Financhill
Buy
55

NWARF Quote, Financials, Valuation and Earnings

Last price:
$0.95
Seasonality move :
-7.71%
Day range:
$0.95 - $0.95
52-week range:
$0.86 - $1.87
Dividend yield:
0%
P/E ratio:
7.74x
P/S ratio:
0.34x
P/B ratio:
1.35x
Volume:
100
Avg. volume:
5.3K
1-year change:
-13.24%
Market cap:
$915.7M
Revenue:
$2.4B
EPS (TTM):
$0.12
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.9B $965.7M $588.1M $2B $2.4B
Revenue Growth (YoY) -0.07% -80.48% -39.11% 233.5% 23.04%
 
Cost of Revenues $4.3B $1.5B $790.7M $1.8B $1.9B
Gross Profit $670.1M -$572.9M -$202.7M $197.4M $513.7M
Gross Profit Margin 13.55% -59.33% -34.46% 10.07% 21.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $349.1M $153.5M $123.8M $137.1M $154.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $668.9M $271M $206.2M $260.3M $299.5M
Operating Income $1.2M -$843.9M -$408.9M -$62.8M $214.2M
 
Net Interest Expenses $313.5M $286.7M $57.1M $59.6M $56.5M
EBT. Incl. Unusual Items -$191.8M -$2.3B $217.7M $108.8M $170.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.9M $96.3M $638.2K $4.3M $6.3M
Net Income to Company -$191.8M -$2.3B $217.7M $108.8M $170.4M
 
Minority Interest in Earnings -$704.7K -$1.2M -- -- --
Net Income to Common Excl Extra Items -$183.6M -$2.4B $217M $104.5M $164.1M
 
Basic EPS (Cont. Ops) -$67.05 -$10,851.93 $0.41 $0.10 $0.16
Diluted EPS (Cont. Ops) -$67.05 -$10,851.93 $0.31 $0.09 $0.15
Weighted Average Basic Share $2.7M $225.5K $522.8M $929.6M $947.8M
Weighted Average Diluted Share $3.4M $251.2K $698.5M $1.1B $1.1B
 
EBITDA $895.4M -$1.4B $428.4M $437.4M $584.4M
EBIT $161.5M -$2.1B $296.9M $176.3M $250.6M
 
Revenue (Reported) $4.9B $965.7M $588.1M $2B $2.4B
Operating Income (Reported) $1.2M -$843.9M -$408.9M -$62.8M $214.2M
Operating Income (Adjusted) $161.5M -$2.1B $296.9M $176.3M $250.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $140.9M $219.2M $709.4M $835.9M $1.1B
Revenue Growth (YoY) -84.86% 55.54% 223.62% 17.83% 29.12%
 
Cost of Revenues $330.3M $239.7M $550.9M $572.1M $803M
Gross Profit -$189.3M -$20.5M $158.5M $263.8M $276.3M
Gross Profit Margin -134.35% -9.35% 22.34% 31.56% 25.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $24.1M $50.2M $51.4M $56.2M $77.3M
Operating Income -$213.5M -$70.7M $107.1M $207.6M $199M
 
Net Interest Expenses -- -- $12.2M $11.5M $11.5M
EBT. Incl. Unusual Items -$107.3M $19.2M $90.7M $195.2M $186.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$98.5K -- -- $1M --
Net Income to Company -- $10.5M $89.4M $194.3M $186.4M
 
Minority Interest in Earnings -$4.4M -- -- -- --
Net Income to Common Excl Extra Items -$111.6M $19.2M $90.7M $194.2M $186.6M
 
Basic EPS (Cont. Ops) -$1.47 $0.02 $0.09 $0.20 $0.19
Diluted EPS (Cont. Ops) -$1.47 $0.01 $0.08 $0.17 $0.17
Weighted Average Basic Share $75.9M $799.9M $930M $961.5M $963.9M
Weighted Average Diluted Share $94.8M $1.1B $1.1B $1.1B $1.1B
 
EBITDA $131.6M $66M $179.6M $309.1M $339.5M
EBIT -$35.9M $35.2M $107.1M $216.8M $213.1M
 
Revenue (Reported) $140.9M $219.2M $709.4M $835.9M $1.1B
Operating Income (Reported) -$213.5M -$70.7M $107.1M $207.6M $199M
Operating Income (Adjusted) -$35.9M $35.2M $107.1M $216.8M $213.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2B $363.2M $1.7B $2.4B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $720.4M $1.6B $1.9B $2.5B
Gross Profit $588.6M -$357.2M $107.9M $457.5M $588.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $539.8M $230.4M $226.4M $283.2M $370M
Operating Income $48.8M -$587.6M -$118.6M $174.3M $218M
 
Net Interest Expenses $50.6M $26.6M $589.6M $44.8M $62.4M
EBT. Incl. Unusual Items -$68M -$1.6B $120M $140.8M $164.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.7M $29.5M $887.3K $4.9M $5.1M
Net Income to Company -- -- $130M $148.5M $165.3M
 
Minority Interest in Earnings -$5.7M -- -- -- --
Net Income to Common Excl Extra Items -$120.3M -$1.6B $119.1M $135.9M $159.2M
 
Basic EPS (Cont. Ops) -$9.45 -$24.02 $0.12 $0.13 $0.15
Diluted EPS (Cont. Ops) -$10.50 -$24.41 $0.08 $0.09 $0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $995.1M -$1.2B $344.9M $730.9M $694.6M
EBIT $274.2M -$1.5B $185.2M $214.5M $266.7M
 
Revenue (Reported) $4.2B $363.2M $1.7B $2.4B $3.1B
Operating Income (Reported) $48.8M -$587.6M -$118.6M $174.3M $218M
Operating Income (Adjusted) $274.2M -$1.5B $185.2M $214.5M $266.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $140.9M $289.1M $1.4B $1.9B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $330.3M $524.2M $1.4B $1.5B $2.1B
Gross Profit -$189.3M -$235.2M $79.1M $356.5M $434.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $24.1M $123.5M $144.7M $172.3M $244.4M
Operating Income -$213.5M -$358.7M -$65.6M $184.1M $190.5M
 
Net Interest Expenses -- -- $44.4M $29.3M $35.6M
EBT. Incl. Unusual Items -$107.3M $211.3M $106.6M $148.6M $145.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$98.5K -- $259.1K $1.1M $18.8K
Net Income to Company -- $200M $112.3M $152M $146.9M
 
Minority Interest in Earnings -$4.4M -- -- -- --
Net Income to Common Excl Extra Items -$111.6M $211.3M $106.3M $147.5M $145.1M
 
Basic EPS (Cont. Ops) -$1.47 -$2.39 $0.11 $0.14 $0.14
Diluted EPS (Cont. Ops) -$1.47 -$2.79 $0.07 $0.11 $0.11
Weighted Average Basic Share $75.9M $1.2B $2.8B $2.8B $2.9B
Weighted Average Diluted Share $94.8M $1.7B $3.2B $3.2B $3.2B
 
EBITDA $131.6M $374.2M $283.8M $452.5M $565.7M
EBIT -$35.9M $276.4M $157.7M $205.9M $224.7M
 
Revenue (Reported) $140.9M $289.1M $1.4B $1.9B $2.5B
Operating Income (Reported) -$213.5M -$358.7M -$65.6M $184.1M $190.5M
Operating Income (Adjusted) -$35.9M $276.4M $157.7M $205.9M $224.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $256.8M $206.2M $770.3M $674M $832.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $536.4M $244.1M $222.9M $227.4M
Inventory $19.9M $7.5M $1.8M $8.3M $25.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $11.3K -$10.2K $94M
Total Current Assets $1.7B $4.4B $1.1B $1B $1.3B
 
Property Plant And Equipment $7.5B $1.1B $767.2M $1B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $10.7M $12.2M $10.7M $9.6M $9.2M
Other Intangibles $11.8M $11.3M $9.8M $9.7M $16.4M
Other Long-Term Assets -- $35.1K -$22.7K -$20.4K -$29.5K
Total Assets $9.7B $5.8B $2.1B $2.3B $3B
 
Accounts Payable $350.7M $466.8M $36.4M $54.1M $89.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $475.6M $370.8M $88.2M $121.5M $156.5M
Other Current Liabilities $692.4M $47M $150.1M $260M $314.9M
Total Current Liabilities $2.7B $6.3B $687.9M $777.9M $881M
 
Long-Term Debt $2.5B -- $451.4M $413.2M $356.3M
Capital Leases -- -- -- -- --
Total Liabilities $9.2B $6.6B $1.8B $1.9B $2.4B
 
Common Stock $1.8M $46.6M $10.5M $9.5M $9.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $465M -$775.9M $370.7M $428.9M $567.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7M -- -- -- --
Total Equity $467.7M -$775.9M $370.7M $428.9M $567.6M
 
Total Liabilities and Equity $9.7B $5.8B $2.1B $2.3B $3B
Cash and Short Terms $256.8M $206.2M $770.3M $674M $832.9M
Total Debt $3B $1B $472.1M $433.5M $368.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $361.5M $870.3M $766.8M $838.9M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $623.1M $333.4M $255.2M $384.6M $386M
Inventory $13.9M $10.1M $17.9M $20.3M $48.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1B $1.2B $1B $1.2B $1.5B
 
Property Plant And Equipment $6.9B $664.2M $1.1B $1.3B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $11.4K $36M $63M $41.4M
Total Assets $8.3B $2.1B $2.3B $2.8B $3.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $189.4M $51.4M $116.9M $143M $179.3M
Other Current Liabilities $1.1B $735.5M $654.7M $751.9M $1B
Total Current Liabilities $1.7B $802.2M $790.8M $906M $1.4B
 
Long-Term Debt $2.4B $452.1M $382.2M $312.7M $263.6M
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $1.8B $1.9B $2.3B $2.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $287.9M $454.9M $551.9M $677.8M
 
Total Liabilities and Equity $8.3B $2.1B $2.3B $2.8B $3.6B
Cash and Short Terms $361.5M $870.3M $766.8M $838.9M $1.1B
Total Debt $2.8B $467.4M $401.4M $323.8M $438.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$191.8M -$2.3B $217.7M $108.8M $170.4M
Depreciation & Amoritzation $733.9M $659.9M $131.5M $261.1M $333.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- $884.5M $263.5M $6.4M -$5.9M
Cash From Operations $345.3M -$147.7M $16.1M $252.1M $496.7M
 
Capital Expenditures $107.2M $3.4M $1.7M $90.9M $55.3M
Cash Acquisitions -$261.4K -$8.5M -- -- --
Cash From Investing $947M $282.6M $25.8M -$83.3M -$54.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$43.8M -$789.9K --
Special Dividend Paid
Long-Term Debt Issued $273.7M $349.4M -- -- $27.4M
Long-Term Debt Repaid -$1.1B -$263.3M -$47.4M -$22.7M -$99.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $11.4K -- -- -- --
Cash From Financing -$1.2B -$172.8M $555.2M -$162.3M -$280.4M
 
Beginning Cash (CF) $218.4M $328.7M $309.5M $799.8M $733.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.8M -$37.8M $597.1M $6.6M $161.8M
Ending Cash (CF) $351.8M $283.1M $892.9M $806.4M $895.5M
 
Levered Free Cash Flow $238.1M -$151.1M $14.4M $161.3M $441.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $10.5M $89.4M $194.3M $186.4M
Depreciation & Amoritzation -- $27.6M $78.4M $95.6M $127.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$49.2M $173.5M $20.1M $130.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $52.6M $166.1M $121.8M $105.9M
 
Capital Expenditures -- $830.4K $63.7M $6.4M $32.9M
Cash Acquisitions -- -- -- -- -$425.5K
Cash From Investing -- -$1M -$63.7M -$7.8M -$36.5M
 
Dividends Paid (Ex Special Dividend) -- -$13.3M $45.1K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $313K $1.5M
Long-Term Debt Repaid -- -$12.4M -$29M -$89.8M -$50.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$540 -$10K $210 -$9.3K
Cash From Financing -- -$58.4M -$37.8M -$107.2M -$72.1M
 
Beginning Cash (CF) -- $891M $797.9M $871.3M $1.1B
Foreign Exchange Rate Adjustment -- -$1.2M $807.2K $384.4K -$264.9K
Additions / Reductions -- -$6.7M $64.6M $6.9M -$2.7M
Ending Cash (CF) -- $868.5M $816.5M $894.5M $1.1B
 
Levered Free Cash Flow -- $51.8M $102.4M $115.4M $73M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $130M $148.5M $165.3M
Depreciation & Amoritzation -- -- $12M $532M $426.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$101M -$116.3M $147.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $249.9M $427.3M $692.8M
 
Capital Expenditures -- $830.4K $78M $38.9M $110.2M
Cash Acquisitions -- -- -- -- -$93.1M
Cash From Investing -- -- -$49.7M -$35.5M -$206.4M
 
Dividends Paid (Ex Special Dividend) -- -$42.1M -$2.5M -$52.1K --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $14.5M $18.6M
Long-Term Debt Repaid -- -- -$73.5M -$140.2M -$83.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$21.3K -- --
Cash From Financing -- -- -$124.8M -$282.6M -$294.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $75.5M $109.3M $192.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $897.2K $171.9M $388.4M $582.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $200M $112.3M $152M $146.9M
Depreciation & Amoritzation -- $95.5M -$24.1M $246.9M $339.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $40.9M -$60.1M -$176.4M -$29.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $2.5M $236.3M $411.5M $607.5M
 
Capital Expenditures -- $830.4K $77.2M $25.2M $80.1M
Cash Acquisitions -- -- -- -- -$93.1M
Cash From Investing -- -$1.6M -$77.2M -$29.4M -$181.2M
 
Dividends Paid (Ex Special Dividend) -- -$42.1M -$737.8K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $14.5M $5.7M
Long-Term Debt Repaid -- -$54.3M -$80.3M -$197.8M -$182M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $11.4K -$10K $9.5K --
Cash From Financing -- $569.2M -$110.8M -$231.1M -$244.9M
 
Beginning Cash (CF) -- $1.5B $2.5B $2.5B $3B
Foreign Exchange Rate Adjustment -- -$4.9M $987K $4.4M $2.9M
Additions / Reductions -- $570M $48.3M $151M $181.4M
Ending Cash (CF) -- $2B $2.5B $2.6B $3.1B
 
Levered Free Cash Flow -- $1.6M $159.1M $386.3M $527.5M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock