Financhill
Sell
17

NWH.UN.TO Quote, Financials, Valuation and Earnings

Last price:
$5.25
Seasonality move :
-0.03%
Day range:
$5.27 - $5.38
52-week range:
$4.33 - $5.73
Dividend yield:
6.81%
P/E ratio:
26.61x
P/S ratio:
3.05x
P/B ratio:
0.81x
Volume:
473.9K
Avg. volume:
607.3K
1-year change:
9.07%
Market cap:
$1.3B
Revenue:
$477.6M
EPS (TTM):
$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $385.5M $401.5M $471.8M $523.4M $477.6M
Revenue Growth (YoY) 2.15% 4.16% 17.51% 10.92% -8.75%
 
Cost of Revenues $89.6M $95.9M $108.7M $122.6M $116.7M
Gross Profit $295.9M $305.6M $363.1M $400.7M $360.9M
Gross Profit Margin 76.76% 76.11% 76.97% 76.57% 75.57%
 
R&D Expenses -- $9.4M $3.4M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $157.6M $586M $32.6M -$656.1M -$438.3M
Operating Expenses -$44.4M $57M -$18.2M $70.7M $128.8M
Operating Income $340.2M $248.6M $381.4M $330M $232.1M
 
Net Interest Expenses $113.5M $113.9M $180.9M $252.9M $220.4M
EBT. Incl. Unusual Items $344.1M $628.6M $193M -$479.8M -$339M
Earnings of Discontinued Ops. -- $51.3M -- -- --
Income Tax Expense $14.8M $124.2M $79.3M -$18.3M -$49.5M
Net Income to Company $396.2M $611.8M $125.6M -$480.7M -$320.2M
 
Minority Interest in Earnings $67.1M $228.3M $61.3M -$133M -$20.4M
Net Income to Common Excl Extra Items $381.4M $611.8M $125.6M -$480.7M -$320.2M
 
Basic EPS (Cont. Ops) $1.77 $1.91 $0.27 -$1.42 -$1.22
Diluted EPS (Cont. Ops) $1.57 $1.81 $0.27 -$1.42 -$1.22
Weighted Average Basic Share $177.2M $206.8M $237.3M $244.2M $246.4M
Weighted Average Diluted Share $200.8M $218.8M $240.4M $244.2M $246.4M
 
EBITDA $341.8M $249.9M $382.8M $331.3M $235.7M
EBIT $340.2M $248.6M $381.4M $330M $232.1M
 
Revenue (Reported) $385.5M $401.5M $471.8M $523.4M $477.6M
Operating Income (Reported) $340.2M $248.6M $381.4M $330M $232.1M
Operating Income (Adjusted) $340.2M $248.6M $381.4M $330M $232.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $102.2M $113.1M $125.8M $111.1M $108.3M
Revenue Growth (YoY) 3.53% 10.6% 11.3% -11.69% -2.55%
 
Cost of Revenues $23.9M $27M $27.4M $25.5M $25.7M
Gross Profit $78.3M $86M $98.4M $85.6M $82.6M
Gross Profit Margin 76.62% 76.08% 78.19% 77.06% 76.27%
 
R&D Expenses $2.8M -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $137.6M -$5.5M -$137.9M -$167.1M --
Operating Expenses $10.6M -$5.5M $16.8M $78M $21.8M
Operating Income $67.7M $91.5M $81.6M $7.7M $60.8M
 
Net Interest Expenses $26.1M $52.5M $62.3M $56.6M $33.5M
EBT. Incl. Unusual Items $174.3M $24M -$97.9M -$159.4M $35.5M
Earnings of Discontinued Ops. $25.7M -- -- -- --
Income Tax Expense $34.7M $5.9M -$645K -$24.2M $9M
Net Income to Company $147.6M $21.1M -$95.3M -$157.3M $31.2M
 
Minority Interest in Earnings $11.9M $14.5M -$14M -$19M $15M
Net Income to Common Excl Extra Items $147.6M $21.1M -$95.3M -$157.3M $31.2M
 
Basic EPS (Cont. Ops) $0.69 $0.03 -$0.33 -$0.56 $0.06
Diluted EPS (Cont. Ops) $0.63 $0.03 -$0.33 -$0.56 $0.06
Weighted Average Basic Share $218.8M $241.1M $244.8M $246.8M $249.7M
Weighted Average Diluted Share $237.2M $244.5M $244.8M $246.8M $250.7M
 
EBITDA $68M $91.8M $82M $8.4M $61.4M
EBIT $67.7M $91.5M $81.6M $7.7M $60.8M
 
Revenue (Reported) $102.2M $113.1M $125.8M $111.1M $108.3M
Operating Income (Reported) $67.7M $91.5M $81.6M $7.7M $60.8M
Operating Income (Adjusted) $67.7M $91.5M $81.6M $7.7M $60.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $394.2M $456.7M $514.6M $499.2M $432.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $91.4M $108.9M $123M $117.4M $110.7M
Gross Profit $302.8M $347.8M $391.6M $381.8M $322.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $7.9M -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $578.5M $408.8M -$594.9M -$634.2M --
Operating Expenses $29.1M $4.3M $36.6M $153.4M $80.2M
Operating Income $273.8M $343.5M $355M $228.4M $242M
 
Net Interest Expenses $113.3M $153.6M $243.4M $245.3M $149.9M
EBT. Incl. Unusual Items $634.1M $507.4M -$415.6M -$526.9M $73M
Earnings of Discontinued Ops. $25.7M $25.7M -- -- --
Income Tax Expense $119.8M $113.4M -$18.8M -$46.3M $23.8M
Net Income to Company $642.3M $468.5M -$427.4M -$512M $51.2M
 
Minority Interest in Earnings $191.2M $190.3M -$116.3M -$67M $1.5M
Net Income to Common Excl Extra Items $604.7M $468.5M -$427.4M -$512M $51.2M
 
Basic EPS (Cont. Ops) $2.19 $1.21 -$1.28 -$1.81 $0.20
Diluted EPS (Cont. Ops) $1.97 $1.16 -$1.28 -$1.81 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $275.1M $345M $356.3M $231.9M $245.4M
EBIT $273.8M $343.5M $355M $228.4M $242M
 
Revenue (Reported) $394.2M $456.7M $514.6M $499.2M $432.8M
Operating Income (Reported) $273.8M $343.5M $355M $228.4M $242M
Operating Income (Adjusted) $273.8M $343.5M $355M $228.4M $242M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $297.1M $352.3M $395.1M $371M $326.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69.2M $82.1M $96.4M $91.2M $85.3M
Gross Profit $228M $270.2M $298.7M $279.8M $241M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $3.4M -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $369.9M $192.7M -$434.8M -$412.9M -$36.8M
Operating Expenses $16M -$36.7M $18.1M $100.8M $52.2M
Operating Income $212M $307M $280.6M $179M $188.9M
 
Net Interest Expenses $85.3M $125M $187.4M $179.7M $109.3M
EBT. Incl. Unusual Items $431.2M $310M -$298.6M -$345.7M $66.3M
Earnings of Discontinued Ops. $25.7M -- -- -- --
Income Tax Expense $82.2M $71.4M -$26.7M -$54.6M $18.6M
Net Income to Company $404.5M $261.1M -$291.8M -$323.1M $48.3M
 
Minority Interest in Earnings $134.7M $96.7M -$81M -$14.9M $7M
Net Income to Common Excl Extra Items $404.5M $261.1M -$291.8M -$323.1M $48.3M
 
Basic EPS (Cont. Ops) $1.38 $0.71 -$0.86 -$1.25 $0.17
Diluted EPS (Cont. Ops) $1.26 $0.68 -$0.86 -$1.25 $0.16
Weighted Average Basic Share $604.2M $707.1M $731.7M $738.2M $746.6M
Weighted Average Diluted Share $664.5M $725.1M $731.7M $738.2M $748.8M
 
EBITDA $213M $308M $281.5M $182.2M $191.8M
EBIT $212M $307M $280.6M $179M $188.9M
 
Revenue (Reported) $297.1M $352.3M $395.1M $371M $326.3M
Operating Income (Reported) $212M $307M $280.6M $179M $188.9M
Operating Income (Adjusted) $212M $307M $280.6M $179M $188.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $144.1M $62.7M $88M $72.1M $53M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6M $5.9M $9.4M $8M $8.4M
Inventory -- -- -- -- --
Prepaid Expenses $5.9M $7.2M $3.7M $14.4M $10.1M
Other Current Assets -- -- -- -- --
Total Current Assets $163.5M $126.3M $113.2M $106.6M $96.1M
 
Property Plant And Equipment $6.4M $6.8M $9.1M $8M $3.4M
Long-Term Investments $298.5M $496.7M $657.7M $465.2M $515.8M
Goodwill $41.7M $41.7M $39.6M $38.6M $37.2M
Other Intangibles $47.3M $47.3M $45M $43.8M $47.7M
Other Long-Term Assets $7.8M $22.8M $22M $820K $143K
Total Assets $5.9B $7.1B $8.5B $7.6B $6.1B
 
Accounts Payable $92.3M $90M $133.3M $125.6M $105.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $427.6M $18.5M --
Total Current Liabilities $1B $1.2B $1.8B $494.6M $317.6M
 
Long-Term Debt $1.9B $1.9B $2.1B $3.6B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.6B $4.8B $4.6B $3.5B
 
Common Stock $1.7B $2.3B $2.5B $2.5B $2.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.6B $2.4B $2.5B $2B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $897.2M $1.1B $1.3B $1.1B $1B
Total Equity $2.5B $3.5B $3.7B $3.1B $2.6B
 
Total Liabilities and Equity $5.9B $7.1B $8.5B $7.6B $6.1B
Cash and Short Terms $144.1M $62.7M $88M $72.1M $53M
Total Debt $2.8B $2.9B $3.7B $3.9B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $105.8M $72M $67.6M $65.2M $77.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $45.9M $22M $30.4M $19.4M --
Inventory -- -- -- -- --
Prepaid Expenses $8.3M $8.6M $7.3M $11.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $163.1M $94M $109.3M $101.1M $106.9M
 
Property Plant And Equipment $5.9M $7.1M $8.3M $8.8M $10M
Long-Term Investments $504.9M $646.2M $522.2M $563.3M $351.2M
Goodwill $41.7M $35.9M $37.5M $39.6M --
Other Intangibles $47.3M $40.8M $42.6M $50.8M --
Other Long-Term Assets $26.4M $19.2M $10.4M $2.3M --
Total Assets $6.7B $8.3B $7.8B $6.3B $6B
 
Accounts Payable $101.8M $104.1M $134M $129.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $213.1M --
Current Portion Of Capital Lease Obligations -- -- -- $2.1M --
Other Current Liabilities $5.5M $462.6M $46.9M $10.3M --
Total Current Liabilities $1B $1.9B $485.7M $359.8M $641.4M
 
Long-Term Debt $2B $1.8B $3.7B $2.9B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $4.5B $4.6B $3.6B $3.4B
 
Common Stock $2.2B $2.5B $2.5B $2.5B $2.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $964.7M $1.2B $1.1B $1.1B $1B
Total Equity $3.2B $3.7B $3.2B $2.7B $2.6B
 
Total Liabilities and Equity $6.7B $8.3B $7.8B $6.3B $6B
Cash and Short Terms $105.8M $72M $67.6M $65.2M $77.4M
Total Debt $2.9B $3.5B $4B $3.1B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $396.2M $611.8M $125.6M -$480.7M -$320.2M
Depreciation & Amoritzation $1.6M $1.4M $1.4M $1.3M $3.7M
Stock-Based Compensation $7.4M $9M $11.9M $6.7M $4.5M
Change in Accounts Receivable $2.1M -$36.8M $26.8M -$13.6M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $190.4M $150.5M $259M $125M $105M
 
Capital Expenditures $234K $483K $615K $98K $882K
Cash Acquisitions $40.7M -- -- -- --
Cash From Investing -$630.2M -$940.4M -$1.4B $174M $521.8M
 
Dividends Paid (Ex Special Dividend) $133.4M $137.7M $156.1M $149.9M $78.4M
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.6B $2.5B $907.2M $532.7M
Long-Term Debt Repaid -$1.1B -$1.2B -$1.4B -$1B -$1.1B
Repurchase of Common Stock $7.2M -- -- $209K $51K
Other Financing Activities -$38.5M -$45.8M -$50.2M -$45.6M -$50.3M
Cash From Financing $397.6M $711.2M $1.2B -$318.5M -$650.6M
 
Beginning Cash (CF) $144.1M $62.7M $88M $72.1M $53M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$48M -$81.4M $25.3M -$16M -$20.8M
Ending Cash (CF) $90.2M -$21.4M $94.2M $59.6M $35.1M
 
Levered Free Cash Flow $190.2M $150M $258.4M $124.9M $104.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $147.6M $21.1M -$95.3M -$157.3M $31.2M
Depreciation & Amoritzation $266K $301K $358K $697K $586K
Stock-Based Compensation $2.2M $2M $1.9M -$458K $2.1M
Change in Accounts Receivable -$26.3M $9.6M -$5.9M $8.1M $6.5M
Change in Inventories -- -- -- -- --
Cash From Operations $27.8M $73.8M $30.6M $36.1M $23.2M
 
Capital Expenditures $137K $95K $8K $38K $108K
Cash Acquisitions $35.1M -- -- -- --
Cash From Investing -$168M -$162.3M $66.5M $186.5M $8.5M
 
Dividends Paid (Ex Special Dividend) $36.6M $39.7M $49M $19.7M $19M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $218.5M $334.7M $274.5M $146.7M --
Long-Term Debt Repaid -$10.3M -$196M -$315M -$341.5M --
Repurchase of Common Stock -- -- $62K -- --
Other Financing Activities -$6.3M -$7.9M -$8.7M -$14.8M --
Cash From Financing $191.3M $90.7M -$98.8M -$229.3M -$38.2M
 
Beginning Cash (CF) $105.8M $72M $67.6M $65.2M $77.4M
Foreign Exchange Rate Adjustment -$1.7M -$4.9M $1M $9.1M $4.3M
Additions / Reductions $49.5M -$2.7M -$693K $2.4M -$2.1M
Ending Cash (CF) $153.6M $64.3M $67.9M $76.8M $79.6M
 
Levered Free Cash Flow $27.7M $73.7M $30.6M $36M $23.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $642.3M $468.5M -$427.4M -$512M $51.2M
Depreciation & Amoritzation $1.4M $1.4M $1.3M $3.5M $2.2M
Stock-Based Compensation $8.3M $9M $12M $1.7M $7.8M
Change in Accounts Receivable -$38.2M $27.2M -$14.2M $3.9M $11.8M
Change in Inventories -- -- -- -- --
Cash From Operations $170.3M $226.7M $166.8M $102M $137M
 
Capital Expenditures $335K $741K $189K $895K $1.8M
Cash Acquisitions $70.9M -- -- -- --
Cash From Investing -$619.8M -$1.5B -$23.2M $614.5M $225.8M
 
Dividends Paid (Ex Special Dividend) $134.9M $153.3M $167.5M $81.1M $76.8M
Special Dividend Paid
Long-Term Debt Issued $1.4B $2.4B $1.2B $732.8M --
Long-Term Debt Repaid -$1.3B -$1.3B -$1.2B -$1.3B --
Repurchase of Common Stock -- -- $209K $51K --
Other Financing Activities -$45M -$44M $34.1M -$135.3M --
Cash From Financing $490.8M $1.3B -$143.1M -$734.2M -$357.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.9M -$33.8M -$4.4M -$3.7M $11.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $170M $226M $166.7M $101.1M $135.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $404.5M $261.1M -$291.8M -$323.1M $48.3M
Depreciation & Amoritzation $994K $1.1M $956K $3.2M $1.7M
Stock-Based Compensation $7.2M $7.2M $7.4M $2.4M $5.7M
Change in Accounts Receivable -$38.7M $25.4M -$15.7M $1.9M $11.9M
Change in Inventories -- -- -- -- --
Cash From Operations $113.8M $190M $97.8M $74.8M $106.8M
 
Capital Expenditures $255K $513K $87K $884K $1.8M
Cash Acquisitions $35.1M -- -- -- --
Cash From Investing -$713.9M -$1.3B $52.3M $492.8M $196.9M
 
Dividends Paid (Ex Special Dividend) $100.9M $116.5M $127.9M $59M $57.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $1.8B $601.2M $426.7M $302.8M
Long-Term Debt Repaid -$762.7M -$829.2M -$695.1M -$915.5M -$788.7M
Repurchase of Common Stock -- -- $209K $51K --
Other Financing Activities -$34.6M -$32.8M $51.5M -$38.2M $486.7M
Cash From Financing $563.4M $1.1B -$170.3M -$586M -$292.7M
 
Beginning Cash (CF) $214.6M $364.3M $212.1M $200.8M $231M
Foreign Exchange Rate Adjustment -$1.6M -$14.4M -$295K $10.2M $12.9M
Additions / Reductions -$38.4M $9.2M -$20.5M -$8.2M $23.9M
Ending Cash (CF) $174.7M $359M $191.4M $202.9M $267.7M
 
Levered Free Cash Flow $113.5M $189.5M $97.7M $73.9M $105.1M

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 10.06% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 47.05% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.4% over the past day.

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

Show me the best stock