Financhill
Sell
43

NAVI Quote, Financials, Valuation and Earnings

Last price:
$14.05
Seasonality move :
0.12%
Day range:
$14.00 - $14.44
52-week range:
$10.53 - $16.97
Dividend yield:
4.56%
P/E ratio:
28.08x
P/S ratio:
1.82x
P/B ratio:
0.55x
Volume:
1.4M
Avg. volume:
619.9K
1-year change:
-1.13%
Market cap:
$1.4B
Revenue:
$961M
EPS (TTM):
$0.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2.2B $1.7B $1.3B $961M
Revenue Growth (YoY) -15.43% 30.98% -21.44% -26.37% -24.86%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $497M $569M $444M $401M $316M
Other Inc / (Exp) -$256M $64M $171M $11M $261M
Operating Expenses $460M $440M $389M $285M $322M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $532M $936M $827M $313M $174M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120M $219M $182M $85M $43M
Net Income to Company $412M $717M $645M $228M $131M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $412M $717M $645M $228M $131M
 
Basic EPS (Cont. Ops) $2.14 $4.23 $4.54 $1.87 $1.20
Diluted EPS (Cont. Ops) $2.12 $4.18 $4.49 $1.85 $1.18
Weighted Average Basic Share $193M $170M $142M $122M $109M
Weighted Average Diluted Share $195M $172M $144M $123M $111M
 
EBITDA -- -- -- -- --
EBIT $2.6B $2.3B $2.9B $3.9B $3.4B
 
Revenue (Reported) $1.7B $2.2B $1.7B $1.3B $961M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.6B $2.3B $2.9B $3.9B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $667M $560M $322M $287M $156M
Revenue Growth (YoY) 196.44% -16.04% -42.5% -10.87% -45.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $149M $120M $105M $101M $49M
Other Inc / (Exp) $36M $98M -$8M $32M -$25M
Operating Expenses $138M $113M $98M $97M $45M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $484M $332M $144M $88M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114M $77M $33M $15M -$3M
Net Income to Company $370M $255M $111M $73M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $370M $255M $111M $73M -$2M
 
Basic EPS (Cont. Ops) $2.02 $1.69 $0.87 $0.65 -$0.02
Diluted EPS (Cont. Ops) $2.00 $1.67 $0.86 $0.64 -$0.02
Weighted Average Basic Share $183M $151M $129M $113M $102M
Weighted Average Diluted Share $185M $153M $130M $114M $102M
 
EBITDA -- -- -- -- --
EBIT $813M $621M $981M $963M $667M
 
Revenue (Reported) $667M $560M $322M $287M $156M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $813M $621M $981M $963M $667M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $2.1B $1.5B $1.2B $831M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $522M $539M $428M $397M $265M
Other Inc / (Exp) $3M $126M $64M $51M $203M
Operating Expenses $485M $414M $374M $283M $270M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $783M $639M $258M $81M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $260M $181M $138M $68M $25M
Net Income to Company $888M $602M $501M $190M $56M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $887M $602M $501M $190M $56M
 
Basic EPS (Cont. Ops) $4.75 $3.74 $3.64 $1.59 $0.51
Diluted EPS (Cont. Ops) $4.70 $3.69 $3.61 $1.56 $0.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $2.8B $2.1B $3.3B $3.9B $3.2B
 
Revenue (Reported) $2.1B $2.1B $1.5B $1.2B $831M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.8B $2.1B $3.3B $3.9B $3.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $667M $560M $322M $287M $156M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $149M $120M $105M $101M $49M
Other Inc / (Exp) $36M $98M -$8M $32M -$25M
Operating Expenses $138M $113M $98M $97M $45M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $484M $332M $144M $88M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114M $77M $33M $15M -$3M
Net Income to Company $370M $255M $111M $73M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $370M $255M $111M $73M -$2M
 
Basic EPS (Cont. Ops) $2.02 $1.69 $0.87 $0.65 -$0.02
Diluted EPS (Cont. Ops) $2.00 $1.67 $0.86 $0.64 -$0.02
Weighted Average Basic Share $183M $151M $129M $113M $102M
Weighted Average Diluted Share $185M $153M $130M $114M $102M
 
EBITDA -- -- -- -- --
EBIT $813M $621M $981M $963M $667M
 
Revenue (Reported) $667M $560M $322M $287M $156M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $813M $621M $981M $963M $667M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $905M $1.5B $839M $722M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2B $2.1B $2.2B $1.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4B $3.5B $3.8B $3.2B $2.6B
 
Property Plant And Equipment $116M $95M $74M $62M $52M
Long-Term Investments $285M $267M $167M $146M $143M
Goodwill $665M $671M $670M $670M $428M
Other Intangibles $70M $54M $35M $25M $9M
Other Long-Term Assets -- -- -- -- --
Total Assets $87.4B $80.6B $70.8B $61.4B $51.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $337M $302M $121M $95M $54M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.4B $3.8B $5B $4.8B $4.7B
 
Long-Term Debt $77B $72.9B $62.4B $53.2B $43.9B
Capital Leases -- -- -- -- --
Total Liabilities $85B $78B $67.8B $58.6B $49.1B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.6B $3B $2.8B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14M $11M -- -- --
Total Equity $2.4B $2.6B $3B $2.8B $2.6B
 
Total Liabilities and Equity $87.4B $80.6B $70.8B $61.4B $51.8B
Cash and Short Terms $1.2B $905M $1.5B $839M $722M
Total Debt $82.4B $76.2B $66.6B $57.3B $47.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5B $708M $570M $823M $642M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $1.9B $2.1B $2.1B $1.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4B $3.1B $2.9B $3B $2.5B
 
Property Plant And Equipment $113M $91M $69M $61M $34M
Long-Term Investments $303M $210M $153M $129M $125M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $85B $78.2B $66.9B $59B $51B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $232M $204M $105M $62M $58M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.5B $4.1B $5.1B $4.9B $4.7B
 
Long-Term Debt $76.5B $70.7B $58.5B $50.8B $43.2B
Capital Leases -- -- -- -- --
Total Liabilities $82.2B $75.3B $64B $56.3B $48.4B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14M $6M -- -- --
Total Equity $2.7B $2.8B $3B $2.8B $2.6B
 
Total Liabilities and Equity $85B $78.2B $66.9B $59B $51B
Cash and Short Terms $1.5B $708M $570M $823M $642M
Total Debt $80.1B $74.2B $62.8B $55.1B $47.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $412M $717M $645M $228M $131M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $18M $22M $19M $24M $23M
Change in Accounts Receivable $22M $47M -$147M -$50M $348M
Change in Inventories -- -- -- -- --
Cash From Operations $987M $702M $305M $676M $459M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$16M -- -- $359M
Cash From Investing $6.4B $6.7B $10.6B $7.4B $8.5B
 
Dividends Paid (Ex Special Dividend) -$123M -$107M -$91M -$78M -$70M
Special Dividend Paid
Long-Term Debt Issued $8.6B $9.2B $3.3B $2.4B $1.1B
Long-Term Debt Repaid -$15.6B -$16B -$12.6B -$11.9B -$10.4B
Repurchase of Common Stock -$400M -$600M -$400M -$310M -$179M
Other Financing Activities -$192M $197M $89M -$101M -$79M
Cash From Financing -$7.7B -$7.3B -$9.7B -$10B -$9.6B
 
Beginning Cash (CF) $3.8B $3.5B $3.6B $4.8B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$244M $41M $1.2B -$2B -$690M
Ending Cash (CF) $3.5B $3.6B $4.8B $2.8B $2.1B
 
Levered Free Cash Flow $987M $702M $305M $676M $459M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $370M $255M $111M $73M -$2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10M $9M $9M $5M $8M
Change in Accounts Receivable $80M $48M -$12M $109M $52M
Change in Inventories -- -- -- -- --
Cash From Operations $179M -$109M $145M $182M $71M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $25M
Cash From Investing $2.9B $1.8B $1.8B $2.3B $661M
 
Dividends Paid (Ex Special Dividend) -$29M -$24M -$21M -$18M -$16M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $1.4B $189M $201M $547M
Long-Term Debt Repaid -$4.7B -$3.3B -$4B -$2.5B -$1.3B
Repurchase of Common Stock -$100M -$115M -$85M -$43M -$35M
Other Financing Activities -$34M $43M -$57M -$46M -$5M
Cash From Financing -$2.5B -$2B -$4B -$2.4B -$780M
 
Beginning Cash (CF) $3.5B $3.6B $4.8B $2.8B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $565M -$364M -$2B $155M -$48M
Ending Cash (CF) $4.1B $3.2B $2.8B $2.9B $2.1B
 
Levered Free Cash Flow $179M -$109M $145M $182M $71M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $888M $602M $501M $190M $56M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $19M $21M $19M $20M $26M
Change in Accounts Receivable $23M $15M -$207M $71M $291M
Change in Inventories -- -- -- -- --
Cash From Operations $713M $414M $559M $713M $348M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $384M
Cash From Investing $8.3B $5.5B $10.7B $7.8B $6.8B
 
Dividends Paid (Ex Special Dividend) -$121M -$102M -$88M -$75M -$68M
Special Dividend Paid
Long-Term Debt Issued $8B $8.3B $2.1B $2.4B $1.5B
Long-Term Debt Repaid -$16.5B -$14.7B -$13.3B -$10.3B -$9.2B
Repurchase of Common Stock -$165M -$615M -$370M -$268M -$171M
Other Financing Activities $15M $274M -$11M -$90M -$38M
Cash From Financing -$8.7B -$6.8B -$11.7B -$8.4B -$8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $334M -$888M -$436M $170M -$893M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $713M $414M $559M $713M $348M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $370M $255M $111M $73M -$2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10M $9M $9M $5M $8M
Change in Accounts Receivable $80M $48M -$12M $109M $52M
Change in Inventories -- -- -- -- --
Cash From Operations $179M -$109M $145M $182M $71M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $25M
Cash From Investing $2.9B $1.8B $1.8B $2.3B $661M
 
Dividends Paid (Ex Special Dividend) -$29M -$24M -$21M -$18M -$16M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $1.4B $189M $201M $547M
Long-Term Debt Repaid -$4.7B -$3.3B -$4B -$2.5B -$1.3B
Repurchase of Common Stock -$100M -$115M -$85M -$43M -$35M
Other Financing Activities -$34M $43M -$57M -$46M -$5M
Cash From Financing -$2.5B -$2B -$4B -$2.4B -$780M
 
Beginning Cash (CF) $3.5B $3.6B $4.8B $2.8B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $565M -$364M -$2B $155M -$48M
Ending Cash (CF) $4.1B $3.2B $2.8B $2.9B $2.1B
 
Levered Free Cash Flow $179M -$109M $145M $182M $71M

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

GET BETTER TRADE IDEAS

Popular

Is SoFi Stock a Buy Under $20?
Is SoFi Stock a Buy Under $20?

After briefly flirting with penny‑stock territory during the 2022 bear…

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

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

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock