Financhill
Buy
62

NPKI Quote, Financials, Valuation and Earnings

Last price:
$8.65
Seasonality move :
-3.17%
Day range:
$8.44 - $8.67
52-week range:
$4.76 - $8.88
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.19x
P/B ratio:
2.24x
Volume:
1.2M
Avg. volume:
915.3K
1-year change:
6.14%
Market cap:
$731.1M
Revenue:
$217.5M
EPS (TTM):
-$1.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $492.6M $614.8M $193M $207.6M $217.5M
Revenue Growth (YoY) -39.93% 24.8% -68.61% 7.59% 4.74%
 
Cost of Revenues $473.3M $529.6M $133M $135.1M $140.4M
Gross Profit $19.4M $85.2M $60M $72.6M $77.1M
Gross Profit Margin 3.93% 13.86% 31.09% 34.94% 35.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.6M $94.4M $48.8M $51.1M $46M
Other Inc / (Exp) -$17.7M -$603K -$9.2M $889K -$869K
Operating Expenses $83.3M $94.1M $45.6M $49.6M $44.8M
Operating Income -$63.9M -$8.8M $14.4M $22.9M $32.4M
 
Net Interest Expenses $11M $8.8M $3.5M $4.1M $2.6M
EBT. Incl. Unusual Items -$92.6M -$18.2M $1.7M $19.7M $28.9M
Earnings of Discontinued Ops. -- -- -$21.7M $367K -$185.9M
Income Tax Expense -$11.9M $7.3M $924K $5.6M -$6.7M
Net Income to Company -$80.7M -$25.5M -$20.8M $14.5M -$150.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$80.7M -$25.5M -$20.8M $14.5M -$150.3M
 
Basic EPS (Cont. Ops) -$0.89 -$0.28 -$0.22 $0.17 -$1.75
Diluted EPS (Cont. Ops) -$0.89 -$0.28 -$0.22 $0.17 -$1.75
Weighted Average Basic Share $90.2M $91.5M $92.7M $86.4M $85.8M
Weighted Average Diluted Share $90.2M $91.5M $94M $88.3M $87.4M
 
EBITDA -$36.3M $32.8M $43.9M $55.2M $59M
EBIT -$81.6M -$9.4M $5.3M $23.8M $31.5M
 
Revenue (Reported) $492.6M $614.8M $193M $207.6M $217.5M
Operating Income (Reported) -$63.9M -$8.8M $14.4M $22.9M $32.4M
Operating Income (Adjusted) -$81.6M -$9.4M $5.3M $23.8M $31.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $141.2M $176.4M $200M $49M $64.8M
Revenue Growth (YoY) -14.21% 24.98% 13.37% -75.52% 32.29%
 
Cost of Revenues $120M $151M $164.7M $31.3M $39.5M
Gross Profit $21.2M $25.5M $35.3M $17.6M $25.3M
Gross Profit Margin 15% 14.42% 17.64% 36.03% 38.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.9M $24.4M $25.4M $11.6M $11.7M
Other Inc / (Exp) -$458K -$64K -$319K -$245K $314K
Operating Expenses $20.6M $24.5M $25.1M $10.7M $11.7M
Operating Income $544K $967K $10.1M $7M $13.5M
 
Net Interest Expenses $2.4M $1.2M $2.1M $760K --
EBT. Incl. Unusual Items -$2.3M -$303K $7.7M $6M $13.9M
Earnings of Discontinued Ops. -- -- -- $3.2M -$372K
Income Tax Expense $3M -$2.8M $2.1M $1.9M $3.5M
Net Income to Company -$5.4M $2.5M $5.6M $7.3M $10M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.4M $2.5M $5.6M $7.3M $10M
 
Basic EPS (Cont. Ops) -$0.06 $0.03 $0.06 $0.09 $0.12
Diluted EPS (Cont. Ops) -$0.06 $0.03 $0.06 $0.08 $0.11
Weighted Average Basic Share $90.7M $92.1M $88.6M $85M $86.1M
Weighted Average Diluted Share $90.7M $93.9M $90.6M $87M $87M
 
EBITDA $10.9M $11.4M $17.7M $14.4M $19.3M
EBIT $86K $903K $9.8M $7M $13.5M
 
Revenue (Reported) $141.2M $176.4M $200M $49M $64.8M
Operating Income (Reported) $544K $967K $10.1M $7M $13.5M
Operating Income (Adjusted) $86K $903K $9.8M $7M $13.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $469.2M $650M $216.6M $335.9M $345.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $447.2M $560.5M $146.8M $249.7M $246.7M
Gross Profit $22.1M $89.5M $69.8M $86.3M $98.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82.8M $98M $49.8M $61.3M $59.8M
Other Inc / (Exp) -$15.2M -$209K -$9.4M -$2.8M $49K
Operating Expenses $79.6M $97.9M $46.2M $58.3M $59.1M
Operating Income -$57.5M -$8.4M $23.6M $28M $39.7M
 
Net Interest Expenses $10.2M $7.6M $4.4M $4.9M $2.7M
EBT. Incl. Unusual Items -$82.9M -$16.2M $9.8M $20.4M $37.1M
Earnings of Discontinued Ops. -- -- -- $2.6M -$188.9M
Income Tax Expense -$9M $1.4M $5.9M $6.8M -$4.3M
Net Income to Company -$73.9M -$17.6M -$17.7M $16.2M -$147.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$73.9M -$17.6M -$17.7M $16.2M -$147.6M
 
Basic EPS (Cont. Ops) -$0.81 -$0.19 -$0.18 $0.19 -$1.71
Diluted EPS (Cont. Ops) -$0.81 -$0.19 -$0.18 $0.18 -$1.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$28M $33.2M $50.2M $56.4M $65.4M
EBIT -$72.7M -$8.6M $14.2M $25.5M $39.4M
 
Revenue (Reported) $469.2M $650M $216.6M $335.9M $345.5M
Operating Income (Reported) -$57.5M -$8.4M $23.6M $28M $39.7M
Operating Income (Adjusted) -$72.7M -$8.6M $14.2M $25.5M $39.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $141.2M $176.4M $200M $49M $64.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $120M $151M $164.7M $31.3M $39.5M
Gross Profit $21.2M $25.5M $35.3M $17.6M $25.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.9M $24.4M $25.4M $11.6M $11.7M
Other Inc / (Exp) -$458K -$64K -$319K -$245K $314K
Operating Expenses $20.6M $24.5M $25.1M $10.7M $11.7M
Operating Income $544K $967K $10.1M $7M $13.5M
 
Net Interest Expenses $2.4M $1.2M $2.1M $760K --
EBT. Incl. Unusual Items -$2.3M -$303K $7.7M $6M $13.9M
Earnings of Discontinued Ops. -- -- -- $3.2M -$372K
Income Tax Expense $3M -$2.8M $2.1M $1.9M $3.5M
Net Income to Company -$5.4M $2.5M $5.6M $7.3M $10M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.4M $2.5M $5.6M $7.3M $10M
 
Basic EPS (Cont. Ops) -$0.06 $0.03 $0.06 $0.09 $0.12
Diluted EPS (Cont. Ops) -$0.06 $0.03 $0.06 $0.08 $0.11
Weighted Average Basic Share $90.7M $92.1M $88.6M $85M $86.1M
Weighted Average Diluted Share $90.7M $93.9M $90.6M $87M $87M
 
EBITDA $10.9M $11.4M $17.7M $14.4M $19.3M
EBIT $86K $903K $9.8M $7M $13.5M
 
Revenue (Reported) $141.2M $176.4M $200M $49M $64.8M
Operating Income (Reported) $544K $967K $10.1M $7M $13.5M
Operating Income (Adjusted) $86K $903K $9.8M $7M $13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24.2M $24.1M $23.2M $789K $17.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $128.7M $180.5M $222.9M $40.9M $45.9M
Inventory $147.9M $155.3M $149.6M $18.6M $14.7M
Prepaid Expenses $15.1M -- -- -- --
Other Current Assets -- $14.8M $11M $4.7M $5.7M
Total Current Assets $328.2M $388.5M $426M $357.2M $113M
 
Property Plant And Equipment $308.7M $287.8M $216.9M $176.7M $199.3M
Long-Term Investments -- -- -- -- --
Goodwill $42.4M $47.3M $47.1M $47.3M $47.2M
Other Intangibles $25.4M $25M $20.2M $12.5M $10.3M
Other Long-Term Assets $2.8M $2M $2.4M $47.3M $8.3M
Total Assets $709.2M $752.9M $714.9M $642.3M $393.7M
 
Accounts Payable $49.3M $84.6M $93.6M $16.3M $19.5M
Accrued Expenses $36.9M $46.6M $46.9M $21M $22.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $92.6M --
Total Current Liabilities $153.7M $150.4M $162.9M $136.3M $44.7M
 
Long-Term Debt $19.7M $95.6M $91.7M $55.7M $4.8M
Capital Leases -- -- -- -- --
Total Liabilities $221.2M $290.5M $291.8M $227M $67.2M
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$54.2M -$61.5M -$67.2M -$62.8M -$2.9M
Common Equity $488M $462.4M $423M $415.4M $326.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $488M $462.4M $423M $415.4M $326.5M
 
Total Liabilities and Equity $709.2M $752.9M $714.9M $642.3M $393.7M
Cash and Short Terms $24.2M $24.1M $23.2M $789K $17.8M
Total Debt $87.2M $114.8M $114.1M $62M $7.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $34.2M $21.3M $23.6M $37.7M $20.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $121.8M $174.6M $197.1M $160.1M $56.2M
Inventory $139.9M $170M $150M $131.6M $9.6M
Prepaid Expenses $13.3M $14.3M -- -- --
Other Current Assets -- -- $10M $8.9M $4.3M
Total Current Assets $320.6M $393.2M $396.3M $347.9M $105.1M
 
Property Plant And Equipment $305.3M $284.3M $217.2M $224.1M $205.6M
Long-Term Investments -- -- -- -- --
Goodwill $42.5M $47.4M $47.2M $47.3M $47.3M
Other Intangibles $24.5M $23.4M $19.5M $16.3M $9.8M
Other Long-Term Assets $2.6M $1.8M $2.3M $2M $9.4M
Total Assets $697.6M $752.4M $684.9M $640.8M $390M
 
Accounts Payable $60.6M $95.3M $92.6M $68.4M $19.7M
Accrued Expenses $35.2M $37.3M $37.8M $39.8M $17.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $151.1M $153.4M $153.5M $124.6M $40.4M
 
Long-Term Debt $17M $95.5M $78M $61M $5M
Capital Leases -- -- -- -- --
Total Liabilities $216.7M $287.2M $267.6M $219.2M $63.1M
 
Common Stock $1.1M $1.1M $1.1M $1.1M $1.1M
Other Common Equity Adj -$57.5M -$62.7M -$65.2M -$65.4M -$2.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $480.9M $465.1M $417.2M $421.6M $326.9M
 
Total Liabilities and Equity $697.6M $752.4M $684.9M $640.8M $390M
Cash and Short Terms $34.2M $21.3M $23.6M $37.7M $20.8M
Total Debt $72.2M $116.2M $101.2M $77.4M $8.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$80.7M -$25.5M -$20.8M $14.5M -$150.3M
Depreciation & Amoritzation $45.3M $42.2M $38.6M $31.4M $27.5M
Stock-Based Compensation $6.6M $7.9M $6.9M $6.6M $5.2M
Change in Accounts Receivable $71M -$61.3M -$42.5M $64.8M -$28M
Change in Inventories $39.9M -$10.3M -$46.9M $2.3M $9.7M
Cash From Operations $55.8M -$3M -$25M $100M $38.2M
 
Capital Expenditures $15.8M $21.8M $28.3M $29.2M $43.5M
Cash Acquisitions -- -$13.4M $71.3M $19.8M $48.5M
Cash From Investing -$3.4M -$17.5M $46.2M -$5.7M $8.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $173.8M $302.4M $291M $241.9M $177.5M
Long-Term Debt Repaid -$250.9M -$275.3M -$290.9M -$277.6M -$224.3M
Repurchase of Common Stock -$333K -$1.4M -$20.2M -$34.3M -$4.5M
Other Financing Activities -$497K -$4.3M -$4.8M -$11.7M -$15.8M
Cash From Financing -$77.9M $21.4M -$24.9M -$81M -$66.9M
 
Beginning Cash (CF) $56.9M $30.3M $29.5M $25.1M $38.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.5M $920K -$3.7M $13.3M -$20.5M
Ending Cash (CF) $30.3M $29.5M $25.1M $38.9M $18.2M
 
Levered Free Cash Flow $40M -$24.8M -$53.3M $70.8M -$5.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5.4M $2.5M $5.6M $7.3M $10M
Depreciation & Amoritzation $10.8M $10.5M $7.9M $7.4M $5.8M
Stock-Based Compensation $1.3M $1.5M $1.7M $1.5M $1.2M
Change in Accounts Receivable $2.4M $5.8M $27.3M -$3.1M -$10M
Change in Inventories $6.7M -$14.8M -$3.9M $8.3M $5.1M
Cash From Operations $27.8M $2.8M $29.4M $12M $8.8M
 
Capital Expenditures $8.6M $7.6M $7M $13.9M $10M
Cash Acquisitions -- -- $7.2M -- $10.7M
Cash From Investing -$622K -$7M $921K -$12.7M $5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60.2M $69.2M $76.4M $52.6M --
Long-Term Debt Repaid -$75M -$65.2M -$90.2M -$48.6M --
Repurchase of Common Stock -$6K -$4K -$15M -- -$10.8M
Other Financing Activities -$1.8M -$2.7M -$1.5M -$3.4M -$865K
Cash From Financing -$16.6M $1.3M -$30.3M $589K -$11.7M
 
Beginning Cash (CF) $30.3M $29.5M $25.1M $38.9M $18.2M
Foreign Exchange Rate Adjustment -$882K -$376K $375K -$761K $26K
Additions / Reductions $10.5M -$3M $95K -$200K $2.6M
Ending Cash (CF) $40M $26.1M $25.5M $37.9M $20.8M
 
Levered Free Cash Flow $19.1M -$4.8M $22.5M -$1.9M -$1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$73.9M -$17.6M -$17.7M $16.2M -$147.6M
Depreciation & Amoritzation $44.7M $41.8M $36.1M $30.9M $25.9M
Stock-Based Compensation $6.3M $8.1M $7.1M $6.4M $4.9M
Change in Accounts Receivable $62.8M -$57.9M -$21M $34.4M -$34.9M
Change in Inventories $41.1M -$31.8M -$36M $14.4M $6.6M
Cash From Operations $79.2M -$28M $1.6M $82.5M $35M
 
Capital Expenditures $17.8M $20.8M $27.6M $36.1M $39.7M
Cash Acquisitions -- -- $78.4M $12.7M $59.2M
Cash From Investing -$1M -$23.9M $54.2M -$19.4M $26.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $159.1M $311.4M $298.3M $218M $125M
Long-Term Debt Repaid -$253.2M -$265.5M -$315.9M -$236M -$175.7M
Repurchase of Common Stock -$307K -$1.4M -$35.3M -$19.3M -$15.3M
Other Financing Activities -$1M -$5.2M -$3.6M -$13.5M -$13.3M
Cash From Financing -$95.5M $39.3M -$56.5M -$50.2M -$79.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.4M -$12.6M -$641K $13M -$17.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $61.4M -$48.8M -$26M $46.4M -$4.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5.4M $2.5M $5.6M $7.3M $10M
Depreciation & Amoritzation $10.8M $10.5M $7.9M $7.4M $5.8M
Stock-Based Compensation $1.3M $1.5M $1.7M $1.5M $1.2M
Change in Accounts Receivable $2.4M $5.8M $27.3M -$3.1M -$10M
Change in Inventories $6.7M -$14.8M -$3.9M $8.3M $5.1M
Cash From Operations $27.8M $2.8M $29.4M $12M $8.8M
 
Capital Expenditures $8.6M $7.6M $7M $13.9M $10M
Cash Acquisitions -- -- $7.2M -- $10.7M
Cash From Investing -$622K -$7M $921K -$12.7M $5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60.2M $69.2M $76.4M $52.6M --
Long-Term Debt Repaid -$75M -$65.2M -$90.2M -$48.6M --
Repurchase of Common Stock -$6K -$4K -$15M -- -$10.8M
Other Financing Activities -$1.8M -$2.7M -$1.5M -$3.4M -$865K
Cash From Financing -$16.6M $1.3M -$30.3M $589K -$11.7M
 
Beginning Cash (CF) $30.3M $29.5M $25.1M $38.9M $18.2M
Foreign Exchange Rate Adjustment -$882K -$376K $375K -$761K $26K
Additions / Reductions $10.5M -$3M $95K -$200K $2.6M
Ending Cash (CF) $40M $26.1M $25.5M $37.9M $20.8M
 
Levered Free Cash Flow $19.1M -$4.8M $22.5M -$1.9M -$1.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
43
Is AAPL Stock a Buy?

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

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock