Financhill
Buy
52

NRIM Quote, Financials, Valuation and Earnings

Last price:
$27.61
Seasonality move :
-2%
Day range:
$27.39 - $27.71
52-week range:
$16.18 - $28.21
Dividend yield:
2.32%
P/E ratio:
6.01x
P/S ratio:
1.55x
P/B ratio:
1.93x
Volume:
69.5K
Avg. volume:
147.9K
1-year change:
39.82%
Market cap:
$609.3M
Revenue:
$195.6M
EPS (TTM):
$4.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $145.3M $137.8M $131.4M $158.9M $195.6M
Revenue Growth (YoY) 33.42% -5.16% -4.65% 20.95% 23.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1M -$34K -$1.1M $120K $577K
Operating Expenses -$42.4M -$48M -$38.5M -$31.6M -$47M
Operating Income $42.4M $48M $38.5M $31.6M $47M
 
Net Interest Expenses $772K $702K $728K $2.2M $1.4M
EBT. Incl. Unusual Items $42.4M $48M $38.5M $31.6M $47M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $10.5M $7.8M $6.2M $10M
Net Income to Company $32.9M $37.5M $30.7M $25.4M $37M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.9M $37.5M $30.7M $25.4M $37M
 
Basic EPS (Cont. Ops) $5.18 $6.07 $5.33 $4.53 $1.68
Diluted EPS (Cont. Ops) $5.11 $6.00 $5.27 $4.49 $1.66
Weighted Average Basic Share $6.4M $6.2M $5.8M $5.6M $5.5M
Weighted Average Diluted Share $6.4M $6.2M $5.8M $5.7M $5.6M
 
EBITDA -- -- -- -- --
EBIT $48.5M $51.8M $43.7M $60.3M $87.7M
 
Revenue (Reported) $145.3M $137.8M $131.4M $158.9M $195.6M
Operating Income (Reported) $42.4M $48M $38.5M $31.6M $47M
Operating Income (Adjusted) $48.5M $51.8M $43.7M $60.3M $87.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34M $36.2M $43.4M $50.8M $77.1M
Revenue Growth (YoY) -17.39% 6.44% 19.86% 17.05% 51.82%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$31K $33K $12K $576K --
Operating Expenses -$11.7M -$13.8M -$10.3M -$11.6M -$35.2M
Operating Income $11.7M $13.8M $10.3M $11.6M $35.2M
 
Net Interest Expenses $183K $184K $920K $451K $493K
EBT. Incl. Unusual Items $11.7M $13.1M $10.3M $11.6M $34.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $2.9M $1.9M $2.8M $7.5M
Net Income to Company $8.9M $10.1M $8.4M $8.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.9M $10.1M $8.4M $8.8M $27.1M
 
Basic EPS (Cont. Ops) $1.43 $1.78 $1.50 $1.60 $1.23
Diluted EPS (Cont. Ops) $1.42 $1.76 $1.49 $1.58 $1.20
Weighted Average Basic Share $6.2M $5.7M $5.6M $5.5M $22.1M
Weighted Average Diluted Share $6.3M $5.7M $5.6M $5.6M $22.5M
 
EBITDA -- -- -- -- --
EBIT $12.5M $14.3M $18.3M $22.2M $45.2M
 
Revenue (Reported) $34M $36.2M $43.4M $50.8M $77.1M
Operating Income (Reported) $11.7M $13.8M $10.3M $11.6M $35.2M
Operating Income (Adjusted) $12.5M $14.3M $18.3M $22.2M $45.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $146M $128.4M $152.5M $182.4M $249.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $708K -$1.3M -$365K $1.4M --
Operating Expenses -$52M -$37.4M -$33.2M -$42M -$83M
Operating Income $52M $37.4M $33.2M $42M $83M
 
Net Interest Expenses $730K $727K $1.8M $1.5M $2.1M
EBT. Incl. Unusual Items $52M $37.9M $33.2M $42M $81.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.5M $7.7M $5.8M $9.4M $18.1M
Net Income to Company $39.5M $30.3M $27.4M $32.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.5M $30.3M $27.4M $32.7M $63.1M
 
Basic EPS (Cont. Ops) $6.35 $5.16 $4.85 $5.93 $4.67
Diluted EPS (Cont. Ops) $6.28 $5.11 $4.80 $5.86 $4.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $56.4M $41.5M $55.2M $81M $124.3M
 
Revenue (Reported) $146M $128.4M $152.5M $182.4M $249.2M
Operating Income (Reported) $52M $37.4M $33.2M $42M $83M
Operating Income (Adjusted) $56.4M $41.5M $55.2M $81M $124.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $104.1M $95.8M $116.8M $140.2M $193.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $94K -$1.2M -$445K $830K $28K
Operating Expenses -$38.6M -$29.2M -$23.3M -$33.7M -$69.7M
Operating Income $38.6M $29.2M $23.3M $33.7M $69.7M
 
Net Interest Expenses $519K $544K $1.7M $1M $1.7M
EBT. Incl. Unusual Items $38.6M $28.5M $23.3M $33.7M $67.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2M $6.4M $4.5M $7.7M $15.7M
Net Income to Company $29.4M $22.1M $18.8M $26M $25.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.4M $22.1M $18.8M $26M $52.2M
 
Basic EPS (Cont. Ops) $4.74 $3.83 $3.34 $4.73 $4.17
Diluted EPS (Cont. Ops) $4.69 $3.79 $3.31 $4.68 $4.10
Weighted Average Basic Share $18.6M $17.4M $16.9M $16.5M $49.7M
Weighted Average Diluted Share $18.8M $17.5M $17.1M $16.7M $50.6M
 
EBITDA -- -- -- -- --
EBIT $41.6M $31.3M $42.8M $63.5M $100M
 
Revenue (Reported) $104.1M $95.8M $116.8M $140.2M $193.9M
Operating Income (Reported) $38.6M $29.2M $23.3M $33.7M $69.7M
Operating Income (Adjusted) $41.6M $31.3M $42.8M $63.5M $100M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $23.3M $20.8M $27.7M $27.5M $42.1M
Short Term Investments $247.6M $426.7M $677M $637.9M $478.6M
Accounts Receivable, Net $8M $6.8M $9.9M $12M $11.5M
Inventory -- -- -- -- --
Prepaid Expenses $2.4M $2.2M $2.4M $2.6M $2.6M
Other Current Assets -- -- -- -- --
Total Current Assets $151.9M $669.5M $293.4M $171.7M $152.9M
 
Property Plant And Equipment $50.5M $48.2M $47.7M $49.8M $45.2M
Long-Term Investments $279.4M $732.1M $295.3M $166.1M $139.4M
Goodwill $15M $15M $15M $15M $50M
Other Intangibles $17.5M $18.7M $23.5M $23.5M $30.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.7B $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 $1.3B $1.9B $1.9B $1.9B $2B
 
Long-Term Debt $34.6M $34.7M $33M $30M $28.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.5B $2.5B $2.6B $2.8B
 
Common Stock $6.3M $6M $5.7M $5.5M $5.5M
Other Common Equity Adj -- -$3.4M -$29.1M -$16.4M -$7M
Common Equity $221.6M $237.8M $218.6M $234.7M $66.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $221.6M $237.8M $218.6M $234.7M $267.1M
 
Total Liabilities and Equity $2.1B $2.7B $2.7B $2.8B $3B
Cash and Short Terms $363.6M $1.1B $936.4M $756.5M $541.4M
Total Debt $34.9M $35.1M $33.4M $30.4M $38.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $34.2M $20.3M $31.3M $42.8M $41.3M
Short Term Investments $379.1M $651.9M $652.2M $545.2M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $525.9M $425.8M $154M $139.3M $320.7M
 
Property Plant And Equipment $49M $47.4M $50.6M $47.2M $44.9M
Long-Term Investments $576.9M $454.1M $165.9M $172.6M $298.9M
Goodwill $15M $15M $15M $15M --
Other Intangibles $14.1M $18.7M $20.4M $22.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.6B $2.7B $2.8B $3B $3.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.9B $1.9B $1.9B $2.3B
 
Long-Term Debt $35.6M $34.3M $83M $30.6M $29.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.5B $2.6B $2.7B $3B
 
Common Stock $6.2M $5.7M $5.5M $5.5M $5.5M
Other Common Equity Adj -$916K -$31.4M -$25M -$6.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $242.5M $210.7M $225.3M $260.1M $315.7M
 
Total Liabilities and Equity $2.6B $2.7B $2.8B $3B $3.3B
Cash and Short Terms $871.4M $1.1B $763.4M $648.1M --
Total Debt $35.6M $34.3M $83M $30.6M $29.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.9M $37.5M $30.7M $25.4M $37M
Depreciation & Amoritzation $4.3M $4.5M $4.3M $4.5M $3.6M
Stock-Based Compensation $943K $1.1M $742K $937K $913K
Change in Accounts Receivable -$3.5M $1.1M -$3.1M -$2M $456K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.4M $3M $18.1M $35.5M $5.3M
 
Capital Expenditures $3.3M $2.5M $3.8M $6.3M $620K
Cash Acquisitions -- -- -- -- $40.7M
Cash From Investing -$414.9M -$50.1M -$345.6M -$251.7M -$211.6M
 
Dividends Paid (Ex Special Dividend) $8.8M $9.4M $10.6M $13.6M $13.8M
Special Dividend Paid
Long-Term Debt Issued $110.6M -- -- $194.5M $697.6M
Long-Term Debt Repaid -$104.7M -$309K -$413K -$194.9M -$728.4M
Repurchase of Common Stock $10M $11.5M $14.2M $9M $789K
Other Financing Activities -- -- -- -- --
Cash From Financing $439.8M $577M -$59M $75.3M $150.6M
 
Beginning Cash (CF) $95.4M $116M $645.8M $259.4M $118.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.5M $529.9M -$386.5M -$140.8M -$55.8M
Ending Cash (CF) $116M $645.8M $259.4M $118.5M $62.7M
 
Levered Free Cash Flow -$7.6M $517K $14.3M $29.2M $4.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.9M $10.1M $8.4M $8.8M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $232K $191K $254K $265K $363K
Change in Accounts Receivable $301K -$378K -$2.7M $141K --
Change in Inventories -- -- -- -- --
Cash From Operations -$705K $8.1M $13.8M $11.8M $104.2M
 
Capital Expenditures $249K $601K $2.2M $129K $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$392K -$39.1M -$57.8M -$91.1M -$76.4M
 
Dividends Paid (Ex Special Dividend) $2.3M $2.8M $3.3M $3.4M $3.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$75K -- -- -- --
Repurchase of Common Stock $1.2M -- $2.7M -- -$1K
Other Financing Activities -- -- -- -- --
Cash From Financing $146.5M $101M $118.5M $127.7M $43.6M
 
Beginning Cash (CF) $346.9M $336.9M $36.8M $54.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $145.4M $70M $74.5M $48.5M $71.4M
Ending Cash (CF) $492.3M $406.9M $111.2M $102.9M --
 
Levered Free Cash Flow -$954K $7.5M $11.6M $11.7M $101.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $39.5M $30.3M $27.4M $32.7M --
Depreciation & Amoritzation $4.5M $4.4M $3.2M $3.2M --
Stock-Based Compensation $967K $900K $793K $1M $1.1M
Change in Accounts Receivable $478K -$949K -$4.7M $293K --
Change in Inventories -- -- -- -- --
Cash From Operations -$798K $1.1M $38.4M $32.7M $99.8M
 
Capital Expenditures $2.7M $2.6M $7.3M $2.7M $1.8M
Cash Acquisitions -- -- -- -- $40.7M
Cash From Investing -$85.5M -$198.1M -$353.2M -$172M -$216.8M
 
Dividends Paid (Ex Special Dividend) $9.2M $10.1M $13.1M $13.6M $14.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $4.7M $22.3M $6.5M $3.3M $1K
Other Financing Activities -- -- -- -- --
Cash From Financing $477.4M $111.6M $19.1M $130.9M $226.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $391.2M -$85.4M -$295.7M -$8.4M $109.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.5M -$1.4M $31.1M $30M $98M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $29.4M $22.1M $18.8M $26M $25.1M
Depreciation & Amoritzation $1.1M $1.1M $1.1M $1.2M $1.8M
Stock-Based Compensation $741K $568K $619K $692K $922K
Change in Accounts Receivable $433K -$1.6M -$3.3M -$951K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $6.1M $4.2M $24.5M $21.7M $116.3M
 
Capital Expenditures $2.1M $2.1M $5.6M $2.1M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$90.8M -$238.8M -$246.3M -$166.7M -$171.9M
 
Dividends Paid (Ex Special Dividend) $6.9M $7.6M $10.2M $10.1M $10.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$212K -- -- -- --
Repurchase of Common Stock $3.4M $14.2M $6.5M $788K --
Other Financing Activities -- -- -- -- --
Cash From Financing $461M -$4.4M $73.7M $129.3M $205.5M
 
Beginning Cash (CF) $666.4M $1.5B $435.3M $253.3M $128.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $376.3M -$238.9M -$148.1M -$15.7M $150M
Ending Cash (CF) $1B $1.3B $287.2M $237.7M $206.8M
 
Levered Free Cash Flow $4.1M $2.1M $18.9M $19.7M $113M

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 26

Travere Therapeutics, Inc. [TVTX] is down 0.7% over the past day.

Buy
68
KOD alert for Dec 26

Kodiak Sciences, Inc. [KOD] is down 1.61% over the past day.

Buy
64
ZCSH alert for Dec 23

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0% over the past day.

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

Show me the best stock