Financhill
Buy
57

NRP Quote, Financials, Valuation and Earnings

Last price:
$111.00
Seasonality move :
0.95%
Day range:
$108.50 - $113.03
52-week range:
$81.74 - $113.04
Dividend yield:
2.71%
P/E ratio:
9.00x
P/S ratio:
6.02x
P/B ratio:
2.80x
Volume:
34.7K
Avg. volume:
38.3K
1-year change:
13.08%
Market cap:
$1.4B
Revenue:
$293.7M
EPS (TTM):
$12.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $210.3M $129M $194.2M $328.1M $293.7M
Revenue Growth (YoY) 3.74% -38.67% 50.57% 68.9% -10.49%
 
Cost of Revenues $14.9M $9.2M $19.1M $22.5M $18.5M
Gross Profit $195.4M $119.8M $175.2M $305.6M $275.2M
Gross Profit Margin 92.9% 92.87% 90.18% 93.14% 93.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.7M $14.3M $17.4M $21.9M $26.1M
Other Inc / (Exp) -$123.9M -$124.6M $17M $46M $75.8M
Operating Expenses $49.5M $39.1M $44.4M $56.8M $58.4M
Operating Income $145.9M $80.7M $130.8M $248.8M $216.7M
 
Net Interest Expenses $47.5M $41M $38.9M $26.3M $14.1M
EBT. Incl. Unusual Items -$25.4M -$84.8M $108.9M $268.5M $278.4M
Earnings of Discontinued Ops. $956K -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$25.4M -$84.8M $108.9M $268.5M $278.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.5M -$84.8M $108.9M $268.5M $278.4M
 
Basic EPS (Cont. Ops) -$4.35 -$9.20 $6.14 $18.72 $15.59
Diluted EPS (Cont. Ops) -$4.35 -$9.20 $4.81 $13.39 $13.08
Weighted Average Basic Share $12.3M $12.3M $12.3M $12.5M $12.6M
Weighted Average Diluted Share $12.3M $12.3M $22.2M $19.7M $16.1M
 
EBITDA $37M -$34.7M $166.9M $317.3M $311M
EBIT $22M -$43.9M $147.8M $294.8M $292.5M
 
Revenue (Reported) $210.3M $129M $194.2M $328.1M $293.7M
Operating Income (Reported) $145.9M $80.7M $130.8M $248.8M $216.7M
Operating Income (Adjusted) $22M -$43.9M $147.8M $294.8M $292.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.9M $50.1M $87.3M $73.1M $52.2M
Revenue Growth (YoY) -36.18% 79.13% 74.5% -16.3% -28.58%
 
Cost of Revenues $2.1M $5.2M $6.9M $4.6M $4.7M
Gross Profit $25.8M $44.9M $80.5M $68.5M $47.5M
Gross Profit Margin 92.45% 89.65% 92.16% 93.72% 90.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6M $4.1M $4.5M $5.7M $5.9M
Other Inc / (Exp) $1.1M $6.7M $11.6M $13.2M $8M
Operating Expenses $9.4M $12.4M $12.4M $14M $12.7M
Operating Income $16.4M $32.5M $68.1M $54.5M $34.8M
 
Net Interest Expenses $10.3M $9.7M $5.1M $3.8M $4.2M
EBT. Incl. Unusual Items $7.2M $29.5M $74.6M $63.8M $38.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $7.2M $29.5M $74.6M $63.8M $38.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.2M $29.5M $74.6M $63.8M $38.6M
 
Basic EPS (Cont. Ops) -$0.02 $1.71 $5.25 $3.40 $2.04
Diluted EPS (Cont. Ops) -$0.02 $1.10 $3.71 $2.91 $2.00
Weighted Average Basic Share $12.3M $12.4M $12.5M $12.6M $13M
Weighted Average Diluted Share $12.3M $26.4M $19.7M $15.5M $13.3M
 
EBITDA $19.6M $44.3M $86.5M $72.3M $47.5M
EBIT $17.5M $39.2M $79.7M $67.7M $42.8M
 
Revenue (Reported) $27.9M $50.1M $87.3M $73.1M $52.2M
Operating Income (Reported) $16.4M $32.5M $68.1M $54.5M $34.8M
Operating Income (Adjusted) $17.5M $39.2M $79.7M $67.7M $42.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $137.1M $154.5M $320.5M $298.2M $256.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.4M $18.2M $20.5M $18.4M $18.7M
Gross Profit $127.7M $136.3M $300M $279.7M $237.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.1M $14.7M $19.8M $25M $27.1M
Other Inc / (Exp) -$265.1M $10.3M $47M $68.1M $38.3M
Operating Expenses $40.2M $39.3M $53.8M $57.3M $54.4M
Operating Income $87.5M $97M $246.1M $222.4M $183.5M
 
Net Interest Expenses $41.3M $39.4M $32.2M $13.8M $16M
EBT. Incl. Unusual Items -$219M $67.9M $260.9M $276.7M $205.9M
Earnings of Discontinued Ops. $750K -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$219M $67.9M $260.9M $276.7M $205.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$218.2M $67.9M $260.9M $276.7M $205.9M
 
Basic EPS (Cont. Ops) -$19.85 $2.93 $18.12 $15.10 $13.37
Diluted EPS (Cont. Ops) -$20.23 $2.27 $12.53 $11.97 $12.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$168.3M $125.5M $313.6M $308.9M $240.5M
EBIT -$177.7M $107.3M $293.1M $290.5M $221.8M
 
Revenue (Reported) $137.1M $154.5M $320.5M $298.2M $256.7M
Operating Income (Reported) $87.5M $97M $246.1M $222.4M $183.5M
Operating Income (Adjusted) -$177.7M $107.3M $293.1M $290.5M $221.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $95.5M $121M $247.2M $217.3M $180.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2M $15.1M $16.6M $12.5M $12.7M
Gross Profit $89.3M $105.8M $230.6M $204.8M $167.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.2M $11.6M $14M $17.2M $18.2M
Other Inc / (Exp) -$127.6M $7.4M $37.3M $59.5M $21.9M
Operating Expenses $30.4M $30.6M $40M $40.6M $36.6M
Operating Income $58.9M $75.2M $190.6M $164.2M $131M
 
Net Interest Expenses $30.9M $29.3M $22.6M $10.2M $12M
EBT. Incl. Unusual Items -$99.5M $53.3M $205.3M $213.5M $140.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$99.5M $53.3M $205.3M $213.5M $140.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$99.5M $53.3M $205.3M $213.5M $140.9M
 
Basic EPS (Cont. Ops) -$9.76 $2.36 $14.35 $10.73 $8.50
Diluted EPS (Cont. Ops) -$10.14 $1.71 $10.11 $8.84 $8.12
Weighted Average Basic Share $36.8M $37M $37.4M $37.8M $38.9M
Weighted Average Diluted Share $60M $65.6M $59.8M $49.6M $40.9M
 
EBITDA -$62.4M $97.7M $244.5M $236.1M $165.6M
EBIT -$68.6M $82.6M $227.9M $223.6M $152.9M
 
Revenue (Reported) $95.5M $121M $247.2M $217.3M $180.3M
Operating Income (Reported) $58.9M $75.2M $190.6M $164.2M $131M
Operating Income (Adjusted) -$68.6M $82.6M $227.9M $223.6M $152.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $98.3M $99.8M $135.5M $39.1M $12M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.9M $12.3M $24.5M $42.7M $41.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $5.1M $2.7M $1.8M $2.2M
Total Current Assets $132.1M $117.2M $162.8M $83.6M $55.3M
 
Property Plant And Equipment $629.1M $484.4M $461.7M $436.3M $418.5M
Long-Term Investments $263.1M $262.5M $276M $306.5M $276.5M
Goodwill -- -- -- -- --
Other Intangibles $17.7M $17.5M $16.1M $14.7M $13.7M
Other Long-Term Assets $7M $7.1M $5.8M $7.1M $7.5M
Total Assets $1.1B $921.9M $953.8M $877.1M $797.9M
 
Accounts Payable $1.2M $1.4M $2M $2M $885K
Accrued Expenses $11.1M $9.4M $11.5M $12.9M $13.6M
Current Portion Of Long-Term Debt $45.8M $39.1M $39.1M $39.1M $30.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $65K -- -- -- --
Total Current Liabilities $62.7M $61.4M $64.4M $60.2M $49.8M
 
Long-Term Debt $470.4M $432.4M $394.4M $129.2M $124.3M
Capital Leases -- -- -- -- --
Total Liabilities $585.3M $549M $513.9M $235.1M $219.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $503.6M $372.9M $439.9M $642M $578.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2.9M -- -- -- --
Total Equity $500.6M $372.9M $439.9M $642M $578.2M
 
Total Liabilities and Equity $1.1B $921.9M $953.8M $877.1M $797.9M
Cash and Short Terms $98.3M $99.8M $135.5M $39.1M $12M
Total Debt $516.2M $471.5M $433.5M $168.3M $155.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $115.6M $119M $60.9M $18.4M $30.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.5M $23.2M $34.7M $38.6M $36.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4M $1M $1.2M $2.6M $1.5M
Total Current Assets $137M $143.2M $96.9M $59.6M $69.3M
 
Property Plant And Equipment $489.9M $466.5M $445.4M $424.6M $406.3M
Long-Term Investments $256.8M $277.3M $284.8M $282.5M $267.8M
Goodwill -- -- -- -- --
Other Intangibles $17.6M -- -- -- --
Other Long-Term Assets $7.4M $5.8M $7.2M $7.6M $9.2M
Total Assets $942.6M $941M $879M $815.2M $789.9M
 
Accounts Payable $1.4M $1.5M $2.2M $1.1M $984K
Accrued Expenses $16.1M $14.9M $10.1M $7.7M $8.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $67.6M $66.7M $111.2M $52.1M $29.7M
 
Long-Term Debt $452.4M $414.4M $148.7M $170.7M $183.1M
Capital Leases -- -- -- -- --
Total Liabilities $576M $534.3M $301M $264.7M $272.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $366.5M $406.7M $578M $550.5M $517.2M
 
Total Liabilities and Equity $942.6M $941M $879M $815.2M $789.9M
Cash and Short Terms $115.6M $119M $60.9M $18.4M $30.9M
Total Debt $491.5M $453.5M $238.7M $207.5M $197.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$25.4M -$84.8M $108.9M $268.5M $278.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.4M $3.6M $4M $5.8M $10.9M
Change in Accounts Receivable -$6M $12.9M -$14.4M -$18.7M -$164K
Change in Inventories -- -- -- -- --
Cash From Operations $137.3M $89.3M $121.8M $266.8M $311M
 
Capital Expenditures $22K -- -- $118K $10K
Cash Acquisitions -- -$1M -- -- --
Cash From Investing $7.6M $1.7M $2.4M $2.7M $5.4M
 
Dividends Paid (Ex Special Dividend) -$63.2M -$39.4M -$38.2M -$64.6M -$92M
Special Dividend Paid
Long-Term Debt Issued $300M -- -- $70M $248.8M
Long-Term Debt Repaid -$463.1M -$46.2M -$39.4M -$339.4M -$262.4M
Repurchase of Common Stock -- -$3.9M -- -$19.3M -$178.3M
Other Financing Activities -$26.4M -- -$1.7M -$12.6M -$3.5M
Cash From Financing -$252.7M -$89.4M -$88.5M -$366M -$343.5M
 
Beginning Cash (CF) $206M $98.3M $99.8M $135.5M $39.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$107.8M $1.5M $35.7M -$96.4M -$27.1M
Ending Cash (CF) $98.3M $99.8M $135.5M $39.1M $12M
 
Levered Free Cash Flow $137.3M $89.3M $121.8M $266.7M $311M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.7M $55.6M $63.2M $65M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1M $1.2M $1.6M $3M --
Change in Accounts Receivable $4.9M -$2.1M -$8.6M -$4.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $13.2M $55.2M $68.9M $77.8M --
 
Capital Expenditures -- -- $59K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $777K $541K $910K $2.6M --
 
Dividends Paid (Ex Special Dividend) -$5.5M -$9.7M -$17.1M -$11.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70M $33.8M --
Long-Term Debt Repaid -$20.3M -$20.3M -$141.7M -$86.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1K -$2.8M -$7K --
Cash From Financing -$29.7M -$39.2M -$91.6M -$86.8M --
 
Beginning Cash (CF) $115.6M $119M $60.9M $18.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.8M $16.5M -$21.8M -$6.4M --
Ending Cash (CF) $99.8M $135.5M $39.1M $12M --
 
Levered Free Cash Flow $13.2M $55.2M $68.8M $77.8M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$219M $67.9M $260.9M $276.7M $205.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.1M $3.8M $5.4M $9.5M $11.9M
Change in Accounts Receivable $4.1M -$7.5M -$12.2M -$4.5M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $95.5M $79.8M $253.1M $302.1M $260.1M
 
Capital Expenditures -- -- $59K $69K --
Cash Acquisitions -$1M -- -- -- --
Cash From Investing $1.1M $2.6M $2.3M $3.7M $9.4M
 
Dividends Paid (Ex Special Dividend) -$47M -$34.1M -$57.2M -$97.2M -$80.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $285M $186.7M
Long-Term Debt Repaid -$46.2M -$39.4M -$218M -$317.8M -$197M
Repurchase of Common Stock -- -- -$19.3M -$178.3M -$71.7M
Other Financing Activities -- -- -$9.8M -$6.4M -$6.4M
Cash From Financing -$93.2M -$79M -$313.5M -$348.3M -$257M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M $3.4M -$58.1M -$42.5M $12.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $95.5M $79.8M $253.1M $302M $260.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$84.8M $108.9M $268.5M $278.4M $140.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.6M $4M $5.8M $10.9M $8.9M
Change in Accounts Receivable $12.9M -$14.4M -$18.7M -$164K $5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $89.3M $121.8M $266.8M $311M $182.3M
 
Capital Expenditures -- -- $118K $10K --
Cash Acquisitions -$1M -- -- -- --
Cash From Investing $1.7M $2.4M $2.7M $5.4M $6.8M
 
Dividends Paid (Ex Special Dividend) -$39.4M -$38.2M -$64.6M -$92M -$68.6M
Special Dividend Paid -- -- -- $2.4M $2.4M
Long-Term Debt Issued -- -- $70M $248.8M $152.9M
Long-Term Debt Repaid -$46.2M -$39.4M -$339.4M -$262.4M -$110.7M
Repurchase of Common Stock -- -- -$19.3M -$178.3M -$71.7M
Other Financing Activities -- -$1.7M -$12.6M -$3.5M -$6.4M
Cash From Financing -$89.4M -$88.5M -$366M -$343.5M -$170.2M
 
Beginning Cash (CF) $425.2M $413.5M $391.4M $85.9M $55.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $35.7M -$96.4M -$27.1M $18.9M
Ending Cash (CF) $426.7M $449.2M $295M $58.8M $74.2M
 
Levered Free Cash Flow $89.3M $121.8M $266.7M $311M $182.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock