Financhill
Sell
24

NAT Quote, Financials, Valuation and Earnings

Last price:
$2.60
Seasonality move :
-0.64%
Day range:
$2.54 - $2.61
52-week range:
$2.13 - $4.40
Dividend yield:
13.08%
P/E ratio:
11.82x
P/S ratio:
1.31x
P/B ratio:
1.08x
Volume:
2M
Avg. volume:
2.7M
1-year change:
-37.35%
Market cap:
$550.6M
Revenue:
$349.7M
EPS (TTM):
$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $354.6M $191.1M $339.3M $391.7M $349.7M
Revenue Growth (YoY) 11.79% -46.12% 77.6% 15.43% -10.71%
 
Cost of Revenues $255.8M $264.3M $284.4M $240.9M $243.6M
Gross Profit $98.8M -$73.2M $55M $150.8M $106.1M
Gross Profit Margin 27.87% -38.32% 16.2% 38.5% 30.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.6M $15.6M $18.8M $22.9M $28.8M
Other Inc / (Exp) -- -$60.3M $5.7M -- --
Operating Expenses $17.6M $10.9M $18.8M $22.9M $28.8M
Operating Income $81.2M -$84.2M $36.2M $127.9M $77.3M
 
Net Interest Expenses $31.1M $26.8M $26.7M $29.1M $30.7M
EBT. Incl. Unusual Items $50.1M -$171.3M $15.1M $98.8M $46.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64K $59K $23K $120K -$10K
Net Income to Company $50M -$171.3M $15.1M $98.7M $46.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50M -$171.3M $15.1M $98.7M $46.6M
 
Basic EPS (Cont. Ops) $0.34 -$1.05 $0.07 $0.47 $0.22
Diluted EPS (Cont. Ops) $0.34 -$1.05 $0.07 $0.47 $0.22
Weighted Average Basic Share $149.3M $162.5M $202M $208.8M $209.2M
Weighted Average Diluted Share $149.3M $162.5M $202M $208.8M $209.9M
 
EBITDA $145.1M -$79.5M $89M $179.3M $132.7M
EBIT $77.2M -$147.9M $38.6M $127.9M $76.5M
 
Revenue (Reported) $354.6M $191.1M $339.3M $391.7M $349.7M
Operating Income (Reported) $81.2M -$84.2M $36.2M $127.9M $77.3M
Operating Income (Adjusted) $77.2M -$147.9M $38.6M $127.9M $76.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $43.8M $22.6M $241.6M $188.8M $171M
Revenue Growth (YoY) -54.04% -48.39% 967.9% -21.88% -9.39%
 
Cost of Revenues $61.3M $32.5M $198.5M $158.3M $153.2M
Gross Profit -$17.4M -$9.9M $43.1M $30.5M $17.8M
Gross Profit Margin -39.76% -43.71% 17.86% 16.13% 10.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $4.4M $5.1M $5.9M $9.1M
Other Inc / (Exp) -- -$51.9M $5.7M -- --
Operating Expenses $4.9M $4.4M $5.1M $5.9M $9.1M
Operating Income -$22.3M -$14.2M $38.1M $24.6M $8.8M
 
Net Interest Expenses $6.3M $6.8M $7.7M $7M $7.5M
EBT. Incl. Unusual Items -$28.7M -$72.9M $36.1M $17.6M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $50M -$171.3M $15.1M $98.7M $46.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.7M -$72.9M $36M $17.5M $1.3M
 
Basic EPS (Cont. Ops) -$0.19 -$0.41 $0.17 $0.08 $0.01
Diluted EPS (Cont. Ops) -$0.19 -$0.41 $0.17 $0.08 $0.01
Weighted Average Basic Share $151.1M $178.3M $209M $208.8M $210.5M
Weighted Average Diluted Share $151.1M $178.3M $209M $208.9M $213.2M
 
EBITDA -$22.1M -$66.3M $40.5M $23.4M $7.5M
EBIT -$22.1M -$66.3M $40.5M $23.4M $7.5M
 
Revenue (Reported) $43.8M $22.6M $241.6M $188.8M $171M
Operating Income (Reported) -$22.3M -$14.2M $38.1M $24.6M $8.8M
Operating Income (Adjusted) -$22.1M -$66.3M $40.5M $23.4M $7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $307M $67.5M $339.3M $457.3M $416.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $208.2M $136M $284.4M $306.6M $310M
Gross Profit $98.8M -$68.5M $54.9M $150.8M $106.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.6M $15.6M $18.7M $22.9M $28.8M
Other Inc / (Exp) -- -$60.3M $5.7M -- --
Operating Expenses $17.6M $15.6M $18.7M $22.9M $28.8M
Operating Income $81.2M -$84.2M $36.2M $127.9M $77.3M
 
Net Interest Expenses $31.2M $26.9M $26.7M $29.1M $30.7M
EBT. Incl. Unusual Items $50M -$171.3M $15.1M $98.8M $46.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50M -$171.3M $15.1M $98.7M $46.6M
 
Basic EPS (Cont. Ops) $0.34 -$1.02 $0.06 $0.47 $0.22
Diluted EPS (Cont. Ops) $0.34 -$1.02 $0.06 $0.47 $0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $81.6M -$145M $38.6M $127.9M $76.5M
EBIT $81.6M -$145M $38.6M $127.9M $76.5M
 
Revenue (Reported) $307M $67.5M $339.3M $457.3M $416.2M
Operating Income (Reported) $81.2M -$84.2M $36.2M $127.9M $77.3M
Operating Income (Adjusted) $81.6M -$145M $38.6M $127.9M $76.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $67.5M $339.3M $457.3M $416.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $136M $284.4M $306.6M $310M --
Gross Profit -$68.5M $54.9M $150.8M $106.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $18.7M $22.9M $28.8M --
Other Inc / (Exp) -$60.3M $5.7M -- -- --
Operating Expenses $15.6M $18.7M $22.9M $28.8M --
Operating Income -$84.2M $36.2M $127.9M $77.3M --
 
Net Interest Expenses $26.9M $26.7M $29.1M $30.7M --
EBT. Incl. Unusual Items -$171.3M $15.1M $98.8M $46.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$171.3M $15.1M $98.7M $46.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$171.3M $15.1M $98.7M $46.6M --
 
Basic EPS (Cont. Ops) -$1.02 $0.06 $0.47 $0.22 --
Diluted EPS (Cont. Ops) -$1.02 $0.06 $0.47 $0.22 --
Weighted Average Basic Share $650M $808.1M $835.2M $836.9M --
Weighted Average Diluted Share $650M $814.7M $835.2M $841.3M --
 
EBITDA -$145M $38.6M $127.9M $76.5M --
EBIT -$145M $38.6M $127.9M $76.5M --
 
Revenue (Reported) $67.5M $339.3M $457.3M $416.2M --
Operating Income (Reported) -$84.2M $36.2M $127.9M $77.3M --
Operating Income (Adjusted) -$145M $38.6M $127.9M $76.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $57.8M $34.7M $59.6M $31.1M $39.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.3M $9.4M $20.5M $26.3M $16.2M
Inventory $19.4M $20.9M $25.4M $31.2M $21.9M
Prepaid Expenses $5.5M $4.8M $6M $4.3M $6.2M
Other Current Assets $6.2M $12.4M $27.5M $13.8M $10M
Total Current Assets $99.5M $107.1M $142.7M $108.9M $98.8M
 
Property Plant And Equipment $873.8M $742.1M $737.1M $770.3M $718.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1M $798K $148K $155K $3.5M
Total Assets $974.3M $851.2M $879.9M $879.2M $817.6M
 
Accounts Payable $4.1M $6.6M $7M $3.4M $4.3M
Accrued Expenses $10.9M $19M $17.8M $17M $16.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.4M $1.8M $1.8M $648K $344K
Total Current Liabilities $39.7M $67.6M $72.4M $70.5M $59.8M
 
Long-Term Debt $334.6M $283.4M $266.3M $269.7M $248.1M
Capital Leases -- -- -- -- --
Total Liabilities $375.2M $352.9M $339.9M $340.9M $308.8M
 
Common Stock $1.5M $1.8M $2.1M $2.1M $2.1M
Other Common Equity Adj -$1.3M -$1.6M -$1.8M -$2.1M -$1.8M
Common Equity $599.1M $498.2M $540M $538.3M $508.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $599.1M $498.2M $540M $538.3M $508.8M
 
Total Liabilities and Equity $974.3M $851.2M $879.9M $879.2M $817.6M
Cash and Short Terms $57.8M $34.7M $59.6M $31.1M $39.2M
Total Debt $356.7M $321M $306M $301.6M $269.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $57.8M $34.7M $59.6M $31.1M $39.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.3M $9.4M $20.5M $26.3M $16.2M
Inventory $19.4M $20.9M $25.4M $31.2M $21.9M
Prepaid Expenses $5.5M $4.8M $6M $4.3M $6.2M
Other Current Assets $6.2M $12.4M $27.5M $13.8M $10M
Total Current Assets $99.5M $107.1M $142.7M $108.9M $98.8M
 
Property Plant And Equipment $873.8M $742.1M $737.1M $770.3M $718.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1M $798K $148K -- $3.5M
Total Assets $974.3M $851.2M $879.9M $879.2M $817.6M
 
Accounts Payable $4.1M $6.6M $7M $3.4M $4.3M
Accrued Expenses $10.9M $19M $17.8M $17M $16.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.4M $1.8M $1.8M $648K $344K
Total Current Liabilities $39.7M $67.6M $72.4M $70.5M $59.8M
 
Long-Term Debt $334.6M $283.4M $266.3M $269.7M $248.1M
Capital Leases -- -- -- -- --
Total Liabilities $375.2M $352.9M $339.9M $340.9M $308.8M
 
Common Stock $1.5M $1.8M $2.1M $2.1M $2.1M
Other Common Equity Adj -$1.3M -$1.6M -$1.8M -$2.1M -$1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $599.1M $498.2M $540M $538.3M $508.8M
 
Total Liabilities and Equity $974.3M $851.2M $879.9M $879.2M $817.6M
Cash and Short Terms $57.8M $34.7M $59.6M $31.1M $39.2M
Total Debt $356.7M $321M $306M $301.6M $269.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $50M -$171.3M $15.1M $98.7M $46.6M
Depreciation & Amoritzation $67.8M $68.4M $50.4M $51.4M $56.2M
Stock-Based Compensation $285K $339K $476K $2.2M $1.8M
Change in Accounts Receivable $18.1M -$3M -$11.1M -$5.8M $10.1M
Change in Inventories $3.1M -$1.5M -$4.6M -$5.8M $9.3M
Cash From Operations $110.9M -$44.5M $24.1M $139.4M $128.2M
 
Capital Expenditures $18.1M $17.7M $95.4M $73.7M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.5M -$3.5M -$14.3M -$73.7M -$2.6M
 
Dividends Paid (Ex Special Dividend) -$67.2M -$9.7M -$22.7M -$89.8M -$87.7M
Special Dividend Paid
Long-Term Debt Issued $29.3M -- $88M $54M --
Long-Term Debt Repaid -$75.5M -$38.7M -$105.4M -$59.2M -$32.7M
Repurchase of Common Stock -- -- -- -- -$3.5M
Other Financing Activities -$320K -$1.1M -- -$669K --
Cash From Financing -$93.1M $30.5M $9M -$95.7M -$115.1M
 
Beginning Cash (CF) $61.6M $62.1M $44.6M $63.3M $33.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $393K -$17.4M $18.8M -$29.9M $10.5M
Ending Cash (CF) $62.1M $44.6M $63.3M $33.4M $44.4M
 
Levered Free Cash Flow $92.9M -$62.2M -$71.3M $65.8M $125.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $50M -$171.3M $15.1M $98.7M $46.6M
Depreciation & Amoritzation $67.8M $68.4M $50.4M $51.4M $56.2M
Stock-Based Compensation $285K $339K $476K $2.2M $1.8M
Change in Accounts Receivable $18.1M -$3M -$11.1M -$5.8M $10.1M
Change in Inventories $3.1M -$1.5M -$4.6M -$5.8M $9.3M
Cash From Operations -$14.4M -$6.9M $40.5M $13.4M $23M
 
Capital Expenditures $12.8M $2.3M $5.2M $73.2M $86K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.8M $11.9M $15.7M -$73.2M -$86K
 
Dividends Paid (Ex Special Dividend) -$6.1M -$3.5M -$16.7M -$27.1M -$25.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.3M -- -- $54M --
Long-Term Debt Repaid -$7M -$20.2M -$27.3M -$7.1M -$8.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $19M $1.8M -$44.1M $19.1M -$27.9M
 
Beginning Cash (CF) $70.1M $37.9M $51.1M $74M $48.8M
Foreign Exchange Rate Adjustment $212K -$21K $22K $43K $577K
Additions / Reductions -$8.2M $6.8M $12.2M -$40.7M -$5M
Ending Cash (CF) $62.1M $44.6M $63.3M $33.4M $44.4M
 
Levered Free Cash Flow -$27.2M -$9.2M $35.4M -$59.8M $22.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $285K $339K $476K $2.2M $1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $110.9M -$44.5M $24.1M $139.4M $128.2M
 
Capital Expenditures $18.1M $17.7M $95.4M $73.7M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.5M -$3.5M -$14.3M -$73.7M -$2.6M
 
Dividends Paid (Ex Special Dividend) -$67.2M -$9.7M -$22.7M -$89.8M -$87.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $88M -- --
Long-Term Debt Repaid -$75.5M -$38.7M -$105.4M -$59.2M -$32.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.1M -- -- --
Cash From Financing -$93.1M $30.5M $9M -$95.7M -$115.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $393K -$17.4M $18.8M -$29.9M $10.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $92.9M -$62.2M -$71.3M $65.8M $125.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$171.3M $15.1M $98.7M $46.6M --
Depreciation & Amoritzation $68.4M $50.4M $51.4M $56.2M --
Stock-Based Compensation $339K $476K $2.2M $1.8M --
Change in Accounts Receivable -$3M -$11.1M -$5.8M $10.1M --
Change in Inventories -$1.5M -$4.6M -$5.8M $9.3M --
Cash From Operations -$44.5M $24.1M $139.4M $128.2M --
 
Capital Expenditures $17.7M $95.4M $73.7M $2.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.5M -$14.3M -$73.7M -$2.6M --
 
Dividends Paid (Ex Special Dividend) -$9.7M -$22.7M -$89.8M -$87.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $88M $54M -- --
Long-Term Debt Repaid -$38.7M -$105.4M -$59.2M -$32.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -- -- -- --
Cash From Financing $30.5M $9M -$95.7M -$115.1M --
 
Beginning Cash (CF) $184.8M $196.1M $300.9M $179.8M --
Foreign Exchange Rate Adjustment -$12K -$142K -$44K $536K --
Additions / Reductions -$17.4M $18.8M -$29.9M $10.5M --
Ending Cash (CF) $167.4M $214.7M $270.9M $190.8M --
 
Levered Free Cash Flow -$62.2M -$71.3M $65.8M $125.5M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock