Financhill
Sell
50

NVA.TO Quote, Financials, Valuation and Earnings

Last price:
$18.75
Seasonality move :
1.29%
Day range:
$18.77 - $19.08
52-week range:
$10.44 - $19.08
Dividend yield:
0%
P/E ratio:
11.65x
P/S ratio:
3.59x
P/B ratio:
1.49x
Volume:
821.3K
Avg. volume:
1.6M
1-year change:
39.14%
Market cap:
$3.6B
Revenue:
$1.1B
EPS (TTM):
$1.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $398.1M $817.9M $1.5B $1.3B $1.1B
Revenue Growth (YoY) -28.3% 105.45% 86.85% -17.98% -16.19%
 
Cost of Revenues $438.9M $480.7M $638.1M $716M $799.5M
Gross Profit -$40.8M $337.2M $890.1M $537.5M $251M
Gross Profit Margin -10.25% 41.23% 58.25% 42.88% 23.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14M $19.9M $21.2M $23.5M $25.4M
Other Inc / (Exp) $28.9M -$78.2M -$19.7M $1.6M $188.1M
Operating Expenses $19.3M $32.8M $35.4M $33.2M $39.5M
Operating Income -$60.1M $304.4M $854.7M $504.3M $211.5M
 
Net Interest Expenses $43.7M $51.7M $39.8M $39M $36.3M
EBT. Incl. Unusual Items -$254.4M $344.9M $814.4M $476.2M $397.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$56.5M $80.2M $183.3M $108.6M $91.5M
Net Income to Company -$197.9M $264.7M $631M $367.7M $305.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$197.9M $264.7M $631M $367.7M $305.7M
 
Basic EPS (Cont. Ops) -$0.88 $1.17 $2.78 $1.70 $1.48
Diluted EPS (Cont. Ops) -$0.88 $1.14 $2.67 $1.65 $1.46
Weighted Average Basic Share $225.7M $226.3M $226.7M $216.1M $206M
Weighted Average Diluted Share $225.7M $233.1M $236.1M $222.4M $208.9M
 
EBITDA $111.7M $470.7M $1.1B $761.8M $511.5M
EBIT -$60.1M $304.4M $854.7M $504.3M $211.5M
 
Revenue (Reported) $398.1M $817.9M $1.5B $1.3B $1.1B
Operating Income (Reported) -$60.1M $304.4M $854.7M $504.3M $211.5M
Operating Income (Adjusted) -$60.1M $304.4M $854.7M $504.3M $211.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $206.2M $398.7M $327.2M $255.3M $231.6M
Revenue Growth (YoY) 92.55% 93.39% -17.95% -21.96% -9.29%
 
Cost of Revenues $113.2M $166.9M $179.9M $203M $170.7M
Gross Profit $93M $231.9M $147.2M $52.3M $61M
Gross Profit Margin 45.11% 58.15% 45% 20.5% 26.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6M $5.4M $5.7M $6M $6M
Other Inc / (Exp) -$43.7M $67.2M $10.1M $24.6M --
Operating Expenses $7.2M $6.5M $11M $5.2M $10.7M
Operating Income $85.8M $225.3M $136.2M $47.2M $50.3M
 
Net Interest Expenses $16.8M $9.2M $8.7M $9.8M $9.3M
EBT. Incl. Unusual Items $192.1M $290.1M $144M $77.4M $48.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45M $66.7M $33.6M $17.5M $11.5M
Net Income to Company $147.1M $223.5M $110.3M $59.8M $36.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147.1M $223.5M $110.3M $59.8M $36.5M
 
Basic EPS (Cont. Ops) $0.65 $0.99 $0.51 $0.29 $0.19
Diluted EPS (Cont. Ops) $0.63 $0.95 $0.50 $0.29 $0.19
Weighted Average Basic Share $226.3M $226.8M $215.7M $205.7M $195.9M
Weighted Average Diluted Share $233.4M $235.5M $221.7M $208.2M $197.5M
 
EBITDA $124.5M $280.4M $194.9M $120.7M $110.4M
EBIT $85.8M $225.3M $136.2M $47.2M $50.3M
 
Revenue (Reported) $206.2M $398.7M $327.2M $255.3M $231.6M
Operating Income (Reported) $85.8M $225.3M $136.2M $47.2M $50.3M
Operating Income (Adjusted) $85.8M $225.3M $136.2M $47.2M $50.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $627.2M $1.4B $1.3B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $434.8M $608.3M $695.6M $805.9M $763.2M
Gross Profit $192.4M $813.7M $621.5M $323.5M $296.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.6M $20.4M $23.5M $24.5M $25.3M
Other Inc / (Exp) -$90.6M -$3.1M $10.8M $94.2M --
Operating Expenses $30.4M $32.6M $37.9M $33.2M $44.1M
Operating Income $162M $781.1M $583.5M $290.3M $252.8M
 
Net Interest Expenses $52.4M $41.9M $38.7M $38.2M $34.8M
EBT. Incl. Unusual Items $924.6M $760.2M $567.1M $379.3M $428.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.7M $175.3M $129.5M $83.2M $100.4M
Net Income to Company $866.9M $584.8M $437.5M $296.1M $328.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $866.9M $584.8M $437.5M $296.1M $328.3M
 
Basic EPS (Cont. Ops) $3.84 $2.57 $2.00 $1.42 $1.63
Diluted EPS (Cont. Ops) $3.82 $2.47 $1.93 $1.40 $1.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $310.8M $985M $825.8M $597.9M $528.6M
EBIT $162M $781.1M $583.5M $290.3M $252.8M
 
Revenue (Reported) $627.2M $1.4B $1.3B $1.1B $1.1B
Operating Income (Reported) $162M $781.1M $583.5M $290.3M $252.8M
Operating Income (Adjusted) $162M $781.1M $583.5M $290.3M $252.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $523.9M $1.1B $917M $802.2M $811.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $329.6M $457.2M $514.6M $604.6M $568.3M
Gross Profit $194.3M $671.1M $402.4M $197.6M $243.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.9M $15.3M $17.6M $18.6M $18.5M
Other Inc / (Exp) -$101.6M -$28.3M $2.1M $94.7M $90.8M
Operating Expenses $24.1M $23.9M $26.5M $26.5M $31M
Operating Income $170.2M $647.2M $375.9M $171.2M $212.4M
 
Net Interest Expenses $40.3M $30.5M $29.5M $28.7M $27.1M
EBT. Incl. Unusual Items $196.5M $611.8M $364.5M $267.5M $299.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45M $140.1M $86.3M $61M $69.9M
Net Income to Company $151.5M $471.7M $278.2M $206.6M $229.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $151.5M $471.7M $278.2M $206.6M $229.2M
 
Basic EPS (Cont. Ops) $0.67 $2.07 $1.28 $1.00 $1.14
Diluted EPS (Cont. Ops) $0.65 $1.99 $1.24 $0.99 $1.13
Weighted Average Basic Share $678.2M $684.5M $652.9M $619.1M $598.7M
Weighted Average Diluted Share $689.3M $713M $673.4M $628.7M $603.6M
 
EBITDA $283.7M $798.4M $555.2M $400.5M $417.6M
EBIT $170.2M $647.2M $375.9M $171.2M $212.4M
 
Revenue (Reported) $523.9M $1.1B $917M $802.2M $811.7M
Operating Income (Reported) $170.2M $647.2M $375.9M $171.2M $212.4M
Operating Income (Adjusted) $170.2M $647.2M $375.9M $171.2M $212.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $41.9M -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.1M $88.5M $196.7M $118.7M $132.5M
Inventory -- -- -- $20.7M --
Prepaid Expenses -- -- -- $45.2M $45.6M
Other Current Assets -- -- -- -- --
Total Current Assets $58.6M $88.5M $283.6M $199.3M $243.7M
 
Property Plant And Equipment $2.1B $2.3B $2.5B $2.8B $3B
Long-Term Investments -- -- $40.6M $39.4M $138.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $9.5M $9.5M
Total Assets $2.2B $2.4B $2.8B $3.1B $3.5B
 
Accounts Payable $75.1M $140M $185.1M $157.7M $206.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.9M $5.3M $5.9M $6.5M $7.4M
Other Current Liabilities $23.3M $40.3M $15.4M $14.1M $18.4M
Total Current Liabilities $108.7M $192.7M $216.4M $192.3M $242.5M
 
Long-Term Debt $702.4M $536M $326.2M $298.6M $280.6M
Capital Leases -- -- -- -- --
Total Liabilities $1B $956.2M $886.2M $943M $1.1B
 
Common Stock $1.2B $1.2B $1.2B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.4B $1.9B $2.1B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.4B $1.9B $2.1B $2.4B
 
Total Liabilities and Equity $2.2B $2.4B $2.8B $3.1B $3.5B
Cash and Short Terms -- -- $41.9M -- --
Total Debt $706.4M $541.3M $332.1M $305.1M $288.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $80.2M $193.7M $199.4M $90.3M $154M
Inventory -- -- -- $12.1M --
Prepaid Expenses -- -- -- $43.6M $52.4M
Other Current Assets -- -- -- -- --
Total Current Assets $81.5M $223.8M $214.3M $189.9M $304.8M
 
Property Plant And Equipment $2.2B $2.5B $2.7B $3B $3.2B
Long-Term Investments -- $46.4M $42.7M $86.7M $105.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $9.5M $9.5M --
Total Assets $2.4B $2.8B $3B $3.3B $3.7B
 
Accounts Payable $131.5M $214.6M $159.2M $176.1M $174M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.2M $5.8M $6.6M $7.2M --
Other Current Liabilities $90.1M $7.5M -- $14.8M --
Total Current Liabilities $233.9M $248.1M $195.2M $217.4M $377.5M
 
Long-Term Debt $606.2M $339.6M $290.6M $314.6M $248.8M
Capital Leases -- -- -- -- --
Total Liabilities $1B $890M $885.9M $1.1B $1.2B
 
Common Stock $1.2B $1.2B $1.1B $1.1B $1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.9B $2.1B $2.3B $2.4B
 
Total Liabilities and Equity $2.4B $2.8B $3B $3.3B $3.7B
Cash and Short Terms -- -- -- -- --
Total Debt $611.4M $345.3M $297.2M $321.8M $420.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$197.9M $264.7M $631M $367.7M $305.7M
Depreciation & Amoritzation $171.8M $166.3M $214.2M $257.5M $300M
Stock-Based Compensation $5.2M $5.1M $6.8M $10.2M $9.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $147.2M $338.6M $844.8M $721.3M $600.3M
 
Capital Expenditures $180.4M $288.8M $419.5M $561.2M $500.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$201.4M -$176.3M -$442.1M -$531.6M -$499.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $56.4M $222.6M -- $16.9M --
Long-Term Debt Repaid -$2.2M -$388.3M -$210.6M -$60M -$18M
Repurchase of Common Stock -- -- $157.4M $183.8M $74.4M
Other Financing Activities -- -- -$9.8M -$7.1M -$9.7M
Cash From Financing $54.2M -$162.3M -$360.8M -$231.6M -$100.7M
 
Beginning Cash (CF) -- -- $41.9M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $41.9M -$41.9M --
Ending Cash (CF) -- -- $83.8M -$41.9M --
 
Levered Free Cash Flow -$33.2M $49.7M $425.3M $160.1M $99.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $147.1M $223.5M $110.3M $59.8M $36.5M
Depreciation & Amoritzation $38.7M $55.1M $58.7M $73.5M $60.1M
Stock-Based Compensation $1.3M $1.6M $2.3M $2.5M $2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $124M $228M $160.2M $150.2M $97.7M
 
Capital Expenditures $77.2M $111.7M $110M $118.4M $141.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107.2M -$128.7M -$120.7M -$124.4M -$81.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $222.6M -- $4M $20.6M --
Long-Term Debt Repaid -$239.8M -$55.4M -$1.6M -$1.7M --
Repurchase of Common Stock -- $44.2M $42.5M $11.3M $51M
Other Financing Activities -- -- -$507K -$785K --
Cash From Financing -$16.9M -$99.3M -$39.5M -$25.9M -$16M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $46.9M $116.3M $50.2M $31.8M -$43.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $866.9M $584.8M $437.5M $296.1M $328.3M
Depreciation & Amoritzation $148.8M $204M $242.3M $307.6M $275.8M
Stock-Based Compensation $4.9M $6.3M $9.8M $9.5M $12.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $273.2M $728.2M $736.3M $676.2M $537.2M
 
Capital Expenditures $226.3M $433.1M $503.8M $559.6M $447.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$147.5M -$405.4M -$478.3M -$561.1M -$451.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $25.5M --
Long-Term Debt Repaid -$318.1M -$267.5M -$72.1M -$6.2M --
Repurchase of Common Stock -- $71.8M $181.8M $129.2M $187.6M
Other Financing Activities -- -- -- -$5.2M --
Cash From Financing -$125.8M -$322.8M -$258M -$115M -$86M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $46.9M $295.1M $232.5M $116.6M $89.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $151.5M $471.7M $278.2M $206.6M $229.2M
Depreciation & Amoritzation $113.5M $151.2M $179.3M $229.4M $205.2M
Stock-Based Compensation $3.7M $4.9M $7.9M $7.2M $9.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $228.5M $618.1M $509.6M $464.4M $401.4M
 
Capital Expenditures $202.4M $346.7M $431M $429.5M $376.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$133.6M -$362.8M -$398.9M -$428.5M -$380.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $222.6M -- $12M $20.6M --
Long-Term Debt Repaid -$317.8M -$197.1M -$58.6M -$4.7M -$3.5M
Repurchase of Common Stock -- $71.8M $96.3M $41.7M $155M
Other Financing Activities -- -- -$12M -$10.2M -$683K
Cash From Financing -$94.9M -$255.3M -$152.5M -$35.9M -$21.2M
 
Beginning Cash (CF) -- -- $65.6M -- $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$41.9M -- --
Ending Cash (CF) -- -- $23.7M -- $2.7M
 
Levered Free Cash Flow $26.1M $271.4M $78.5M $35M $25.1M

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