Financhill
Buy
84

NRKBF Quote, Financials, Valuation and Earnings

Last price:
$115.55
Seasonality move :
-3.35%
Day range:
$115.55 - $115.55
52-week range:
$78.05 - $117.77
Dividend yield:
0%
P/E ratio:
25.15x
P/S ratio:
1.56x
P/B ratio:
2.80x
Volume:
--
Avg. volume:
16
1-year change:
48.05%
Market cap:
$6.2B
Revenue:
$3.5B
EPS (TTM):
$4.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2.2B $2.2B $2.8B $3.5B
Revenue Growth (YoY) 11.72% 28.91% 1.13% 27.02% 26.74%
 
Cost of Revenues $1.1B $2.1B $2.1B $2.6B $3.3B
Gross Profit $618.9M $11.7M $70.2M $181.8M $259.6M
Gross Profit Margin 36.86% 0.54% 3.21% 6.55% 7.38%
 
R&D Expenses -- $28.4M $18.5M $15.2M $19.5M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $439.6M -$16.5M -$2.7M $3.4M -$2.2M
Operating Income $179.3M $28.2M $72.9M $178.5M $261.8M
 
Net Interest Expenses $17.5M $12.9M $8.6M $10.3M $8.7M
EBT. Incl. Unusual Items -$73.8M $18.6M $82.3M $160.9M $296.4M
Earnings of Discontinued Ops. -- -$9.2M $7.7M $6.1M $109.3M
Income Tax Expense $11.3M $4.5M $24.4M $32.5M $41.1M
Net Income to Company $56.4M $139.9M $162.5M $275.3M $371M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$85.1M $4.5M $48.9M $116.5M $243.4M
 
Basic EPS (Cont. Ops) -$3.08 -$0.10 $1.03 $2.45 $4.41
Diluted EPS (Cont. Ops) -$3.08 -$0.10 $1.03 $2.44 $4.41
Weighted Average Basic Share $30.8M $46.9M $46.9M $50.1M $53.7M
Weighted Average Diluted Share $30.8M $46.9M $46.9M $50.2M $53.7M
 
EBITDA $55.5M $120M $150.5M $267.7M $364.5M
EBIT -$55.6M $28.2M $72.9M $178.5M $261.8M
 
Revenue (Reported) $1.7B $2.2B $2.2B $2.8B $3.5B
Operating Income (Reported) $179.3M $28.2M $72.9M $178.5M $261.8M
Operating Income (Adjusted) -$55.6M $28.2M $72.9M $178.5M $261.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $565.4M $495.3M $719.1M $940.4M $1.1B
Revenue Growth (YoY) 23.07% -12.4% 45.18% 30.78% 16.31%
 
Cost of Revenues $585.6M $484.1M $662.5M $871.1M $992.1M
Gross Profit -$20.2M $11.2M $56.6M $69.2M $101.7M
Gross Profit Margin -3.57% 2.26% 7.87% 7.36% 9.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$27.9M -$4.7M -$2.2M -$3.3M --
Operating Income $7.8M $15.9M $58.7M $72.5M $101.7M
 
Net Interest Expenses $3.9M -- $26.1M -- --
EBT. Incl. Unusual Items $3.9M $21M $32.6M $78M $102.8M
Earnings of Discontinued Ops. -$1.3M $1.5M $2.2M -- --
Income Tax Expense $2.4M $2.5M $7.6M $15.4M $24.5M
Net Income to Company $33.7M $35.4M $82.6M $102.1M $145.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$825.1K $16M $22.8M $60.4M $76M
 
Basic EPS (Cont. Ops) -$0.05 $0.37 $0.47 $1.13 $1.41
Diluted EPS (Cont. Ops) $0.11 $0.37 $0.47 $1.13 $1.41
Weighted Average Basic Share $46.8M $46.8M $53.7M $53.6M $53.7M
Weighted Average Diluted Share $46.8M $46.8M $53.7M $53.6M $53.7M
 
EBITDA $35.7M $35.4M $82.7M $102.2M $139.1M
EBIT $7.8M $15.9M $58.7M $72.5M $101.7M
 
Revenue (Reported) $565.4M $495.3M $719.1M $940.4M $1.1B
Operating Income (Reported) $7.8M $15.9M $58.7M $72.5M $101.7M
Operating Income (Adjusted) $7.8M $15.9M $58.7M $72.5M $101.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.2B $2.6B $3.3B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.2B $2.5B $3.1B $3.7B
Gross Profit -$6.2M -$2M $107.7M $234.8M $290.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$31.3M -$14.5M -$7.8M -$5.4M -$9.7M
Operating Income $25.1M $12.5M $115.5M $240.1M $299.9M
 
Net Interest Expenses $14.2M $13.1M $26.1M $9M $1.1M
EBT. Incl. Unusual Items $8.7M $36.1M $154.8M $260.6M $331.6M
Earnings of Discontinued Ops. -$5.9M -$2.2M $15.1M $112M --
Income Tax Expense $23.6M $1.9M $48.8M $32.5M $72.3M
Net Income to Company $139.5M $134.4M $247.3M $343.5M $444.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.6M $24.9M $95.9M $216.5M $247.2M
 
Basic EPS (Cont. Ops) -$0.65 $0.43 $2.22 $3.98 $4.60
Diluted EPS (Cont. Ops) -$0.98 $0.43 $2.22 $3.86 $4.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $142.2M $107.7M $213.7M $344.1M $439.4M
EBIT $25.1M $12.5M $115.5M $240.1M $299.9M
 
Revenue (Reported) $2.1B $2.2B $2.6B $3.3B $4B
Operating Income (Reported) $25.1M $12.5M $115.5M $240.1M $299.9M
Operating Income (Adjusted) $25.1M $12.5M $115.5M $240.1M $299.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $1.7B $2B $2.6B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.6B $1.9B $2.4B $2.8B
Gross Profit $343.7M $47.5M $130.5M $190.2M $229.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $211.6M -$12.1M -$4.9M -$6.5M -$6.5M
Operating Income $132M $59.6M $135.4M $196.8M $235.9M
 
Net Interest Expenses $10.8M $12.1M $26.1M -- $1.1M
EBT. Incl. Unusual Items $29.7M $52.5M $126.9M $227.1M $262.2M
Earnings of Discontinued Ops. -$5.9M -$3.7M $3.1M $108.7M --
Income Tax Expense $8.1M $6.7M $31.8M $31.6M $62.7M
Net Income to Company $123.4M $122.5M $206.8M $275.1M $356.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.6M $39M $87.1M $186.8M $190.6M
 
Basic EPS (Cont. Ops) $0.31 $0.70 $1.91 $3.36 $3.55
Diluted EPS (Cont. Ops) $0.46 $0.70 $1.91 $3.36 $3.55
Weighted Average Basic Share $120.1M $140.3M $144.6M $160.9M $161.2M
Weighted Average Diluted Share $120.1M $140.3M $144.6M $160.9M $161.2M
 
EBITDA $215.5M $122.6M $206.8M $276.1M $343.4M
EBIT $132M $59.6M $135.4M $196.8M $235.9M
 
Revenue (Reported) $1.7B $1.7B $2B $2.6B $3B
Operating Income (Reported) $132M $59.6M $135.4M $196.8M $235.9M
Operating Income (Adjusted) $132M $59.6M $135.4M $196.8M $235.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $294.2M $228M $275.9M $980.8M $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $198.3M $352.4M $327.5M $376.4M $413.2M
Inventory $299.6M $326.8M $357.4M $343.9M $439.1M
Prepaid Expenses $31.9M $56.4M $32.8M $18.9M $34.2M
Other Current Assets -- -- -- -- --
Total Current Assets $1B $1.3B $1.5B $2.2B $2.8B
 
Property Plant And Equipment $808.8M $890.3M $901.6M $1.1B $1.5B
Long-Term Investments -- $909.8K $853.8K $10.9M $53.8M
Goodwill $505.3M $457.9M $375.8M -- --
Other Intangibles $265.8M $246M $190.9M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.6B $2.9B $3B $4B $5B
 
Accounts Payable $336M $388.7M $374.6M $402.5M $553M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.7M $8.7M $5.9M -- --
Other Current Liabilities $206.6M $192.9M $239.9M -- --
Total Current Liabilities $941.7M $1.2B $1.4B $1.9B $1.7B
 
Long-Term Debt $198.8M $396.7M $357M $387.6M $389.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.8B $1.9B $2.4B $3.3B
 
Common Stock $141.9M $131.2M $123.2M $159.4M $149.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.1B $1.1B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.1B $1.1B $1.6B $1.8B
 
Total Liabilities and Equity $2.6B $2.9B $3B $4B $5B
Cash and Short Terms $294.2M $228M $275.9M $980.8M $1.6B
Total Debt $205.8M $405.4M $362.9M $393.9M $389.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $127.4M $114.7M $913.7M $1.5B $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $184.5M $88.7M $537.8M $641.7M $1.1B
Inventory $322.9M $340.8M $332.4M $437.5M $473.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.2B $2.3B $2.9B $2.8B
 
Property Plant And Equipment $829.3M $802.9M $929.6M $1.4B $2.3B
Long-Term Investments $1.2M $783.7K $10.6M $14.5M $30.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.8B $2.5B $3.8B $5B $5.9B
 
Accounts Payable $347.9M $341.1M $399.1M $536.8M $606.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $240.8M -- -- --
Total Current Liabilities $1.1B $1.2B $1.9B $2.6B $1.9B
 
Long-Term Debt $397.6M $323.5M $342M $402.9M $438.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $2.3B $3.1B $3.7B
 
Common Stock $133.7M $113.1M $152.5M $160.7M $169.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $912.3M $1.4B $1.9B $2.2B
 
Total Liabilities and Equity $2.8B $2.5B $3.8B $5B $5.9B
Cash and Short Terms $127.4M $114.7M $913.7M $1.5B $1B
Total Debt $413.9M $323.5M $342M $402.9M $438.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $56.4M $139.9M $162.5M $275.3M $371M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.7M -$81.9M -$74.8M -$64.7M -$97.4M
Change in Inventories -$18.3M -$48.1M -$65.2M $11.4M -$70.3M
Cash From Operations $155.7M $245.6M $313.4M $586.4M $1.1B
 
Capital Expenditures $123.1M $252.2M $200.8M $257.4M $535.4M
Cash Acquisitions -- -- $16.5M -- $155.8M
Cash From Investing -$122.7M -$266.5M -$206.8M -$268.4M -$430.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $65.1M -- --
Long-Term Debt Repaid -$47.2M -$27.6M -$87M -- --
Repurchase of Common Stock -- -- $2.6M $7.8M $2.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $232.6M -$24.8M -$37.8M $360.9M -$18.4M
 
Beginning Cash (CF) $7.9M $228M $275.9M $980.8M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $265.6M -$45.7M $64.8M $679M $679.3M
Ending Cash (CF) $273.2M $182.3M $336.8M $1.7B $2.3B
 
Levered Free Cash Flow $32.5M -$6.6M $112.6M $329M $585.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $33.7M $35.4M $82.6M $102.1M $145.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $175.1M -$7.2M $156.2M -$20.8M $74.6M
 
Capital Expenditures $50.1M $42.2M $64.5M $126.3M $210.2M
Cash Acquisitions -- -$1.2K -- $13.5K --
Cash From Investing -$53.5M -$45M -$57.3M -$126.3M -$210.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $62.2M -- -- --
Long-Term Debt Repaid -$25.5M -$80.3M -- -- --
Repurchase of Common Stock -- -$200 $431K -- $681.1K
Other Financing Activities -- -- -- -- --
Cash From Financing -$16M -$27.9M $385.9M -$8.8M -$20M
 
Beginning Cash (CF) $127.4M $114.7M $913.7M $1.5B $1B
Foreign Exchange Rate Adjustment -$120.6K $402.8K $3.2M -$3.3M $3.4M
Additions / Reductions $105.6M -$79.7M $487.9M -$159.2M -$152.2M
Ending Cash (CF) $232.8M $35.4M $1.4B $1.4B $882.8M
 
Levered Free Cash Flow $125.1M -$49.3M $91.7M -$147.1M -$135.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $139.5M $134.4M $247.3M $343.5M $444.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $160.6M $294.6M $660.7M $871.2M $281.7M
 
Capital Expenditures $211.2M $234.5M $193.6M $429.3M $818.6M
Cash Acquisitions -- $17.6M $100 $155M -$4.5M
Cash From Investing -$220.5M -$248.2M -$203.6M -$316.5M -$829.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $62.2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $2.8M $5.4M $2.4M $25.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $184.9M -$24M $349.9M -$25.1M -$53.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $125.1M $21.7M $802.8M $528.6M -$592.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$50.6M $60.1M $467.1M $441.9M -$536.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $123.4M $122.5M $206.8M $275.1M $356.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27.6M $85.3M $440.1M $722.3M -$86.5M
 
Capital Expenditures $147.3M $138M $131.1M $303.4M $597M
Cash Acquisitions $2.5M $17.6M -- $155M --
Cash From Investing -$148.2M -$146.8M -$143.1M -$191.5M -$597M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $62.2M -- -- --
Long-Term Debt Repaid -$25.5M -$80.3M -$12.4M -- --
Repurchase of Common Stock -- $2.8M $5.4M -- $23.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$31.9M -$24.3M $361.1M -$27.2M -$63.1M
 
Beginning Cash (CF) $631.2M $451.7M $1.5B $4.1B $3.5B
Foreign Exchange Rate Adjustment -$80 -$667.3K -$1.1M -$2.2M -$1.2M
Additions / Reductions -$152.4M -$86.5M $657.1M $501.4M -$747.7M
Ending Cash (CF) $478.8M $364.6M $2.2B $4.6B $2.7B
 
Levered Free Cash Flow -$119.7M -$52.7M $309M $418.9M -$683.4M

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

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