Financhill
Buy
66

NIC Quote, Financials, Valuation and Earnings

Last price:
$124.44
Seasonality move :
5.71%
Day range:
$124.15 - $127.22
52-week range:
$97.90 - $141.92
Dividend yield:
1%
P/E ratio:
13.34x
P/S ratio:
3.54x
P/B ratio:
1.52x
Volume:
54K
Avg. volume:
132.4K
1-year change:
17.16%
Market cap:
$1.8B
Revenue:
$520.6M
EPS (TTM):
$9.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $211.9M $238.9M $331.8M $419.8M $520.6M
Revenue Growth (YoY) 10.35% 12.74% 38.89% 26.5% 24.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$692K $3.7M $160K -$35.2M $2.9M
Operating Expenses -$82.5M -$86.8M -$127.4M -$87.8M -$155.1M
Operating Income $82.5M $86.8M $127.4M $87.8M $155.1M
 
Net Interest Expenses $3.2M $3.2M $12.2M $15.5M $8.7M
EBT. Incl. Unusual Items $80.9M $81.1M $125.7M $86.6M $155.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.5M $20.5M $31.5M $25.1M $31.1M
Net Income to Company $60.5M $60.7M $94.3M $61.5M $124.1M
 
Minority Interest in Earnings $347K -- -- -- --
Net Income to Common Excl Extra Items $60.5M $60.7M $94.3M $61.5M $124.1M
 
Basic EPS (Cont. Ops) $5.82 $5.65 $6.78 $4.17 $8.24
Diluted EPS (Cont. Ops) $5.70 $5.44 $6.56 $4.08 $8.05
Weighted Average Basic Share $10.3M $10.7M $13.9M $14.7M $15M
Weighted Average Diluted Share $10.5M $11.1M $14.4M $15.1M $15.4M
 
EBITDA -- -- -- -- --
EBIT $100.8M $94.7M $159.7M $228M $325.4M
 
Revenue (Reported) $211.9M $238.9M $331.8M $419.8M $520.6M
Operating Income (Reported) $82.5M $86.8M $127.4M $87.8M $155.1M
Operating Income (Adjusted) $100.8M $94.7M $159.7M $228M $325.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $52.7M $83.7M $116.4M $135M $144M
Revenue Growth (YoY) -5.76% 58.75% 39.07% 15.96% 6.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$12.9M -$25.3M -$31.8M -$40.8M -$51.8M
Operating Income $12.9M $25.3M $31.8M $40.8M $51.8M
 
Net Interest Expenses $1.1M $3.1M $3.4M $2.2M $1.8M
EBT. Incl. Unusual Items $10.1M $24.8M $31.8M $40.8M $51.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $6.3M $14.7M $8.3M $10.1M
Net Income to Company $7.8M $18.5M $17.2M $32.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.8M $18.5M $17.2M $32.5M $41.7M
 
Basic EPS (Cont. Ops) $0.75 $1.33 $1.16 $2.16 $2.81
Diluted EPS (Cont. Ops) $0.73 $1.29 $1.14 $2.10 $2.73
Weighted Average Basic Share $10.4M $13.9M $14.7M $15.1M $14.8M
Weighted Average Diluted Share $10.8M $14.3M $15.1M $15.5M $15.3M
 
EBITDA -- -- -- -- --
EBIT $13.7M $32.6M $70.2M $85.1M $92.9M
 
Revenue (Reported) $52.7M $83.7M $116.4M $135M $144M
Operating Income (Reported) $12.9M $25.3M $31.8M $40.8M $51.8M
Operating Income (Adjusted) $13.7M $32.6M $70.2M $85.1M $92.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $220.1M $304.9M $391.5M $514.9M $546.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$2.2M -$32.9M --
Operating Expenses -$86M -$113.8M -$87M -$149.3M -$176M
Operating Income $86M $113.8M $87M $149.3M $176M
 
Net Interest Expenses $2.3M $8.5M $18M $9.3M $8M
EBT. Incl. Unusual Items $83.5M $110.5M $86.3M $149.3M $180M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.1M $27.5M $27.9M $29.1M $35.1M
Net Income to Company $62.4M $83M $58.5M $120.2M --
 
Minority Interest in Earnings $98K -- -- -- --
Net Income to Common Excl Extra Items $62.4M $83M $58.5M $120.2M $144.8M
 
Basic EPS (Cont. Ops) $6.21 $6.18 $3.97 $8.05 $9.60
Diluted EPS (Cont. Ops) $5.99 $5.97 $3.87 $7.86 $9.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $97.1M $130.8M $206.1M $317.6M $346.4M
 
Revenue (Reported) $220.1M $304.9M $391.5M $514.9M $546.9M
Operating Income (Reported) $86M $113.8M $87M $149.3M $176M
Operating Income (Adjusted) $97.1M $130.8M $206.1M $317.6M $346.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $165.2M $231.2M $290.9M $386.9M $413.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$2.3M -- --
Operating Expenses -$62.1M -$89.8M -$49.4M -$111.9M -$136.8M
Operating Income $62.1M $89.8M $49.4M $111.9M $136.8M
 
Net Interest Expenses $1.7M $7.1M $12.8M $6.6M $5.9M
EBT. Incl. Unusual Items $59.3M $88.6M $49.2M $111.9M $136.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15M $22M $18.4M $22.3M $26.4M
Net Income to Company $44.3M $66.7M $30.9M $89.6M $68.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.3M $66.7M $30.9M $89.6M $110.4M
 
Basic EPS (Cont. Ops) $4.42 $4.89 $2.09 $5.98 $7.35
Diluted EPS (Cont. Ops) $4.25 $4.72 $2.04 $5.84 $7.15
Weighted Average Basic Share $30.3M $40.9M $44.1M $44.9M $45.1M
Weighted Average Diluted Share $31.5M $42.4M $44.8M $46M $46.4M
 
EBITDA -- -- -- -- --
EBIT $68.8M $104.9M $151.3M $240.9M $261.9M
 
Revenue (Reported) $165.2M $231.2M $290.9M $386.9M $413.2M
Operating Income (Reported) $62.1M $89.8M $49.4M $111.9M $136.8M
Operating Income (Adjusted) $68.8M $104.9M $151.3M $240.9M $261.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $88.5M $209.3M $121.2M $129.9M $115.9M
Short Term Investments $539.3M $921.7M $917.6M $802.6M $438.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $841.7M $832.6M $188.5M $522M $562.1M
 
Property Plant And Equipment $59.9M $94.6M $109M $118.8M $127M
Long-Term Investments $789.4M $452.7M $108.4M $425.4M $481.3M
Goodwill $163.2M $317.2M $367.4M $367.4M $367.4M
Other Intangibles $12.2M $22.3M $35.1M $27M $20.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.6B $7.7B $8.8B $8.5B $8.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $317M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.8B $4.9B $5.7B $4.9B $4.9B
 
Long-Term Debt $49.9M $206.9M $225.3M $166.9M $161.4M
Capital Leases -- -- -- -- --
Total Liabilities $4B $6.8B $7.8B $7.4B $7.6B
 
Common Stock $100K $140K $147K $149K $154K
Other Common Equity Adj $12.7M $3.1M -$57.5M -$53.2M -$48.6M
Common Equity $539.2M $891.9M $972.5M $1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $539.2M $891.9M $972.5M $1B $1.2B
 
Total Liabilities and Equity $4.6B $7.7B $8.8B $8.5B $8.8B
Cash and Short Terms $1.4B $1.5B $1.1B $1.3B $975.8M
Total Debt $53.9M $216.9M $225.3M $166.9M $161.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $217.6M $118.5M $109.4M $124.1M $94.4M
Short Term Investments $715.9M $949.6M $793.8M $825.9M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $473.3M $577.6M $458M $501.7M
 
Property Plant And Equipment $83.5M $106.6M $117.7M $123.6M $121.7M
Long-Term Investments $1.2B $411.8M $505M $370.7M $443.7M
Goodwill $255.4M $369.8M $367.4M $367.4M --
Other Intangibles $14.5M $37.3M $28.8M $22.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.4B $8.9B $8.4B $8.6B $9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $280M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B $5.8B $4.9B $4.8B $5B
 
Long-Term Debt $144.2M $225.2M $197.8M $161.2M $134.6M
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $8B $7.4B $7.5B $7.8B
 
Common Stock $120K $147K $147K $151K $148K
Other Common Equity Adj $6.5M -$62.3M -$83.4M -$34.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $729.3M $938.5M $974.5M $1.1B $1.2B
 
Total Liabilities and Equity $6.4B $8.9B $8.4B $8.6B $9B
Cash and Short Terms $2.1B $1.4B $1.3B $1.3B --
Total Debt $144.2M $225.2M $197.8M $161.2M $134.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $60.5M $60.7M $94.3M $61.5M $124.1M
Depreciation & Amoritzation $10.7M $13.9M $21.9M $18.4M $17M
Stock-Based Compensation $5.7M $7.3M $7M $6.4M $6.6M
Change in Accounts Receivable $7M -$10.5M $73K -$5.3M -$3M
Change in Inventories -- -- -- -- --
Cash From Operations $72.6M $66.5M $109.9M $107.6M $131.9M
 
Capital Expenditures $10.8M $12.8M $12.2M $18.2M $28M
Cash Acquisitions $21.8M -- $28.2M -- --
Cash From Investing -$202.4M -$339.5M -$508.8M $591.8M -$286.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- $11.1M $16.5M
Special Dividend Paid
Long-Term Debt Issued $367.8M $104M -- -- --
Long-Term Debt Repaid -$384.1M -$188M -$20M -$59M -$5.2M
Repurchase of Common Stock $42.1M $62.6M $61.5M $1.5M $10.1M
Other Financing Activities -$8.2M -$789K -- -- --
Cash From Financing $750.6M $65.4M -$41.6M -$362.7M $199.3M
 
Beginning Cash (CF) $182.1M $802.9M $595.3M $154.7M $491.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $620.8M -$207.6M -$440.6M $336.7M $44.6M
Ending Cash (CF) $802.9M $595.3M $154.7M $491.4M $536M
 
Levered Free Cash Flow $61.8M $53.7M $97.6M $89.4M $103.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.8M $18.5M $17.2M $32.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.8M $1.3M $1.4M $1.5M $1.7M
Change in Accounts Receivable -$4.7M -$393K $583K $1.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $11.5M $36M $23.6M $39M $44.7M
 
Capital Expenditures $3.2M $1.8M $2.5M $16.4M -$4K
Cash Acquisitions -- -- -- -- --
Cash From Investing $322.4M -$167.7M $86.9M -$40.3M -$37M
 
Dividends Paid (Ex Special Dividend) -- -- $3.7M $4.2M $4.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $99M -- -- -- --
Long-Term Debt Repaid -$28.6M -- -- -$1.2M --
Repurchase of Common Stock $17.3M -- -- -- $20.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $224.3M $388.9M $247.1M $20.8M $43.6M
 
Beginning Cash (CF) $792.4M $181M $505.2M $408.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $558.2M $257.3M $40.7M $19.5M $51.3M
Ending Cash (CF) $1.4B $438.3M $545.9M $428M --
 
Levered Free Cash Flow $8.3M $34.2M $21.1M $22.6M $44.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $62.4M $83M $58.5M $120.2M --
Depreciation & Amoritzation $12.4M $21.6M $18.1M $18.8M --
Stock-Based Compensation $6.7M $7.4M $6.6M $6.7M $6.8M
Change in Accounts Receivable -$4.5M $3.9M -$10.9M $1.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $55.7M $114.2M $100.7M $137.4M $154.6M
 
Capital Expenditures $8M $13.9M $19.4M $25.8M $6.3M
Cash Acquisitions -- -- $28.2M -- --
Cash From Investing $387.9M -$1B $535.2M -$295.7M -$341.5M
 
Dividends Paid (Ex Special Dividend) -- -- $7.4M $15.9M $18.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$394.6M -$165.4M -$28M -$36.2M --
Repurchase of Common Stock $47.6M $88.9M $2.3M -- $86.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $53.4M -$25.6M -$211.3M -$276.6M $232.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $497M -$912.3M $107.6M -$117.9M $46M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $47.7M $100.4M $81.4M $111.6M $148.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $44.3M $66.7M $30.9M $89.6M $68.6M
Depreciation & Amoritzation $2.7M $6.8M $4.2M $4.8M $7.4M
Stock-Based Compensation $5.2M $5.3M $4.8M $5.1M $5.3M
Change in Accounts Receivable -$6.7M $7.7M -$3.3M $4M -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $34.5M $82.2M $73.1M $102.8M $125.5M
 
Capital Expenditures $6.9M $8M $15.1M $22.7M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $284.8M -$376.7M $667.3M -$220.1M -$275M
 
Dividends Paid (Ex Special Dividend) -- -- $7.4M $12.2M $13.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $104M -- -- -- --
Long-Term Debt Repaid -$42.6M -$20M -$28M -$5.2M -$27.4M
Repurchase of Common Stock $34.4M $60.7M $1.5M -- $76.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $228.4M $137.5M -$32.2M $53.9M $87.5M
 
Beginning Cash (CF) $2.3B $1.2B $774.1M $1.3B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $547.7M -$157M $391.2M -$63.4M -$62.1M
Ending Cash (CF) $2.9B $1B $1.2B $1.3B $994.8M
 
Levered Free Cash Flow $27.6M $74.3M $58M $80.1M $124.5M

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock