Financhill
Sell
21

NWOEF Quote, Financials, Valuation and Earnings

Last price:
$5.08
Seasonality move :
0%
Day range:
$5.08 - $5.08
52-week range:
$4.00 - $8.81
Dividend yield:
1.18%
P/E ratio:
22.26x
P/S ratio:
1.65x
P/B ratio:
2.05x
Volume:
--
Avg. volume:
7
1-year change:
-42.35%
Market cap:
$8.1B
Revenue:
$4.9B
EPS (TTM):
$0.23
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $4.3B $3.1B $3B $4.3B $4.9B
Revenue Growth (YoY) 19.5% -27.39% -3.46% 43.89% 13.6%
 
Cost of Revenues $2B $1.8B $1.4B $2.1B $2.2B
Gross Profit $2.2B $1.4B $1.6B $2.3B $2.7B
Gross Profit Margin 52.37% 43.51% 52.98% 52.45% 55.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.3B $1.4B $1.9B $2.2B
Other Inc / (Exp) $31.2M -$169.5M $4.7M -$9.9M $47.8M
Operating Expenses $2.1B $1.9B $1.4B $1.9B $2.2B
Operating Income $149.1M -$546.9M $190M $350.4M $488.5M
 
Net Interest Expenses -- $4.1M $707K $298K $311K
EBT. Incl. Unusual Items $315M -$1B $308.5M $493.8M $536.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.6M $136.3M $66.1M $109.7M $146.3M
Net Income to Company $230M -$1.2B $235.4M $325.2M $375.8M
 
Minority Interest in Earnings $104.4M -$32.6M $58M $15.6M $4.1M
Net Income to Common Excl Extra Items $334.4M -$1.2B $235.4M $325.2M $375.8M
 
Basic EPS (Cont. Ops) $0.20 -$0.70 $0.11 $0.19 $0.23
Diluted EPS (Cont. Ops) $0.20 -$0.70 $0.10 $0.18 $0.23
Weighted Average Basic Share $1.6B $1.7B $1.7B $1.7B $1.6B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.6B
 
EBITDA $552.2M -$352.6M $312.7M $457.2M $634.4M
EBIT $321.7M -$546.9M $190M $350.4M $488.5M
 
Revenue (Reported) $4.3B $3.1B $3B $4.3B $4.9B
Operating Income (Reported) $149.1M -$546.9M $190M $350.4M $488.5M
Operating Income (Adjusted) $321.7M -$546.9M $190M $350.4M $488.5M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $1.3B $744.8M $1.1B $1.4B $1.5B
Revenue Growth (YoY) 32.69% -43.09% 47.69% 30.49% 6.1%
 
Cost of Revenues $642M $312.1M $441.2M $583.5M $637.8M
Gross Profit $666.8M $432.8M $658.8M $851.9M $885.2M
Gross Profit Margin 50.95% 58.1% 59.89% 59.35% 58.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $634.3M $354.8M $453.7M $558.7M $574.4M
Other Inc / (Exp) $35.3M $31.6M $42M $27.2M --
Operating Expenses $634.3M $354.8M $453.7M $558.7M $574.4M
Operating Income $32.4M $78M $205.1M $293.2M $310.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $67.8M $109.6M $247.1M $320.3M $339.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $23.3M $62.5M $77.6M $91.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$17.9M $18.6M $10.7M -$2.4M $6.8M
Net Income to Common Excl Extra Items $42.6M $84.6M $176.1M $243M $247.5M
 
Basic EPS (Cont. Ops) $0.04 $0.04 $0.10 $0.15 $0.15
Diluted EPS (Cont. Ops) $0.04 $0.04 $0.10 $0.15 $0.15
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.6B $1.6B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.6B
 
EBITDA $32.4M $78M $205.1M $293.2M --
EBIT $32.4M $78M $205.1M $293.2M $310.8M
 
Revenue (Reported) $1.3B $744.8M $1.1B $1.4B $1.5B
Operating Income (Reported) $32.4M $78M $205.1M $293.2M $310.8M
Operating Income (Adjusted) $32.4M $78M $205.1M $293.2M $310.8M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $4.6B $2.5B $3.4B $4.6B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $1.4B $1.5B $2.2B $2.2B
Gross Profit $2.4B $1.1B $1.8B $2.5B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.1B $1.5B $2B $2.2B
Other Inc / (Exp) $3.7M -$173.2M $15.1M -$24.7M --
Operating Expenses $2.4B $2.1B $1.5B $2B $2.2B
Operating Income $31.2M -$937M $317.2M $438.5M $506.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $169.6M -$990.7M $446.1M $567.1M $555.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.4M $140.7M $105.3M $124.7M $160.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$98.5M $3.9M $50.1M $2.5M $13.4M
Net Income to Common Excl Extra Items $121.8M -$1.2B $326.9M $392.1M $380.4M
 
Basic EPS (Cont. Ops) $0.13 -$0.69 $0.17 $0.24 $0.23
Diluted EPS (Cont. Ops) $0.04 -$0.69 $0.17 $0.23 $0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $203.9M -$982.9M $436.4M $582.2M --
EBIT $31.2M -$937M $317.2M $438.5M $506.2M
 
Revenue (Reported) $4.6B $2.5B $3.4B $4.6B $5B
Operating Income (Reported) $31.2M -$937M $317.2M $438.5M $506.2M
Operating Income (Adjusted) $31.2M -$937M $317.2M $438.5M $506.2M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $1.3B $744.8M $1.1B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $642M $312.1M $441.2M $583.5M $637.8M
Gross Profit $666.8M $432.8M $658.8M $851.9M $885.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $634.3M $354.8M $453.7M $558.7M $574.4M
Other Inc / (Exp) $35.3M $31.6M $42M $27.2M --
Operating Expenses $634.3M $354.8M $453.7M $558.7M $574.4M
Operating Income $32.4M $78M $205.1M $293.2M $310.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $67.8M $109.6M $247.1M $320.3M $339.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $23.3M $62.5M $77.6M $91.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$17.9M $18.6M $10.7M -$2.4M $6.8M
Net Income to Common Excl Extra Items $42.6M $84.6M $176.1M $243M $247.5M
 
Basic EPS (Cont. Ops) $0.04 $0.04 $0.10 $0.15 $0.15
Diluted EPS (Cont. Ops) $0.04 $0.04 $0.10 $0.15 $0.15
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.6B $1.6B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.6B
 
EBITDA $32.4M $78M $205.1M $293.2M --
EBIT $32.4M $78M $205.1M $293.2M $310.8M
 
Revenue (Reported) $1.3B $744.8M $1.1B $1.4B $1.5B
Operating Income (Reported) $32.4M $78M $205.1M $293.2M $310.8M
Operating Income (Adjusted) $32.4M $78M $205.1M $293.2M $310.8M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $1.6B $4.2B $4.1B $5B $4.8B
Short Term Investments $4.6B $3B $2.3B $3.4B $3B
Accounts Receivable, Net $8.7M $16.4M $33.1M $29.7M $33.6M
Inventory $31.2M $87.9M $116.2M $170M $162.1M
Prepaid Expenses $148M $19.9M $18.3M $28.9M $34.7M
Other Current Assets $15.5M $12.4M $11.1M $12.5M $307.9M
Total Current Assets $6.6B $4.5B $4.4B $5.4B $5.2B
 
Property Plant And Equipment $2.7B $933.8M $799.3M $1.2B $1.6B
Long-Term Investments $537.7M $487.2M $895.6M $554.6M $780.6M
Goodwill $73.3M $70.8M $105.5M $104M $43.8M
Other Intangibles $18.8M $6.4M $28.5M $23.1M $67.9M
Other Long-Term Assets $42M $55M $98.8M $210.7M $41.5M
Total Assets $10.2B $6B $6.4B $7.5B $7.8B
 
Accounts Payable $38.4M $22.3M $69.8M $105.7M $80.5M
Accrued Expenses $515.7M $260.1M $309.7M $442.6M $830.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $514M $168.6M $155.8M $199.9M $256M
Other Current Liabilities $229.2M $133.4M $163.4M $201.2M --
Total Current Liabilities $3.5B $1.7B $2.3B $3B $3.3B
 
Long-Term Debt $297.6M $511.8M $302.8M $462.4M $547.8M
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $2.2B $2.6B $3.5B $3.9B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj $709.3M $576.8M $437.3M $390M --
Common Equity $4.9B $3.7B $3.6B $3.8B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $104.9M $88M $210.4M $273.1M $291.9M
Total Equity $5B $3.8B $3.8B $4B $4B
 
Total Liabilities and Equity $10.2B $6B $6.4B $7.5B $7.8B
Cash and Short Terms $6.3B $4.2B $4.1B $5B $4.8B
Total Debt $297.6M $511.8M $302.8M $462.4M $547.8M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents -- $4.3B $4.2B $5B $4.8B
Short Term Investments -- $3.1B $2.4B $3.7B --
Accounts Receivable, Net -- $14.9M $35.3M $34.5M $35.8M
Inventory -- $43.9M $63.3M $95.4M $86.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $263.2M $237.6M $369.2M --
Total Current Assets -- $4.6B $4.6B $5.5B $5.3B
 
Property Plant And Equipment -- $824.9M $828.7M $1.4B $1.6B
Long-Term Investments -- $462.9M $889.9M $505.2M $858.7M
Goodwill -- $69.2M $103.8M $105.8M --
Other Intangibles -- $5.9M $26.3M $22.1M --
Other Long-Term Assets -- $37.5M $206.1M $91.1M --
Total Assets -- $6B $6.7B $7.7B $8B
 
Accounts Payable -- $43.4M $76.6M $102M $85.2M
Accrued Expenses -- $432.5M $552.8M $702.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $154.8M $163.9M $222.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $1.8B $2.4B $3B $3.2B
 
Long-Term Debt -- $416.9M $305.7M $488M $523.8M
Capital Leases -- -- -- -- --
Total Liabilities -- $2.2B $2.7B $3.5B $3.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $110.6M $240.4M $270.3M $305.7M
Total Equity -- $3.8B $4B $4.2B $4.3B
 
Total Liabilities and Equity -- $6B $6.7B $7.7B $8B
Cash and Short Terms -- $4.3B $4.2B $5B $4.8B
Total Debt -- $416.9M $305.7M $488M $523.8M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $230M -$1.2B $235.4M $325.2M $375.8M
Depreciation & Amoritzation $230.4M $194.2M $122.6M $106.7M $145.6M
Stock-Based Compensation $68.9M $133M $89.8M $122.5M $59.9M
Change in Accounts Receivable -$5.3M -$31M $10.4M $3.3M -$17.8M
Change in Inventories $3.8M $1.8M -$21.9M -$41.2M $12.4M
Cash From Operations $1.1B -$1.3B $971M $1.1B $896.6M
 
Capital Expenditures $436.3M $150.7M $143M $283.4M $259.2M
Cash Acquisitions -$12.7M -- -$886K $84.5M $15.5M
Cash From Investing -$2.2B $1.2B -$37.4M -$1.2B -$109M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $98.2M
Special Dividend Paid
Long-Term Debt Issued $297.1M -- -- -- --
Long-Term Debt Repaid -$120M -$222M -$48.8M -$240K --
Repurchase of Common Stock -- -- $191.6M $62.9M $445.5M
Other Financing Activities -$37.6M -$9M -$19.4M -$101.2M --
Cash From Financing $1.7B -$230.9M -$246.9M -$76M -$569.4M
 
Beginning Cash (CF) $919.4M $1.1B $1.8B $1.6B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $606.5M -$437.6M $610.9M -$216.3M $228M
Ending Cash (CF) $1.6B $616.2M $2.3B $1.3B $2B
 
Levered Free Cash Flow $693.7M -$1.4B $828M $839.3M $637.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
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 -- -- -- $60K --
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 -- -- -- -- --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $53M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $327.3M -$646.8M $1.1B $969M $901.5M
 
Capital Expenditures $341.1M -- -- $34M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B $792.4M -$49.7M -$1.3B -$265M
 
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 $1.5B -$248.9M -$239.7M -$216.4M -$442.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $319.7M -$210.4M $753.8M -$539.3M $188.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $327.3M -$646.8M $1.1B $935.1M $901.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$446.5M $185.2M $335.8M $183.2M $192.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $179.3M -$195.3M -$208.2M -$295.2M -$451.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $60K --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.1M -$20M -$13M -$153.5M -$29.4M
 
Beginning Cash (CF) $1.6B $1.1B $1.9B $1.3B $1.5B
Foreign Exchange Rate Adjustment -$14.5M -$27.4M -$29.3M $27.5M $12.3M
Additions / Reductions -$282.8M -$57.4M $85.3M -$238M -$276.5M
Ending Cash (CF) $1.3B $1B $1.9B $1.1B $1.2B
 
Levered Free Cash Flow -$446.5M $185.2M $335.8M $183.2M $192.3M

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 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock