Financhill
Sell
34

NOKPF Quote, Financials, Valuation and Earnings

Last price:
$0.0100
Seasonality move :
0.84%
Day range:
$0.0090 - $0.0090
52-week range:
$0.0001 - $0.2505
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.12x
P/B ratio:
--
Volume:
77K
Avg. volume:
84.6K
1-year change:
16.67%
Market cap:
$26.1M
Revenue:
$239.1M
EPS (TTM):
-$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $399.8M $209.7M $68.8M $200M $239.6M
Revenue Growth (YoY) -32.89% -47.56% -67.16% 190.45% 19.79%
 
Cost of Revenues $433.8M $237.7M $141.4M $249.5M $223.3M
Gross Profit -$34M -$28.1M -$72.6M -$49.5M $16.2M
Gross Profit Margin -8.51% -13.38% -105.43% -24.78% 6.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.2M $40.7M $56.9M $7.7M $8.8M
Other Inc / (Exp) $4.2M -$105.6M $66.3M -$7.2M $10.4M
Operating Expenses $24.2M $139.8M $59.1M -$5.3M $1.1M
Operating Income -$58.2M -$167.9M -$131.6M -$44.3M $15.1M
 
Net Interest Expenses $2.6M $29.1M $28.1M $19.5M $24.4M
EBT. Incl. Unusual Items -$56.1M -$301.6M -$44.8M -$74.6M $1.4M
Earnings of Discontinued Ops. -$10.6M $15.9M -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$56.2M -$301.6M -$44.8M -$74.6M $1.4M
 
Minority Interest in Earnings -$669.5K -$30.3M -$2.4K -- --
Net Income to Common Excl Extra Items -$56.2M -$301.6M -$44.8M -$74.6M $1.4M
 
Basic EPS (Cont. Ops) -$0.02 -$0.07 -$0.01 -$0.02 $0.00
Diluted EPS (Cont. Ops) -$0.02 -$0.07 -$0.01 -$0.02 $0.00
Weighted Average Basic Share $3B $3.6B $3.7B $3.7B $3.7B
Weighted Average Diluted Share $3B $3.6B $3.7B $3.7B $3.7B
 
EBITDA -$54.6M -$90.9M -$82.5M -$33.4M $25.7M
EBIT -$58.2M -$167.9M -$131.6M -$44.3M $15.1M
 
Revenue (Reported) $399.8M $209.7M $68.8M $200M $239.6M
Operating Income (Reported) -$58.2M -$167.9M -$131.6M -$44.3M $15.1M
Operating Income (Adjusted) -$58.2M -$167.9M -$131.6M -$44.3M $15.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.5M -- -- $48.2M $44.1M
Revenue Growth (YoY) -48.57% -- -- -41.31% -3.07%
 
Cost of Revenues $49.5M -- -- $57.5M $56.1M
Gross Profit -$3.9M -- -- -$9.3M -$12M
Gross Profit Margin -8.66% -- -- -19.23% -27.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.8M -- -- $2.3M $2.7M
Other Inc / (Exp) $1M -- -- -$7.6M $40.1M
Operating Expenses $72.1M -- -- $2.3M $2.7M
Operating Income -$76M -- -- -$11.6M -$14.6M
 
Net Interest Expenses $7.6M -- -- $6.1M $6M
EBT. Incl. Unusual Items -$82.6M -- -- -$25.3M $19.5M
Earnings of Discontinued Ops. $119.3M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $34.5M -- -- -- --
 
Minority Interest in Earnings -$83.5M -- -- -- --
Net Income to Common Excl Extra Items -$46.8M -- -- -$25.3M $19.5M
 
Basic EPS (Cont. Ops) -$0.01 -- -- -$0.01 $0.01
Diluted EPS (Cont. Ops) -$0.01 -- -- -$0.01 $0.01
Weighted Average Basic Share $3.7B -- -- $3.7B $3.7B
Weighted Average Diluted Share $3.7B -- -- $3.7B $3.7B
 
EBITDA -$71.1M -- -- -$13.2M $30.6M
EBIT -$75M -- -- -$19.1M $25.5M
 
Revenue (Reported) $45.5M -- -- $48.2M $44.1M
Operating Income (Reported) -$76M -- -- -$11.6M -$14.6M
Operating Income (Adjusted) -$75M -- -- -$19.1M $25.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $260.5M -- -- $176.6M $211.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $296.7M -- -- $201.5M $224M
Gross Profit -$36.2M -- -- -$24.9M -$12.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $84.1M -- -- $21.8M -$10.5M
Other Inc / (Exp) $26.9M -- -- -$92.2M -$54M
Operating Expenses $130.2M -- -- $116.7M $36.2M
Operating Income -$166.4M -- -- -$141.6M -$48.8M
 
Net Interest Expenses $20.7M -- -- $28.4M $22.5M
EBT. Incl. Unusual Items -$160.2M -- -- -$262.2M -$125.3M
Earnings of Discontinued Ops. $54.6M -- -- $92.5M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$104.3M -- -- -- --
 
Minority Interest in Earnings -$34.6M -- -- -$39.2M $24.1M
Net Income to Common Excl Extra Items -$140.1M -- -- -$208.9M -$101.2M
 
Basic EPS (Cont. Ops) -$0.04 -- -- -$0.06 -$0.03
Diluted EPS (Cont. Ops) -$0.04 -- -- -$0.06 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$88.8M -- -- -$171.5M -$61.8M
EBIT -$139.3M -- -- -$232.9M -$101.9M
 
Revenue (Reported) $260.5M -- -- $176.6M $211.4M
Operating Income (Reported) -$166.4M -- -- -$141.6M -$48.8M
Operating Income (Adjusted) -$139.3M -- -- -$232.9M -$101.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $48.2M $44.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $57.5M $56.1M --
Gross Profit -- -- -$9.3M -$12M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $2.3M $2.7M --
Other Inc / (Exp) -- -- -$7.6M $40.1M --
Operating Expenses -- -- $2.3M $2.7M --
Operating Income -- -- -$11.6M -$14.6M --
 
Net Interest Expenses -- -- $6.1M $6M --
EBT. Incl. Unusual Items -- -- -$25.3M $19.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$25.3M $19.5M --
 
Basic EPS (Cont. Ops) -- -- -$0.01 $0.01 --
Diluted EPS (Cont. Ops) -- -- -$0.01 $0.01 --
Weighted Average Basic Share -- -- $3.7B $3.7B --
Weighted Average Diluted Share -- -- $3.7B $3.7B --
 
EBITDA -- -- -$13.2M $30.6M --
EBIT -- -- -$19.1M $25.5M --
 
Revenue (Reported) -- -- $48.2M $44.1M --
Operating Income (Reported) -- -- -$11.6M -$14.6M --
Operating Income (Adjusted) -- -- -$19.1M $25.5M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $42.6M $65M $45.4M $19.6M $19M
Short Term Investments $1.4M $18.1M $15.3M $263.3K $250.9K
Accounts Receivable, Net $35.6M $3.5M $1.1M $2.4M $4.5M
Inventory $2.7M $3.3M $5.1M $4M $4.3M
Prepaid Expenses $21M $3.7M $2.6M $4.3M $3.4M
Other Current Assets $4.1M $5.9M $2.1M $1.7M $2.2M
Total Current Assets $141.8M $86.2M $61.3M $33.5M $34.6M
 
Property Plant And Equipment $5M $270.5M $104M $94.7M $93M
Long-Term Investments $40.3M $5.2M $3.7M $99.6K $165.7K
Goodwill -- -- -- -- --
Other Intangibles $1.6M $916.4K $836K $810.6K $537.4K
Other Long-Term Assets $42.1M $6.7M $2.5M $3.6M $5.1M
Total Assets $506.5M $597.3M $366.7M $356.7M $347.9M
 
Accounts Payable $74.5M $93.3M $33.1M $34.2M $57.9M
Accrued Expenses $42.1M $38.1M $26.3M $28M $27.9M
Current Portion Of Long-Term Debt $104M $90.9M -- $8.1M $7.7M
Current Portion Of Capital Lease Obligations -- $382.8M $7.1M $21.6M $19.8M
Other Current Liabilities $2.4M $3M $2.8M $2.6M $2.4M
Total Current Liabilities $316.8M $626.7M $92.5M $121.7M $149M
 
Long-Term Debt -- $7.8M $343.8M $320.2M $302.3M
Capital Leases -- -- -- -- --
Total Liabilities $622.3M $864.4M $648.1M $703.9M $698.8M
 
Common Stock $103.8M $124.5M $111.6M $107.7M $109.3M
Other Common Equity Adj $2.1M $2.1M $1.9M $1.8M $1.7M
Common Equity -$36.6M -$233.7M -$251.5M -$318.3M -$321.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$79.2M -$33.4M -$30M -$28.9M -$29.3M
Total Equity -$115.8M -$267.1M -$281.4M -$347.2M -$350.9M
 
Total Liabilities and Equity $506.5M $597.3M $366.7M $356.7M $347.9M
Cash and Short Terms $42.6M $65M $45.4M $19.6M $19M
Total Debt $120.9M $481.1M $350.8M $349.9M $323.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $40.5M -- -- -- $9.1M
Short Term Investments -- -- -- -- $283.8K
Accounts Receivable, Net $2.5M -- -- -- $3.7M
Inventory $2.9M -- -- -- $2.9M
Prepaid Expenses $6.9M -- -- -- $3.9M
Other Current Assets $372.8M -- -- -- $4.4M
Total Current Assets $427M -- -- -- $25.3M
 
Property Plant And Equipment $32.4M -- -- -- $174.1M
Long-Term Investments $1.4M -- -- -- $99.3K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $216.2M -- -- -- $207.2M
Total Assets $678.4M -- -- -- $407.6M
 
Accounts Payable $71.8M -- -- -- $61.6M
Accrued Expenses $32.6M -- -- -- $33.3M
Current Portion Of Long-Term Debt $86M -- -- -- $50.3M
Current Portion Of Capital Lease Obligations $394.4M -- -- -- $22.1M
Other Current Liabilities $4.2M -- -- -- $2.6M
Total Current Liabilities $610M -- -- -- $205.7M
 
Long-Term Debt -- -- -- -- $84.8M
Capital Leases -- -- -- -- --
Total Liabilities $829.8M -- -- -- $733.8M
 
Common Stock $117.9M -- -- -- $115.1M
Other Common Equity Adj $2M -- -- -- $1.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$8.7M -- -- -- -$30.9M
Total Equity -$151.4M -- -- -- -$326.2M
 
Total Liabilities and Equity $678.4M -- -- -- $407.6M
Cash and Short Terms $40.5M -- -- -- $9.3M
Total Debt $86M -- -- -- $135.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$56.2M -$301.6M -$44.8M -$74.6M $1.4M
Depreciation & Amoritzation $3.6M $78.4M $49.1M $10.9M $10.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$17.9M $23M -$611.2K -$4M -$233.4K
Change in Inventories -$991.7K -$570.6K -$1.8M $747.9K $69.8K
Cash From Operations -$126M -$3.3M -$7.1M -$6.7M $36.8M
 
Capital Expenditures $2.1M $418.6K $449.2K $691.6K $753.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.1M -$22.8M $555.9K $13.5M -$635.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $110.1M $6.4M -- -- --
Long-Term Debt Repaid -$70.8M -$27.1M -$5.9M -$24.4M -$36.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $113.4M $28.9M -$5.9M -$16.4M -$37M
 
Beginning Cash (CF) $41.2M $46.9M $30.2M $19.3M $18.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6M $5.5M -$12.4M -$9.7M -$818K
Ending Cash (CF) $37.7M $55M $17.9M $9.4M $17.9M
 
Levered Free Cash Flow -$128.2M -$3.7M -$7.5M -$7.4M $36.1M
Period Ending 2016-12-31 2017-12-31 2018-12-31 2019-12-31 2020-12-31
Net Income to Stockholders -$23.6M -$5.4M -$43.7M -$21.4M -$153.4M
Depreciation & Amoritzation $798.4K $899K $1M $885K $28.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.6M -$11.2M $2.4M -$2.5M $36M
Change in Inventories -$12.9K $71.4K $217.5K $109.6K -$209.6K
Cash From Operations -$7.9M -$31.2M -$34.2M -$5.9M $15.7M
 
Capital Expenditures $1.4M $72.1K $558K $915.9K $319.9K
Cash Acquisitions -- -- $7.3M -$80.3K --
Cash From Investing $606.3K $823.2K $6.6M -$2M -$16.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $56M $31.7M $13.6K
Long-Term Debt Repaid $203.9K -- -$21.6M -$5.7M -$23M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $19.9M $48.6M $33.9M $23.8M -$24.3M
 
Beginning Cash (CF) $78.8M $75.9M $34.8M $23.2M $40.8M
Foreign Exchange Rate Adjustment $1.6M $883.3K $842K $1M $1.8M
Additions / Reductions $12.6M $18.3M $6.3M $15.9M -$25.6M
Ending Cash (CF) $91.4M $93.6M $43.9M $39.7M $44.9M
 
Levered Free Cash Flow -$9.3M -$31.2M -$34.7M -$6.8M $15.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$104.3M -- -- -- --
Depreciation & Amoritzation $50.8M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$15.5M -- -- -- --
Change in Inventories -$251.7K -- -- -- --
Cash From Operations -$20.1M -- -- -- --
 
Capital Expenditures $1M -- -- $301.6K $319.9K
Cash Acquisitions -$80.3K -- -- -- --
Cash From Investing -$7M -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38.1M -- -- -- --
Long-Term Debt Repaid -$9.8M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $71.5M -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.3M -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$21.1M -- -- -- --
Period Ending 2021-12-11 2022-12-11 2023-12-11 2024-12-11
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock