Financhill
Sell
42

NEXOF Quote, Financials, Valuation and Earnings

Last price:
$25.00
Seasonality move :
-7.52%
Day range:
$25.00 - $25.00
52-week range:
$11.29 - $25.00
Dividend yield:
0.79%
P/E ratio:
26.91x
P/S ratio:
5.20x
P/B ratio:
2.78x
Volume:
--
Avg. volume:
410
1-year change:
56.45%
Market cap:
$19.8B
Revenue:
$2.9B
EPS (TTM):
$0.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $2.5B $2.7B $3B $2.9B
Revenue Growth (YoY) 20.38% -8.98% 7.66% 11.96% -2.17%
 
Cost of Revenues $646.5M $706M $832.7M $1B $1.1B
Gross Profit $2.1B $1.8B $1.9B $2B $1.8B
Gross Profit Margin 76.45% 71.74% 69.04% 66.4% 62.04%
 
R&D Expenses -- $191.1M $197.1M $175.1M $164.7M
Selling, General & Admin $971.7M $987.4M $1.1B $1.1B $938.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $937.9M $1B $1B $908.5M
Operating Income $1B $854.2M $826M $979.1M $918.8M
 
Net Interest Expenses $37.9M $8.5M $5.8M $10M $13.9M
EBT. Incl. Unusual Items $1B $1.2B $1.1B $920.5M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $493.6M $203.9M $308.2M $390M $394.5M
Net Income to Company $1B $1.2B $1.1B $895.6M $1.3B
 
Minority Interest in Earnings $6.8M -$16.6M -$2.7M $3.4M $9M
Net Income to Common Excl Extra Items $526.7M $1B $760.2M $505.5M $899.1M
 
Basic EPS (Cont. Ops) $0.60 $1.17 $0.87 $0.59 $1.07
Diluted EPS (Cont. Ops) $0.58 $1.15 $0.87 $0.59 $1.06
Weighted Average Basic Share $884.3M $891.2M $874.5M $851.8M $833.5M
Weighted Average Diluted Share $893.9M $902.7M $881.6M $857.4M $836.8M
 
EBITDA $1.3B $931.2M $877.4M $1B $985.8M
EBIT $1.2B $854.2M $826M $979.1M $918.8M
 
Revenue (Reported) $2.7B $2.5B $2.7B $3B $2.9B
Operating Income (Reported) $1B $854.2M $826M $979.1M $918.8M
Operating Income (Adjusted) $1.2B $854.2M $826M $979.1M $918.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $689.4M $704.6M $831.9M $908.6M $805M
Revenue Growth (YoY) -7.86% 2.2% 18.07% 9.22% -11.4%
 
Cost of Revenues $170.2M $203.4M $248.4M $309.1M $310.7M
Gross Profit $519.2M $501.2M $583.5M $599.5M $494.3M
Gross Profit Margin 75.31% 71.14% 70.14% 65.98% 61.4%
 
R&D Expenses $47.3M $46.6M $42.1M -- --
Selling, General & Admin $249.5M $264.1M $260.9M $243.8M $257.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $249.5M $264.1M $260.9M $243.8M $257.8M
Operating Income $269.6M $237.1M $322.6M $355.7M $236.5M
 
Net Interest Expenses $10.5M $4.6M $43.5M $136.2M $18.4M
EBT. Incl. Unusual Items $443.2M $445.9M $362.5M $267.8M $410.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97M $106.6M $120.2M $68.4M $113.2M
Net Income to Company $439.3M $356.2M $365.7M $260.7M $359.6M
 
Minority Interest in Earnings -$2M -$578.3K $2.2M $11.2M -$3M
Net Income to Common Excl Extra Items $342.3M $297.2M $245.5M $192.3M $255.8M
 
Basic EPS (Cont. Ops) $0.39 $0.34 $0.29 $0.22 $0.32
Diluted EPS (Cont. Ops) $0.39 $0.34 $0.28 $0.22 $0.32
Weighted Average Basic Share $893M $864.8M $852M $830.2M $797.4M
Weighted Average Diluted Share $901.3M $871.6M $856.4M $835.6M $806.1M
 
EBITDA $289.4M $249.6M $336.1M $372.6M $255.9M
EBIT $269.6M $237.1M $322.6M $355.7M $236.5M
 
Revenue (Reported) $689.4M $704.6M $831.9M $908.6M $805M
Operating Income (Reported) $269.6M $237.1M $322.6M $355.7M $236.5M
Operating Income (Adjusted) $269.6M $237.1M $322.6M $355.7M $236.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.6B $3B $3B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $688.9M $742.2M $963M $1.1B $1.1B
Gross Profit $2B $1.9B $2.1B $1.9B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $178.1M $199.2M $178.1M -- --
Selling, General & Admin $1B $1.1B $1B $962M $985.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.1B $1B $962M $985.6M
Operating Income $971.7M $809M $1B $932.2M $794.7M
 
Net Interest Expenses $203.5M $74.5M $85.1M $151.9M $180.3M
EBT. Incl. Unusual Items $1.2B $1.4B $1.1B $777.3M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $587.7M $285.6M $333.9M $336.2M $344.7M
Net Income to Company $1.2B $1.2B $1.1B $738.6M $1.1B
 
Minority Interest in Earnings -$10.5M -$11.7M $6.3M $6.7M -$7.7M
Net Income to Common Excl Extra Items $564.4M $1B $770.7M $402.4M $749.6M
 
Basic EPS (Cont. Ops) $0.64 $1.18 $0.90 $0.48 $0.93
Diluted EPS (Cont. Ops) $0.64 $1.17 $0.89 $0.47 $0.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $865M $1.1B $997M $869.4M
EBIT $971.7M $809M $1B $932.2M $794.7M
 
Revenue (Reported) $2.7B $2.6B $3B $3B $2.9B
Operating Income (Reported) $971.7M $809M $1B $932.2M $794.7M
Operating Income (Adjusted) $971.7M $809M $1B $932.2M $794.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2.1B $2.5B $2.4B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $499.4M $584.1M $745.5M $865.8M $895.1M
Gross Profit $1.5B $1.6B $1.7B $1.6B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47.3M $147.5M $128.2M $76.5M --
Selling, General & Admin $716.8M $790.4M $758.6M $672.3M $718.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $716.1M $790.4M $758.6M $672.3M $718.9M
Operating Income $819.5M $760.6M $951.7M $886.7M $761.2M
 
Net Interest Expenses $10.5M $68.6M $49.1M $143.6M $174.8M
EBT. Incl. Unusual Items $1.2B $1.3B $1.2B $1B $882.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $314.4M $386.5M $394.5M $333.1M $284.1M
Net Income to Company $1.1B $1.1B $1.2B $1B $827M
 
Minority Interest in Earnings $4.7M -$4M $5.2M $8.3M -$8.7M
Net Income to Common Excl Extra Items $858.8M $843.8M $825.6M $687.2M $538.4M
 
Basic EPS (Cont. Ops) $0.97 $0.97 $0.96 $0.81 $0.68
Diluted EPS (Cont. Ops) $0.95 $0.96 $0.95 $0.81 $0.68
Weighted Average Basic Share $2.7B $2.6B $2.6B $2.5B $2.4B
Weighted Average Diluted Share $2.7B $2.7B $2.6B $2.5B $1.6B
 
EBITDA $1.1B $801M $997.1M $935.8M $818M
EBIT $1B $760.6M $951.7M $886.7M $761.2M
 
Revenue (Reported) $2B $2.1B $2.5B $2.4B $2.4B
Operating Income (Reported) $819.5M $760.6M $951.7M $886.7M $761.2M
Operating Income (Adjusted) $1B $760.6M $951.7M $886.7M $761.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4B $4.6B $4.3B $4.2B $3.8B
Short Term Investments $265.1M $253.2M $176M $294.9M $315M
Accounts Receivable, Net $203M $152.6M $230.7M $257.5M $556.5M
Inventory -- -- -- -- --
Prepaid Expenses $2.6B $1.5B $1.2B $2.2B $1.7B
Other Current Assets $44.1M $104.9M $127M $94.3M $84.2M
Total Current Assets $5.6B $5.2B $4.9B $4.9B $4.8B
 
Property Plant And Equipment $331.8M $307.7M $348.4M $374.9M $403.2M
Long-Term Investments -- $2.3B $1.9B $1.7B $2.1B
Goodwill $372.6M $338.4M $306.1M $311.5M $283.8M
Other Intangibles $144.8M $153.8M $73.6M $126.6M $221.7M
Other Long-Term Assets $12.4M $9.6M $13.8M $5.3M $7.2M
Total Assets $8.4B $8.6B $7.9B $7.8B $8B
 
Accounts Payable $103.4M $81.2M $59.8M $42.4M $28.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $25.8M $26.5M $30.9M $40M $45.3M
Other Current Liabilities $81.3M $65.3M $88.3M $117.5M $87.2M
Total Current Liabilities $562M $463.1M $630.1M $633.9M $685M
 
Long-Term Debt -- $106.7M $146.1M $170.9M $209.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.2B $1.3B $1.4B $1.4B
 
Common Stock $219.9M $297.5M $295.4M $337M $323.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.9B $7.3B $6.5B $6.4B $6.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $102.4M $80.1M $70.9M $73.1M $73.3M
Total Equity $7B $7.3B $6.6B $6.4B $6.6B
 
Total Liabilities and Equity $8.4B $8.6B $7.9B $7.8B $8B
Cash and Short Terms $2.7B $4.6B $4.3B $4.2B $3.8B
Total Debt $20.3M $133.1M $176.8M $210.8M $254.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.1B $4B $4.1B $4B $4.8B
Short Term Investments $245.8M $170.2M $226.7M $325.8M --
Accounts Receivable, Net $312.5M $232.3M $323.8M $767.7M $413.4M
Inventory -- -- -- -- --
Prepaid Expenses $877.6M $813.4M $2.5B $1.9B --
Other Current Assets $71.8M $90.9M $110.1M $141.5M --
Total Current Assets $5.7B $4.5B $4.8B $5.2B $5.6B
 
Property Plant And Equipment $312.7M $255.7M $361.9M $447.4M $426.5M
Long-Term Investments $1.8B $1.9B $2.1B $2.2B $2B
Goodwill $344M $287.4M $287.5M $310.6M --
Other Intangibles $180.2M $74.9M $100.2M $165.5M --
Other Long-Term Assets $8.8M $10.2M $5.6M $7.3M --
Total Assets $8.6B $7.3B $8B $8.6B $8.8B
 
Accounts Payable $87.6M $87.7M $101.3M $118.8M $144.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $26.6M $23.1M $37.6M $48.5M --
Other Current Liabilities $103.9M $94.3M $119.3M $136.5M --
Total Current Liabilities $502M $546.3M $621.9M $798.9M $827M
 
Long-Term Debt $111.5M $84.8M $173M $235.5M $214.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.2B $1.3B $1.6B $1.6B
 
Common Stock $297.7M $264.5M $304.7M $349.5M $372.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $88.2M $60.9M $71.5M $80.7M $62.3M
Total Equity $7.3B $6.2B $6.7B $7B $7.2B
 
Total Liabilities and Equity $8.6B $7.3B $8B $8.6B $8.8B
Cash and Short Terms $5.1B $4B $4.1B $4B $4.8B
Total Debt $138.2M $107.9M $210.7M $283.8M $263.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $1.2B $1.1B $895.6M $1.3B
Depreciation & Amoritzation $80.3M $77.1M $51.4M $61.1M $66.9M
Stock-Based Compensation $28.1M $95.6M $73.7M $31.2M $26.3M
Change in Accounts Receivable $54.9M $43.8M -$68.2M -$32.1M -$355.3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $964M $989.5M $915.4M $666.5M
 
Capital Expenditures $30.3M $157.8M $64.7M $43.1M $57.4M
Cash Acquisitions -$18.9M $338.3M $142.9M $124.4M $86.4M
Cash From Investing -$1.3B $164.6M -$83M -$1.3B $49.1M
 
Dividends Paid (Ex Special Dividend) -$41.4M $40.4M $66.8M $61M $68M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$26.1M $145.9M $760.8M $562M $360.2M
Other Financing Activities -- -- -- $85.5K $271K
Cash From Financing -$24.6M -$191.6M -$804.8M -$558.7M -$427.6M
 
Beginning Cash (CF) $2.4B $3.2B $3.1B $2B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$49.3M $1B $335.5M -$916.4M $339.4M
Ending Cash (CF) $2.4B $4.3B $3.7B $1.1B $2.5B
 
Levered Free Cash Flow $1.3B $806.2M $924.7M $872.2M $609.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $439.3M $356.2M $365.7M $260.7M $359.6M
Depreciation & Amoritzation $19.7M $10.8M $13.6M $16.9M $18.7M
Stock-Based Compensation $23.1M $15.9M $10.1M $5.6M $5.9M
Change in Accounts Receivable -$97.5M -$49.3M -$51.4M -$194.8M $47.6M
Change in Inventories -- -- -- -- --
Cash From Operations $217.7M $295.2M $284.3M $190.9M $224.8M
 
Capital Expenditures $8.6M $12.4M $6.6M $7.9M $14.2M
Cash Acquisitions $80.4M $24.7M $25.5M $23.5M $23.4M
Cash From Investing $1.2B $165.2M -$294.9M $492.8M $827.3M
 
Dividends Paid (Ex Special Dividend) $20.2M $29.2M $29.5M $40.7M $76.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$40.3M $92.3M $72.1M $92M
Other Financing Activities -- -- -$6.9K $211.6K --
Cash From Financing -$21.3M $14.6M -$110M -$112.3M -$153M
 
Beginning Cash (CF) $4.2B $3.2B $1.7B $2.1B $3.6B
Foreign Exchange Rate Adjustment $110.7M -$21.5M $39.4M -$123.5M $44.1M
Additions / Reductions $1.5B $453.6M -$81.2M $448M $943.1M
Ending Cash (CF) $5.8B $3.6B $1.6B $2.4B $4.6B
 
Levered Free Cash Flow $209.1M $282.8M $277.7M $183M $210.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $1.2B $1.1B $738.6M $1.1B
Depreciation & Amoritzation $83.4M $52.7M $56.8M $64.8M $73.9M
Stock-Based Compensation $80.3M $88.1M $38.3M $22.7M $40.7M
Change in Accounts Receivable -$7.8M $63.7M -$87M -$396.6M $333.9M
Change in Inventories -- -- -- -- --
Cash From Operations $847.8M $1.1B $902.4M $617.5M $1.1B
 
Capital Expenditures $158.1M $73.3M $42.1M $43.1M $76.9M
Cash Acquisitions $324.4M $177.3M $137.9M $79M $98.1M
Cash From Investing $704.9M -$814.4M -$2B $257.2M $1.2B
 
Dividends Paid (Ex Special Dividend) $41.1M $63.5M $62.1M $69.1M $161.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $757.3M $472.7M $451.9M $580.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$36.5M -$801.8M -$481.6M -$506.4M -$738.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$251.6M -$1.5B $301.3M $1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $689.7M $1.1B $860.3M $574.4M $999M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $1.1B $1.2B $1B $827M
Depreciation & Amoritzation $61.2M $37.2M $45.4M $49.1M $57M
Stock-Based Compensation $63.3M $56.7M $25.3M $16.9M $31.6M
Change in Accounts Receivable -$120.9M -$95.5M -$117M -$468.9M $212.8M
Change in Inventories -- -- -- -- --
Cash From Operations $557.9M $745.8M $711.6M $415M $834.2M
 
Capital Expenditures $121.1M $52M $32.8M $32.3M $52.8M
Cash Acquisitions $80.4M $105.2M $107.9M $61M $73.7M
Cash From Investing $1.3B $280.3M -$1.6B $43M $1.2B
 
Dividends Paid (Ex Special Dividend) -$60.8K $63.5M $62.1M $69.1M $162.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $616.4M $368M $256.4M $484.6M
Other Financing Activities -- -- -$6.9K $269.3K $91.8K
Cash From Financing -$44.8M -$659.9M -$378.6M -$324.1M -$643.3M
 
Beginning Cash (CF) $8.9B $9.2B $5.7B $5.1B $8.5B
Foreign Exchange Rate Adjustment $187.3M $321.2M $114.4M -$21.5M -$42.5M
Additions / Reductions $1.9B $687.4M -$1.2B $112.4M $1.3B
Ending Cash (CF) $10.9B $10.2B $4.6B $5.2B $9.8B
 
Levered Free Cash Flow $436.8M $693.8M $678.9M $382.7M $781.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 21.86% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 39.76% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 7.15% over the past day.

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

Show me the best stock