Financhill
Sell
21

NWFL Quote, Financials, Valuation and Earnings

Last price:
$26.68
Seasonality move :
0.16%
Day range:
$26.58 - $27.55
52-week range:
$23.50 - $34.50
Dividend yield:
4.4%
P/E ratio:
17.14x
P/S ratio:
3.16x
P/B ratio:
1.13x
Volume:
3.8K
Avg. volume:
17.2K
1-year change:
-19.85%
Market cap:
$220.5M
Revenue:
$70.2M
EPS (TTM):
$1.59
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $45.4M $58.3M $73.7M $78.3M $70.2M
Revenue Growth (YoY) 3.37% 28.36% 26.47% 6.32% -10.39%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.8M $21.3M $21.8M $23.2M $25.2M
Other Inc / (Exp) $254K $71K $92K $3K -$209K
Operating Expenses $17.9M $19.4M $21.9M $23.3M $25.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $16.8M $18.4M $30.9M $36.4M $21.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $3.3M $5.9M $7.2M $4.4M
Net Income to Company $14.2M $15.1M $24.9M $29.2M $16.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.2M $15.1M $24.9M $29.2M $16.8M
 
Basic EPS (Cont. Ops) $2.27 $2.09 $3.05 $3.59 $2.08
Diluted EPS (Cont. Ops) $2.25 $2.09 $3.04 $3.58 $2.07
Weighted Average Basic Share $6.3M $7.2M $8.2M $8.1M $8.1M
Weighted Average Diluted Share $6.3M $7.2M $8.2M $8.2M $8.1M
 
EBITDA -- -- -- -- --
EBIT $25.5M $26.3M $36.6M $43.7M $54.6M
 
Revenue (Reported) $45.4M $58.3M $73.7M $78.3M $70.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $25.5M $26.3M $36.6M $43.7M $54.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.4M $19.1M $20.3M $17.3M $18.2M
Revenue Growth (YoY) 47.81% 10.03% 6.27% -14.76% 5.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7M $6.3M $5.7M $6.3M $6.6M
Other Inc / (Exp) $33K $35K -- -- --
Operating Expenses $5.4M $6.3M $5.7M $6.4M $6.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.2M $8.8M $10.2M $5.2M $4.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $1.8M $2.1M $1.1M $1M
Net Income to Company $5M $7M $8.1M $4.1M $3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5M $7M $8.1M $4.1M $3.8M
 
Basic EPS (Cont. Ops) $0.62 $0.85 $1.00 $0.51 $0.48
Diluted EPS (Cont. Ops) $0.62 $0.85 $1.00 $0.51 $0.48
Weighted Average Basic Share $8M $8.2M $8.1M $8M $8M
Weighted Average Diluted Share $8.1M $8.2M $8.1M $8M $8.1M
 
EBITDA -- -- -- -- --
EBIT $8.2M $10.2M $11.9M $14.7M $17.4M
 
Revenue (Reported) $17.4M $19.1M $20.3M $17.3M $18.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.2M $10.2M $11.9M $14.7M $17.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $51.5M $73.4M $77.7M $71.9M $69.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19M $25.5M $21.2M $24.5M $25.9M
Other Inc / (Exp) $92K $56K $36K -$207K --
Operating Expenses $17.1M $25.6M $21.3M $24.6M $26M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $15.8M $29.6M $35.8M $29.3M $16.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $5.8M $7.1M $5.7M $3.4M
Net Income to Company $13.2M $23.8M $28.7M $23.5M $12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.2M $23.8M $28.7M $23.5M $12.8M
 
Basic EPS (Cont. Ops) $1.92 $2.90 $3.52 $2.91 $1.59
Diluted EPS (Cont. Ops) $1.92 $2.89 $3.52 $2.91 $1.59
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $24.2M $35.8M $41.3M $55.1M $64.6M
 
Revenue (Reported) $51.5M $73.4M $77.7M $71.9M $69.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $24.2M $35.8M $41.3M $55.1M $64.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $40M $55.2M $59.2M $52.8M $52.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M $17.9M $17.3M $18.6M $19.3M
Other Inc / (Exp) $71K $56K -- -$210K --
Operating Expenses $11.8M $18M $17.4M $18.7M $19.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $11.6M $22.8M $27.8M $20.7M $15.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $4.6M $5.7M $4.3M $3.3M
Net Income to Company $9.6M $18.3M $22.1M $16.4M $12.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.6M $18.3M $22.1M $16.4M $12.5M
 
Basic EPS (Cont. Ops) $1.35 $2.23 $2.71 $2.03 $1.55
Diluted EPS (Cont. Ops) $1.35 $2.22 $2.71 $2.03 $1.55
Weighted Average Basic Share $20.6M $24.6M $24.4M $24.2M $24.2M
Weighted Average Diluted Share $20.7M $24.6M $24.5M $24.3M $24.2M
 
EBITDA -- -- -- -- --
EBIT $17.8M $27.2M $31.9M $43.4M $53.3M
 
Revenue (Reported) $40M $55.2M $59.2M $52.8M $52.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $17.8M $27.2M $31.9M $43.4M $53.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15.4M $111.7M $206.7M $31.9M $66.1M
Short Term Investments $210.2M $226.6M $406.8M $418.9M $406.3M
Accounts Receivable, Net $3.7M $6.2M $5.9M $6.9M $8.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $229.3M $344.5M $619.4M $457.7M $480.5M
 
Property Plant And Equipment $14.2M $17.8M $17.3M $17.9M $17.8M
Long-Term Investments $210.2M $226.6M $406.8M $418.9M $406.3M
Goodwill $11.3M $29.3M $29.3M $29.3M $29.3M
Other Intangibles $235K $530K $407K $306K $221K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.9B $2.1B $2B $2.2B
 
Accounts Payable $2.4M $1.6M $1.2M $2.7M $10.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $31.8M -- -- $82.3M $44.4M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.7M $64.9M $62M $135.9M $109M
 
Long-Term Debt $56.4M $42.5M $30M -- $69.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.7B $1.9B $1.9B $2B
 
Common Stock $634K $824K $827K $829K $831K
Other Common Equity Adj $1.2M $5.1M -$256K -$57.4M -$47.3M
Common Equity $137.4M $194.8M $205.3M $167.1M $181.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $137.4M $194.8M $205.3M $167.1M $181.1M
 
Total Liabilities and Equity $1.2B $1.9B $2.1B $2B $2.2B
Cash and Short Terms $225.6M $338.3M $613.5M $450.8M $472.4M
Total Debt $88.2M $42.5M $30M $82.3M $114.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $124.4M $219.9M $40.9M $54.1M $82.9M
Short Term Investments $197.4M $362M $427.3M $380.5M $396.9M
Accounts Receivable, Net $6.1M $6M $6.3M $7.8M $8.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $328M $588M $474.5M $442.4M $487.8M
 
Property Plant And Equipment $18.1M $17.4M $17.4M $17.3M $18.5M
Long-Term Investments $197.4M $362M $427.3M $380.5M $396.9M
Goodwill $30.2M $29.3M $29.3M $29.3M $29.3M
Other Intangibles $565K $434K $329K $240K $167K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2.1B $2B $2.2B $2.3B
 
Accounts Payable $2.2M $1.3M $1.4M $8.6M $12.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $69.3M $78.2M $71.8M $103.9M $52.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $71.5M $79.6M $73.2M $112.5M $65.1M
 
Long-Term Debt $46.4M $33.1M -- $137.4M $85M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.9B $1.9B $2B $2.1B
 
Common Stock $821K $825K $828K $829K $831K
Other Common Equity Adj $4.7M $1.4M -$60.6M -$65M -$38M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $190.5M $202.6M $158.8M $164.7M $195.7M
 
Total Liabilities and Equity $1.8B $2.1B $2B $2.2B $2.3B
Cash and Short Terms $321.9M $581.9M $468.2M $434.6M $479.8M
Total Debt $115.7M $111.4M $71.8M $241.3M $137.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $14.2M $15.1M $24.9M $29.2M $16.8M
Depreciation & Amoritzation $1.1M $1.4M $1.6M $1.6M $1.5M
Stock-Based Compensation $497K $536K $549K $641K $830K
Change in Accounts Receivable $57K -$1.1M $343K -$1M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $18.4M $13.8M $29.2M $30.7M $29.8M
 
Capital Expenditures $1.6M $749K $1.3M $2.2M $1.4M
Cash Acquisitions -- $15.2M -- -- --
Cash From Investing -$39.8M -$61.4M -$131M -$208M -$116.6M
 
Dividends Paid (Ex Special Dividend) -$6M -$7.3M -$8.5M -$9.2M -$9.4M
Special Dividend Paid
Long-Term Debt Issued $31M $10M -- $40M $155M
Long-Term Debt Repaid -$26.8M -$24M -$12.5M -$30M -$70.8M
Repurchase of Common Stock -$428K -$108K -$1.4M -$2.5M -$3.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $18.4M $143.8M $196.8M $2.4M $121M
 
Beginning Cash (CF) $18.3M $15.4M $111.7M $206.7M $31.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9M $96.3M $95M -$174.8M $34.3M
Ending Cash (CF) $15.4M $111.7M $206.7M $31.9M $66.1M
 
Levered Free Cash Flow $16.8M $13M $27.9M $28.6M $28.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5M $7M $8.1M $4.1M $3.8M
Depreciation & Amoritzation $426K $396K $387K $357K $351K
Stock-Based Compensation $134K $137K $168K $198K $159K
Change in Accounts Receivable -$295K $141K -$218K -$483K $267K
Change in Inventories -- -- -- -- --
Cash From Operations $8.5M $8.2M $8.9M $6.9M $4.6M
 
Capital Expenditures $165K $435K $758K $228K $573K
Cash Acquisitions $15.2M -- -- -- --
Cash From Investing $9.3M -$15.6M -$40.7M -$27.7M -$19.9M
 
Dividends Paid (Ex Special Dividend) -$2M -$2.1M -$2.3M -$2.3M -$2.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$5.4M $1.3M $75M --
Long-Term Debt Repaid -$4.4M -$3.1M -$4.4M -$37.2M -$3.1M
Repurchase of Common Stock -- -$767K -$952K -- -$96K
Other Financing Activities -- -- -- -- --
Cash From Financing $23.3M $22.2M -$37M $41.9M $28.7M
 
Beginning Cash (CF) $83.4M $205.2M $109.7M $33.1M $69.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.1M $14.8M -$68.8M $21.1M $13.5M
Ending Cash (CF) $124.4M $219.9M $40.9M $54.1M $82.9M
 
Levered Free Cash Flow $8.3M $7.7M $8.2M $6.7M $4.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.2M $23.8M $28.7M $23.5M $12.8M
Depreciation & Amoritzation $1.3M $1.6M $1.6M $1.5M $1.4M
Stock-Based Compensation $527K $544K $611K $781K $758K
Change in Accounts Receivable -$952K $55K -$254K -$1.5M -$303K
Change in Inventories -- -- -- -- --
Cash From Operations $12.8M $27.8M $30.6M $29.5M $24.7M
 
Capital Expenditures $1.1M $1M $1.7M $1.4M $2.6M
Cash Acquisitions $15.2M -- -- -- --
Cash From Investing -$57.3M -$125.3M -$205.3M -$151.8M -$51M
 
Dividends Paid (Ex Special Dividend) -$6.7M -$8.5M -$9M -$9.4M -$9.6M
Special Dividend Paid
Long-Term Debt Issued -- $14.9M -$4M $184.1M $60M
Long-Term Debt Repaid -$24.5M -$13.3M -$33.1M -$57.6M -$52.5M
Repurchase of Common Stock -$123K -$1M -$2.7M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $148.1M $193M -$4.3M $135.6M $55M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103.5M $95.5M -$179.1M $13.3M $28.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.7M $26.8M $28.8M $28.1M $22.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $9.6M $18.3M $22.1M $16.4M $12.5M
Depreciation & Amoritzation $1M $1.2M $1.2M $1.1M $1M
Stock-Based Compensation $403K $411K $473K $613K $541K
Change in Accounts Receivable -$959K $183K -$414K -$842K $61K
Change in Inventories -- -- -- -- --
Cash From Operations $9M $23M $24.4M $23.1M $18M
 
Capital Expenditures $539K $809K $1.3M $496K $1.7M
Cash Acquisitions $15.2M -- -- -- --
Cash From Investing -$36.1M -$100.1M -$174.4M -$118.3M -$52.7M
 
Dividends Paid (Ex Special Dividend) -$5.2M -$6.4M -$6.9M -$7.1M -$7.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $14.9M $10.9M $155M $60M
Long-Term Debt Repaid -$20M -$9.3M -$30M -$57.6M -$39.3M
Repurchase of Common Stock -$69K -$961K -$2.2M -$3.1M -$676K
Other Financing Activities -- -- -- -- --
Cash From Financing $136.1M $185.3M -$15.7M $117.4M $51.4M
 
Beginning Cash (CF) $137.2M $527.4M $482.4M $94M $247.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109M $108.2M -$165.8M $22.3M $16.8M
Ending Cash (CF) $246.2M $635.6M $316.6M $116.3M $264.2M
 
Levered Free Cash Flow $8.5M $22.2M $23.1M $22.6M $16.3M

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

GET BETTER TRADE IDEAS

Popular

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

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…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

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
60
QMCO alert for Dec 26

Quantum [QMCO] is up 49.62% over the past day.

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

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

Show me the best stock