Financhill
Buy
59

NXDT Quote, Financials, Valuation and Earnings

Last price:
$6.81
Seasonality move :
-2.98%
Day range:
$6.84 - $7.60
52-week range:
$4.67 - $8.36
Dividend yield:
8.49%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.35x
Volume:
3M
Avg. volume:
310K
1-year change:
-9.24%
Market cap:
$296.4M
Revenue:
-$75.3M
EPS (TTM):
-$1.52
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $72.2M -$114.4M $256.5M -- -$75.3M
Revenue Growth (YoY) 65.69% -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6M $6.1M $6.4M -- $20.9M
Other Inc / (Exp) $2.8M -$59.3M -$41.7M -- -$1.9M
Operating Expenses $6.4M $6.3M $6.5M -- $39.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $65.8M -$120.8M $250M -- -$114.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $2.7M
Net Income to Company $65.8M -$120.8M $245.5M -- -$117.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.8M -$120.8M $250M -- -$117.2M
 
Basic EPS (Cont. Ops) $1.43 -$2.64 $6.58 -- -$3.26
Diluted EPS (Cont. Ops) $1.43 -$2.64 $6.58 -- -$3.26
Weighted Average Basic Share $45.9M $45.7M $37.3M -- $37.3M
Weighted Average Diluted Share $45.9M $45.7M $37.3M -- $37.3M
 
EBITDA -- -- -- -- --
EBIT $76.7M -$116.1M $252.4M -- -$98.6M
 
Revenue (Reported) $72.2M -$114.4M $256.5M -- -$75.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $76.7M -$116.1M $252.4M -- -$98.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -$41.9M -$58.4M $2.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $4.6M $4M $11.2M
Other Inc / (Exp) -- -- $2.8M -$939K -$1K
Operating Expenses -- -- $17.1M $9.2M $17.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -$59M -$67.6M -$14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $330K $700K
Net Income to Company -- -- -$59M -$68M -$15.4M
 
Minority Interest in Earnings -- -- -- -- $6.5M
Net Income to Common Excl Extra Items -- -- -$59M -$68M -$8.9M
 
Basic EPS (Cont. Ops) -- -- -$1.62 -$1.86 -$0.25
Diluted EPS (Cont. Ops) -- -- -$1.62 -$1.86 -$0.25
Weighted Average Basic Share -- -- $37.2M $37.2M $40.8M
Weighted Average Diluted Share -- -- $37.2M $37.2M $40.8M
 
EBITDA -- -- -- -- --
EBIT -- -- -$56.4M -$63.5M -$6.4M
 
Revenue (Reported) -- -- -$41.9M -$58.4M $2.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -$56.4M -$63.5M -$6.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -$86M -$6.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $21.4M $34.4M
Other Inc / (Exp) -- -- $32M -$5.9M -$23.1M
Operating Expenses -- -- -- $26.5M $53.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$112.5M -$60.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $2.8M
Net Income to Company -- -- -- -- -$63.4M
 
Minority Interest in Earnings -- -- -- -- $8.4M
Net Income to Common Excl Extra Items -- -- -- -$123.9M -$55M
 
Basic EPS (Cont. Ops) -- -- -- -$3.46 -$1.52
Diluted EPS (Cont. Ops) -- -- -- -$3.46 -$1.52
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -$97.9M -$35.4M
 
Revenue (Reported) -- -- -- -$86M -$6.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -$97.9M -$35.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $93.4M -$69.9M -$1.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $7.3M $15M $28.5M
Other Inc / (Exp) -- -- $32M -$718K -$21.9M
Operating Expenses -- -- $21.9M $30M $44.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- $71.5M -$99.9M -$45.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1.4M $1.6M
Net Income to Company -- -- $69.2M -$101.3M -$47.5M
 
Minority Interest in Earnings -- -- -- -- $8.4M
Net Income to Common Excl Extra Items -- -- $71.5M -$101.3M -$39.1M
 
Basic EPS (Cont. Ops) -- -- $1.83 -$2.82 -$1.08
Diluted EPS (Cont. Ops) -- -- $1.83 -$2.82 -$1.08
Weighted Average Basic Share -- -- $111.5M $111.5M $119M
Weighted Average Diluted Share -- -- $111.5M $111.5M $119M
 
EBITDA -- -- -- -- --
EBIT -- -- $74.7M -$88.5M -$25.3M
 
Revenue (Reported) -- -- $93.4M -$69.9M -$1.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- $74.7M -$88.5M -$25.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $329.8K $2M $2.2M $13.4M $20.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- $1.2M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $27.1M $4.4M $3.6M $19.6M $31M
 
Property Plant And Equipment -- -- -- $258M $259.7M
Long-Term Investments $1.3B $842.3M $1B $893.3M $757.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $8.1M $4.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.4B $854.1M $1B $1.2B $1.1B
 
Accounts Payable $6.6M $3.1K $63.2K $15M $10M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $40.3M $16.2M $10.4M $26.1M $10.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $379.4M $63.3M $53.6M $205.1M $213.3M
 
Common Stock -- -- $83.3M $40K $41K
Other Common Equity Adj -- -- -- -- --
Common Equity $973.6M $790.8M $911.2M $1B $885.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $973.6M $790.8M $994.5M $1B $885.1M
 
Total Liabilities and Equity $1.4B $854.1M $1B $1.2B $1.1B
Cash and Short Terms $329.8K $2M $2.2M $13.4M $20.6M
Total Debt $328.4M $45M $42.5M -- $201.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $29.2M $3.7M $8.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $41.1M $10.3M $17.9M
 
Property Plant And Equipment -- -- $251.5M $259.7M $409.4M
Long-Term Investments -- -- $912M $781.8M $737.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- $9.5M $4.8M $3.2M
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $1.3B $1.1B $1.2B
 
Accounts Payable -- -- $12.3M $10.4M $30.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $16.7M $13.9M $34.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $207.8M $199.4M $397.8M
 
Common Stock -- -- $40K $41K $45K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$1.6M
Total Equity -- -- $1B $901.6M $842.9M
 
Total Liabilities and Equity -- -- $1.3B $1.1B $1.2B
Cash and Short Terms -- -- $29.2M $3.7M $8.5M
Total Debt -- -- $188.6M $184.2M $362.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $65.8M -$120.8M $245.5M -- -$117.2M
Depreciation & Amoritzation -- -- -- -- $13.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$23.1M $21.9M -$1.4M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$211M $341.9M $38.1M -- -$24.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- -$4M
Cash From Investing -- -- -- -- $22M
 
Dividends Paid (Ex Special Dividend) -$91.7M -$53.4M -$20.1M -- -$18M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $50.9M
Long-Term Debt Repaid $34.9M -$135.4M -$2.5M -- -$25.1M
Repurchase of Common Stock -$5.4M -$8.6M -$105.1M -- --
Other Financing Activities $54.3M -$156.1M -- -- --
Cash From Financing $228.9M -$353.3M -$44.4M -- $6.8M
 
Beginning Cash (CF) $3.4M $20.4M $9M -- $48.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.9M -$11.4M -$6.3M -- $4.5M
Ending Cash (CF) $20.4M $9M $2.7M -- $53.2M
 
Levered Free Cash Flow -$211M $341.9M $38.1M -- -$24.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$59M -$68M -$15.4M
Depreciation & Amoritzation -- -- -- $3.8M $4.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$167.7K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $27.6M $2.4M $497K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$4M --
Cash From Investing -- -- -- -$2.6M -$23.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$6.7M -$2.4M -$2.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2M $10.1M
Long-Term Debt Repaid -- -- -- -$5.9M -$5.5M
Repurchase of Common Stock -- -- $8M -- --
Other Financing Activities -- -- -$92K -- $130K
Cash From Financing -- -- -$1.5M -$6.7M $2.2M
 
Beginning Cash (CF) -- -- $5M $44.8M $74.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $12.9M -$7M -$21.1M
Ending Cash (CF) -- -- $63.7M $37.8M $53.2M
 
Levered Free Cash Flow -- -- $27.6M $2.4M $497K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- -$63.4M
Depreciation & Amoritzation -- -- -- -- $14.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$13.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$4M $42.7M
Cash From Investing -- -- -- -- $24.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$16.4M -$15.9M -$9.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $29.3M
Long-Term Debt Repaid -- -- -- -- -$14.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$202K
Cash From Financing -- -- -- -- $4.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $15.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $9.1M -$13.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $69.2M -$101.3M -$47.5M
Depreciation & Amoritzation -- -- -- $10.9M $11.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$10 -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $66.2M -$18.5M -$7.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$4M $42.7M
Cash From Investing -- -- -- $16M $18.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$16.4M -$15.9M -$7.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $31.9M $10.3M
Long-Term Debt Repaid -- -- -- -$23.5M -$13.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$92K -- -$202K
Cash From Financing -- -- -$37.7M -$8.3M -$10.8M
 
Beginning Cash (CF) -- -- $43.9M $138.2M $181.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $15.3M -$10.8M $71K
Ending Cash (CF) -- -- $104.9M $127.4M $181.2M
 
Levered Free Cash Flow -- -- $66.2M -$18.5M -$7.6M

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 3.25% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.6% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.78% over the past day.

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

Show me the best stock