Financhill
Sell
28

NXT Quote, Financials, Valuation and Earnings

Last price:
$60.75
Seasonality move :
-18.02%
Day range:
$58.84 - $61.00
52-week range:
$30.93 - $63.19
Dividend yield:
0%
P/E ratio:
17.46x
P/S ratio:
3.06x
P/B ratio:
5.46x
Volume:
1.9M
Avg. volume:
2.7M
1-year change:
2.53%
Market cap:
$8.9B
Revenue:
$3B
EPS (TTM):
$3.48
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 $963.6M $1.3B $1.6B $1.7B $2B
Gross Profit $232M $147M $287M $813M $1B
Gross Profit Margin 19.4% 10.09% 15.09% 32.52% 34.09%
 
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 $73.5M $81.1M $118.5M $225.9M $369.7M
Operating Income $158.5M $65.9M $168.5M $587.1M $639.1M
 
Net Interest Expenses $502K $34K $1.8M $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 -- -- -$2.4M -$190M -$8.1M
Net Income to Common Excl Extra Items $124.3M $50.9M $118.9M $306.2M $509.2M
 
Basic EPS (Cont. Ops) -- -- $0.02 $3.97 $3.55
Diluted EPS (Cont. Ops) -- -- $0.02 $3.37 $3.47
Weighted Average Basic Share $41.9M $41.9M $45.9M $77.1M $143.5M
Weighted Average Diluted Share $41.9M $41.9M $145.9M $147.3M $149.3M
 
EBITDA $175.3M $76.3M $175.5M $626.2M $674.5M
EBIT $158.5M $65.1M $170.9M $621.8M $661.1M
 
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 $65.1M $170.9M $621.8M $661.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $439.8M $518.4M $736.5M $924.3M
Revenue Growth (YoY) -- -- 17.87% 42.08% 25.5%
 
Cost of Revenues -- $400.9M $428.1M $396M $618.7M
Gross Profit -- $39M $90.3M $340.5M $305.7M
Gross Profit Margin -- 8.86% 17.42% 46.23% 33.07%
 
R&D Expenses -- $3.6M $8.3M $13.1M $23.6M
Selling, General & Admin -- $27.8M $41.4M $56.7M $86.8M
Other Inc / (Exp) -- -- -- $16.2M $23.8M
Operating Expenses -- $31.4M $49.7M $69.8M $114.8M
Operating Income -- $7.6M $40.6M $270.7M $190.9M
 
Net Interest Expenses -- -- $3M $3.8M $16.1M
EBT. Incl. Unusual Items -- $7.1M $40.1M $283.1M $198.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.4M $12.5M $59.9M $40.8M
Net Income to Company -- -- $27.5M $223.2M $157.8M
 
Minority Interest in Earnings -- -- -$2.4M -$18M -$1M
Net Income to Common Excl Extra Items -- $5.8M $25.1M $205.2M $156.8M
 
Basic EPS (Cont. Ops) -- -$1.08 $0.02 $1.48 $1.08
Diluted EPS (Cont. Ops) -- -$1.08 $0.02 $1.48 $1.05
Weighted Average Basic Share -- $41.9M $45.9M $140.8M $144.9M
Weighted Average Diluted Share -- $41.9M $45.9M $147.7M $149.7M
 
EBITDA -- $8.1M $44M $288.1M $206.1M
EBIT -- $6.8M $43M $286.9M $201M
 
Revenue (Reported) -- $439.8M $518.4M $736.5M $924.3M
Operating Income (Reported) -- $7.6M $40.6M $270.7M $190.9M
Operating Income (Adjusted) -- $6.8M $43M $286.9M $201M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $1.5B $1.9B $2.5B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.6B $1.7B $2B
Gross Profit -- -- $287M $813M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $21.6M $38.8M $79.4M
Selling, General & Admin -- -- $96.9M $187.2M $290.3M
Other Inc / (Exp) -- -- -- $20.4M $26.6M
Operating Expenses -- -- $118.5M $218.7M $369.7M
Operating Income -- -- $168.5M $594.3M $639.1M
 
Net Interest Expenses -- -- $1.8M $6.7M $17.7M
EBT. Incl. Unusual Items -- -- $169.1M $608M $648M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $47.8M $111.8M $130.8M
Net Income to Company -- -- $121.3M $496.2M $517.2M
 
Minority Interest in Earnings -- -- -$2.4M -$190M -$8.1M
Net Income to Common Excl Extra Items -- -- $118.9M $306.2M $509.2M
 
Basic EPS (Cont. Ops) -- -- $0.02 $3.23 $3.54
Diluted EPS (Cont. Ops) -- -- $0.02 $3.13 $3.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $175.5M $626.2M $674.5M
EBIT -- -- $170.9M $621.8M $661.1M
 
Revenue (Reported) -- $1.5B $1.9B $2.5B $3B
Operating Income (Reported) -- -- $168.5M $594.3M $639.1M
Operating Income (Adjusted) -- -- $170.9M $621.8M $661.1M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue $777.4M $1.9B $2.5B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $704.7M $1.6B $1.7B $2B --
Gross Profit $72.7M $287M $813M $1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.2M $21.6M $38.8M $79.4M --
Selling, General & Admin $40.8M $96.9M $187.2M $290.3M --
Other Inc / (Exp) -- -- $20.4M $26.6M --
Operating Expenses $48M $118.5M $218.7M $369.7M --
Operating Income $24.7M $168.5M $594.3M $639.1M --
 
Net Interest Expenses $91K $4.3M $6.9M $19.7M --
EBT. Incl. Unusual Items $24.2M $169.1M $608M $648M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $47.8M $111.8M $130.8M --
Net Income to Company -- $121.3M $496.2M $517.2M --
 
Minority Interest in Earnings -- -$2.4M -$190M -$8.1M --
Net Income to Common Excl Extra Items $18.3M $118.9M $306.2M $509.2M --
 
Basic EPS (Cont. Ops) -$0.78 $0.02 $3.23 $3.54 --
Diluted EPS (Cont. Ops) -$0.78 $0.02 $3.13 $3.48 --
Weighted Average Basic Share $83.8M $175.5M $311M $574.1M --
Weighted Average Diluted Share $83.8M $175.5M $589M $597M --
 
EBITDA $26.4M $175.5M $626.2M $674.5M --
EBIT $23.9M $170.9M $621.8M $661.1M --
 
Revenue (Reported) $777.4M $1.9B $2.5B $3B --
Operating Income (Reported) $24.7M $168.5M $594.3M $639.1M --
Operating Income (Adjusted) $23.9M $170.9M $621.8M $661.1M --
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 $121.4M $168.3M $271.2M $382.7M $472.5M
Inventory $84.5M $172.2M $138.1M $201.7M $209.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.6M $42.8M $35.1M $187.2M $88.5M
Total Current Assets $583.3M $714.1M $872.3M $1.8B $2.2B
 
Property Plant And Equipment $5M $7.4M $7.3M $9.2M $60.4M
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 $266.6M $211.4M $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 -- -- $147.1M $144M --
Capital Leases -- -- -- -- --
Total Liabilities $424.9M $1B $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 -$3M $484.9M $992M $1.6B
 
Total Liabilities and Equity $881M $1B $1.4B $2.5B $3.2B
Cash and Short Terms $218M $38.4M $130M $474.1M $766.1M
Total Debt -- -- $147.1M $147.7M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $29.1M $130M $474.1M $766.1M
Short Term Investments -- $9.3M -- -- --
Accounts Receivable, Net -- $168.3M $271.2M $382.7M $472.5M
Inventory -- $172.2M $138.1M $201.7M $209.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $42.8M $35.1M $187.2M $88.5M
Total Current Assets -- $714.1M $872.3M $1.8B $2.2B
 
Property Plant And Equipment -- $7.4M $7.3M $9.2M $60.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $265.2M $265.2M $265.2M $371M
Other Intangibles -- $2.5M $1.3M $1.5M $53.2M
Other Long-Term Assets -- $28.1M $273.7M $36.3M $51.1M
Total Assets -- $1B $1.4B $2.5B $3.2B
 
Accounts Payable -- $266.6M $211.4M $456.6M $585.3M
Accrued Expenses -- $26.2M $59.8M $82.4M $97M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $63.4M $47.6M $123.1M $104.1M
Total Current Liabilities -- $473.4M $507.4M $891.5M $1B
 
Long-Term Debt -- -- $147.1M $144M --
Capital Leases -- -- -- -- --
Total Liabilities -- $1B $934.8M $1.5B $1.6B
 
Common Stock -- -- $15K $14K $15K
Other Common Equity Adj -- -- -- $17K -$298K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.6B $31M --
Total Equity -- -$3M $484.9M $992M $1.6B
 
Total Liabilities and Equity -- $1B $1.4B $2.5B $3.2B
Cash and Short Terms -- $38.4M $130M $474.1M $766.1M
Total Debt -- -- $147.1M $147.7M --
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 -$338.5M -$148.5M
Change in Inventories -$23.3M -$87.7M $25.1M -$61M -$3M
Cash From Operations $94.3M -$147.1M $107.7M $429M $655.8M
 
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 -$177.6M
 
Beginning Cash (CF) $3M $190.6M $29.1M $130M $474.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $187.6M -$161.5M $100.9M $344M $292M
Ending Cash (CF) $190.6M $29.1M $130M $474.1M $766.1M
 
Levered Free Cash Flow $91.3M -$153M $104.5M $422.3M $621.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $27.5M $223.2M $157.8M
Depreciation & Amoritzation -- -- $1M $1.2M $5.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $35.3M $111.5M $237.3M
 
Capital Expenditures -- -- $530K $2.8M $10.1M
Cash Acquisitions -- -- -- -- -$7.5M
Cash From Investing -- -- -$530K -$2.8M -$17.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$20M $2.8M -$147.2M
Repurchase of Common Stock -- -- -$693.8M -- --
Other Financing Activities -- -- -$154.9M -$5.3M --
Cash From Financing -- -- -$4.8M -$2.4M -$147.2M
 
Beginning Cash (CF) -- -- $100.1M $367.8M $693.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $29.9M $106.2M $72.6M
Ending Cash (CF) -- -- $130M $474.1M $766.1M
 
Levered Free Cash Flow -- -- $34.8M $108.7M $227.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $121.3M $496.2M $517.2M
Depreciation & Amoritzation -- -- $4.6M $4.4M $13.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$147.1M $107.7M $429M $655.8M
 
Capital Expenditures -- -- $3.2M $6.7M $33.9M
Cash Acquisitions -- -- -- -- -$152.2M
Cash From Investing -- -- -$3.2M -$6.7M -$186.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$150M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$153.6M -- -$27.6M
Cash From Financing -- -- -$3.6M -$78.3M -$177.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $100.9M $344M $292M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $104.5M $422.3M $621.9M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders -- $121.3M $496.2M $517.2M --
Depreciation & Amoritzation -- $4.6M $4.4M $13.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $107.7M $429M $655.8M --
 
Capital Expenditures -- $3.2M $6.7M $33.9M --
Cash Acquisitions -- -- -- -$152.2M --
Cash From Investing -- -$3.2M -$6.7M -$186.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$20M -- -$150M --
Repurchase of Common Stock -- -$693.8M -$552M -- --
Other Financing Activities -- -$153.6M -$78.3M -$27.6M --
Cash From Financing -- -$3.6M -$78.3M -$177.6M --
 
Beginning Cash (CF) -- $244.5M $1.2B $2.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $100.9M $344M $292M --
Ending Cash (CF) -- $345.4M $1.6B $2.5B --
 
Levered Free Cash Flow -- $104.5M $422.3M $621.9M --

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
37
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
RGC alert for Jun 17

Regencell Bioscience Holdings [RGC] is down 89.92% over the past day.

Buy
59
SYM alert for Jun 17

Symbotic [SYM] is up 16.02% over the past day.

Sell
43
TNXP alert for Jun 17

Tonix Pharmaceuticals Holding [TNXP] is up 15.6% over the past day.

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

Show me the best stock