Financhill
Sell
31

NPK.TO Quote, Financials, Valuation and Earnings

Last price:
$1.07
Seasonality move :
10.14%
Day range:
$1.06 - $1.11
52-week range:
$0.44 - $2.73
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.43x
P/B ratio:
2.27x
Volume:
37K
Avg. volume:
101.3K
1-year change:
59.7%
Market cap:
$56.4M
Revenue:
$21.6M
EPS (TTM):
-$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.2M $27.7M $80.3M $37.9M $21.6M
Revenue Growth (YoY) 52.05% 202.27% 189.69% -52.83% -42.96%
 
Cost of Revenues $3.5M $5.8M $16.5M $12.7M $8.8M
Gross Profit $5.7M $21.9M $63.8M $25.2M $12.8M
Gross Profit Margin 61.66% 79.13% 79.48% 66.55% 59.41%
 
R&D Expenses -- -- $13K $125K $154K
Selling, General & Admin $4.5M $15.7M $38.9M $26.9M $20.1M
Other Inc / (Exp) $29K $11K $8K -$54K -$32K
Operating Expenses $4.5M $17.2M $40.4M $27.3M $20.7M
Operating Income $1.1M $4.8M $23.4M -$2.1M -$7.9M
 
Net Interest Expenses $275K $378K $3.2M $7.1M $5.1M
EBT. Incl. Unusual Items $880K $4.5M $20.4M -$8.6M -$12.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $330K $931K $2.6M -$2.6M $31K
Net Income to Company $1.1M $4.9M $23.4M -$8.6M -$12.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $550K $3.5M $17.8M -$6M -$12.6M
 
Basic EPS (Cont. Ops) $0.01 $0.07 $0.34 -$0.11 -$0.24
Diluted EPS (Cont. Ops) $0.01 $0.07 $0.34 -$0.11 -$0.24
Weighted Average Basic Share $47.6M $50.3M $51.7M $52.6M $52.7M
Weighted Average Diluted Share $47.8M $52M $53M $52.6M $52.7M
 
EBITDA $1.5M $5.2M $24.1M $1.6M -$4.8M
EBIT $1.2M $4.8M $23.4M -$2.1M -$7.9M
 
Revenue (Reported) $9.2M $27.7M $80.3M $37.9M $21.6M
Operating Income (Reported) $1.1M $4.8M $23.4M -$2.1M -$7.9M
Operating Income (Adjusted) $1.2M $4.8M $23.4M -$2.1M -$7.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.7M $27.3M $9.4M $7.2M $5.9M
Revenue Growth (YoY) 169.24% 156.02% -65.62% -23.62% -17.99%
 
Cost of Revenues $2.5M $6.1M $3.1M $2.6M $2.2M
Gross Profit $8.2M $21.2M $6.3M $4.6M $3.7M
Gross Profit Margin 76.98% 77.74% 67.4% 64.18% 62.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6M $13.1M $8.2M $5.5M $4.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.6M $13.1M $8.2M $5.5M $4.4M
Operating Income $3.6M $8.1M -$1.9M -$895K -$691K
 
Net Interest Expenses $111K $796K $1.8M $1.5M $1.5M
EBT. Incl. Unusual Items $3.5M $7.4M -$3.5M -$2.3M -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $352K $893K $14K $10K $7K
Net Income to Company $3.6M $8.1M -$1.9M -$2.3M -$2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.2M $6.5M -$3.5M -$2.3M -$2.1M
 
Basic EPS (Cont. Ops) $0.06 $0.13 -$0.07 -$0.04 -$0.04
Diluted EPS (Cont. Ops) $0.06 $0.12 -$0.07 -$0.04 -$0.04
Weighted Average Basic Share $50.4M $51.4M $52.7M $52.7M $52.7M
Weighted Average Diluted Share $50.4M $52.7M $52.7M $52.7M $52.7M
 
EBITDA $3.8M $8.2M -$811K -$208K $225K
EBIT $3.6M $8.1M -$1.9M -$895K -$691K
 
Revenue (Reported) $10.7M $27.3M $9.4M $7.2M $5.9M
Operating Income (Reported) $3.6M $8.1M -$1.9M -$895K -$691K
Operating Income (Adjusted) $3.6M $8.1M -$1.9M -$895K -$691K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.1M $74.3M $47.6M $25.8M $16.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4M $16.8M $13.4M $9.9M $7.4M
Gross Profit $13.7M $57.5M $34.2M $15.9M $9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.2M $32.7M $32.7M $19.9M $15.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.3M $32.8M $32.7M $23.9M $15.6M
Operating Income $2.5M $24.7M $1.5M -$8M -$6.7M
 
Net Interest Expenses $415K $1.5M $6M $7.6M $4.7M
EBT. Incl. Unusual Items $2.1M $23.4M -$3.9M -$15.1M -$11.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $650K $2.4M $736K -$2.8M $21K
Net Income to Company $2.5M $24.8M $1.5M -$18.7M -$11.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5M $21M -$4.6M -$12.4M -$11.1M
 
Basic EPS (Cont. Ops) $0.03 $0.41 -$0.09 -$0.24 -$0.21
Diluted EPS (Cont. Ops) $0.03 $0.40 -$0.09 -$0.24 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.7M $25.3M $5M -$4.9M -$3.5M
EBIT $2.5M $24.7M $1.5M -$8M -$6.7M
 
Revenue (Reported) $19.1M $74.3M $47.6M $25.8M $16.4M
Operating Income (Reported) $2.5M $24.7M $1.5M -$8M -$6.7M
Operating Income (Adjusted) $2.5M $24.7M $1.5M -$8M -$6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.9M $63.4M $30.8M $18.7M $13.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4M $14.1M $9.4M $7.6M $5.7M
Gross Profit $12.4M $49.4M $21.4M $11.1M $7.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10M $27M $20.9M $16.4M $11.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10M $27M $20.9M $16.4M $11.9M
Operating Income $2.4M $22.3M $451K -$5.3M -$4.1M
 
Net Interest Expenses $242K $1.3M $4.1M $4.8M $4.4M
EBT. Incl. Unusual Items $2.2M $21.2M -$3.1M -$9.7M -$8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $571K $2.1M $196K $27K $17K
Net Income to Company $2.4M $22.3M $451K -$9.7M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6M $19.1M -$3.3M -$9.7M -$8.3M
 
Basic EPS (Cont. Ops) $0.03 $0.38 -$0.06 -$0.18 -$0.16
Diluted EPS (Cont. Ops) $0.03 $0.36 -$0.06 -$0.18 -$0.16
Weighted Average Basic Share $154.8M $152.7M $157.9M $158M $158M
Weighted Average Diluted Share $155.4M $158.1M $165.5M $158M $158M
 
EBITDA $2.8M $22.8M $3.6M -$2.9M -$1.6M
EBIT $2.5M $22.3M $451K -$5.3M -$4.1M
 
Revenue (Reported) $16.9M $63.4M $30.8M $18.7M $13.5M
Operating Income (Reported) $2.4M $22.3M $451K -$5.3M -$4.1M
Operating Income (Adjusted) $2.5M $22.3M $451K -$5.3M -$4.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2M $1.5M $1.2M $7M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1M $13.2M $20.6M $12.9M $6.1M
Inventory $567K $1.1M $2.5M $2.4M $1.7M
Prepaid Expenses $194K $753K $1.1M $374K $517K
Other Current Assets -- -- -- -- --
Total Current Assets $6M $17.7M $32.2M $23.1M $12M
 
Property Plant And Equipment $22.8M $23.7M $65.1M $68.2M $57.2M
Long-Term Investments -- -- -- $2.1M $366K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $1.7M --
Total Assets $28.7M $41.4M $97.3M $96.2M $72M
 
Accounts Payable $262K $2.6M $3.1M $1.2M $464K
Accrued Expenses $723K $2.4M $2.7M $542K $427K
Current Portion Of Long-Term Debt $941K $2.5M $18.1M $35.6M $265K
Current Portion Of Capital Lease Obligations -- -- $87K $14K $17K
Other Current Liabilities -- -- -- $312K $37K
Total Current Liabilities $2.3M $9.4M $28.8M $40M $2.1M
 
Long-Term Debt $2.5M $3.1M $20.2M $10.6M $39.5M
Capital Leases -- -- -- -- --
Total Liabilities $7.6M $15M $49M $50.7M $41.7M
 
Common Stock $19.7M $20.5M $20.6M $20.7M $20.7M
Other Common Equity Adj -$4.6M -$4.6M -$4.6M -$4.6M -$4.6M
Common Equity $21.1M $26.4M $48.4M $45.5M $30.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $21.1M $26.4M $48.4M $45.5M $30.3M
 
Total Liabilities and Equity $28.7M $41.4M $97.3M $96.2M $72M
Cash and Short Terms $2.2M $1.5M $1.2M $7M $3.5M
Total Debt $3.5M $5.6M $38.4M $46.2M $39.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.4M $5.1M $9.3M $3.4M $3.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.2M $29M $16.1M $11.3M $7.9M
Inventory $1M $2M $2.8M $1.7M $1.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11.6M $36M $28.2M $16.4M $13M
 
Property Plant And Equipment $23.6M $55.8M $67.3M $60.8M $60.9M
Long-Term Investments -- -- -- $354K $791K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -$62K -$124K -$52K --
Total Assets $35.3M $91.9M $95.5M $80.2M $77.4M
 
Accounts Payable $4.3M $20M $5.7M $2.8M $3.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.5M $4.2M $5.2M $26.9M --
Current Portion Of Capital Lease Obligations -- $54K $29K $17K --
Other Current Liabilities -- -- -- $24K --
Total Current Liabilities $5.8M $24.2M $11M $29.8M $6.9M
 
Long-Term Debt $1.7M $15.1M $36.5M $15.3M $45.5M
Capital Leases -- -- -- -- --
Total Liabilities $10.2M $42.3M $47.5M $45.3M $52.6M
 
Common Stock $20.5M $20.6M $20.7M $20.7M $20.7M
Other Common Equity Adj -$4.6M -$4.6M -$4.6M -$4.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $25.1M $49.6M $48M $34.9M $24.8M
 
Total Liabilities and Equity $35.3M $91.9M $95.5M $80.2M $77.4M
Cash and Short Terms $2.4M $5.1M $9.3M $3.4M $3.6M
Total Debt $3.2M $19.4M $41.8M $42.2M $48.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $4.9M $23.4M -$8.6M -$12.5M
Depreciation & Amoritzation $230K $383K $758K $3.7M $3.1M
Stock-Based Compensation $106K $942K $166K $627K $2.1M
Change in Accounts Receivable -$1.5M -$11.9M -$13.5M $12.7M $4.7M
Change in Inventories -$275K -$529K -$1.4M $21K $739K
Cash From Operations $1.1M -$1.6M $11.7M $5.3M -$1.9M
 
Capital Expenditures $1.6M $2.6M $42.3M $3M $958K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$2.6M -$42.3M -$4.7M $753K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.1M $2.8M $29M $40.4M $2.4M
Long-Term Debt Repaid -- -- -- -$35.5M -$5.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$187K -- --
Cash From Financing $2.1M $3.7M $30M $5M -$3.1M
 
Beginning Cash (CF) $666K $1.5M $1.2M $7M $3.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M -$703K -$371K $5.8M -$3.5M
Ending Cash (CF) $2.2M $688K $943K $13M $730K
 
Levered Free Cash Flow -$525K -$4.2M -$30.6M $2.3M -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.6M $8.1M -$1.9M -$2.3M -$2.1M
Depreciation & Amoritzation $121K $167K $1M $687K $916K
Stock-Based Compensation $14K $20K $261K $104K -$8K
Change in Accounts Receivable -$2.8M -$8.5M $1.4M $1.2M $53K
Change in Inventories -$282K $551K $1.1M $232K $45K
Cash From Operations $972K $5.5M -$9M $1.5M $1.5M
 
Capital Expenditures $894K $13.9M -$308K $377K $160K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$894K -$13.9M $308K -$377K -$160K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $467K $11.5M $11.9M -$152K --
Long-Term Debt Repaid -- -- -- -$404K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $467K $11.8M $11.9M -$556K -$27K
 
Beginning Cash (CF) $2.4M $5.1M $9.3M $3.4M $3.6M
Foreign Exchange Rate Adjustment -$52K $91K -$123K $139K --
Additions / Reductions $493K $3.5M $3M $706K $1.3M
Ending Cash (CF) $2.8M $8.6M $12.2M $4.3M $4.9M
 
Levered Free Cash Flow $78K -$8.4M -$8.7M $1.1M $1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5M $24.8M $1.5M -$18.7M -$11.1M
Depreciation & Amoritzation $291K $551K $3.5M $3M $3.2M
Stock-Based Compensation $1.5M -$462K $365K $2.5M $212K
Change in Accounts Receivable -$4.8M -$20.8M $12.9M $1.9M $978K
Change in Inventories -$479K -$955K -$804K $1.1M $180K
Cash From Operations $333K $14.7M -$20.9M $19.2M $640K
 
Capital Expenditures $2.3M $30.6M $14.6M $1.6M $501K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3M -$30.6M -$14.6M -$1.6M -$501K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1M $17.1M $39.9M $17.2M --
Long-Term Debt Repaid -- -- -- -$41.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.9M $18.3M $39.8M -$24.1M $92K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24K $2.7M $4.2M -$5.8M $4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2M -$15.9M -$35.6M $17.7M $139K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4M $22.3M $451K -$9.7M -$8.3M
Depreciation & Amoritzation $275K $443K $3.2M $2.4M $2.5M
Stock-Based Compensation $1.5M $124K $323K $2.1M $225K
Change in Accounts Receivable -$5.1M -$14M $12.4M $1.5M -$2.2M
Change in Inventories -$442K -$868K -$299K $779K $220K
Cash From Operations $659K $17.1M -$15.6M -$1.7M $854K
 
Capital Expenditures $1.9M $29.8M $2.2M $761K $304K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$29.8M -$2.2M $950K -$304K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $509K $14.9M $25.8M $2.5M --
Long-Term Debt Repaid -- -- -- -$5.8M -$43K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4M $16.1M $25.8M -$3.3M -$79K
 
Beginning Cash (CF) $6.7M $11.3M $19.8M $9.3M $8.4M
Foreign Exchange Rate Adjustment -$92K $228K $93K $463K $3.5M
Additions / Reductions $204K $3.5M $8.1M -$3.5M $3.9M
Ending Cash (CF) $6.8M $15.1M $28M $6.3M $15.8M
 
Levered Free Cash Flow -$1.2M -$12.8M -$17.8M -$2.4M $550K

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock