Financhill
Sell
45

NWFL Quote, Financials, Valuation and Earnings

Last price:
$28.53
Seasonality move :
2.24%
Day range:
$28.62 - $29.24
52-week range:
$21.25 - $30.59
Dividend yield:
4.32%
P/E ratio:
43.90x
P/S ratio:
2.30x
P/B ratio:
1.13x
Volume:
6.6K
Avg. volume:
28.3K
1-year change:
5.47%
Market cap:
$266.3M
Revenue:
$101.4M
EPS (TTM):
$0.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $66.2M $79.3M $85.5M $103.5M $101.4M
Revenue Growth (YoY) 22.52% 19.79% 7.88% 21.06% -2.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $71K $92K $3K -$209K -$20M
Operating Expenses -$20.4M -$30.9M -$36.4M -$21.1M $258K
Operating Income $20.4M $30.9M $36.4M $21.1M -$258K
 
Net Interest Expenses $1.4M $716K $274K $7.4M $8.1M
EBT. Incl. Unusual Items $18.4M $30.9M $36.4M $21.1M -$258K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $5.9M $7.2M $4.4M -$98K
Net Income to Company $15.1M $24.9M $29.2M $16.8M -$160K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M $24.9M $29.2M $16.8M -$160K
 
Basic EPS (Cont. Ops) $2.09 $3.05 $3.59 $2.08 -$0.02
Diluted EPS (Cont. Ops) $2.09 $3.04 $3.58 $2.07 -$0.02
Weighted Average Basic Share $7.2M $8.2M $8.1M $8.1M $8.1M
Weighted Average Diluted Share $7.2M $8.2M $8.2M $8.1M $8.1M
 
EBITDA -- -- -- -- --
EBIT $26.3M $36.6M $43.7M $54.6M $50.1M
 
Revenue (Reported) $66.2M $79.3M $85.5M $103.5M $101.4M
Operating Income (Reported) $20.4M $30.9M $36.4M $21.1M -$258K
Operating Income (Adjusted) $26.3M $36.6M $43.7M $54.6M $50.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.5M $22M $26.8M $30.8M $34.7M
Revenue Growth (YoY) 6.16% 7.13% 21.81% 14.8% 12.75%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $35K -- -- -- --
Operating Expenses -$8.8M -$10.2M -$5.2M -$4.9M -$10.5M
Operating Income $8.8M $10.2M $5.2M $4.9M $10.5M
 
Net Interest Expenses $243K $105K $2.5M $2M $1M
EBT. Incl. Unusual Items $8.8M $10.2M $5.2M $4.9M $10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $2.1M $1.1M $1M $2.2M
Net Income to Company $7M $8.1M $4.1M $3.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7M $8.1M $4.1M $3.8M $8.3M
 
Basic EPS (Cont. Ops) $0.85 $1.00 $0.51 $0.48 $0.89
Diluted EPS (Cont. Ops) $0.85 $1.00 $0.51 $0.48 $0.89
Weighted Average Basic Share $8.2M $8.1M $8M $8M $9.3M
Weighted Average Diluted Share $8.2M $8.1M $8M $8.1M $9.3M
 
EBITDA -- -- -- -- --
EBIT $10.2M $11.9M $14.7M $17.4M $22.3M
 
Revenue (Reported) $20.5M $22M $26.8M $30.8M $34.7M
Operating Income (Reported) $8.8M $10.2M $5.2M $4.9M $10.5M
Operating Income (Adjusted) $10.2M $11.9M $14.7M $17.4M $22.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $79.6M $83M $97.7M $117.8M $112.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $56K $36K -$207K -- --
Operating Expenses -$30M -$35.8M -$29.4M -$16.3M -$9.6M
Operating Income $30M $35.8M $29.4M $16.3M $9.6M
 
Net Interest Expenses $1.1M $564K $6M $8.1M $5.6M
EBT. Incl. Unusual Items $29.6M $35.8M $29.3M $16.3M $9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $7.1M $5.7M $3.4M $1.9M
Net Income to Company $23.8M $28.7M $23.5M $12.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.8M $28.7M $23.5M $12.8M $7.7M
 
Basic EPS (Cont. Ops) $2.91 $3.52 $2.91 $1.60 $0.66
Diluted EPS (Cont. Ops) $2.90 $3.52 $2.90 $1.59 $0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $35.8M $41.3M $55.1M $64.6M $58.6M
 
Revenue (Reported) $79.6M $83M $97.7M $117.8M $112.3M
Operating Income (Reported) $30M $35.8M $29.4M $16.3M $9.6M
Operating Income (Adjusted) $35.8M $41.3M $55.1M $64.6M $58.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $59.5M $63.2M $75.3M $89.6M $100.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $56K -- -$210K -- --
Operating Expenses -$22.8M -$27.8M -$20.7M -$15.8M -$25.7M
Operating Income $22.8M $27.8M $20.7M $15.8M $25.7M
 
Net Interest Expenses $772K $408K $5.6M $6.2M $3.8M
EBT. Incl. Unusual Items $22.8M $27.8M $20.7M $15.8M $25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $5.7M $4.3M $3.3M $5.3M
Net Income to Company $18.3M $22.1M $16.4M $12.5M $12M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.3M $22.1M $16.4M $12.5M $20.3M
 
Basic EPS (Cont. Ops) $2.23 $2.71 $2.03 $1.55 $2.20
Diluted EPS (Cont. Ops) $2.23 $2.71 $2.03 $1.55 $2.19
Weighted Average Basic Share $24.6M $24.4M $24.2M $24.2M $27.7M
Weighted Average Diluted Share $24.6M $24.5M $24.3M $24.2M $27.7M
 
EBITDA -- -- -- -- --
EBIT $27.2M $31.9M $43.4M $53.3M $61.8M
 
Revenue (Reported) $59.5M $63.2M $75.3M $89.6M $100.4M
Operating Income (Reported) $22.8M $27.8M $20.7M $15.8M $25.7M
Operating Income (Adjusted) $27.2M $31.9M $43.4M $53.3M $61.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.4M $21.1M $28.8M $28.5M $27.6M
Short Term Investments $226.6M $406.8M $418.9M $406.3M $397.8M
Accounts Receivable, Net $6.2M $5.9M $6.9M $8.1M $8.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $118.9M $214.3M $39.1M $74.3M $80.8M
 
Property Plant And Equipment $22.8M $21.8M $22M $21.7M $23.4M
Long-Term Investments $96.2M $189.8M $9.9M $46.1M $59.3M
Goodwill $29.3M $29.3M $29.3M $29.3M $29.3M
Other Intangibles $530K $407K $306K $221K $152K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $2.1B $2B $2.2B $2.3B
 
Accounts Payable $1.6M $1.2M $2.7M $10.5M $12.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $82.3M $44.4M $98.7M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $847.3M $1B $1.4B $1.6B $1.7B
 
Long-Term Debt $34.3M $31.1M $43.6M $84.9M $52.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.9B $1.9B $2B $2.1B
 
Common Stock $824K $827K $829K $831K $949K
Other Common Equity Adj $5.1M -$256K -$57.4M -$47.3M -$33.1M
Common Equity $194.8M $205.3M $167.1M $181.1M $213.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $194.8M $205.3M $167.1M $181.1M $213.5M
 
Total Liabilities and Equity $1.9B $2.1B $2.1B $2.2B $2.3B
Cash and Short Terms $338.3M $613.5M $450.8M $472.4M $470.2M
Total Debt $46.9M $34M $83.6M $84.9M $104.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $28.4M $23.1M $41.1M $47.1M $50.3M
Short Term Investments $362M $427.3M $380.5M $396.9M --
Accounts Receivable, Net $6M $6.3M $7.8M $8.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $227.9M $47.5M $62.2M $90.9M $83.4M
 
Property Plant And Equipment $17.4M $17.4M $17.3M $18.5M $22.3M
Long-Term Investments $195.5M $21.6M $23.5M $43.1M $31.4M
Goodwill $29.3M $29.3M $29.3M $29.3M --
Other Intangibles $434K $329K $240K $167K --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2B $2.2B $2.3B $2.4B
 
Accounts Payable $1.3M $1.4M $8.6M $12.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $78.2M $71.8M $103.9M $52.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.1B $1.5B $966.5M $1B
 
Long-Term Debt $37.7M $4.2M $141.4M $145M $72.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.9B $2B $2.1B $2.2B
 
Common Stock $825K $828K $829K $831K $949K
Other Common Equity Adj $1.4M -$60.6M -$65M -$38M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $202.6M $158.8M $164.7M $195.7M $234.9M
 
Total Liabilities and Equity $2.1B $2B $2.2B $2.3B $2.4B
Cash and Short Terms $581.9M $468.2M $434.6M $479.8M --
Total Debt $37.7M $4.2M $141.4M $145M $72.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.1M $24.9M $29.2M $16.8M -$160K
Depreciation & Amoritzation $1.4M $1.6M $1.6M $1.5M $1.4M
Stock-Based Compensation $536K $549K $641K $830K $721K
Change in Accounts Receivable -$1.1M $343K -$1M -$1.2M -$343K
Change in Inventories -- -- -- -- --
Cash From Operations $13.3M $29M $30.7M $29.8M $22.6M
 
Capital Expenditures $749K $1.3M $5.2M $3.9M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60.8M -$130.8M -$208M -$116.5M -$115M
 
Dividends Paid (Ex Special Dividend) $7.3M $8.5M $9.2M $9.4M $9.7M
Special Dividend Paid
Long-Term Debt Issued $10M -- $40M $155M $60M
Long-Term Debt Repaid -$24M -$12.5M -$30M -$70.8M -$82.4M
Repurchase of Common Stock $108K $1.4M $2.5M $3.1M $703K
Other Financing Activities -- -- -- -- --
Cash From Financing $143.8M $196.8M $2.4M $121M $98.6M
 
Beginning Cash (CF) $15.4M $111.7M $206.7M $31.9M $66.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.3M $95M -$174.8M $34.3M $6.2M
Ending Cash (CF) $111.7M $206.7M $31.9M $66.1M $72.3M
 
Levered Free Cash Flow $12.5M $27.8M $25.6M $25.8M $19.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7M $8.1M $4.1M $3.8M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $137K $168K $198K $159K $179K
Change in Accounts Receivable $141K -$218K -$483K $267K --
Change in Inventories -- -- -- -- --
Cash From Operations $8.1M $8.9M $6.9M $4.6M $9.3M
 
Capital Expenditures $435K $758K $728K $573K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.6M -$40.7M -$27.7M -$19.9M -$21.2M
 
Dividends Paid (Ex Special Dividend) $2.1M $2.3M $2.3M $2.4M $2.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5.4M $1.3M $75M -- --
Long-Term Debt Repaid -$3.1M -$4.4M -$37.2M -$3.1M --
Repurchase of Common Stock $767K $952K -- $96K --
Other Financing Activities -- -- -- -- --
Cash From Financing $22.2M -$37M $41.9M $28.7M $33.5M
 
Beginning Cash (CF) $205.2M $109.7M $33.1M $69.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.8M -$68.8M $21.1M $13.5M $21.7M
Ending Cash (CF) $219.9M $40.9M $54.1M $82.9M --
 
Levered Free Cash Flow $7.7M $8.2M $6.2M $4.1M $8.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23.8M $28.7M $23.5M $12.8M --
Depreciation & Amoritzation $1.6M $1.6M $1.5M $1.4M --
Stock-Based Compensation $544K $611K $781K $758K $716K
Change in Accounts Receivable $55K -$254K -$1.5M -$303K --
Change in Inventories -- -- -- -- --
Cash From Operations $27.3M $30.6M $29.5M $24.7M $29.8M
 
Capital Expenditures $1M $4.7M $3.9M $2.6M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$124.8M -$205.3M -$151.8M -$50.9M -$148.2M
 
Dividends Paid (Ex Special Dividend) $8.5M $9M $9.4M $9.6M $11M
Special Dividend Paid
Long-Term Debt Issued $14.9M -$4M $184.1M $60M --
Long-Term Debt Repaid -$13.3M -$33.1M -$57.6M -$52.5M --
Repurchase of Common Stock $1M $2.7M $3.4M $699K $376K
Other Financing Activities -- -- -- -- --
Cash From Financing $193M -$4.3M $135.6M $55M $110.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.5M -$179.1M $13.3M $28.7M -$8.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $26.3M $25.8M $25.6M $22.1M $24.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.3M $22.1M $16.4M $12.5M $12M
Depreciation & Amoritzation $408K $399K $378K $354K $688K
Stock-Based Compensation $411K $473K $613K $541K $536K
Change in Accounts Receivable $183K -$414K -$842K $61K -$176K
Change in Inventories -- -- -- -- --
Cash From Operations $22.8M $24.4M $23.1M $18M $25.2M
 
Capital Expenditures $809K $4.3M $3M $1.7M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$99.9M -$174.4M -$118.3M -$52.7M -$85.9M
 
Dividends Paid (Ex Special Dividend) $6.4M $6.9M $7.1M $7.3M $8.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.9M $10.9M $155M $60M $40M
Long-Term Debt Repaid -$9.3M -$30M -$57.6M -$39.3M -$56.4M
Repurchase of Common Stock $961K $2.2M $3.1M $676K $349K
Other Financing Activities -- -- -- -- --
Cash From Financing $185.3M -$15.7M $117.4M $51.4M $63.1M
 
Beginning Cash (CF) $527.4M $482.4M $94M $247.5M $147.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.2M -$165.8M $22.3M $16.8M $2.4M
Ending Cash (CF) $635.6M $316.6M $116.3M $264.2M $128.5M
 
Levered Free Cash Flow $22M $20.1M $20.1M $16.3M $21.5M

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
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock