Financhill
Sell
34

NREF Quote, Financials, Valuation and Earnings

Last price:
$15.71
Seasonality move :
-1.28%
Day range:
$15.52 - $16.25
52-week range:
$12.63 - $18.09
Dividend yield:
12.58%
P/E ratio:
14.45x
P/S ratio:
18.98x
P/B ratio:
0.83x
Volume:
77.2K
Avg. volume:
45.5K
1-year change:
2.98%
Market cap:
$277.6M
Revenue:
$1.4M
EPS (TTM):
$1.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $18.3M $19.5M $34.8M $13.5M $1.4M
Revenue Growth (YoY) 370.58% 6.65% 78.28% -61.1% -89.58%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $4.9M $6.4M $7.2M $9.2M
Other Inc / (Exp) -- -$542K $13.1M -$20.2M -$14.4M
Operating Expenses -- $4.9M $6.4M $7.3M $9.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $28.9M $34.2M $83.5M $14.2M $18.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $34.2M $83.5M $14.2M $18.7M
 
Minority Interest in Earnings -$28.9M -$21.3M -$40.4M -$7.5M -$4.8M
Net Income to Common Excl Extra Items -- $12.8M $43.1M $6.7M $14M
 
Basic EPS (Cont. Ops) -- $2.13 $6.00 $0.22 $0.60
Diluted EPS (Cont. Ops) -- $1.74 $3.93 $0.22 $0.60
Weighted Average Basic Share $5M $5.2M $6.6M $14.7M $17.2M
Weighted Average Diluted Share $5M $18.6M $20.4M $22.5M $23M
 
EBITDA -- -- -- -- --
EBIT $48.4M $55.5M $113.2M $54.5M $70.3M
 
Revenue (Reported) $18.3M $19.5M $34.8M $13.5M $1.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $48.4M $55.5M $113.2M $54.5M $70.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.3M $7M -$1.8M -$10.9M $21.6M
Revenue Growth (YoY) 314.22% 63.89% -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $2M $1.7M $2.5M $2.2M
Other Inc / (Exp) -$200K $1.7M -$8.5M -$15.7M $6.5M
Operating Expenses $1.6M $2M $1.7M $2.5M $2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $11.5M $25.2M -$9.4M -$17.1M $23.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $11.5M $25.2M -$9.4M -$17.1M $23.3M
 
Minority Interest in Earnings -$7.8M -$11.1M $948K $2.4M -$3.9M
Net Income to Common Excl Extra Items $3.7M $14.1M -$8.4M -$14.7M $19.4M
 
Basic EPS (Cont. Ops) $0.54 $1.93 -$0.62 -$0.90 $0.92
Diluted EPS (Cont. Ops) $0.52 $1.17 -$0.62 -$0.90 $0.74
Weighted Average Basic Share $5.3M $6.9M $15M $17.2M $17.5M
Weighted Average Diluted Share $5.6M $20.7M $22.7M $23.1M $30.5M
 
EBITDA -- -- -- -- --
EBIT $17.6M $33M $1.3M -$3.9M $34.4M
 
Revenue (Reported) $4.3M $7M -$1.8M -$10.9M $21.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $17.6M $33M $1.3M -$3.9M $34.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.9M $26.8M $41.6M -$15M $22.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2M $7.9M $6.8M $9M $11.7M
Other Inc / (Exp) $247K $4.6M -$5.1M -$23.6M $7.4M
Operating Expenses $5.6M $7.9M $6.8M $9M $11.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses $404K -- -- -- --
EBT. Incl. Unusual Items $6.1M $88.7M $37.1M -$1.2M $38.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $6.1M $88.7M $37.1M -$1.2M $38.7M
 
Minority Interest in Earnings -$5.3M -$48.8M -$14.2M -$2.3M -$9.8M
Net Income to Common Excl Extra Items $784K $40M $22.9M -$3.5M $28.9M
 
Basic EPS (Cont. Ops) -$1.33 $6.43 $1.90 -$0.45 $1.31
Diluted EPS (Cont. Ops) -$1.35 $3.81 $1.34 -$0.45 $1.10
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $21.1M $117.3M $73.6M $49M $85.6M
 
Revenue (Reported) $13.9M $26.8M $41.6M -$15M $22.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $21.1M $117.3M $73.6M $49M $85.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.8M $20.1M $27M -$1.5M $19.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4M $6.4M $6.8M $7.1M $9.5M
Other Inc / (Exp) $101K $5.2M -$13M -$16.4M $5.5M
Operating Expenses $3.4M $6.4M $6.8M $7.1M $9.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.9M $62.5M $16.2M $805K $20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $7.9M $62.5M $16.2M $805K $20.8M
 
Minority Interest in Earnings -$5.3M -$32.7M -$6.6M -$1.4M -$6.5M
Net Income to Common Excl Extra Items $2.7M $29.8M $9.6M -$614K $14.3M
 
Basic EPS (Cont. Ops) $0.32 $4.64 $0.54 -$0.19 $0.52
Diluted EPS (Cont. Ops) $0.30 $3.01 $0.42 -$0.19 $0.31
Weighted Average Basic Share $15.7M $17.2M $43.6M $51.6M $52.1M
Weighted Average Diluted Share $41.5M $59.5M $67.2M $68.8M $83.1M
 
EBITDA -- -- -- -- --
EBIT $22.6M $84.4M $44.8M $39.3M $54.6M
 
Revenue (Reported) $12.8M $20.1M $27M -$1.5M $19.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $22.6M $84.4M $44.8M $39.3M $54.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $301.8K $30.2M $26.5M $20M $13.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.3M $5.1M $8.3M $15.7M $22M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.6M $35.3M $34.8M $46M $46.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $40.5M $44.6M $58.5M $110.6M $114.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.8B $6.2B $8.5B $8.2B $7B
 
Accounts Payable -- $2.3M $4M $8M $8.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $163.8M $290.3M $339M $311.7M
 
Long-Term Debt $2.4B $5.6B $7.7B $7.3B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $5.8B $8B $7.6B $6.6B
 
Common Stock -- $66K $108K $187K $188K
Other Common Equity Adj -- -- -- -- --
Common Equity $10 $128.2M $238M $384M $347.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $347.7M $275.7M $268.7M $161M $89.6M
Total Equity $347.7M $403.9M $506.7M $545M $436.9M
 
Total Liabilities and Equity $2.8B $6.2B $8.5B $8.2B $7B
Cash and Short Terms $301.8K $30.2M $26.5M $20M $13.8M
Total Debt $2.4B $5.6B $7.7B $7.3B $6.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $18M $22.2M $22.1M $11M $34.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.8M $6.4M $13.7M $21.5M $32.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $24.8M $28.7M $46M $42.8M $67.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $41.5M $49.3M $117.3M $98.7M $116.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.2B $8.3B $8.3B $6.9B $5.7B
 
Accounts Payable $1.2M $7.2M $16.2M $10.1M $10.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $161.4M $229.8M $367.3M $308.1M $249.9M
 
Long-Term Debt $5.6B $7.6B $7.4B $6.1B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $7.8B $7.8B $6.5B $5.3B
 
Common Stock $69K $108K $166K $188K $190K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -$54.4M -$3K $11.5M -- $41.5M
Minority Interest, Total $265.2M $266.2M $143.3M $89.2M $89.5M
Total Equity $389M $496.5M $495.1M $434.2M $422.1M
 
Total Liabilities and Equity $6.2B $8.3B $8.3B $6.9B $5.7B
Cash and Short Terms $18M $22.2M $22.1M $11M $34.7M
Total Debt $5.6B $7.6B $7.4B $6.1B $4.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- $34.2M $83.5M $14.2M $18.7M
Depreciation & Amoritzation -- -- -- $2.9M $2.5M
Stock-Based Compensation -- $548K $2M $3.3M $4.4M
Change in Accounts Receivable -- -$6.7M -$2.9M -$10.7M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- $32.9M $49.3M $65.8M $31.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$68.3M $517.9M $950.6M $741.3M
 
Dividends Paid (Ex Special Dividend) -- -$8.3M -$17.7M -$33.2M -$51.5M
Special Dividend Paid
Long-Term Debt Issued -- $344.3M $306.7M $315.9M $69.2M
Long-Term Debt Repaid -- -$191.2M -$103.5M -$244.1M -$121.1M
Repurchase of Common Stock -- -$13.4M -- -- --
Other Financing Activities -- -$200.2M -$836.2M -$1.2B -$681.8M
Cash From Financing -- $68.8M -$567.4M -$1B -$776.6M
 
Beginning Cash (CF) -- -- $33.5M $33.2M $20.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $33.5M -$239K -$12.9M -$3.7M
Ending Cash (CF) -- $33.5M $33.2M $20.3M $16.6M
 
Levered Free Cash Flow -- $32.9M $49.3M $65.8M $31.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $11.5M $25.2M -$9.4M -$17.1M $23.3M
Depreciation & Amoritzation -- -- $545K $476K $1.1M
Stock-Based Compensation $253K $538K $870K $1.3M $1.4M
Change in Accounts Receivable -$877K -$372K -$5.6M -$1.6M $2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $9.1M $14.4M $8.1M $6M $14.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.7M $151.5M $141.6M $208.1M $138.9M
 
Dividends Paid (Ex Special Dividend) -$2.1M -$5.2M -$8.4M -$12.7M -$11.1M
Special Dividend Paid -- -- -- $185K --
Long-Term Debt Issued $186.3M $49M $59.5M $188K $37M
Long-Term Debt Repaid -$86.8M -$23.9M -$48.5M -$36.2M -$82.8M
Repurchase of Common Stock -$8.9M -- -$113.5M -- --
Other Financing Activities -$37.4M -$267.8M -$69.2M -$174M -$106.9M
Cash From Financing $96.6M -$172M -$179.6M -$222.7M -$122.3M
 
Beginning Cash (CF) $966K $30.7M $61.1M $21.6M $7.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17M -$6.1M -$29.9M -$8.7M $31.4M
Ending Cash (CF) $18M $24.6M $31.2M $12.9M $38.7M
 
Levered Free Cash Flow $9.1M $14.4M $8.1M $6M $14.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.1M $88.7M $37.1M -$1.2M $38.7M
Depreciation & Amoritzation -- -- $2.4M $1.9M $5.5M
Stock-Based Compensation $300K $1.7M $3M $4.3M $5.7M
Change in Accounts Receivable -$5.3M -$3.2M -$9.1M -$6.4M -$9.4M
Change in Inventories -- -- -- -- --
Cash From Operations $20.9M $49.1M $70.9M $35.4M $28.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$5M $5M
Cash From Investing -$110.2M $238.4M $1B $876.9M $837.8M
 
Dividends Paid (Ex Special Dividend) -$5.5M -$15.3M -$30M -$46.4M -$45.9M
Special Dividend Paid
Long-Term Debt Issued $246.4M $246.5M $465.9M $53M $255.4M
Long-Term Debt Repaid -$183M -$58.1M -$275.5M -$111.2M -$721M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$78.3M -$534.8M -$1.3B -$982.5M -$439.3M
Cash From Financing $106.9M -$280.9M -$1.1B -$930.6M -$840.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.6M $6.6M $6.6M -$18.3M $25.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20.9M $49.1M $70.9M $35.4M $28.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.9M $62.5M $16.2M $805K $20.8M
Depreciation & Amoritzation -- -- $2.4M $1.4M $4.5M
Stock-Based Compensation $292K $1.5M $2.4M $3.4M $4.7M
Change in Accounts Receivable -$5.2M -$1.7M -$7.9M -$3.7M -$8.4M
Change in Inventories -- -- -- -- --
Cash From Operations $21M $37.2M $58.8M $28.4M $24.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$5M --
Cash From Investing -$110.1M $196.5M $713.2M $639.5M $735.9M
 
Dividends Paid (Ex Special Dividend) -$5.4M -$12.4M -$24.8M -$38M -$32.4M
Special Dividend Paid -- -- -- $555K --
Long-Term Debt Issued $246.4M $148.6M $307.8M $44.9M $231.1M
Long-Term Debt Repaid -$183M -$49.9M -$221.8M -$88.9M -$688.8M
Repurchase of Common Stock -$10.3M -- -$113.5M -- --
Other Financing Activities -$78.3M -$412.8M -$846.7M -$593.3M -$350.8M
Cash From Financing $107M -$242.7M -$774M -$675.3M -$738.8M
 
Beginning Cash (CF) $1.2M $79.6M $136.5M $82.3M $43.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18M -$8.9M -$2.1M -$7.4M $22.1M
Ending Cash (CF) $19.1M $70.7M $134.4M $74.8M $65.3M
 
Levered Free Cash Flow $21M $37.2M $58.8M $28.4M $24.9M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.8% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.65% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.96% over the past day.

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

Show me the best stock