Financhill
Sell
46

NRIM Quote, Financials, Valuation and Earnings

Last price:
$74.67
Seasonality move :
0.48%
Day range:
$73.73 - $76.62
52-week range:
$43.92 - $91.72
Dividend yield:
3.3%
P/E ratio:
12.74x
P/S ratio:
2.88x
P/B ratio:
1.58x
Volume:
39.1K
Avg. volume:
45.6K
1-year change:
37.35%
Market cap:
$410.7M
Revenue:
$129.6M
EPS (TTM):
$5.86
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $101.8M $134M $133.1M $129.2M $129.6M
Revenue Growth (YoY) 9.01% 31.64% -0.67% -2.93% 0.34%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.4M $64.7M $64.7M $63M $67.2M
Other Inc / (Exp) $1.9M $1.1M -$34K -$1.1M $120K
Operating Expenses $61M $64.7M $64.8M $63M $67.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $26.1M $42.4M $48M $38.5M $31.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $9.6M $10.5M $7.8M $6.2M
Net Income to Company $20.7M $32.9M $37.5M $30.7M $25.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.7M $32.9M $37.5M $30.7M $25.4M
 
Basic EPS (Cont. Ops) $3.08 $5.18 $6.07 $5.33 $4.53
Diluted EPS (Cont. Ops) $3.04 $5.11 $6.00 $5.27 $4.49
Weighted Average Basic Share $6.7M $6.4M $6.2M $5.8M $5.6M
Weighted Average Diluted Share $6.8M $6.4M $6.2M $5.8M $5.7M
 
EBITDA -- -- -- -- --
EBIT $31.8M $48.5M $51.8M $43.7M $60.3M
 
Revenue (Reported) $101.8M $134M $133.1M $129.2M $129.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $31.8M $48.5M $51.8M $43.7M $60.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $39.9M $33.1M $35M $34.4M $40.4M
Revenue Growth (YoY) 48.88% -17.11% 5.72% -1.8% 17.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.9M $18.8M $15.6M $16.8M $19M
Other Inc / (Exp) $1.1M -$31K $33K $12K $576K
Operating Expenses $18.9M $18.8M $15.6M $16.8M $19M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $15.8M $11.7M $13.1M $10.3M $11.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $2.8M $2.9M $1.9M $2.8M
Net Income to Company $11.9M $8.9M $10.1M $8.4M $8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.9M $8.9M $10.1M $8.4M $8.8M
 
Basic EPS (Cont. Ops) $1.87 $1.43 $1.77 $1.50 $1.60
Diluted EPS (Cont. Ops) $1.84 $1.42 $1.76 $1.48 $1.57
Weighted Average Basic Share $6.3M $6.2M $5.7M $5.6M $5.5M
Weighted Average Diluted Share $6.4M $6.3M $5.7M $5.6M $5.6M
 
EBITDA -- -- -- -- --
EBIT $17.3M $12.5M $14.3M $18.3M $22.2M
 
Revenue (Reported) $39.9M $33.1M $35M $34.4M $40.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $17.3M $12.5M $14.3M $18.3M $22.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $123.2M $138.8M $126.4M $130.5M $144.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.9M $66.6M $57.7M $65.7M $70.7M
Other Inc / (Exp) $853K $708K -$1.3M -$365K $1.4M
Operating Expenses $68.9M $66.7M $57.8M $65.7M $70.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $34.7M $52M $37.9M $33.2M $42M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $12.5M $7.7M $5.8M $9.4M
Net Income to Company $27.4M $39.5M $30.3M $27.4M $32.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.4M $39.5M $30.3M $27.4M $32.7M
 
Basic EPS (Cont. Ops) $4.27 $6.34 $5.15 $4.85 $5.92
Diluted EPS (Cont. Ops) $4.21 $6.28 $5.10 $4.78 $5.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $41.1M $56.4M $41.5M $55.2M $81M
 
Revenue (Reported) $123.2M $138.8M $126.4M $130.5M $144.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $41.1M $56.4M $41.5M $55.2M $81M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $97M $101.8M $95.1M $96.4M $111.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.5M $54.4M $47.4M $50.2M $53.7M
Other Inc / (Exp) $494K $94K -$1.2M -$445K $830K
Operating Expenses $52.5M $54.4M $47.4M $50.2M $53.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $29M $38.6M $28.5M $23.3M $33.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $9.2M $6.4M $4.5M $7.7M
Net Income to Company $22.8M $29.4M $22.1M $18.8M $26M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.8M $29.4M $22.1M $18.8M $26M
 
Basic EPS (Cont. Ops) $3.57 $4.73 $3.82 $3.34 $4.73
Diluted EPS (Cont. Ops) $3.52 $4.69 $3.79 $3.30 $4.67
Weighted Average Basic Share $19.2M $18.6M $17.4M $16.9M $16.5M
Weighted Average Diluted Share $19.4M $18.8M $17.5M $17.1M $16.7M
 
EBITDA -- -- -- -- --
EBIT $33.7M $41.6M $31.3M $42.8M $63.5M
 
Revenue (Reported) $97M $101.8M $95.1M $96.4M $111.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $33.7M $41.6M $31.3M $42.8M $63.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $95.4M $116M $645.8M $259.4M $118.5M
Short Term Investments $276.1M $247.6M $426.7M $677M $637.9M
Accounts Receivable, Net $4.5M $8M $6.8M $9.9M $12M
Inventory -- -- -- -- --
Prepaid Expenses $1.6M $2.4M $2.2M $2.4M $2.6M
Other Current Assets -- -- -- -- --
Total Current Assets $407.3M $403.4M $1.1B $983.6M $820.4M
 
Property Plant And Equipment $52.7M $50.5M $48.2M $47.7M $49.8M
Long-Term Investments $314.2M $293.3M $478M $743.7M $717.1M
Goodwill $15M $15M $15M $15M $15M
Other Intangibles $18.8M $17.5M $18.7M $23.5M $23.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6B $2.1B $2.7B $2.7B $2.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $19.2M $25.1M $24.8M $24.4M $24M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.9B $2.5B $2.5B $2.6B
 
Common Stock $6.6M $6.3M $6M $5.7M $5.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $207.1M $221.6M $237.8M $218.6M $234.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $207.1M $221.6M $237.8M $218.6M $234.7M
 
Total Liabilities and Equity $1.6B $2.1B $2.7B $2.7B $2.8B
Cash and Short Terms $371.6M $363.6M $1.1B $936.4M $756.5M
Total Debt $19.2M $25.1M $24.8M $24.4M $24M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $101.1M $492.3M $406.9M $111.2M $102.9M
Short Term Investments $215.4M $379.1M $651.9M $652.2M $545.2M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $330M $891.5M $1.1B $798M $671.7M
 
Property Plant And Equipment $51.6M $49M $47.4M $50.6M $47.2M
Long-Term Investments $223.9M $407.7M $699.8M $699.5M $594.9M
Goodwill $15M $15M $15M $15M $15M
Other Intangibles $11.6M $14.1M $18.7M $20.4M $22.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.6B $2.7B $2.8B $3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $24M $24.9M $24.5M $74.1M $23.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.4B $2.5B $2.6B $2.7B
 
Common Stock $6.3M $6.2M $5.7M $5.5M $5.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $214.6M $242.5M $210.7M $225.3M $260.1M
 
Total Liabilities and Equity $2.1B $2.6B $2.7B $2.8B $3B
Cash and Short Terms $316.5M $871.4M $1.1B $763.4M $648.1M
Total Debt $24M $24.9M $24.5M $74.1M $23.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $20.7M $32.9M $37.5M $30.7M $25.4M
Depreciation & Amoritzation $4.1M $4.3M $4.5M $4.3M $4.5M
Stock-Based Compensation $832K $943K $1.1M $742K $937K
Change in Accounts Receivable $305K -$3.5M $1.1M -$3.1M -$2M
Change in Inventories -- -- -- -- --
Cash From Operations -$821K -$36.5M $112M $78.1M $38.9M
 
Capital Expenditures $3M $3.3M $2.5M $3.8M $6.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$71.9M -$382.8M -$159.1M -$405.6M -$255.1M
 
Dividends Paid (Ex Special Dividend) -$8.5M -$8.8M -$9.4M -$10.6M -$13.6M
Special Dividend Paid
Long-Term Debt Issued $1.8M $110.6M -- -- $194.5M
Long-Term Debt Repaid -$167K -$104.7M -$309K -$413K -$194.9M
Repurchase of Common Stock -$12.6M -$10M -$11.5M -$14.2M -$9M
Other Financing Activities -- -- -- -- --
Cash From Financing $90.6M $439.8M $577M -$59M $75.3M
 
Beginning Cash (CF) $77.5M $95.4M $116M $645.8M $259.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.9M $20.5M $529.9M -$386.5M -$140.8M
Ending Cash (CF) $95.4M $116M $645.8M $259.4M $118.5M
 
Levered Free Cash Flow -$3.9M -$39.7M $109.5M $74.3M $32.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $11.9M $8.9M $10.1M $8.4M $8.8M
Depreciation & Amoritzation $1.1M $1.1M $1.1M $1.1M $971K
Stock-Based Compensation $237K $232K $191K $254K $265K
Change in Accounts Receivable $365K $301K -$378K -$2.7M $141K
Change in Inventories -- -- -- -- --
Cash From Operations $19.6M $5.5M $25.5M $11.4M -$201K
 
Capital Expenditures $384K $249K $601K $2.2M $129K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$74M -$7.9M -$56.5M -$55.4M -$79.1M
 
Dividends Paid (Ex Special Dividend) -$2.2M -$2.3M -$2.8M -$3.3M -$3.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$75K -- -- --
Repurchase of Common Stock -$2.4M -$1.2M -- -$2.7M --
Other Financing Activities -- -- -- -- --
Cash From Financing $66.2M $147.9M $101M $118.5M $127.7M
 
Beginning Cash (CF) $89.4M $346.9M $336.9M $36.8M $54.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $145.4M $70M $74.5M $48.5M
Ending Cash (CF) $101.1M $492.3M $406.9M $111.2M $102.9M
 
Levered Free Cash Flow $19.2M $5.2M $24.9M $9.2M -$330K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $27.4M $39.5M $30.3M $27.4M $32.7M
Depreciation & Amoritzation $4.2M $4.5M $4.4M $4.4M $4.4M
Stock-Based Compensation $1M $967K $900K $793K $1M
Change in Accounts Receivable -$3.2M $478K -$949K -$4.7M $293K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.5M $64.5M $78.9M $26.2M $5.8M
 
Capital Expenditures $3.6M $2.7M $2.6M $7.3M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$428.1M -$152.1M -$274.5M -$341M -$145M
 
Dividends Paid (Ex Special Dividend) -$8.8M -$9.2M -$10.1M -$13.1M -$13.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$8.7M -$4.7M -$22.3M -$6.5M -$3.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $442.5M $478.8M $110.2M $19.1M $130.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9M $391.2M -$85.4M -$295.7M -$8.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9.1M $61.8M $76.3M $18.8M $3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $22.8M $29.4M $22.1M $18.8M $26M
Depreciation & Amoritzation $3.2M $3.4M $3.3M $3.3M $3.2M
Stock-Based Compensation $717K $741K $568K $619K $692K
Change in Accounts Receivable -$3.5M $433K -$1.6M -$3.3M -$951K
Change in Inventories -- -- -- -- --
Cash From Operations -$27M $73.9M $40.8M -$11.1M -$44.2M
 
Capital Expenditures $2.6M $2.1M $2.1M $5.6M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$390.7M -$160M -$275.4M -$210.7M -$100.7M
 
Dividends Paid (Ex Special Dividend) -$6.6M -$6.9M -$7.6M -$10.2M -$10.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$212K -- -- --
Repurchase of Common Stock -$8.7M -$3.4M -$14.2M -$6.5M -$788K
Other Financing Activities -- -- -- -- --
Cash From Financing $423.4M $462.4M -$4.4M $73.7M $129.3M
 
Beginning Cash (CF) $270.6M $666.4M $1.5B $435.3M $253.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.7M $376.3M -$238.9M -$148.1M -$15.7M
Ending Cash (CF) $276.4M $1B $1.3B $287.2M $237.7M
 
Levered Free Cash Flow -$29.7M $71.9M $38.7M -$16.7M -$46.3M

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
40
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

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

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock