Financhill
Sell
37

NISTF Quote, Financials, Valuation and Earnings

Last price:
$3.99
Seasonality move :
24.46%
Day range:
$3.99 - $4.03
52-week range:
$3.55 - $5.24
Dividend yield:
12.8%
P/E ratio:
4.06x
P/S ratio:
0.28x
P/B ratio:
0.60x
Volume:
1.3K
Avg. volume:
401.3K
1-year change:
5.36%
Market cap:
$20.9B
Revenue:
$57B
EPS (TTM):
-$0.02
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $45.5B $60.6B $58.9B $61.3B $57B
Revenue Growth (YoY) -16.39% 33.07% -2.87% 4.21% -6.99%
 
Cost of Revenues $40.2B $49.8B $49.4B $51.9B $48.2B
Gross Profit $5.3B $10.8B $9.5B $9.5B $8.9B
Gross Profit Margin 11.62% 17.83% 16.08% 15.43% 15.54%
 
R&D Expenses $616M $591.2M $520.6M $503.1M $530M
Selling, General & Admin $4.4B $4.8B $4.3B $5.1B $5.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.4B $4.8B $4.2B $4.9B $5.2B
Operating Income $907M $6B $5.3B $4.5B $3.6B
 
Net Interest Expenses $239.5M $233.6M $183.7M $250.5M $291.4M
EBT. Incl. Unusual Items -$81.6M $5.4B $5.6B $4.3B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.6M $1.3B $945.4M $1.2B $927.5M
Net Income to Company -$81.6M $7.3B $6.4B $5.3B $3.4B
 
Minority Interest in Earnings $123.6M $268.8M $330M $266.4M $214.8M
Net Income to Common Excl Extra Items -$182.2M $5.9B $5.5B $4.1B $2.5B
 
Basic EPS (Cont. Ops) -$0.33 $6.16 $5.56 $4.13 $0.46
Diluted EPS (Cont. Ops) -$0.33 $5.85 $4.96 $3.65 $0.44
Weighted Average Basic Share $920.7M $920.8M $920.9M $920.8M $5B
Weighted Average Diluted Share $920.7M $969.3M $1B $1B $5.2B
 
EBITDA $3.6B $9B $7.8B $7.1B $6.2B
EBIT $907M $6B $5.3B $4.5B $3.6B
 
Revenue (Reported) $45.5B $60.6B $58.9B $61.3B $57B
Operating Income (Reported) $907M $6B $5.3B $4.5B $3.6B
Operating Income (Adjusted) $907M $6B $5.3B $4.5B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.1B $14.1B $15.3B $14.7B $17.8B
Revenue Growth (YoY) 44.21% -6.31% 8.29% -4.2% 21.48%
 
Cost of Revenues $12.3B $12.2B $12.9B $12.5B $15.4B
Gross Profit $2.8B $1.9B $2.5B $2.2B $2.4B
Gross Profit Margin 18.43% 13.6% 16.01% 14.84% 13.47%
 
R&D Expenses $151.7M $122.2M $121.7M -- --
Selling, General & Admin $1.2B $1B $1.2B $1.3B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1B $1.2B $1.3B $1.7B
Operating Income $1.6B $888.4M $1.2B $866.9M $702.6M
 
Net Interest Expenses $63.5M $45.2M $67.1M $75.8M $189.2M
EBT. Incl. Unusual Items $801.5M $1.2B $834.1M $675.6M $643.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $228.1M $346.5M $262.2M $272.4M $157.9M
Net Income to Company $1.5B $1.4B $1.2B -- --
 
Minority Interest in Earnings $34.5M $66.2M $70.4M $41.9M $63.4M
Net Income to Common Excl Extra Items $1.3B $1.1B $922.4M $616.8M $622.6M
 
Basic EPS (Cont. Ops) $1.35 $1.11 $0.93 $0.57 $0.11
Diluted EPS (Cont. Ops) $1.35 $0.99 $0.82 $0.55 $0.11
Weighted Average Basic Share $920.8M $920.9M $920.8M $1B $5.2B
Weighted Average Diluted Share $920.8M $1B $1B $1B $5.2B
 
EBITDA $2.3B $1.5B $1.9B $1.5B $1.7B
EBIT $1.6B $888.4M $1.2B $866.9M $702.6M
 
Revenue (Reported) $15.1B $14.1B $15.3B $14.7B $17.8B
Operating Income (Reported) $1.6B $888.4M $1.2B $866.9M $702.6M
Operating Income (Adjusted) $1.6B $888.4M $1.2B $866.9M $702.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $53.4B $60.6B $61.3B $58.8B $60B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.1B $50.3B $51.6B $49.6B $51.1B
Gross Profit $9.3B $10.3B $9.6B $9.2B $9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $592.1M $553.6M $517.9M -- --
Selling, General & Admin $4.6B $4.6B $4.7B $5.1B $5.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.6B $4.6B $4.7B $5.1B $5.9B
Operating Income $4.7B $5.7B $5B $4.1B $3.1B
 
Net Interest Expenses $245.3M $201.4M $225.2M $254.6M $428.3M
EBT. Incl. Unusual Items $4.2B $6B $4.7B $3.7B $218M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $774.1M $1.4B $568.7M $1.2B $710.7M
Net Income to Company $5.2B $7.5B $5.4B -- --
 
Minority Interest in Earnings $224.2M $308.6M $318M $217M $210.5M
Net Income to Common Excl Extra Items $4.5B $6.1B $4.8B $3.5B $115.7M
 
Basic EPS (Cont. Ops) $4.59 $6.09 $4.89 $3.48 -$0.02
Diluted EPS (Cont. Ops) $4.59 $5.63 $4.34 $3.13 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.6B $8.4B $7.5B $6.6B $6B
EBIT $4.7B $5.7B $5B $4.1B $3.1B
 
Revenue (Reported) $53.4B $60.6B $61.3B $58.8B $60B
Operating Income (Reported) $4.7B $5.7B $5B $4.1B $3.1B
Operating Income (Adjusted) $4.7B $5.7B $5B $4.1B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $28.8B $28.9B $31.3B $28.7B $31.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.4B $24.1B $26.4B $24.2B $27.2B
Gross Profit $5.4B $4.8B $4.9B $4.5B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $285.2M $248.5M $244.6M -- --
Selling, General & Admin $2.4B $2.1B $2.5B $2.6B $3.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $2.1B $2.5B $2.6B $3.1B
Operating Income $3B $2.7B $2.4B $1.9B $1.3B
 
Net Interest Expenses $122.6M $90.2M $131.5M $135.3M $271.9M
EBT. Incl. Unusual Items $2.7B $3.4B $2.4B $1.8B -$551.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $941.8M $1B $671.7M $686.5M $472.9M
Net Income to Company $3.8B $4B $3B -- --
 
Minority Interest in Earnings $127.6M $167.7M $153.3M $102.7M $98.8M
Net Income to Common Excl Extra Items $2.9B $3B $2.3B $1.7B -$697.4M
 
Basic EPS (Cont. Ops) $2.96 $3.04 $2.32 $1.65 -$0.15
Diluted EPS (Cont. Ops) $2.96 $2.72 $2.06 $1.52 -$0.15
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.9B $10.5B
Weighted Average Diluted Share $1.8B $2.1B $2.1B $2.1B $10.5B
 
EBITDA $4.5B $3.9B $3.6B $3.2B $3B
EBIT $3B $2.7B $2.4B $1.9B $1.3B
 
Revenue (Reported) $28.8B $28.9B $31.3B $28.7B $31.7B
Operating Income (Reported) $3B $2.7B $2.4B $1.9B $1.3B
Operating Income (Adjusted) $3B $2.7B $2.4B $1.9B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.3B $4.7B $5.2B $3.1B $4.7B
Short Term Investments $251.8M $338.8M $211.5M $224.2M $276.8M
Accounts Receivable, Net $6.3B $6.7B $6.8B $9.7B $8.7B
Inventory $12.2B $14.5B $15.7B $15B $14.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $1.9B $1.7B $1.4B $1.4B
Total Current Assets $24.2B $29B $30.6B $30.1B $30.4B
 
Property Plant And Equipment $27.5B $25.8B $24.6B $23B $25B
Long-Term Investments $13.1B $13.4B $13.1B $14.6B $13.8B
Goodwill $420.1M $505.8M $488.3M $463.9M $478.8M
Other Intangibles $868.7M $1.1B $1.2B $1.2B $1.8B
Other Long-Term Assets $59.1M $46.7M $46.4M $51.5M $55.7M
Total Assets $68.5B $72.1B $71.9B $70.8B $73.2B
 
Accounts Payable $5.5B $6.2B $5.7B $5.7B $5.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $490.2M $302M $306.5M $412M $423.9M
Total Current Liabilities $16B $16.6B $15.7B $17.1B $15.6B
 
Long-Term Debt $20.4B $19B $17.3B $14.3B $13.6B
Capital Leases -- -- -- -- --
Total Liabilities $40.2B $40B $37B $35.4B $33.7B
 
Common Stock $3.8B $3.5B $3.2B $2.8B $3.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $25B $28.6B $31.4B $31.6B $36B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.4B $3.5B $3.5B $3.8B $3.5B
Total Equity $28.3B $32.1B $34.9B $35.4B $39.5B
 
Total Liabilities and Equity $68.5B $72.1B $71.9B $70.8B $73.2B
Cash and Short Terms $3.3B $4.7B $5.2B $3.1B $4.7B
Total Debt $22.2B $20.8B $19.1B $16.9B $15.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3B $2.6B $4.4B $4.5B $3.1B
Short Term Investments $276.2M $342.2M $295.4M $190.6M --
Accounts Receivable, Net $7.4B $6.9B $10.6B $11.5B $11.4B
Inventory $14B $14.8B $15.4B $16.3B $18.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.6B $1.6B $1.7B $1.6B --
Total Current Assets $26.3B $26.2B $32.4B $34.1B $34.4B
 
Property Plant And Equipment $27.6B $22.6B $23B $25.1B $39.1B
Long-Term Investments $13.7B $12.2B $13.1B $15.6B $13.4B
Goodwill $419M $454.3M $462M $488.9M --
Other Intangibles $1.1B $982.1M $1.1B $1.3B --
Other Long-Term Assets $54.4M $41.2M $45.6M $57.8M --
Total Assets $71.8B $64.4B $71.5B $78.3B $94.8B
 
Accounts Payable $12.3B $10.8B $11.2B $11.2B $14.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $370.1M $293.9M $529.5M $540.1M --
Total Current Liabilities $17.3B $15B $17B $17.3B $30B
 
Long-Term Debt $18.5B $15.2B $15.9B $14.9B $20.2B
Capital Leases -- -- -- -- --
Total Liabilities $40.2B $33.9B $36.9B $36.4B $56.4B
 
Common Stock $3.8B $2.9B $2.8B $4B $3.9B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.5B $3.1B $3.7B $4.2B $3.5B
Total Equity $31.6B $30.4B $34.7B $41.9B $38.4B
 
Total Liabilities and Equity $71.8B $64.4B $71.5B $78.3B $94.8B
Cash and Short Terms $3B $2.6B $4.4B $4.5B $3.1B
Total Debt $18.5B $15.2B $15.9B $14.9B $20.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$81.6M $7.3B $6.4B $5.3B $3.4B
Depreciation & Amoritzation $2.7B $2.9B $2.5B $2.5B $2.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$252.5M -$1B -$603.6M $346.6M $1.3B
Change in Inventories $1.6B -$3.4B -$2.3B $474.5M $627.5M
Cash From Operations $3.8B $5.5B $4.9B $7B $6.4B
 
Capital Expenditures $4.3B $4.2B $3.5B $3.2B $4.1B
Cash Acquisitions $75.9M $526.7M $37.7M $2B $746.1M
Cash From Investing -$3.7B -$3.3B -$2.7B -$4.9B -$3B
 
Dividends Paid (Ex Special Dividend) -- $656.4M $1.2B $1.1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $6.1B $2.9B $1.5B $590.6M $2.1B
Long-Term Debt Repaid -$4.4B -$2.4B -$1.7B -$1.9B -$2B
Repurchase of Common Stock $282.9K $525K $428K $504.8K $380.5K
Other Financing Activities $124.8M -$397.6M -$155.6M $919.3M -$1.4B
Cash From Financing $496.8M -$571.2M -$1.5B -$3.8B -$2.1B
 
Beginning Cash (CF) $3.3B $4.5B $5B $3B $4.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $660.1M $1.7B $880.8M -$1.5B $1.5B
Ending Cash (CF) $3.9B $6.4B $6.1B $1.6B $6.1B
 
Levered Free Cash Flow -$533.9M $1.3B $1.4B $3.8B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B $1.4B $1.2B -- --
Depreciation & Amoritzation $738.5M $604.5M $617.3M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$761.2M -$346.9M -$401.4M -- --
Change in Inventories -$1B -$1.1B $197.4M -- --
Cash From Operations $1.2B $725.9M $1.8B -- --
 
Capital Expenditures $1.2B $1B $915.5M -- --
Cash Acquisitions -- -- $206.4M -- --
Cash From Investing -$1.1B -$744.1M -$928.9M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.3M $92.9M $158.9M -- --
Long-Term Debt Repaid -$874.1M -$394.8M -$604M -- --
Repurchase of Common Stock $181.7K $86.7K $152.2K -- --
Other Financing Activities $160.9M $21.3M -$6M -- --
Cash From Financing -$609.7M -$294.1M -$628.7M -- --
 
Beginning Cash (CF) $3B $2.6B $4.4B $4.5B $3.1B
Foreign Exchange Rate Adjustment $4.5M $96.4M $164.7M -- --
Additions / Reductions -$450.3M -$215.9M $397.5M -- --
Ending Cash (CF) $2.5B $2.5B $5B -- --
 
Levered Free Cash Flow $17.8M -$297.5M $874.8M -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $2.5B $7.6B $5.6B -- --
Depreciation & Amoritzation $2.8B $2.8B $2.5B -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.1B -$1.4B $115M -- --
Change in Inventories $585.3M -$4.1B -$630.8M -- --
Cash From Operations $4.7B $5.1B $5.8B -- --
 
Capital Expenditures $4.4B $4B $3.5B $2.5B $2.5B
Cash Acquisitions $62.8M $509.6M $614M -$1.3B -$34.4M
Cash From Investing -$2.9B -$3.9B -$3.3B -- --
 
Dividends Paid (Ex Special Dividend) $84.3M $1.2B $1.2B -$449.5M -$449.5M
Special Dividend Paid
Long-Term Debt Issued $4.9B $2.8B $1.8B -- --
Long-Term Debt Repaid -$4.4B -$2.8B -$1.7B -- --
Repurchase of Common Stock $365.6K $494.7K $454K -- --
Other Financing Activities $117.6M -$80.4M -$22.5M -- --
Cash From Financing -$2.1B -$975.5M -$1.2B -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$91.8M $411M $1.4B -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $310.9M $1.1B $2.3B -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.8B $4B $3B -- --
Depreciation & Amoritzation $1.5B $1.2B $1.3B -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$214.8M -$206.1M $459.3M -- --
Change in Inventories -$1.9B -$2.7B $295.4M -- --
Cash From Operations $2.1B $1.3B $3.3B -- --
 
Capital Expenditures $2.1B $1.7B $1.6B -- --
Cash Acquisitions -- -- $784M -- --
Cash From Investing -$1.1B -$1.4B -$2.1B -- --
 
Dividends Paid (Ex Special Dividend) $84.3M $639.1M $603.3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39.6M $108.1M $521M -- --
Long-Term Debt Repaid -$1.1B -$1.1B -$1.3B -- --
Repurchase of Common Stock $282.3K $156K $246.7K -- --
Other Financing Activities -$162.9M $14.8M $120.6M -- --
Cash From Financing -$1.3B -$1.4B -$1.5B -- --
 
Beginning Cash (CF) $6.4B $5.7B $8.5B $8.5B $6.7B
Foreign Exchange Rate Adjustment $93.4M $179M $214.9M -- --
Additions / Reductions -$248.6M -$1.3B -$131.1M -- --
Ending Cash (CF) $6.3B $4.5B $8.6B -- --
 
Levered Free Cash Flow $7.8M -$466.5M $1.7B -- --

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock