Financhill
Sell
25

NNRHF Quote, Financials, Valuation and Earnings

Last price:
$22.40
Seasonality move :
9.52%
Day range:
$22.40 - $22.40
52-week range:
$12.00 - $22.40
Dividend yield:
0%
P/E ratio:
27.80x
P/S ratio:
3.29x
P/B ratio:
2.23x
Volume:
--
Avg. volume:
--
1-year change:
86.67%
Market cap:
$2.2B
Revenue:
$532.8M
EPS (TTM):
$0.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $654.1M $1.1B $804.3M $642.4M $532.8M
Revenue Growth (YoY) 19.43% 65.72% -25.8% -20.13% -17.06%
 
Cost of Revenues $476.3M $799.3M $584.7M $446.5M $365.5M
Gross Profit $177.7M $284.6M $219.6M $195.9M $167.3M
Gross Profit Margin 27.18% 26.26% 27.31% 30.49% 31.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $66.2M $135.1M $97.2M $87.6M $101.9M
Operating Income $111.5M $149.5M $122.4M $108.3M $65.4M
 
Net Interest Expenses $8.8M $26.6M $25.3M $29M $26.1M
EBT. Incl. Unusual Items $103.4M $145.7M $125.6M $107.7M $69.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.5M $24M $24.1M $8.8M $15.5M
Net Income to Company $103.4M $145.6M $125.6M $107.6M $83M
 
Minority Interest in Earnings -$4.6K -$210.4K $321.6K $796.8K $416.5K
Net Income to Common Excl Extra Items $79.9M $121.6M $101.5M $98.8M $67.5M
 
Basic EPS (Cont. Ops) $1.08 $1.59 $1.67 $1.32 $0.90
Diluted EPS (Cont. Ops) $1.08 $1.59 $1.67 $1.32 $0.90
Weighted Average Basic Share $73.9M $76.6M $60.5M $74.5M $74.6M
Weighted Average Diluted Share $73.9M $76.6M $60.5M $74.5M $74.6M
 
EBITDA $116.2M $155.3M $126.8M $116.4M $70.2M
EBIT $111.5M $149.5M $122.4M $108.3M $65.4M
 
Revenue (Reported) $654.1M $1.1B $804.3M $642.4M $532.8M
Operating Income (Reported) $111.5M $149.5M $122.4M $108.3M $65.4M
Operating Income (Adjusted) $111.5M $149.5M $122.4M $108.3M $65.4M
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Revenue $255.6M $273.3M $450.5M $476.8M $264.2M
Revenue Growth (YoY) 325.62% 77.07% -1.06% 6.12% --
 
Cost of Revenues $174.8M $186.2M $337.8M $357.2M $200.7M
Gross Profit $80.8M $87.1M $112.7M $119.6M $63.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $26.9M $31.4M $34.7M $58.3M $19.2M
Operating Income $53.9M $55.7M $78M $61.3M $44.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $47.2M $53.9M $77.4M $56.5M $58.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.8M $11.2M $19.7M $5.1M $11.9M
Net Income to Company $48.8M $53.8M $78.1M $53.8M $59.5M
 
Minority Interest in Earnings -- -- -$4.8K -- --
Net Income to Common Excl Extra Items $59M $42.7M $57.7M $51.3M $46.7M
 
Basic EPS (Cont. Ops) $0.75 $0.57 $0.78 $0.65 $0.63
Diluted EPS (Cont. Ops) $0.75 $0.57 $0.78 -- $0.63
Weighted Average Basic Share $78.7M $75.5M $73.7M -- $74.3M
Weighted Average Diluted Share $78.7M $75.5M $73.7M -- $74.3M
 
EBITDA $50.8M $56.6M $79.3M $65.5M $45.1M
EBIT $50.3M $55.7M $78M $61.3M $44.3M
 
Revenue (Reported) $255.6M $273.3M $450.5M $476.8M $264.2M
Operating Income (Reported) $53.9M $55.7M $78M $61.3M $44.3M
Operating Income (Adjusted) $50.3M $55.7M $78M $61.3M $44.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- $542.4M $631.6M $507.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $376.3M $450.7M $332M
Gross Profit -- -- $166.1M $180.9M $175.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $87.2M $83.4M $107.5M
Operating Income -- -- $78.9M $97.5M $68.1M
 
Net Interest Expenses -- -- $24.4M $21.4M $27.7M
EBT. Incl. Unusual Items -- -- $61.5M $116M $57.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$8.3M $11.3M $9M
Net Income to Company -- -- -- $115.8M $69.3M
 
Minority Interest in Earnings -- -- $247.5K $814.3K $213.8K
Net Income to Common Excl Extra Items -- -- $69.8M $104.5M $60.3M
 
Basic EPS (Cont. Ops) -- -- $0.89 $1.39 $0.81
Diluted EPS (Cont. Ops) -- -- $0.89 $1.39 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $88.4M $106.4M $72.7M
EBIT -- -- $85.8M $97.5M $68.1M
 
Revenue (Reported) -- -- $542.4M $631.6M $507.7M
Operating Income (Reported) -- -- $78.9M $97.5M $68.1M
Operating Income (Adjusted) -- -- $85.8M $97.5M $68.1M
Period Ending 2021-12-26 2022-12-26 2023-12-26 2024-12-26
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $330.6M $352.2M $243.1M $208.4M $381.5M
Short Term Investments $2.7M $15.4M $25.4M $12.2M $24.1M
Accounts Receivable, Net $11.5M $27.1M $12.4M $70.1M $61.2M
Inventory $1.5B $1.5B $1.2B $1.1B $968.9M
Prepaid Expenses $48.6M $47.6M $14.2M $15.1M $20.2M
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2B $1.6B $1.5B $1.5B
 
Property Plant And Equipment $11.6M $9.4M $7.8M $9.7M $7.3M
Long-Term Investments $183.5K $8.7M $30.5M $27.9M $58.6M
Goodwill $5.5M $5.1M $4.8M $4.9M $4.7M
Other Intangibles $2.3M $10.3M $9.5M $5.1M $3.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $2.2B $1.9B $1.8B $1.8B
 
Accounts Payable $226.2M $289.1M $237.5M $150.8M $129.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2M $2M $496.5K $159.2K $151.9K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $761.3M $765.7M $522.3M $538.7M $506M
 
Long-Term Debt $89.1M $51.6M $73.5M $185.2M $376.2M
Capital Leases -- -- -- -- --
Total Liabilities $854.1M $1.2B $908.2M $737.5M $894.2M
 
Common Stock $966.7M $909.6M $786.3M $723.8M $495.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.1B $989.5M $1.1B $889.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $348.7K $1.3M $3M $2.9M $3.1M
Total Equity $1.1B $1.1B $992.6M $1.1B $892.3M
 
Total Liabilities and Equity $1.9B $2.2B $1.9B $1.8B $1.8B
Cash and Short Terms $330.6M $352.2M $243.1M $208.4M $381.5M
Total Debt $385.9M $292.1M $210.6M $425.3M $535.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $373.9M $319.5M $142.2M $240.3M $523.1M
Short Term Investments $14M $15.3M $29M $11.5M $27.6M
Accounts Receivable, Net $32.1M $17.8M $59.1M $31.5M $80.1M
Inventory $1.8B $1.2B $1.3B $1.1B $1.1B
Prepaid Expenses $38M $33.7M -- $20.7M $25.7M
Other Current Assets -- $10.5K -- -- --
Total Current Assets $2.3B $1.7B $1.6B $1.5B $1.9B
 
Property Plant And Equipment -- $8.1M $6.7M $8.6M $7.5M
Long-Term Investments -- $6.9M -- -- --
Goodwill $5.3M $4.7M $4.9M $4.8M $5.2M
Other Intangibles $10.8M $12.1M $9.5M $4.3M $3.6M
Other Long-Term Assets -- -- $827K -- --
Total Assets $2.5B $1.9B $1.9B $1.8B $2.1B
 
Accounts Payable $322.1M $233.9M $226.6M $139.5M $139.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $177.3M $4.8M $81.7M $84M $158.2M
Total Current Liabilities $1B $587.1M $651.3M $529.2M $560M
 
Long-Term Debt $36.9M $45.3M $178.8M $211.3M $17.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $951.4M $853.3M $753.4M $966.7M
 
Common Stock -- $822.5M $800.7M $659.7M $542.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.6M $3.3M $3M $3.4M
Total Equity $1.1B $955M $1B $1B $1.2B
 
Total Liabilities and Equity $2.5B $1.9B $1.9B $1.8B $2.1B
Cash and Short Terms $373.9M $319.5M $171.2M $251.8M $550.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $103.4M $145.6M $125.6M $107.6M $83M
Depreciation & Amoritzation $4.7M $5.8M $4.4M $8.1M $4.8M
Stock-Based Compensation $2M $4.2M $3M $6.2M -$1.6M
Change in Accounts Receivable $2.3M -$10.3M $8.8M -$20.8M -$36.2M
Change in Inventories $173.3K $161.3M $155.4M -$60.7M $92.2M
Cash From Operations $145.1M $244.3M $159.3M -$1.4M $97.8M
 
Capital Expenditures $925.7K $872.3K $3.4M $681.1K $1.6M
Cash Acquisitions $2.8M -- -- -- --
Cash From Investing -$25.9M -$51.7M -$22.9M $87.6M -$40M
 
Dividends Paid (Ex Special Dividend) -- $44M $99.8M $37.8M $123.4M
Special Dividend Paid
Long-Term Debt Issued $208M $716.4M $242.7M $627.2M $501.7M
Long-Term Debt Repaid -$216.9M -$766.1M -$334.7M -$727.1M -$241.1M
Repurchase of Common Stock -- $52.3M $23.1M -- --
Other Financing Activities -- -- -$8M $6.9M $7.3M
Cash From Financing -$8.8M -$145.9M -$222.7M -$128.5M $137M
 
Beginning Cash (CF) $330.6M $352.1M $242.8M $208.1M $381.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.3M $46.6M -$86.3M -$42.3M $194.8M
Ending Cash (CF) $441M $398.7M $156.5M $165.7M $576.3M
 
Levered Free Cash Flow $144.1M $243.4M $155.9M -$2.1M $96.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $78.1M $53.8M $59.5M -- --
Depreciation & Amoritzation $1.4M $5.8M $4.4M -- --
Stock-Based Compensation $2M -- -- -- --
Change in Accounts Receivable $2.3M -$10.3M -- -- --
Change in Inventories $183.2M $141.5M $97.6M -- --
Cash From Operations $246.7M $143.9M $88.1M -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.5M $31.4M $7.1M -- --
 
Dividends Paid (Ex Special Dividend) -- -- $96.9M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $208M $716.4M $242.7M -- --
Long-Term Debt Repaid -$216.9M -$766.1M -$334.7M -- --
Repurchase of Common Stock -$58M $30M -$94.5M -- --
Other Financing Activities -$818.6K -$55.2M $7.2M -- --
Cash From Financing -$72.4M -$138M -$45.8M -- --
 
Beginning Cash (CF) $330.6M $352.1M $242.8M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $168.8M $37.4M $49.4M -- --
Ending Cash (CF) $499.4M $389.5M $292.3M -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- $115.8M $69.3M
Depreciation & Amoritzation -- -- -- $8.9M $4.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $15M -$84.9M
Change in Inventories -- -- -- $10.6M $95.2M
Cash From Operations -- -- -- $109M $61.7M
 
Capital Expenditures -- -- $2M $330.5K $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $50.6M -$44.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- $80.5M $249.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $1.1M -$454.9K
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$58.7M $230.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $100.9M $247.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $108.7M $59.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $140.7M $121.9M -- -- --
Depreciation & Amoritzation $5.8M $4.4M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$10.3M -- -- -- --
Change in Inventories $156M $150.9M -- -- --
Cash From Operations $155.5M $154.6M -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.1M -$22.3M -- -- --
 
Dividends Paid (Ex Special Dividend) -- $96.9M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $716.4M $242.7M -- -- --
Long-Term Debt Repaid -$766.1M -$334.7M -- -- --
Repurchase of Common Stock $93.2M $22.4M -- -- --
Other Financing Activities -- -$8M -- -- --
Cash From Financing -$83.2M -$216.1M -- -- --
 
Beginning Cash (CF) $1.3B $1.1B -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.2M -$83.8M -- -- --
Ending Cash (CF) $1.3B $1.1B -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.29% over the past day.

Buy
68
KOD alert for Dec 26

Kodiak Sciences, Inc. [KOD] is down 5.28% over the past day.

Buy
64
ZCSH alert for Dec 23

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0% over the past day.

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

Show me the best stock