Financhill
Buy
54

NE Quote, Financials, Valuation and Earnings

Last price:
$22.63
Seasonality move :
9.68%
Day range:
$21.75 - $23.00
52-week range:
$17.40 - $48.74
Dividend yield:
8.43%
P/E ratio:
7.52x
P/S ratio:
1.07x
P/B ratio:
0.77x
Volume:
3.1M
Avg. volume:
3.1M
1-year change:
-48.34%
Market cap:
$3.6B
Revenue:
$3.1B
EPS (TTM):
$3.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $964.3M -- $1.4B $2.6B $3.1B
Revenue Growth (YoY) -- -- 46.62% 83.12% 18.11%
 
Cost of Revenues $989.8M -- $1.1B $1.8B $2.2B
Gross Profit -$25.5M -- $305.4M $743.8M $836.5M
Gross Profit Margin -2.65% -- 21.6% 28.73% 27.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121.2M -- $82.2M $128.4M $140.5M
Other Inc / (Exp) -$3.9B -- -$3.4M -$62M -$92.1M
Operating Expenses $121.2M -- $82.2M $128.4M $140.5M
Operating Income -$146.7M -- $223.3M $615.3M $696.1M
 
Net Interest Expenses $155.6M -- $28.4M $41.1M $111.6M
EBT. Incl. Unusual Items -$4.2B -- $191.5M $512.2M $492.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$260.4M -- $22.6M $30.3M $44M
Net Income to Company -$4B -- $168.9M $481.9M $448.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4B -- $168.9M $481.9M $448.4M
 
Basic EPS (Cont. Ops) -$57.44 -- $1.99 $3.48 $3.01
Diluted EPS (Cont. Ops) -$57.44 -- $1.73 $3.32 $2.96
Weighted Average Basic Share $69.3M -- $85.1M $138.4M $148.7M
Weighted Average Diluted Share $81.4M -- $97.6M $145.2M $151.6M
 
EBITDA -$3.7B -- $375.8M $766M $972.6M
EBIT -$4.1B -- $234.2M $571.4M $604M
 
Revenue (Reported) $964.3M -- $1.4B $2.6B $3.1B
Operating Income (Reported) -$146.7M -- $223.3M $615.3M $696.1M
Operating Income (Adjusted) -$4.1B -- $234.2M $571.4M $604M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $210.2M $610.1M $637.1M $874.5M
Revenue Growth (YoY) -- -- 190.18% 4.43% 37.26%
 
Cost of Revenues -- $205.2M $457.7M $494.2M $637M
Gross Profit -- $5.1M $152.3M $142.8M $237.5M
Gross Profit Margin -- 2.41% 24.97% 22.42% 27.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $17.5M $30M $26M $35.2M
Other Inc / (Exp) -- -$22.2M -$15.2M -$9.3M -$14.9M
Operating Expenses -- $17.5M $30M $26M $35.2M
Operating Income -- -$12.5M $122.3M $116.9M $202.3M
 
Net Interest Expenses -- $7.2M $14.8M $22.3M $38.6M
EBT. Incl. Unusual Items -- -$41.9M $92.3M $85.3M $148.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$5.2M -$15.8M -$10.2M $40.4M
Net Income to Company -- -$36.7M $108.1M $95.5M $108.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$36.7M $108.1M $95.5M $108.3M
 
Basic EPS (Cont. Ops) -- -$0.52 $0.80 $0.67 $0.68
Diluted EPS (Cont. Ops) -- -$0.52 $0.74 $0.66 $0.67
Weighted Average Basic Share -- $70.3M $134.8M $142M $159M
Weighted Average Diluted Share -- $81.9M $146M $145.2M $161.9M
 
EBITDA -- $5.5M $125.3M $173.9M $324.9M
EBIT -- -$34.2M $109.1M $107.5M $189.2M
 
Revenue (Reported) -- $210.2M $610.1M $637.1M $874.5M
Operating Income (Reported) -- -$12.5M $122.3M $116.9M $202.3M
Operating Income (Adjusted) -- -$34.2M $109.1M $107.5M $189.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $1.8B $2.6B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.4B $1.9B $2.4B
Gross Profit -- -- $452.7M $734.3M $931.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $94.7M $124.3M $149.7M
Other Inc / (Exp) -- -$40.8M $3.6M -$56.2M -$97.7M
Operating Expenses -- -- $94.7M $124.3M $149.7M
Operating Income -- -- $358M $609.9M $781.4M
 
Net Interest Expenses -- $15.1M $36M $48.5M $128M
EBT. Incl. Unusual Items -- -- $325.6M $505.3M $555.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $12M $35.9M $94.6M
Net Income to Company -- -- $313.7M $469.3M $461.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $313.7M $469.3M $461.2M
 
Basic EPS (Cont. Ops) -- -- $2.83 $3.35 $3.06
Diluted EPS (Cont. Ops) -- -- $2.60 $3.23 $3.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $495.6M $817.4M $1.1B
EBIT -- -- $377.5M $572.7M $687.9M
 
Revenue (Reported) -- -- $1.8B $2.6B $3.3B
Operating Income (Reported) -- -- $358M $609.9M $781.4M
Operating Income (Adjusted) -- -- $377.5M $572.7M $687.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $210.2M $610.1M $637.1M $874.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $205.2M $457.7M $494.2M $637M
Gross Profit -- $5.1M $152.3M $142.8M $237.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $17.5M $30M $26M $35.2M
Other Inc / (Exp) -- -$22.2M -$15.2M -$9.3M -$14.9M
Operating Expenses -- $17.5M $30M $26M $35.2M
Operating Income -- -$12.5M $122.3M $116.9M $202.3M
 
Net Interest Expenses -- $7.2M $14.8M $22.3M $38.6M
EBT. Incl. Unusual Items -- -$41.9M $92.3M $85.3M $148.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$5.2M -$15.8M -$10.2M $40.4M
Net Income to Company -- -$36.7M $108.1M $95.5M $108.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$36.7M $108.1M $95.5M $108.3M
 
Basic EPS (Cont. Ops) -- -$0.52 $0.80 $0.67 $0.68
Diluted EPS (Cont. Ops) -- -$0.52 $0.74 $0.66 $0.67
Weighted Average Basic Share -- $70.3M $134.8M $142M $159M
Weighted Average Diluted Share -- $81.9M $146M $145.2M $161.9M
 
EBITDA -- $5.5M $125.3M $173.9M $324.9M
EBIT -- -$34.2M $109.1M $107.5M $189.2M
 
Revenue (Reported) -- $210.2M $610.1M $637.1M $874.5M
Operating Income (Reported) -- -$12.5M $122.3M $116.9M $202.3M
Operating Income (Adjusted) -- -$34.2M $109.1M $107.5M $189.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $194.1M $476.2M $360.8M $247.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $200.4M $468.8M $548.8M $797M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $45M $72.7M $112.3M $288.2M
Total Current Assets -- $455.6M $1.1B $1.1B $1.4B
 
Property Plant And Equipment -- $1.5B $4B $4.1B $6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $26M -- --
Other Intangibles -- $61.8M $34.4M $10.1M $214K
Other Long-Term Assets -- $77.2M $141.4M $311.2M $539.9M
Total Assets -- $2.1B $5.2B $5.5B $8B
 
Accounts Payable -- $120.4M $290.7M $395.2M $397.6M
Accrued Expenses -- $58.1M $85.7M $108M $153M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $41.1M $74M $82.1M $310.9M
Total Current Liabilities -- $248.4M $667.1M $641.7M $940.4M
 
Long-Term Debt -- $216M $513.1M $586.2M $2B
Capital Leases -- -- -- -- --
Total Liabilities -- $572.8M $1.6B $1.6B $3.3B
 
Common Stock -- $1K $1K $1K $1K
Other Common Equity Adj -- $5.4M $3.6M $3M $4M
Common Equity -- $1.5B $3.6B $3.9B $4.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.5B $3.6B $3.9B $4.7B
 
Total Liabilities and Equity -- $2.1B $5.2B $5.5B $8B
Cash and Short Terms -- $194.1M $476.2M $360.8M $247.3M
Total Debt -- -- $672.8M $586.2M $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $186.2M $212.5M $303.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $563.1M $590.2M $756.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $84.3M $95.8M $324.1M
Total Current Assets -- -- $872.2M $971.1M $1.4B
 
Property Plant And Equipment -- -- $4B $4.2B $5.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $15M -- --
Other Intangibles -- -- $27.4M -- --
Other Long-Term Assets -- -- $191.7M $302.6M $518.3M
Total Assets -- -- $5.1B $5.4B $7.9B
 
Accounts Payable -- -- $265.6M $366M $307M
Accrued Expenses -- -- $60.1M $84.6M $169.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $66M $86M $360.4M
Total Current Liabilities -- -- $463M $603.4M $920M
 
Long-Term Debt -- -- $505.7M $586.6M $2B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.4B $1.5B $3.3B
 
Common Stock -- -- $1K $1K $1K
Other Common Equity Adj -- -- $1.5M $3M $4.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $3.7B $3.9B $4.7B
 
Total Liabilities and Equity -- -- $5.1B $5.4B $7.9B
Cash and Short Terms -- -- $186.2M $212.5M $303.8M
Total Debt -- -- $520.7M $586.6M $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4B -- $168.9M $481.9M $448.4M
Depreciation & Amoritzation $374.1M -- $141.5M $194.6M $368.6M
Stock-Based Compensation $9.2M -- $35.3M $37.7M $43.8M
Change in Accounts Receivable $29.9M -- $5.2M -$87.4M -$70.2M
Change in Inventories -- -- -- -- --
Cash From Operations $273.2M -- $281M $574.3M $655.5M
 
Capital Expenditures $148.9M -- $174.3M $409.6M $575.3M
Cash Acquisitions -- -- $166.6M -- -$417M
Cash From Investing -$121.5M -- $375.8M -$366.5M -$959M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$98.8M -$277.8M
Special Dividend Paid
Long-Term Debt Issued $210M -- $570M $600M $859M
Long-Term Debt Repaid -$101.1M -- -$847.3M -$673.4M -$41.1M
Repurchase of Common Stock -- -- -$84.9M -$94.8M -$300M
Other Financing Activities -$1.4M -- -$6.5M -$59.2M -$53.5M
Cash From Financing $107.4M -- -$367.8M -$325.8M $188.1M
 
Beginning Cash (CF) $105.9M -- $196.7M $485.7M $367.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $259.1M -- $289M -$118M -$115.5M
Ending Cash (CF) $365M -- $485.7M $367.7M $252.3M
 
Levered Free Cash Flow $124.3M -- $106.7M $164.8M $80.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$36.7M $108.1M $95.5M $108.3M
Depreciation & Amoritzation -- $39.7M $16.2M $66.3M $135.7M
Stock-Based Compensation -- $6.8M $9.7M $7.5M $7.1M
Change in Accounts Receivable -- -$1.8M -$98.8M -$74.1M $36.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$51.8M -$63.1M $128.7M $271.1M
 
Capital Expenditures -- $47M $62.7M $166.6M $113.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$32.8M -$62.7M -$166.6M -$98.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$59.4M -$81.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$152.2M -- -$6M
Repurchase of Common Stock -- -- -$10M -- -$20M
Other Financing Activities -- -$4.9M -$8.3M -$53.4M -$9.1M
Cash From Financing -- -$4.8M -$170.5M -$112.8M -$116.5M
 
Beginning Cash (CF) -- $196.7M $485.7M $367.7M $252.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$89.4M -$296.3M -$150.8M $56.5M
Ending Cash (CF) -- $107.3M $189.4M $217M $308.7M
 
Levered Free Cash Flow -- -$98.9M -$125.8M -$37.9M $157.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $313.7M $469.3M $461.2M
Depreciation & Amoritzation -- -- $118M $244.7M $437.9M
Stock-Based Compensation -- $6.8M $38.1M $35.6M $43.3M
Change in Accounts Receivable -- -- -$91.8M -$62.7M $40.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $269.7M $766.1M $797.8M
 
Capital Expenditures -- $47M $190M $513.5M $522.2M
Cash Acquisitions -- -- -- -- -$417M
Cash From Investing -- -- $345.8M -$470.4M -$890.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$158.2M -$299.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$999.5M -$521.2M -$47.1M
Repurchase of Common Stock -- -- -$94.9M -$84.8M -$320M
Other Financing Activities -- -- -$9.9M -$104.3M -$9.1M
Cash From Financing -- -- -$533.5M -$268.1M $184.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $82.1M $27.6M $91.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $79.7M $252.6M $275.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$36.7M $108.1M $95.5M $108.3M
Depreciation & Amoritzation -- $39.7M $16.2M $66.3M $135.7M
Stock-Based Compensation -- $6.8M $9.7M $7.5M $7.1M
Change in Accounts Receivable -- -$1.8M -$98.8M -$74.1M $36.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$51.8M -$63.1M $128.7M $271.1M
 
Capital Expenditures -- $47M $62.7M $166.6M $113.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$32.8M -$62.7M -$166.6M -$98.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$59.4M -$81.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$152.2M -- -$6M
Repurchase of Common Stock -- -- -$10M -- -$20M
Other Financing Activities -- -$4.9M -$8.3M -$53.4M -$9.1M
Cash From Financing -- -$4.8M -$170.5M -$112.8M -$116.5M
 
Beginning Cash (CF) -- $196.7M $485.7M $367.7M $252.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$89.4M -$296.3M -$150.8M $56.5M
Ending Cash (CF) -- $107.3M $189.4M $217M $308.7M
 
Levered Free Cash Flow -- -$98.9M -$125.8M -$37.9M $157.5M

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

GET BETTER TRADE IDEAS

Popular

Is Adobe Stock a Bargain With AI Tools Driving Growth?
Is Adobe Stock a Bargain With AI Tools Driving Growth?

The share price of American computer software company Adobe (NASDAQ:ADBE)…

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is down 22.08% over the past day.

Buy
65
MYRG alert for May 2

MYR Group [MYRG] is up 5.11% over the past day.

Sell
35
FTAI alert for May 2

FTAI Aviation [FTAI] is up 3.53% over the past day.

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

Show me the best stock