Financhill
Sell
38

NXT Quote, Financials, Valuation and Earnings

Last price:
$36.71
Seasonality move :
23.58%
Day range:
$35.95 - $36.97
52-week range:
$30.93 - $62.31
Dividend yield:
0%
P/E ratio:
9.72x
P/S ratio:
1.94x
P/B ratio:
4.17x
Volume:
670.1K
Avg. volume:
2.1M
1-year change:
-25.4%
Market cap:
$5.3B
Revenue:
$2.5B
EPS (TTM):
$3.78
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $1.2B $1.2B $1.5B $1.9B $2.5B
Revenue Growth (YoY) -- 2.08% 21.91% 30.5% 31.42%
 
Cost of Revenues $958.4M $963.6M $1.3B $1.6B $1.7B
Gross Profit $212.9M $232M $147M $287M $813M
Gross Profit Margin 18.18% 19.4% 10.09% 15.09% 32.52%
 
R&D Expenses $8.6M $13M $14.2M $21.6M $42.4M
Selling, General & Admin $55.4M $60.4M $66.9M $96.9M $183.6M
Other Inc / (Exp) -- -- -$765K $2.4M $34.7M
Operating Expenses $64M $73.5M $81.1M $118.5M $225.9M
Operating Income $148.9M $158.5M $65.9M $168.5M $587.1M
 
Net Interest Expenses -- $502K $34K $1.8M $13.8M
EBT. Incl. Unusual Items $148.9M $158M $65.1M $169.1M $608M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.7M $33.7M $14.2M $47.8M $111.8M
Net Income to Company $118.3M $124.3M $50.9M $121.3M $496.2M
 
Minority Interest in Earnings -- -- -- -$2.4M -$190M
Net Income to Common Excl Extra Items $118.3M $124.3M $50.9M $118.9M $306.2M
 
Basic EPS (Cont. Ops) $2.82 -- -- $0.02 $3.97
Diluted EPS (Cont. Ops) $2.82 -- -- $0.02 $3.37
Weighted Average Basic Share $41.9M $41.9M $41.9M $45.9M $77.1M
Weighted Average Diluted Share $41.9M $41.9M $41.9M $145.9M $147.3M
 
EBITDA $166.9M $175.3M $76.3M $175.5M $626.2M
EBIT $148.9M $158.5M $65.1M $170.9M $621.8M
 
Revenue (Reported) $1.2B $1.2B $1.5B $1.9B $2.5B
Operating Income (Reported) $148.9M $158.5M $65.9M $168.5M $587.1M
Operating Income (Adjusted) $148.9M $158.5M $65.1M $170.9M $621.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $467.1M $573.4M $635.6M
Revenue Growth (YoY) -- -- -- 22.74% 10.85%
 
Cost of Revenues -- -- $402.6M $424.2M $410.8M
Gross Profit -- -- $64.5M $149.1M $224.8M
Gross Profit Margin -- -- 13.82% 26.01% 35.37%
 
R&D Expenses -- -- $4.3M $7.1M $19.2M
Selling, General & Admin -- -- $20.7M $47.9M $72.1M
Other Inc / (Exp) -- -- -- -$3M $4.1M
Operating Expenses -- -- $25.1M $60.7M $91.3M
Operating Income -- -- $39.5M $88.4M $133.5M
 
Net Interest Expenses -- -- $1.3M -- $365K
EBT. Incl. Unusual Items -- -- $38.2M $85.4M $137.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $11.1M $4M $19.9M
Net Income to Company -- -- $27.1M $81.4M $117.3M
 
Minority Interest in Earnings -- -- -- -$42.2M -$1.9M
Net Income to Common Excl Extra Items -- -- $27.1M $39.3M $115.4M
 
Basic EPS (Cont. Ops) -- -- -- $0.64 $0.80
Diluted EPS (Cont. Ops) -- -- -- $0.55 $0.79
Weighted Average Basic Share -- -- $41.9M $61.7M $143.5M
Weighted Average Diluted Share -- -- $41.9M $147.1M $149.1M
 
EBITDA -- -- $40.8M $90M $143.8M
EBIT -- -- $39.5M $89.1M $140.9M
 
Revenue (Reported) -- -- $467.1M $573.4M $635.6M
Operating Income (Reported) -- -- $39.5M $88.4M $133.5M
Operating Income (Adjusted) -- -- $39.5M $89.1M $140.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $1.6B $2.1B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.5B $1.6B $1.8B
Gross Profit -- -- $187.1M $435.4M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $15.5M $26.1M $61.7M
Selling, General & Admin -- -- $77.7M $142.1M $238M
Other Inc / (Exp) -- -- -- -$1.1M -$786K
Operating Expenses -- -- $93.2M $173.9M $299.7M
Operating Income -- -- $93.9M $261.5M $712.7M
 
Net Interest Expenses -- -- $1M $3.6M $7.6M
EBT. Incl. Unusual Items -- -- $92.2M $259.2M $739M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $22.6M $44.1M $145.8M
Net Income to Company -- -- -- $215.2M $593.2M
 
Minority Interest in Earnings -- -- -- -$87.8M -$109.6M
Net Income to Common Excl Extra Items -- -- $69.6M $127.4M $483.7M
 
Basic EPS (Cont. Ops) -- -- -$0.78 $1.10 $3.81
Diluted EPS (Cont. Ops) -- -- -$0.78 $1.00 $3.78
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- $98.2M $270.6M $756.2M
EBIT -- -- $93.2M $266.6M $749.9M
 
Revenue (Reported) -- -- $1.6B $2.1B $2.8B
Operating Income (Reported) -- -- $93.9M $261.5M $712.7M
Operating Income (Adjusted) -- -- $93.2M $266.6M $749.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $870.4M $1.1B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $756M $790M $893.3M
Gross Profit -- -- $114.4M $262.9M $462.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $8.3M $12.8M $35.7M
Selling, General & Admin -- -- $36.9M $82.1M $133M
Other Inc / (Exp) -- -- -- -$1.1M -$786K
Operating Expenses -- -- $45.2M $100.6M $168.7M
Operating Income -- -- $69.2M $162.3M $293.6M
 
Net Interest Expenses -- -- $1.3M $3.1M $3.6M
EBT. Incl. Unusual Items -- -- $68M $158.2M $289.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $16.8M $13.1M $47.1M
Net Income to Company -- -- $51.2M $145.1M $242.1M
 
Minority Interest in Earnings -- -- -- -$85.4M -$5M
Net Income to Common Excl Extra Items -- -- $51.2M $59.7M $237.1M
 
Basic EPS (Cont. Ops) -- -- -- $1.08 $1.66
Diluted EPS (Cont. Ops) -- -- -- $0.98 $1.63
Weighted Average Basic Share -- -- $83.8M $108.1M $285.6M
Weighted Average Diluted Share -- -- $83.8M $294M $298.3M
 
EBITDA -- -- $71.9M $166.9M $300M
EBIT -- -- $69.2M $164.9M $296.1M
 
Revenue (Reported) -- -- $870.4M $1.1B $1.4B
Operating Income (Reported) -- -- $69.2M $162.3M $293.6M
Operating Income (Adjusted) -- -- $69.2M $164.9M $296.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents -- $190.6M $29.1M $130M $474.1M
Short Term Investments -- $27.4M $9.3M -- --
Accounts Receivable, Net -- $121.4M $168.3M $271.2M $382.7M
Inventory -- $84.5M $172.2M $138.1M $201.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $12.6M $42.8M $35.1M $312.6M
Total Current Assets -- $583.3M $714.1M $872.3M $1.8B
 
Property Plant And Equipment -- $5M $7.4M $7.3M $9.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $265.2M $265.2M $265.2M $265.2M
Other Intangibles -- $11M $2.5M $1.3M $1.5M
Other Long-Term Assets -- $16.5M $28.1M $273.7M $474.6M
Total Assets -- $881M $1B $1.4B $2.5B
 
Accounts Payable -- $231.5M $266.6M $211.4M $456.6M
Accrued Expenses -- $35.6M $26.2M $59.8M $82.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $18.1M $63.4M $47.6M $126.9M
Total Current Liabilities -- $391.4M $473.4M $507.4M $891.5M
 
Long-Term Debt -- -- -- $147.1M $144M
Capital Leases -- -- -- -- --
Total Liabilities -- $424.9M $1B $934.8M $1.5B
 
Common Stock -- -- -- $15K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity -- $456M -$3M -$3.1B $961M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $3.6B $31M
Total Equity -- $456M -$3M $484.9M $992M
 
Total Liabilities and Equity -- $881M $1B $1.4B $2.5B
Cash and Short Terms -- $218M $38.4M $130M $474.1M
Total Debt -- -- -- $147.1M $144M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $84.2M $372.9M $561.9M
Short Term Investments -- -- $38.3M $98M --
Accounts Receivable, Net -- -- $280.9M $346.7M $357.6M
Inventory -- -- $240M $196.2M $179.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $58.2M $8.6M $326M
Total Current Assets -- -- $985.5M $1.3B $1.8B
 
Property Plant And Equipment -- -- $7.5M $7.5M $47.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $265.2M $265.2M $370.6M
Other Intangibles -- -- $1.4M $1.2M $49.3M
Other Long-Term Assets -- -- $28.2M $16M $44.5M
Total Assets -- -- $1.3B $2B $2.8B
 
Accounts Payable -- -- $355.8M $403.5M $406.5M
Accrued Expenses -- -- $57.3M $67.3M $77.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $20.5M $65.5M $80.1M
Total Current Liabilities -- -- $651.8M $772.2M $806.3M
 
Long-Term Debt -- -- -- $145.6M $140.5M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.2B $1.4B $1.5B
 
Common Stock -- -- -- $14K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $3.3B $16.3M
Total Equity -- -- $86.4M $675.1M $1.3B
 
Total Liabilities and Equity -- -- $1.3B $2B $2.8B
Cash and Short Terms -- -- $122.5M $470.9M $561.9M
Total Debt -- -- -- $145.6M $146.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $118.3M $124.3M $50.9M $121.3M $496.2M
Depreciation & Amoritzation $17.9M $16.8M $11.1M $4.6M $4.4M
Stock-Based Compensation $4.2M $4.3M $3M $32M $56.8M
Change in Accounts Receivable -$36.8M -$47.8M -$191.1M -$167.3M -$213.1M
Change in Inventories -$35.7M -$23.3M -$87.7M $25.1M -$61M
Cash From Operations $241M $94.3M -$147.1M $107.7M $429M
 
Capital Expenditures $1.7M $3M $5.9M $3.2M $6.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$3M -$5.8M -$3.2M -$6.7M
 
Dividends Paid (Ex Special Dividend) -- -$331.4M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $170M --
Long-Term Debt Repaid -- -- -- -$20M --
Repurchase of Common Stock -- -- -- -$693.8M -$552M
Other Financing Activities -$250.8M $427.7M -$8.7M -$153.6M -$78.3M
Cash From Financing -$250.8M $96.3M -$8.7M -$3.6M -$78.3M
 
Beginning Cash (CF) $14.4M $3M $190.6M $29.1M $130M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.4M $187.6M -$161.5M $100.9M $344M
Ending Cash (CF) $3M $190.6M $29.1M $130M $474.1M
 
Levered Free Cash Flow $239.3M $91.3M -$153M $104.5M $422.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $27.1M $81.4M $117.3M
Depreciation & Amoritzation -- -- $1.4M $974K $2.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $49.7M $26.9M $153.8M
 
Capital Expenditures -- -- $908K $712K $12M
Cash Acquisitions -- -- -- -- -$34.5M
Cash From Investing -- -- -$884K -$712K -$46.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$938K
Repurchase of Common Stock -- -- -- -$552M --
Other Financing Activities -- -- $4.3M -$8.4M -$16.3M
Cash From Financing -- -- $4.3M -$8.4M -$17.3M
 
Beginning Cash (CF) -- -- $31.1M $355.1M $471.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $53.1M $17.8M $90M
Ending Cash (CF) -- -- $84.2M $372.9M $561.9M
 
Levered Free Cash Flow -- -- $48.8M $26.2M $141.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $215.2M $593.2M
Depreciation & Amoritzation -- -- -- $4M $6.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$63.5M $307.9M $450.9M
 
Capital Expenditures -- -- $1.3M $3.3M $20.2M
Cash Acquisitions -- -- -- -- -$144.7M
Cash From Investing -- -- -- -$3.3M -$164.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$20M -$1.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$95.3M
Cash From Financing -- -- -- -$15.9M -$97.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $288.7M $189M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $304.6M $430.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $51.2M $145.1M $242.1M
Depreciation & Amoritzation -- -- $2.6M $2M $3.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $52.5M $252.7M $274.6M
 
Capital Expenditures -- -- $1.3M $1.4M $14.9M
Cash Acquisitions -- -- -- -- -$144.7M
Cash From Investing -- -- -$1.3M -$1.4M -$159.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$1.9M
Repurchase of Common Stock -- -- -- -$552M --
Other Financing Activities -- -- $4M -$8.4M -$25.3M
Cash From Financing -- -- $4M -$8.4M -$27.2M
 
Beginning Cash (CF) -- -- $60.2M $485.1M $945.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $55.1M $242.9M $87.8M
Ending Cash (CF) -- -- $115.3M $728M $1B
 
Levered Free Cash Flow -- -- $51.1M $251.3M $259.7M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock