Financhill
Sell
46

NFYEF Quote, Financials, Valuation and Earnings

Last price:
$9.79
Seasonality move :
7.01%
Day range:
$9.79 - $9.80
52-week range:
$6.87 - $14.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.34x
P/B ratio:
2.79x
Volume:
18.4K
Avg. volume:
19.3K
1-year change:
-4.39%
Market cap:
$1.2B
Revenue:
$3.1B
EPS (TTM):
-$2.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.3B $2.1B $2.7B $3.1B
Revenue Growth (YoY) -16.39% -3.12% -12.08% 30.66% 15.96%
 
Cost of Revenues $2.3B $2.2B $2B $2.5B $2.8B
Gross Profit $152.6M $187.2M $49.1M $220.8M $349.4M
Gross Profit Margin 6.31% 7.99% 2.38% 8.2% 11.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $217.6M $204.1M $231.6M $245.3M $239.1M
Other Inc / (Exp) -$57.9M $37.8M -$43.2M -$8.6M $29.8M
Operating Expenses $161.7M $197.2M $219.2M $239.1M $226.8M
Operating Income -$9.1M -$10M -$170.1M -$18.4M $122.7M
 
Net Interest Expenses $66.2M $73.1M $91.1M $136M $146.6M
EBT. Incl. Unusual Items -$156.1M -$4.9M -$323.8M -$169.1M -$6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $9.6M -$47.4M -$32.9M -$3.2M
Net Income to Company -$157.7M -$14.5M -$276.4M -$136.2M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$157.7M -$14.5M -$276.4M -$136.2M -$3.3M
 
Basic EPS (Cont. Ops) -$2.52 -$0.21 -$3.58 -$1.48 -$0.03
Diluted EPS (Cont. Ops) -$2.52 -$0.21 -$3.58 -$1.48 -$0.03
Weighted Average Basic Share $62.5M $70M $77.1M $91.9M $119M
Weighted Average Diluted Share $62.5M $70M $77.1M $91.9M $119M
 
EBITDA $101.7M $87.1M -$81.6M $62.4M $202.8M
EBIT -$9.1M -$10M -$170.1M -$18.4M $122.7M
 
Revenue (Reported) $2.4B $2.3B $2.1B $2.7B $3.1B
Operating Income (Reported) -$9.1M -$10M -$170.1M -$18.4M $122.7M
Operating Income (Adjusted) -$9.1M -$10M -$170.1M -$18.4M $122.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $492M $514M $710.3M $711.3M $879.9M
Revenue Growth (YoY) -25.89% 4.47% 38.19% 0.14% 23.69%
 
Cost of Revenues $464.4M $507.3M $660.6M $624.6M $994.2M
Gross Profit $27.6M $6.8M $49.7M $86.8M -$114.3M
Gross Profit Margin 5.62% 1.32% 7% 12.2% -12.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.7M $52.9M $62.7M $182.3M $53.2M
Other Inc / (Exp) $342K $19.6M $4M -$4.6M --
Operating Expenses $34.7M $50.5M $60.2M $52.8M $61.1M
Operating Income -$7.1M -$43.7M -$10.6M $34M -$175.4M
 
Net Interest Expenses $17.4M $22.5M $35.5M $36M $32.4M
EBT. Incl. Unusual Items -$20.4M -$50.3M -$44.5M -$14.6M -$192.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5M -$10.1M -$4.5M $360K -$51.5M
Net Income to Company -$15.3M -$38.6M -$40M -$14.9M -$142.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.4M -$40.2M -$39.9M -$15M -$140.9M
 
Basic EPS (Cont. Ops) -$0.22 -$0.53 -$0.42 -$0.13 -$1.18
Diluted EPS (Cont. Ops) -$0.22 -$0.53 -$0.42 -$0.13 -$1.18
Weighted Average Basic Share $71M $76.3M $94.2M $119M $119.1M
Weighted Average Diluted Share $71M $76.3M $94.2M $119M $119.1M
 
EBITDA $16.9M -$21.4M $10.9M $52.8M -$155.8M
EBIT -$7.1M -$43.7M -$10.6M $34M -$175.4M
 
Revenue (Reported) $492M $514M $710.3M $711.3M $879.9M
Operating Income (Reported) -$7.1M -$43.7M -$10.6M $34M -$175.4M
Operating Income (Adjusted) -$7.1M -$43.7M -$10.6M $34M -$175.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B $2.1B $2.6B $3.1B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2B $2.4B $2.7B $3.2B
Gross Profit $205.1M $65.9M $155.8M $344.1M $188.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $199M $227.5M $240.8M $366.6M $256.2M
Other Inc / (Exp) $21.6M $78.2M -$104.5M $8.3M --
Operating Expenses $198.8M $219.7M $227M $235.4M $245.6M
Operating Income $6.2M -$153.8M -$71.3M $108.7M -$57.5M
 
Net Interest Expenses $70.8M $82.1M $127.4M $147.2M $145.1M
EBT. Incl. Unusual Items $26.3M -$170.2M -$318.1M -$39.8M -$329.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.6M -$37.5M -$31.7M -$15.6M -$39.8M
Net Income to Company $4.3M -$130.4M -$277.6M -$22.4M -$294.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7M -$132.7M -$286.4M -$24.2M -$289.6M
 
Basic EPS (Cont. Ops) $0.06 -$1.73 -$3.62 -$0.20 -$2.43
Diluted EPS (Cont. Ops) $0.06 -$1.73 -$3.62 -$0.20 -$2.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $104.4M -$62.7M $12.4M $188.9M $19.7M
EBIT $6.2M -$153.8M -$71.3M $108.7M -$57.5M
 
Revenue (Reported) $2.4B $2.1B $2.6B $3.1B $3.4B
Operating Income (Reported) $6.2M -$153.8M -$71.3M $108.7M -$57.5M
Operating Income (Adjusted) $6.2M -$153.8M -$71.3M $108.7M -$57.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.4B $1.9B $2.3B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.3B $1.8B $2B $2.5B
Gross Profit $129.1M $27.2M $133.8M $257.2M $95.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $149.7M $173.2M $182.3M $303.6M $199.1M
Other Inc / (Exp) $12.8M $53.3M -$8M $9M -$144.7M
Operating Expenses $146.1M $166.8M $174.6M $170.9M $189.8M
Operating Income -$17M -$139.6M -$40.8M $86.2M -$93.9M
 
Net Interest Expenses $53M $61.9M $98.3M $109.4M $107.9M
EBT. Incl. Unusual Items $4.8M -$160.4M -$154.7M -$25.3M -$348.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.6M -$36.5M -$20.7M -$3.5M -$40.1M
Net Income to Company -$5.7M -$121.8M -$134.4M -$21.9M -$312.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$124M -$134M -$21.9M -$308.1M
 
Basic EPS (Cont. Ops) -$0.07 -$1.61 -$1.64 -$0.18 -$2.59
Diluted EPS (Cont. Ops) -$0.07 -$1.61 -$1.64 -$0.18 -$2.59
Weighted Average Basic Share $207M $230.6M $248.5M $357M $357.2M
Weighted Average Diluted Share $207.4M $230.6M $248.5M $357.1M $357.2M
 
EBITDA $55.1M -$73.7M $20.3M $146.8M -$36.3M
EBIT -$17M -$139.6M -$40.8M $86.2M -$93.9M
 
Revenue (Reported) $1.6B $1.4B $1.9B $2.3B $2.6B
Operating Income (Reported) -$17M -$139.6M -$40.8M $86.2M -$93.9M
Operating Income (Adjusted) -$17M -$139.6M -$40.8M $86.2M -$93.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $55.8M $77.3M $50M $49.6M $49.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $383.1M $368.5M $322.2M $430.3M $449.1M
Inventory $657M $567.7M $732.1M $762.6M $959.6M
Prepaid Expenses $13.3M $7.5M $23.5M $19M $25.3M
Other Current Assets -- -- -- -- $6.9M
Total Current Assets $1.2B $1.1B $1.2B $1.3B $1.5B
 
Property Plant And Equipment $365.5M $343.1M $303.4M $308.9M $300.8M
Long-Term Investments $35.1M $36.5M $59.9M $53.4M $56M
Goodwill $529.5M $528.6M $409.7M $413.2M $412.5M
Other Intangibles $647.9M $616.4M $576.7M $563.2M $544.4M
Other Long-Term Assets $31.8M $30.7M $25.4M $45.4M $40.1M
Total Assets $2.8B $2.6B $2.6B $2.7B $2.9B
 
Accounts Payable $523.5M $458.9M $453.8M $547.6M $627.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $17.9M -- $19.6M
Current Portion Of Capital Lease Obligations $19.9M $23.3M $17.6M $18M $16.8M
Other Current Liabilities $1.1M $1.8M $2.8M $1.5M $1.3M
Total Current Liabilities $673.1M $604.6M $641.8M $736M $943.5M
 
Long-Term Debt $1.3B $932.6M $1.2B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $1.7B $2B $2B $2.2B
 
Common Stock $681.4M $987.9M $988.2M $1.2B $1.2B
Other Common Equity Adj -$1.1M $5.9M -$3M $4.4M $10.7M
Common Equity $620.1M $871.8M $577.4M $702.9M $707.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $620.1M $871.8M $577.4M $702.9M $707.8M
 
Total Liabilities and Equity $2.8B $2.6B $2.6B $2.7B $2.9B
Cash and Short Terms $55.8M $77.3M $50M $49.6M $49.6M
Total Debt $1.3B $955.9M $1.2B $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $64.8M $39.8M $75.5M $59.7M $72.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $387M $295.7M $430.8M $425.8M $528.5M
Inventory $698.5M $843.8M $826.8M $970.3M $948.9M
Prepaid Expenses $12.4M $21M $18.9M $18.9M --
Other Current Assets -- $117K -- -- --
Total Current Assets $1.2B $1.2B $1.4B $1.5B $1.6B
 
Property Plant And Equipment $355.9M $302.1M $294.7M $303M $316.3M
Long-Term Investments $33.5M $59.3M $51.7M $62.1M $68.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $25.3M $25.3M $44.4M $46.8M --
Total Assets $2.8B $2.7B $2.8B $2.9B $3B
 
Accounts Payable $486.9M $481.3M $541.6M $601.8M $654.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $68.7M -- -- -- --
Current Portion Of Capital Lease Obligations $23M $18.2M $17M $16.8M --
Other Current Liabilities $1.3M $2.2M -- $2.2M --
Total Current Liabilities $693M $684.3M $740.3M $884.8M $1.1B
 
Long-Term Debt $1.1B $1.2B $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2B $2.1B $2.2B $2.6B
 
Common Stock $871.9M $988.1M $1.2B $1.2B $1.2B
Other Common Equity Adj $15.7M -$19.1M $5.6M $20.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $787M $711M $706.2M $699.7M $417.9M
 
Total Liabilities and Equity $2.8B $2.7B $2.8B $2.9B $3B
Cash and Short Terms $64.8M $39.8M $75.5M $59.7M $72.6M
Total Debt $1.2B $1.2B $1.2B $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$157.7M -$14.5M -$276.4M -$136.2M -$3.3M
Depreciation & Amoritzation $110.8M $97.2M $88.5M $80.8M $80.1M
Stock-Based Compensation $1.8M $1.7M $1.3M $2.6M $2.2M
Change in Accounts Receivable $105.3M $17M $36.9M -$115.7M -$33.3M
Change in Inventories $22.5M $86.5M -$160.9M -$29.6M -$192.3M
Cash From Operations $66.1M $115.2M -$241.9M -$63.8M $15.3M
 
Capital Expenditures $25.7M $36.3M $31.6M $37M $47.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.5M -$30.8M -$24.5M -$53.3M -$34.6M
 
Dividends Paid (Ex Special Dividend) $49.4M $46.5M $22.4M -- --
Special Dividend Paid
Long-Term Debt Issued -- $258.7M -- $62M $50.1M
Long-Term Debt Repaid -$18.9M -$18.2M -$24.5M -$214.1M -$29.4M
Repurchase of Common Stock -- $13.7M -- -- --
Other Financing Activities -$3.9M -$24.1M -- $7.9M $7K
Cash From Financing -$37K -$60M $238.3M $117.8M $20.8M
 
Beginning Cash (CF) $55.8M $77.3M $50M $49.6M $49.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.5M $21.5M -$27.3M -$372K -$58K
Ending Cash (CF) $83.3M $96M $23.4M $48.2M $48M
 
Levered Free Cash Flow $40.3M $79M -$273.4M -$100.8M -$32.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.3M -$38.6M -$40M -$14.9M -$142.6M
Depreciation & Amoritzation $24.1M $21.4M $21.6M $18.6M $19.8M
Stock-Based Compensation $299.3K $408.2K $680.7K $921.2K $502.2K
Change in Accounts Receivable -$48.2M -$65.5M $14.2M $29.8M $14.3M
Change in Inventories -$40M -$68.7M $3.4M -$130.8M -$24.3M
Cash From Operations -$38.3M -$115.6M -$39M -$45.1M $85.3M
 
Capital Expenditures $5.6M $8.8M $12M $10.4M $17M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.1M -$8.6M -$11M -$10.3M -$17.7M
 
Dividends Paid (Ex Special Dividend) $12.3M $12.6M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $135.9M -$125.4M -$19.1M --
Long-Term Debt Repaid $155.3M -$8M -$4M -$3.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $8.1M -$7K --
Cash From Financing $60.3M $111.8M $68.3M $38.1M -$72.8M
 
Beginning Cash (CF) $64.8M $39.8M $75.5M $59.7M $72.6M
Foreign Exchange Rate Adjustment $42.4K $2.3M -$135.8K -$405.3K -$1.2M
Additions / Reductions $17M -$10M $18.1M -$17.7M -$6.4M
Ending Cash (CF) $81.9M $32.2M $93.5M $41.7M $65M
 
Levered Free Cash Flow -$43.9M -$124.4M -$51M -$55.4M $68.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.3M -$130.4M -$277.6M -$22.4M -$294.4M
Depreciation & Amoritzation $98.4M $89.7M $81.5M $79.2M $76.7M
Stock-Based Compensation $2.1M $1.2M $2.3M $2.9M $2.3M
Change in Accounts Receivable -$62.2M $71.4M -$130.7M $1.3M -$123.8M
Change in Inventories $16.3M -$132.9M $19.7M -$143.5M $24.4M
Cash From Operations $60.6M -$89.6M -$112.3M $54.1M $73.1M
 
Capital Expenditures $31.2M $37.4M $31.7M $44.6M $50.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.4M -$33.2M -$48.9M -$42.9M -$43.5M
 
Dividends Paid (Ex Special Dividend) $44.6M $30.9M $2.4M -- --
Special Dividend Paid
Long-Term Debt Issued -- $518.1M -$259.4M $62M --
Long-Term Debt Repaid -$23.8M -$21.1M -$20.1M -$216.1M --
Repurchase of Common Stock -- $13.6M -$2K -- --
Other Financing Activities -- -- -- -$228K --
Cash From Financing $26.1M $100.5M $195M -$22M -$16.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.2M -$24.4M $36.2M -$15.7M $13.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $29.4M -$127M -$144M $9.5M $22.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.7M -$121.8M -$134.4M -$21.9M -$312.9M
Depreciation & Amoritzation $72.2M $64.7M $61.4M $60.5M $58.5M
Stock-Based Compensation $1.4M $932.2K $1.9M $2.2M $2.3M
Change in Accounts Receivable $2.8M $56M -$110M $5.9M -$85.3M
Change in Inventories -$48.1M -$266.3M -$92.3M -$206.5M $6.6M
Cash From Operations -$32M -$239M -$119.4M -$2.1M $55.9M
 
Capital Expenditures $21.6M $22.7M $24.1M $32.1M $35.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.2M -$15.7M -$41.1M -$31.2M -$40.6M
 
Dividends Paid (Ex Special Dividend) $34.7M $19.1M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $259.4M -- $0 $109.6M
Long-Term Debt Repaid -$16M -$18.9M -$14.4M -$16.4M -$30.2M
Repurchase of Common Stock -- $2K -- -- --
Other Financing Activities -$8.6M -- $8.1M -- --
Cash From Financing $55.1M $217.2M $183.7M $44.9M $8.2M
 
Beginning Cash (CF) $135.6M $116.7M $192.4M $205.7M $259.5M
Foreign Exchange Rate Adjustment -$24.6K $777K $2.5M -$1.4M -$18.3K
Additions / Reductions $9.8M -$36.8M $25.6M $10.2M $23.5M
Ending Cash (CF) $145.4M $80.7M $220.4M $214.5M $283M
 
Levered Free Cash Flow -$53.6M -$261.8M -$143.6M -$34.2M $20.3M

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

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock