Financhill
Sell
50

NXRT Quote, Financials, Valuation and Earnings

Last price:
$38.62
Seasonality move :
12.42%
Day range:
$36.70 - $38.18
52-week range:
$30.98 - $48.37
Dividend yield:
5.16%
P/E ratio:
23.10x
P/S ratio:
3.81x
P/B ratio:
2.54x
Volume:
131.7K
Avg. volume:
163.3K
1-year change:
10.65%
Market cap:
$964M
Revenue:
$259.7M
EPS (TTM):
-$1.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $204.8M $219.2M $264M $277.5M $259.7M
Revenue Growth (YoY) 13.11% 7.05% 20.39% 5.14% -6.42%
 
Cost of Revenues $98.8M $102.2M $120.1M $119.9M $113.2M
Gross Profit $106M $117.1M $143.9M $157.6M $146.5M
Gross Profit Margin 51.76% 53.39% 54.51% 56.78% 56.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10M $12M $14.7M $17.1M $19.4M
Other Inc / (Exp) $66M $34.5M $9.7M $112.5M $79.3M
Operating Expenses $92.4M $98.8M $112.3M $112.3M $117.2M
Operating Income $13.6M $18.2M $31.6M $45.3M $29.3M
 
Net Interest Expenses $35.4M $29.6M $50.6M $113.3M $107.5M
EBT. Incl. Unusual Items $44.2M $23.1M -$9.3M $44.4M $1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $44.2M $23.1M -$9.3M $44.4M $1.1M
 
Minority Interest in Earnings -$132K -$69K $31K -$169K -$4K
Net Income to Common Excl Extra Items $44M $23M -$9.3M $44.3M $1.1M
 
Basic EPS (Cont. Ops) $1.78 $0.92 -$0.36 $1.73 $0.04
Diluted EPS (Cont. Ops) $1.74 $0.89 -$0.36 $1.69 $0.04
Weighted Average Basic Share $24.7M $25.2M $25.6M $25.7M $25.5M
Weighted Average Diluted Share $25.2M $25.8M $25.6M $26.2M $26.2M
 
EBITDA $159.1M $137.4M $138.9M $250M $203M
EBIT $76.7M $50.5M $41.3M $154.8M $105.2M
 
Revenue (Reported) $204.8M $219.2M $264M $277.5M $259.7M
Operating Income (Reported) $13.6M $18.2M $31.6M $45.3M $29.3M
Operating Income (Adjusted) $76.7M $50.5M $41.3M $154.8M $105.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $51.8M $60.8M $69.2M $67.6M $63.2M
Revenue Growth (YoY) -1.5% 17.36% 13.89% -2.38% -6.45%
 
Cost of Revenues $24.9M $27.9M $29.5M $29.1M $27M
Gross Profit $26.9M $32.9M $39.8M $38.5M $36.2M
Gross Profit Margin 52.02% 54.07% 57.43% 56.99% 57.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $3.5M $3.4M $4.9M $4.5M
Other Inc / (Exp) -$3.2M $1.5M $8.9M $45M $34K
Operating Expenses $23.7M $27.2M $26.6M $29.2M $28.8M
Operating Income $3.2M $5.7M $13.1M $9.3M $7.4M
 
Net Interest Expenses $7M $11.8M $25.9M $27.9M $14.4M
EBT. Incl. Unusual Items -$6.9M -$4.7M -$3.9M $26.4M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.9M -$4.7M -$3.9M $26.4M --
 
Minority Interest in Earnings $21K $14K $15K -$104K $27K
Net Income to Common Excl Extra Items -$6.9M -$4.7M -$3.9M $26.3M -$6.9M
 
Basic EPS (Cont. Ops) -$0.27 -$0.18 -$0.15 $1.02 -$0.27
Diluted EPS (Cont. Ops) -$0.27 -$0.18 -$0.15 $1.00 -$0.27
Weighted Average Basic Share $25.1M $25.6M $25.6M $25.7M $25.4M
Weighted Average Diluted Share $25.1M $25.6M $25.6M $26.4M $25.4M
 
EBITDA $20.3M $30.3M $44.5M $77.9M $31.8M
EBIT -$496K $6.6M $21.2M $53.6M $7.5M
 
Revenue (Reported) $51.8M $60.8M $69.2M $67.6M $63.2M
Operating Income (Reported) $3.2M $5.7M $13.1M $9.3M $7.4M
Operating Income (Adjusted) -$496K $6.6M $21.2M $53.6M $7.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $204M $228.2M $272.4M $275.9M $255.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $98.7M $105.3M $121.6M $119.5M $111.2M
Gross Profit $105.4M $123M $150.8M $156.3M $144.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.3M $12.5M $14.6M $18.7M $18.9M
Other Inc / (Exp) $24M $39.2M $20.7M $148.7M $34.3M
Operating Expenses $90.1M $102.4M $111.7M $114.9M $116.7M
Operating Income $15.3M $20.6M $39M $41.4M $27.5M
 
Net Interest Expenses $30M $34.5M $68.2M $115.3M $93.9M
EBT. Incl. Unusual Items $9.2M $25.3M -$8.5M $74.7M -$32.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $9.2M $25.3M -$8.5M $74.7M --
 
Minority Interest in Earnings -$27K -$76K $32K -$288K $127K
Net Income to Common Excl Extra Items $9.2M $25.3M -$8.5M $74.4M -$32.1M
 
Basic EPS (Cont. Ops) $0.39 $1.01 -$0.32 $2.90 -$1.27
Diluted EPS (Cont. Ops) $0.37 $0.98 -$0.32 $2.83 -$1.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $116.4M $147.4M $156.7M $283.4M $156.9M
EBIT $36.6M $57.6M $59.5M $187.2M $59.1M
 
Revenue (Reported) $204M $228.2M $272.4M $275.9M $255.3M
Operating Income (Reported) $15.3M $20.6M $39M $41.4M $27.5M
Operating Income (Adjusted) $36.6M $57.6M $59.5M $187.2M $59.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $51.8M $60.8M $69.2M $67.6M $63.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.9M $27.9M $29.5M $29.1M $27M
Gross Profit $26.9M $32.9M $39.8M $38.5M $36.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $3.5M $3.4M $4.9M $4.5M
Other Inc / (Exp) -$3.2M $1.5M $8.9M $45M $34K
Operating Expenses $23.7M $27.2M $26.6M $29.2M $28.8M
Operating Income $3.2M $5.7M $13.1M $9.3M $7.4M
 
Net Interest Expenses $7M $11.8M $25.9M $27.9M $14.4M
EBT. Incl. Unusual Items -$6.9M -$4.7M -$3.9M $26.4M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.9M -$4.7M -$3.9M $26.4M --
 
Minority Interest in Earnings $21K $14K $15K -$104K $27K
Net Income to Common Excl Extra Items -$6.9M -$4.7M -$3.9M $26.3M -$6.9M
 
Basic EPS (Cont. Ops) -$0.27 -$0.18 -$0.15 $1.02 -$0.27
Diluted EPS (Cont. Ops) -$0.27 -$0.18 -$0.15 $1.00 -$0.27
Weighted Average Basic Share $25.1M $25.6M $25.6M $25.7M $25.4M
Weighted Average Diluted Share $25.1M $25.6M $25.6M $26.4M $25.4M
 
EBITDA $20.3M $30.3M $44.5M $77.9M $31.8M
EBIT -$496K $6.6M $21.2M $53.6M $7.5M
 
Revenue (Reported) $51.8M $60.8M $69.2M $67.6M $63.2M
Operating Income (Reported) $3.2M $5.7M $13.1M $9.3M $7.4M
Operating Income (Adjusted) -$496K $6.6M $21.2M $53.6M $7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24.5M $49.5M $16.8M $12.4M $23.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9M $4.8M $17.1M $14.6M $12.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $66.1M $93.5M $158.4M $170.6M $66.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.1M $1.5M -- -- --
Other Long-Term Assets $2.4M $4.7M $10.4M $8.6M $6.1M
Total Assets $1.8B $2.1B $2.2B $2.1B $1.9B
 
Accounts Payable $10.1M $12.6M $12.3M $17.1M $11.4M
Accrued Expenses $2.3M $2.5M $7.9M $9.4M $7.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $68M $88M --
Total Current Liabilities $209.1M $308.3M $170M $150.8M $24.7M
 
Long-Term Debt $1.2B $1.3B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.7B $1.6B $1.5B
 
Common Stock $250K $255K $255K $256K $254K
Other Common Equity Adj -$44.4M $2.6M $102.2M $69.9M $40.7M
Common Equity $407.9M $469.8M $519.7M $494.6M $410.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $6.1M $5.6M $5.2M $5.8M
Total Equity $411M $476M $525.3M $499.9M $416.2M
 
Total Liabilities and Equity $1.8B $2.1B $2.2B $2.1B $1.9B
Cash and Short Terms $24.5M $49.5M $16.8M $12.4M $23.1M
Total Debt $1.3B $1.6B $1.6B $1.5B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $22.7M $99.5M $14.1M $37.2M $23.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.8M $9.4M $18.5M $13.1M $11.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $60.4M $141.5M $155.4M $121.9M $70.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $279K $459K -- -- --
Other Long-Term Assets $1.6M $11.6M $8.1M $6.9M $3.2M
Total Assets $1.8B $2.2B $2.2B $2B $1.9B
 
Accounts Payable $11M $12.5M $13.7M $14.1M $12M
Accrued Expenses $2.2M $2.8M $9M $9.1M $7.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $68M $35.2M --
Total Current Liabilities $205.5M $358M $157M $67.7M $28.2M
 
Long-Term Debt $1.2B $1.3B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.7B $1.5B $1.5B
 
Common Stock $251K $257K $256K $257K $256K
Other Common Equity Adj -$13.1M $57M $85M $72.5M $30.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.4M $6.6M $6.1M $5.1M $5.6M
Total Equity $426.9M $519.2M $494.1M $517.9M $385.5M
 
Total Liabilities and Equity $1.8B $2.2B $2.2B $2B $1.9B
Cash and Short Terms $22.7M $99.5M $14.1M $37.2M $23.7M
Total Debt $1.3B $1.6B $1.6B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $44.2M $23.1M -$9.3M $44.4M $1.1M
Depreciation & Amoritzation $82.4M $86.9M $97.6M $95.2M $97.8M
Stock-Based Compensation $5.5M $7M $7.9M $9.3M $10.5M
Change in Accounts Receivable -- -$3.1M -$10.7M -$8.1M -$4M
Change in Inventories -- -- -- -- --
Cash From Operations $57.2M $73.3M $79.1M $96.6M $73.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $11.5M -$235.9M -$162.3M $51.9M $130.6M
 
Dividends Paid (Ex Special Dividend) -$32.3M -$35.8M -$40.6M -$44.8M -$49.3M
Special Dividend Paid
Long-Term Debt Issued $81.5M $494.6M $940.8M $42.8M $1.4B
Long-Term Debt Repaid -$141.9M -$284.6M -$820.4M -$149.1M -$1.5B
Repurchase of Common Stock -$44.5M -- -$11.1M -- -$14.6M
Other Financing Activities -$3.3M -$5.5M -$26.3M -$3.9M -$24.1M
Cash From Financing -$82.9M $194.3M $46.3M -$155M -$195.6M
 
Beginning Cash (CF) $71.2M $57M $88.7M $51.8M $45.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.2M $31.7M -$36.9M -$6.5M $8.6M
Ending Cash (CF) $57M $88.7M $51.8M $45.3M $53.9M
 
Levered Free Cash Flow $57.2M $73.3M $79.1M $96.6M $73.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.2M $38.8M $3.8M $18.4M -$27M
Depreciation & Amoritzation $19.9M $24.5M $23.2M $24.3M $24.4M
Stock-Based Compensation $1.4M $1.8M $2M $2.3M $2.6M
Change in Accounts Receivable -- -- -$2.9M -$110K -$958K
Change in Inventories -- -- -- -- --
Cash From Operations $10.7M $15.4M $9.5M $14.8M $6.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $5.1M -- -- -- --
Cash From Investing -$87.9M -$13M $17.2M $34M $16M
 
Dividends Paid (Ex Special Dividend) -$8.5M -$9.6M -$10.7M -$11.9M -$13M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $46.5M $101.6M $807.6M -- $1.4B
Long-Term Debt Repaid -$32.2M -$91M -$819.4M -$41.2M -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$895K -$1.3M -$19.2M -$881K -$21.8M
Cash From Financing $25.6M $19M -$41.6M -$53.3M -$29.2M
 
Beginning Cash (CF) $108.6M $67.3M $66.6M $49.8M $60.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$51.6M $21.4M -$14.8M -$4.6M -$6.8M
Ending Cash (CF) $57M $88.7M $51.8M $45.3M $53.9M
 
Levered Free Cash Flow $10.7M $15.4M $9.5M $14.8M $6.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $9.2M $25.3M -$8.5M $74.7M --
Depreciation & Amoritzation $79.8M $89.8M $97.2M $96.2M --
Stock-Based Compensation $5.8M $7.3M $8M $9.9M $8M
Change in Accounts Receivable -- -- -$14.4M -$5.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $59.6M $68.2M $98.3M $88.3M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $2M -$1.6M $1.6M -- --
Cash From Investing -$68.4M -$238.8M -$168.3M $162.6M --
 
Dividends Paid (Ex Special Dividend) -$32.7M -$37.2M -$41.5M -$46.3M -$36.6M
Special Dividend Paid
Long-Term Debt Issued $46.5M $549.6M $928.6M -- --
Long-Term Debt Repaid -$72.3M -$284.7M -$865.7M -$180.4M --
Repurchase of Common Stock -$13.7M -- -- -- --
Other Financing Activities -$2.4M -$7.5M -$25.1M -$2.6M --
Cash From Financing -$44.1M $250.1M -$15M -$229.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$53M $79.5M -$85M $21.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $59.6M $68.2M $98.3M $88.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $23.1M -$9.3M $44.4M $1.1M --
Depreciation & Amoritzation $86.9M $97.6M $95.2M $97.8M --
Stock-Based Compensation $7M $7.9M $9.3M $10.5M --
Change in Accounts Receivable -- -$10.7M -$8.1M -$4M --
Change in Inventories -- -- -- -- --
Cash From Operations $73.3M $79.1M $96.6M $73.6M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$235.9M -$162.3M $51.9M $130.6M --
 
Dividends Paid (Ex Special Dividend) -$35.8M -$40.6M -$44.8M -$49.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $494.6M $940.8M $42.8M $1.4B --
Long-Term Debt Repaid -$284.6M -$820.4M -$149.1M -$1.5B --
Repurchase of Common Stock $0 -$11.1M -- -$14.6M --
Other Financing Activities -$5.5M -$26.3M -$3.9M -$24.1M --
Cash From Financing $194.3M $46.3M -$155M -$195.6M --
 
Beginning Cash (CF) $237.2M $353.7M $191.7M $229.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.7M -$36.9M -$6.5M $8.6M --
Ending Cash (CF) $268.8M $316.8M $185.2M $238M --
 
Levered Free Cash Flow $73.3M $79.1M $96.6M $73.6M --

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

GET BETTER TRADE IDEAS

Popular

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…

Is Vertex Stock Still a Good Buy?
Is Vertex Stock Still a Good Buy?

Over the past ten years or so, Vertex Pharmaceuticals (NASDAQ:…

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