Financhill
Buy
63

NXT Quote, Financials, Valuation and Earnings

Last price:
$91.23
Seasonality move :
25.34%
Day range:
$89.01 - $91.99
52-week range:
$35.95 - $112.74
Dividend yield:
0%
P/E ratio:
23.65x
P/S ratio:
4.06x
P/B ratio:
6.80x
Volume:
1.8M
Avg. volume:
2.1M
1-year change:
150.11%
Market cap:
$13.5B
Revenue:
$3B
EPS (TTM):
$3.85
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.5B $1.9B $2.5B $3B
Revenue Growth (YoY) 2.08% 21.91% 30.5% 31.42% 18.38%
 
Cost of Revenues $970.5M $1.3B $1.6B $1.7B $2B
Gross Profit $225.1M $142.6M $286M $813M $998.2M
Gross Profit Margin 18.83% 9.79% 15.04% 32.52% 33.73%
 
R&D Expenses $13M $14.2M $21.6M $42.4M $79.4M
Selling, General & Admin $60.4M $66.9M $96.9M $183.6M $290.3M
Other Inc / (Exp) -- -$765K $2.4M $34.7M $22M
Operating Expenses $66.6M $76.7M $117.5M $225.9M $359.1M
Operating Income $158.5M $65.9M $168.5M $587.1M $639.1M
 
Net Interest Expenses -- -- -- $13.8M $13.1M
EBT. Incl. Unusual Items $158M $65.1M $169.1M $608M $648M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.7M $14.2M $47.8M $111.8M $130.8M
Net Income to Company $124.3M $50.9M $121.3M $496.2M $517.2M
 
Minority Interest in Earnings -- -- $120.2M $190M $8.1M
Net Income to Common Excl Extra Items $124.3M $50.9M $121.3M $496.2M $517.2M
 
Basic EPS (Cont. Ops) $3.23 $1.11 $0.02 $3.97 $3.55
Diluted EPS (Cont. Ops) $3.23 $1.11 $0.02 $3.37 $3.47
Weighted Average Basic Share $38.5M $45.9M $45.9M $77.1M $143.5M
Weighted Average Diluted Share $38.5M $45.9M $145.9M $147.3M $149.3M
 
EBITDA $175.3M $77.1M $173.1M $591.5M $652.5M
EBIT $158.5M $65.9M $168.5M $587.1M $639.1M
 
Revenue (Reported) $1.2B $1.5B $1.9B $2.5B $3B
Operating Income (Reported) $158.5M $65.9M $168.5M $587.1M $639.1M
Operating Income (Adjusted) $158.5M $65.9M $168.5M $587.1M $639.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $338.7M $467.1M $573.4M $635.6M $905.3M
Revenue Growth (YoY) -- 37.92% 22.74% 10.85% 42.43%
 
Cost of Revenues $303.8M $403.2M $424.2M $411.8M $613.7M
Gross Profit $34.9M $63.9M $149.1M $223.7M $291.6M
Gross Profit Margin 10.31% 13.69% 26.01% 35.2% 32.21%
 
R&D Expenses $3.4M $4.3M $7.1M $19.2M $26.9M
Selling, General & Admin $13.2M $20.7M $47.9M $72.1M $84.6M
Other Inc / (Exp) -- -- -$3M $4.1M --
Operating Expenses $14.8M $24.5M $55M $90.3M $107.7M
Operating Income $20.1M $39.5M $94.1M $133.5M $183.9M
 
Net Interest Expenses -- -- -- $3.7M $730K
EBT. Incl. Unusual Items $19.9M $38.2M $85.4M $137.2M $182.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $11.1M $4M $19.9M $35.9M
Net Income to Company $15.9M $27.1M $81.4M $117.3M $146.9M
 
Minority Interest in Earnings -- -- $42.2M $1.9M --
Net Income to Common Excl Extra Items $15.9M $27.1M $81.4M $117.3M $146.9M
 
Basic EPS (Cont. Ops) $0.35 $0.59 $0.64 $0.80 $0.99
Diluted EPS (Cont. Ops) $0.35 $0.59 $0.55 $0.79 $0.97
Weighted Average Basic Share $45.9M $45.9M $61.7M $143.5M $148M
Weighted Average Diluted Share $45.9M $45.9M $147.1M $149.1M $152M
 
EBITDA $24.4M $40.8M $95.1M $136.4M $191.3M
EBIT $20.1M $39.5M $94.1M $133.5M $183.9M
 
Revenue (Reported) $338.7M $467.1M $573.4M $635.6M $905.3M
Operating Income (Reported) $20.1M $39.5M $94.1M $133.5M $183.9M
Operating Income (Adjusted) $20.1M $39.5M $94.1M $133.5M $183.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.6B $2.1B $2.8B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.5B $1.6B $1.8B $2.3B
Gross Profit $70.8M $185.2M $435.4M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $15.5M $26.1M $61.7M $92.1M
Selling, General & Admin $26.1M $49.9M $142.1M $238M $315.9M
Other Inc / (Exp) -- -- -$1.1M $16.1M --
Operating Expenses -- $91.3M $168.2M $296.3M $395.9M
Operating Income -- $93.9M $267.2M $714.2M $716.8M
 
Net Interest Expenses -- -- -- $7.9M $8.1M
EBT. Incl. Unusual Items $40.9M $92.2M $259.2M $739M $732.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $22.6M $44.1M $145.8M $153.3M
Net Income to Company -- $69.6M $215.2M $593.2M $579.2M
 
Minority Interest in Earnings -- -- $111.8M $109.6M $3.1M
Net Income to Common Excl Extra Items -- $69.6M $215.2M $593.2M $579.2M
 
Basic EPS (Cont. Ops) -- $1.52 $2.03 $3.81 $3.94
Diluted EPS (Cont. Ops) $0.71 $1.52 $1.94 $3.67 $3.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $99.1M $271.2M $720.4M $739.4M
EBIT -- $93.9M $267.2M $714.2M $716.8M
 
Revenue (Reported) -- $1.6B $2.1B $2.8B $3.4B
Operating Income (Reported) -- $93.9M $267.2M $714.2M $716.8M
Operating Income (Adjusted) -- $93.9M $267.2M $714.2M $716.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $680.2M $870.4M $1.1B $1.4B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $609.4M $757M $790M $895.2M $1.2B
Gross Profit $70.8M $113.4M $262.9M $460.3M $568.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7M $8.3M $12.8M $35.7M $48.4M
Selling, General & Admin $26.1M $36.9M $82.1M $133M $158.6M
Other Inc / (Exp) -- -- -$1.1M -$5.4M -$347K
Operating Expenses $29.6M $44.2M $94.9M $165.3M $197.5M
Operating Income $41.2M $69.2M $168M $295M $371.2M
 
Net Interest Expenses -- -- -- $6.9M $1.9M
EBT. Incl. Unusual Items $40.9M $68M $158.2M $289.1M $373.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $16.8M $13.1M $47.1M $69.6M
Net Income to Company $32.6M $51.2M $145.1M $242.1M $304M
 
Minority Interest in Earnings -- -- $85.4M $5M --
Net Income to Common Excl Extra Items $32.6M $51.2M $145.1M $242.1M $304M
 
Basic EPS (Cont. Ops) $0.71 $1.12 $1.08 $1.66 $2.06
Diluted EPS (Cont. Ops) $0.71 $1.12 $0.99 $1.62 $2.01
Weighted Average Basic Share $91.7M $91.7M $108.1M $285.6M $295.7M
Weighted Average Diluted Share $91.7M $91.7M $294M $298.3M $302.9M
 
EBITDA $49.9M $71.9M $170M $298.9M $384.4M
EBIT $41.2M $69.2M $168M $295M $371.2M
 
Revenue (Reported) $680.2M $870.4M $1.1B $1.4B $1.8B
Operating Income (Reported) $41.2M $69.2M $168M $295M $371.2M
Operating Income (Adjusted) $41.2M $69.2M $168M $295M $371.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $190.6M $29.1M $130M $474.1M $766.1M
Short Term Investments $27.4M $9.3M -- -- --
Accounts Receivable, Net $268.2M $460.7M $569.1M $779.8M $878.4M
Inventory $111.9M $181.5M $167.4M $306.4M $259.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.6M $42.8M $35.1M $187.2M $88.5M
Total Current Assets $583.3M $708.8M $872.3M $1.8B $2.2B
 
Property Plant And Equipment $5M $11.8M $10.6M $26.6M $93.2M
Long-Term Investments -- -- -- -- --
Goodwill $265.2M $265.2M $265.2M $265.2M $371M
Other Intangibles $11M $2.5M $1.3M $1.5M $53.2M
Other Long-Term Assets $16.5M $28.1M $273.7M $36.3M $51.1M
Total Assets $881M $1B $1.4B $2.5B $3.2B
 
Accounts Payable $231.5M $305.9M $223.6M $456.6M $585.3M
Accrued Expenses $35.6M $26.2M $59.8M $82.4M $97M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18.1M $63.4M $47.6M $123.1M $104.1M
Total Current Liabilities $391.4M $473.4M $507.4M $891.5M $1B
 
Long-Term Debt $3M $2.7M $148.6M $161.4M $25.6M
Capital Leases -- -- -- -- --
Total Liabilities $424.9M $516.2M $934.8M $1.5B $1.6B
 
Common Stock -- -- $15K $14K $15K
Other Common Equity Adj -- -- -- $17K -$298K
Common Equity $456M -$3M -$3.1B $961M $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.6B $31M --
Total Equity $456M $501.1M $484.9M $992M $1.6B
 
Total Liabilities and Equity $881M $1B $1.4B $2.5B $3.2B
Cash and Short Terms $190.6M $29.1M $130M $474.1M $766.1M
Total Debt $3M $2.7M $148.6M $161.4M $25.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $84.2M $372.9M $561.9M $845.3M
Short Term Investments -- $38.3M $98M -- --
Accounts Receivable, Net -- $564.7M $651.5M $717.6M $974.6M
Inventory -- $278.3M $294.2M $253.6M $310M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $58.2M $8.6M $326M --
Total Current Assets -- $978.7M $1.3B $1.8B $2.4B
 
Property Plant And Equipment -- $7.5M $7.5M $47.2M $84.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $265.2M $265.2M $370.6M --
Other Intangibles -- $1.4M $1.2M $49.3M --
Other Long-Term Assets -- $28.2M $16M $44.5M --
Total Assets -- $1.3B $2B $2.8B $3.7B
 
Accounts Payable -- $404.2M $403.5M $406.5M $553.6M
Accrued Expenses -- $57.3M $67.3M $77.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $20.5M $65.5M $80.1M --
Total Current Liabilities -- $651.8M $772.2M $806.3M $1.1B
 
Long-Term Debt -- -- $145.6M $140.5M $45.7M
Capital Leases -- -- -- -- --
Total Liabilities -- $684.7M $1.4B $1.5B $1.7B
 
Common Stock -- -- $14K $14K $15K
Other Common Equity Adj -- -- -- -$1.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.3B $16.3M --
Total Equity -- $603.1M $675.1M $1.3B $2B
 
Total Liabilities and Equity -- $1.3B $2B $2.8B $3.7B
Cash and Short Terms -- $84.2M $372.9M $561.9M $845.3M
Total Debt -- -- $145.6M $146.1M $45.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $124.3M $50.9M $121.3M $496.2M $517.2M
Depreciation & Amoritzation $16.8M $11.1M $4.6M $4.4M $13.4M
Stock-Based Compensation $4.3M $3M $32M $56.8M $118.9M
Change in Accounts Receivable -$47.8M -$191.1M -$167.3M -$213.1M -$148.5M
Change in Inventories -$23.3M -$87.7M $25.1M -$61M -$3M
Cash From Operations $94.3M -$147.1M $107.7M $429M $649.8M
 
Capital Expenditures $3M $5.9M $3.2M $6.7M $33.9M
Cash Acquisitions -- -- -- -- $152.2M
Cash From Investing -$3M -$5.8M -$3.2M -$6.7M -$186.1M
 
Dividends Paid (Ex Special Dividend) $331.4M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $170M -- --
Long-Term Debt Repaid -- -- -$20M -- -$150M
Repurchase of Common Stock -- -- $693.8M $552M --
Other Financing Activities $427.7M -$8.7M -$153.6M -$78.3M -$27.6M
Cash From Financing $96.3M -$8.7M -$3.6M -$78.3M -$171.6M
 
Beginning Cash (CF) $190.6M $29.1M $130M $474.1M $766.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $187.6M -$161.5M $100.9M $344M $292M
Ending Cash (CF) $378.2M -$132.4M $230.9M $818.1M $1.1B
 
Levered Free Cash Flow $91.3M -$153M $104.5M $422.3M $615.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.9M $27.1M $81.4M $117.3M $146.9M
Depreciation & Amoritzation $4.3M $1.4M $974K $2.9M $7.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2M $49.7M $26.9M $153.8M $184.9M
 
Capital Expenditures $2.6M $908K $712K $12M $15.5M
Cash Acquisitions -- -- -- $34.5M $29M
Cash From Investing -$2.6M -$884K -$712K -$46.5M -$44.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$938K --
Repurchase of Common Stock -- -- $552M -- --
Other Financing Activities -- $4.3M -$8.4M -$16.3M --
Cash From Financing -$61.2M $4.3M -$8.4M -$17.3M -$38.5M
 
Beginning Cash (CF) -- $84.2M $372.9M $561.9M $845.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$61.5M $53.1M $17.8M $90M $101.9M
Ending Cash (CF) -- $137.3M $390.8M $651.9M $947.3M
 
Levered Free Cash Flow -$351K $48.8M $26.2M $141.8M $169.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $69.6M $215.2M $593.2M $579.2M
Depreciation & Amoritzation -- $5.1M $4M $6.2M $22.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$63.5M $307.9M $447.2M $645.1M
 
Capital Expenditures $3.4M $3.8M $3.3M $20.2M $45.8M
Cash Acquisitions -- -- -- $144.7M $123.3M
Cash From Investing -- -$3.8M -$3.3M -$164.8M -$169M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$20M -$1.9M --
Repurchase of Common Stock -- -- $1.2B -- --
Other Financing Activities -- -- -- -$95.3M --
Cash From Financing -- $21.8M -$15.9M -$93.4M -$192.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$45.5M $288.7M $189M $283.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$67.3M $304.6M $427.1M $599.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $32.6M $51.2M $145.1M $242.1M $304M
Depreciation & Amoritzation $8.7M $2.6M $2M $3.9M $13.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$31.2M $52.5M $252.7M $270.9M $266.2M
 
Capital Expenditures $3.4M $1.3M $1.4M $14.9M $26.7M
Cash Acquisitions -- -- -- $144.7M $115.8M
Cash From Investing -$3.3M -$1.3M -$1.4M -$159.6M -$142.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.9M --
Repurchase of Common Stock -- -- $552M -- --
Other Financing Activities -- $4M -$8.4M -$25.3M -$6M
Cash From Financing -$26.4M $4M -$8.4M -$23.5M -$44.5M
 
Beginning Cash (CF) -- $115.3M $728M $1B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.9M $55.1M $242.9M $87.8M $79.2M
Ending Cash (CF) -- $170.5M $970.9M $1.1B $1.7B
 
Levered Free Cash Flow -$34.6M $51.1M $251.3M $256M $239.5M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock