Financhill
Buy
63

NU Quote, Financials, Valuation and Earnings

Last price:
$16.76
Seasonality move :
11.07%
Day range:
$16.56 - $16.83
52-week range:
$9.01 - $17.84
Dividend yield:
0%
P/E ratio:
32.47x
P/S ratio:
6.40x
P/B ratio:
7.70x
Volume:
35.7M
Avg. volume:
41.4M
1-year change:
63.67%
Market cap:
$81.2B
Revenue:
$10.3B
EPS (TTM):
$0.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $648.5M $1.4B $3.7B $7B $10.3B
Revenue Growth (YoY) 17% 113.62% 169.54% 87.78% 47.34%
 
Cost of Revenues $248.2M $501.8M $1.8B $2.3B --
Gross Profit $400.3M $883.4M $2B $4.7B --
Gross Profit Margin 61.73% 63.78% 52.87% 66.97% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $492.3M $1.1B $2.3B $3.2B -$2.8B
Operating Income -$92M -$170.2M -$308.9M $1.5B $2.8B
 
Net Interest Expenses $101.2M -- -- -- $259.4M
EBT. Incl. Unusual Items -$193.2M -$170.2M -$308.9M $1.5B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21.7M -$4.8M $55.7M $508.5M $823.1M
Net Income to Company -$171.5M -$165.3M -$364.6M $1B $2B
 
Minority Interest in Earnings -- -$341K -$56K -- --
Net Income to Common Excl Extra Items -$171.5M -$165.3M -$364.6M $1B $2B
 
Basic EPS (Cont. Ops) -$0.78 -$0.04 -$0.08 $0.22 $0.41
Diluted EPS (Cont. Ops) -$0.78 -$0.04 -$0.08 $0.21 $0.40
Weighted Average Basic Share $219.3M $4.6B $4.7B $4.7B $4.8B
Weighted Average Diluted Share $219.3M $4.6B $4.7B $4.9B $4.9B
 
EBITDA -$84.6M -$152.8M -$273.3M $1.6B --
EBIT -$92M -$170.2M -$308.9M $1.5B $5.6B
 
Revenue (Reported) $648.5M $1.4B $3.7B $7B $10.3B
Operating Income (Reported) -$92M -$170.2M -$308.9M $1.5B $2.8B
Operating Income (Adjusted) -$92M -$170.2M -$308.9M $1.5B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $388.6M $1B $1.9B $2.6B $3.8B
Revenue Growth (YoY) 167.17% 160.44% 86.3% 39% 44.99%
 
Cost of Revenues $135.6M $512M $613.6M $839.7M --
Gross Profit $253M $500M $1.3B $1.8B --
Gross Profit Margin 65.1% 49.41% 67.45% 67.96% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $274.7M $494.9M $860.1M $1.1B -$1.1B
Operating Income -$21.8M $5.1M $411.5M $723.8M $1.1B
 
Net Interest Expenses -- -- -- $129.1M $121.1M
EBT. Incl. Unusual Items -$21.8M $5.1M $411.5M $723.8M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M -$2.7M $108.5M $170.4M $333.6M
Net Income to Company -$34.4M $7.8M $303M $553.4M --
 
Minority Interest in Earnings -$145K -- -- -- $205K
Net Income to Common Excl Extra Items -$34.4M $7.8M $303M $553.4M $782.7M
 
Basic EPS (Cont. Ops) -$0.02 $0.00 $0.06 $0.12 $0.16
Diluted EPS (Cont. Ops) -$0.02 $0.00 $0.06 $0.11 $0.16
Weighted Average Basic Share $1.4B $4.7B $4.8B $4.8B $4.8B
Weighted Average Diluted Share $1.4B $4.8B $4.9B $4.9B $4.9B
 
EBITDA -$16.1M $12.7M $430.7M $743.1M --
EBIT -$21.8M $5.1M $411.5M $723.8M $2.4B
 
Revenue (Reported) $388.6M $1B $1.9B $2.6B $3.8B
Operating Income (Reported) -$21.8M $5.1M $411.5M $723.8M $1.1B
Operating Income (Adjusted) -$21.8M $5.1M $411.5M $723.8M $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $3.1B $6B $9.8B $12.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $360.2M $1.5B $2.1B $3B --
Gross Profit $750.9M $1.6B $3.9B $6.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $858.4M $1.8B $3.1B $4.2B -$3.6B
Operating Income -$107.5M -$175.7M $757.4M $2.6B $3.6B
 
Net Interest Expenses $88M -- -- $198.5M $297.3M
EBT. Incl. Unusual Items -$195.4M -$175.7M $757.4M $2.6B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7M -$42.4M $385.4M $807.3M $1B
Net Income to Company -$206.1M -$133.3M $372M $1.8B --
 
Minority Interest in Earnings -$145K -$252K -- -- $359K
Net Income to Common Excl Extra Items -$206.1M -$133.3M $372M $1.8B $2.5B
 
Basic EPS (Cont. Ops) -$0.79 -$0.03 $0.08 $0.37 $0.52
Diluted EPS (Cont. Ops) -$0.79 -$0.03 $0.07 $0.36 $0.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$92.9M -$143.5M $813.6M $2.7B --
EBIT -$107.5M -$175.7M $757.4M $2.6B $7.5B
 
Revenue (Reported) $1.1B $3.1B $6B $9.8B $12.8B
Operating Income (Reported) -$107.5M -$175.7M $757.4M $2.6B $3.6B
Operating Income (Adjusted) -$107.5M -$175.7M $757.4M $2.6B $7.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $907.6M $2.6B $4.8B $7.6B $10.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $286M $1.3B $1.6B $2.3B --
Gross Profit $621.6M $1.3B $3.2B $5.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $703.3M $1.4B $2.2B $3.3B -$2.8B
Operating Income -$81.7M -$87.2M $979.2M $2B $2.8B
 
Net Interest Expenses -- -- -- $198.5M $236.4M
EBT. Incl. Unusual Items -$81.7M -$87.2M $979.2M $2B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.4M -$20.1M $309.5M $608.3M $813.9M
Net Income to Company -$99.1M -$67M $669.7M $1.4B $557.2M
 
Minority Interest in Earnings -$145K -$56K -- -- $359K
Net Income to Common Excl Extra Items -$99.1M -$67M $669.7M $1.4B $2B
 
Basic EPS (Cont. Ops) -$0.31 -$0.01 $0.14 $0.30 $0.41
Diluted EPS (Cont. Ops) -$0.31 -$0.01 $0.14 $0.29 $0.40
Weighted Average Basic Share $1.9B $14B $14.2B $14.4B $14.5B
Weighted Average Diluted Share $1.9B $14.2B $14.5B $14.7B $14.7B
 
EBITDA -$70.8M -$61.5M $1B $2.1B --
EBIT -$81.7M -$87.2M $979.2M $2B $6B
 
Revenue (Reported) $907.6M $2.6B $4.8B $7.6B $10.1B
Operating Income (Reported) -$81.7M -$87.2M $979.2M $2B $2.8B
Operating Income (Adjusted) -$81.7M -$87.2M $979.2M $2B $6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.1B $7B $7.4B $6.9B $11.3B
Short Term Investments -- $8.2B $9.9B $8.7B $9.5B
Accounts Receivable, Net $2.9B $4.8B $8.2B $12.4B $12.3B
Inventory -- -- -- -- --
Prepaid Expenses $18.5M $39.9M $84.4M $178.1M $153.1M
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $7.6B $13.3B $20.6B $23.2B
 
Property Plant And Equipment $20.5M $20.5M $46.5M $69.8M $46.2M
Long-Term Investments $2.7B $5.7B $10.1B $15.9B $16.4B
Goodwill $831K $401.9M $397.4M $397.5M $414.3M
Other Intangibles $12.4M $72.3M $182.2M $295.9M $347.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $10.2B $19.9B $29.9B $43.3B $50B
 
Accounts Payable $3.3B $4.9B $7.1B $9.8B $9.3B
Accrued Expenses $25.8M $97.9M $90.6M $166.9M $180.2M
Current Portion Of Long-Term Debt -- -- $38.3M $113.6M $222.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.1B $13B $22.1B $32.7B $33.3B
 
Long-Term Debt $381M $141.3M $567.6M $1.1B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $15.4B $25B $36.9B $42.3B
 
Common Stock $45K $83K $83K $84K $84K
Other Common Equity Adj -$97.5M -$109.2M -$137.7M $156.4M -$828.2M
Common Equity $438.1M $4.4B $4.9B $6.4B $7.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.5M -- -- $787K
Total Equity $438.1M $4.4B $4.9B $6.4B $7.6B
 
Total Liabilities and Equity $10.2B $19.9B $29.9B $43.3B $49.9B
Cash and Short Terms $4.1B $7B $7.4B $6.9B $11.3B
Total Debt $517.6M $174.9M $605.9M $1.1B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.4B $8.7B $3.8B $8.5B $8.8B
Short Term Investments $1.8B $8.9B $8.6B $11B --
Accounts Receivable, Net $4.1B $7B $10.5B $12.7B --
Inventory -- -- -- -- --
Prepaid Expenses $34.4M $63.7M $221.3M $195.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $6.2B $11.3B $15.9B $21.7B $31.6B
 
Property Plant And Equipment $19.6M $37.9M $62M $53.5M $45.8M
Long-Term Investments $3.7B $6.7B $14.2B $18.2B $785M
Goodwill $393.8M $397.3M $397.5M $440.8M --
Other Intangibles $61.8M $168M $277.9M $357.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $14.9B $26B $35.7B $48.6B $68.4B
 
Accounts Payable $4.1B $5.9B $7.8B $8.6B --
Accrued Expenses $68.5M $107.5M $163.9M $222.5M --
Current Portion Of Long-Term Debt -- -- $86M $217.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.9B $17.8B $26.8B $32.8B $33.3B
 
Long-Term Debt $131.5M $441.4M $1B $1.3B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $13B $21.3B $29.8B $41B $57.8B
 
Common Stock $81K $83K $84K $84K $84K
Other Common Equity Adj -$101M -$164.7M $29.6M -$249.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M -- -- -- $1.5M
Total Equity $1.9B $4.8B $5.9B $7.6B $10.6B
 
Total Liabilities and Equity $14.9B $26B $35.7B $48.6B $68.4B
Cash and Short Terms $5.4B $8.7B $3.8B $8.5B --
Total Debt $169.9M $486.8M $1.1B $1.3B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$171.5M -$165.3M -$364.6M $1B $2B
Depreciation & Amoritzation $7.4M $17.3M $35.6M $62.9M $77.1M
Stock-Based Compensation $38.2M $157.3M $253.2M $212.6M $272.4M
Change in Accounts Receivable -$242.3M -$2.6B -$5.7B -$9B -$5.5B
Change in Inventories -- -- -- -- --
Cash From Operations $3.2B $4.2B $5.6B $8.7B $5.3B
 
Capital Expenditures $8M $28.5M $114.3M $177M $175M
Cash Acquisitions $8.3M $114.5M $10.3M -- $5.6M
Cash From Investing -$2.2B -$7.3B -$5B -$7.6B -$9.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $18M $116.3M $581.1M $469.5M $1.3B
Long-Term Debt Repaid -$84.6M -$131.3M -$175.6M -$53.4M -$587.7M
Repurchase of Common Stock $15K $4.6M -- -- --
Other Financing Activities -- -$47.5M -$4M -- --
Cash From Financing $237.5M $3.3B $654M $425.2M $6.6B
 
Beginning Cash (CF) $2.3B $2.7B $4.2B $5.9B $9.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $361.9M $1.5B $1.8B $3.3B
Ending Cash (CF) $3.3B $3.2B $5.8B $7.9B $12.9B
 
Levered Free Cash Flow $3.2B $4.2B $5.5B $8.5B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$34.4M $7.8M $303M $553.4M --
Depreciation & Amoritzation $5.7M $7.6M $19.2M $19.3M --
Stock-Based Compensation $21.8M $52.9M $52.1M $65.9M $73.7M
Change in Accounts Receivable -$528M -$1B -$2.1B -$419.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $892.7M $700.7M $2B $2.2B $2.2B
 
Capital Expenditures $9.6M $33.6M $47.5M $35.8M $125.3M
Cash Acquisitions -- -- -- $5.6M --
Cash From Investing -$1.7B -$749.7M -$5.2B -$3.3B -$5.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $79.4M -$785K $363.7M $175.3M --
Long-Term Debt Repaid -$19.2M -$881K -$37.5M -$488.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $61.4M -$1.1M $327.2M -$311.6M $2.7B
 
Beginning Cash (CF) $2B $3.7B $3.2B $7.6B --
Foreign Exchange Rate Adjustment $78.6M $41.8M -$6.8M $538.4M -$18.5M
Additions / Reductions -$665.7M -$8.2M -$3B -$884.6M -$373.2M
Ending Cash (CF) $1.4B $3.7B $245.4M $7.3B --
 
Levered Free Cash Flow $883.1M $667.1M $1.9B $2.2B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$206.1M -$133.3M $372M $1.8B --
Depreciation & Amoritzation $14.5M $32.1M $56.2M $72.6M --
Stock-Based Compensation $97.8M $266.1M $233.6M $268.3M $256.2M
Change in Accounts Receivable -$2.5B -$4.5B -$8.3B -$4.9B --
Change in Inventories -- -- -- -- --
Cash From Operations $3.6B $5.5B $4.7B $12.4B $9.6B
 
Capital Expenditures $18M $100M $173.8M $110.2M $373.8M
Cash Acquisitions $109M $15.8M -- $5.6M --
Cash From Investing -$5B -$7B -$6B -$8.8B -$16.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $363M $687.2M $998.6M --
Long-Term Debt Repaid -- -$68.6M -$175.3M -$587.4M --
Repurchase of Common Stock $4.4M $158K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $770.4M $3.1B $520.6M $416.2M $11.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.5M $1.7B -$479.2M $4.4B $5.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6B $5.4B $4.5B $12.3B $9.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$99.1M -$67M $669.7M $1.4B $557.2M
Depreciation & Amoritzation $10.9M $25.7M $46.4M $56.1M $21.3M
Stock-Based Compensation $79.7M $188.5M $169M $224.8M $208.6M
Change in Accounts Receivable -$1.6B -$3.5B -$6.1B -$2.1B -$2.2B
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $3.8B $2.8B $6.5B $6B
 
Capital Expenditures $15.1M $86.6M $146.1M $79.4M $278.2M
Cash Acquisitions $109M $10.3M -- $5.6M --
Cash From Investing -$3.7B -$3.4B -$4.4B -$5.6B -$13B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $106.4M $353.1M $459.2M $988.3M $187.2M
Long-Term Debt Repaid -$114.9M -$52.2M -$51.9M -$585.9M -$356.8M
Repurchase of Common Stock $4.4M -- -- -- --
Other Financing Activities -- -$4M -- -- --
Cash From Financing $794.8M $548.8M $415.3M $406.3M $10.4B
 
Beginning Cash (CF) $6.9B $10.4B $13.7B $22.2B $9.2B
Foreign Exchange Rate Adjustment $47.4M $10.6M $212.4M $369.8M $312.3M
Additions / Reductions -$347.1M $987.1M -$958.7M $1.7B $3.7B
Ending Cash (CF) $6.6B $11.4B $13B $24.3B $10.3B
 
Levered Free Cash Flow $2.5B $3.7B $2.7B $6.4B $5.7B

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: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

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.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock