -- --
Total Current Liabilities -- $61.6M $84.7M $45M $66.5M
 
Long-Term Debt -- $30M $70M -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $186.7M $166.7M $56.6M $80M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $900K -$1.9M -$700K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $52.8M $318.6M $364.2M $322.4M
 
Total Liabilities and Equity -- $239.5M $485.3M $420.8M $402.4M
Cash and Short Terms -- $53.5M $138.4M $86.6M $71.7M
Total Debt -- $30M $70M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $24.2M $5.3M -$42.5M -$10.2M -$11.8M
Depreciation & Amoritzation $9.4M $15.1M $27.1M $37M $48.2M
Stock-Based Compensation $5M $6.4M $17.9M $34.4M $38.8M
Change in Accounts Receivable -$12.9M $1M -$20.2M -$18.7M $10.7M
Change in Inventories -- -- -- -- --
Cash From Operations $31.4M $15.4M $7.2M $25M $72.1M
 
Capital Expenditures $14.8M $18.7M $23M $32.2M $29.5M
Cash Acquisitions -- -$36.7M -- -$68.1M --
Cash From Investing -$14.8M -$55.4M -$23M -$100.3M -$29.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $5M -- $70M $7.5M
Long-Term Debt Repaid -- -$10M -$28.5M -$70M -$7.5M
Repurchase of Common Stock -$2.3M -$1.2M -$15M -- -$20M
Other Financing Activities -- -$400K -$5.9M -$20.6M -$19.4M
Cash From Financing -$1.4M $55.7M $100.2M -$8.4M -$26.2M
 
Beginning Cash (CF) $52.4M $67.6M $83.4M $167.8M $83.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.2M $15.7M $84.4M -$83.7M $16.4M
Ending Cash (CF) $67.6M $83.4M $167.8M $83.9M $100.4M
 
Levered Free Cash Flow $16.6M -$3.3M -$15.8M -$7.2M $42.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$7.8M $700K -$500K $100K
Depreciation & Amoritzation -- $7.1M $10.8M $12.1M $12.9M
Stock-Based Compensation -- $4.3M $9.1M $9.4M $10.2M
Change in Accounts Receivable -- -$1.1M $600K $8M -$8.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- $16.6M $19.3M $36.1M $29M
 
Capital Expenditures -- $5.5M $8.9M $4.8M $5.2M
Cash Acquisitions -- -- -$69.5M -- --
Cash From Investing -- -$5.5M -$78.4M -$4.8M -$5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$10.8M -$68.7M
Other Financing Activities -- -$2M -$100K -$1.3M -$300K
Cash From Financing -- -$700K $71.8M -$11.8M -$65.9M
 
Beginning Cash (CF) -- $41.1M $125.8M $67.1M $113.8M
Foreign Exchange Rate Adjustment -- -- -$100K -- --
Additions / Reductions -- $10.4M $12.7M $19.5M -$42.1M
Ending Cash (CF) -- $51.5M $138.4M $86.6M $71.7M
 
Levered Free Cash Flow -- $11.1M $10.4M $31.3M $23.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$27M -$600K -$10.5M
Depreciation & Amoritzation -- -- $32.8M $47.4M $49.2M
Stock-Based Compensation -- $10.8M $32.4M $38.4M $38.7M
Change in Accounts Receivable -- -- -$20.2M $1.6M -$18.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $13.6M $62.6M $91.5M
 
Capital Expenditures -- $16.3M $31.5M $27.5M $25.7M
Cash Acquisitions -- -- -$69.5M $1.4M --
Cash From Investing -- -- -$101M -$26.1M -$33.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $70M $7.5M --
Long-Term Debt Repaid -- -- -- -$77.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$20.2M -$2.4M
Cash From Financing -- -- $174.7M -$88.5M -$72.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $87.3M -$52M -$15M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$17.9M $35.1M $65.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$34.6M -$19.1M -$9.5M -$8.2M
Depreciation & Amoritzation -- $19.9M $25.6M $36M $37M
Stock-Based Compensation -- $10.8M $25.3M $29.3M $29.2M
Change in Accounts Receivable -- -$18.7M -$18.7M $1.6M -$27.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$1.5M $4.9M $42.5M $61.9M
 
Capital Expenditures -- $16.3M $24.8M $20.1M $16.3M
Cash Acquisitions -- -- -$69.5M -- --
Cash From Investing -- -$16.3M -$94.3M -$20.1M -$24.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70M $7.5M --
Long-Term Debt Repaid -- -- -- -$7.5M --
Repurchase of Common Stock -- -$15M -- -$12.1M -$69.8M
Other Financing Activities -- -$4.9M -$19.1M -$18.7M -$1.7M
Cash From Financing -- -$14.2M $60.3M -$19.8M -$66.3M
 
Beginning Cash (CF) -- $185.1M $455.2M $251.8M $325.1M
Foreign Exchange Rate Adjustment -- $100K -$300K $100K $100K
Additions / Reductions -- -$32M -$29.1M $2.6M -$28.8M
Ending Cash (CF) -- $153.2M $425.8M $254.5M $296.4M
 
Levered Free Cash Flow -- -$17.8M -$19.9M $22.4M $45.6M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock