Financhill
Sell
44

NRP Quote, Financials, Valuation and Earnings

Last price:
$97.60
Seasonality move :
0.79%
Day range:
$96.69 - $100.00
52-week range:
$81.74 - $113.04
Dividend yield:
3.08%
P/E ratio:
9.37x
P/S ratio:
5.63x
P/B ratio:
2.27x
Volume:
15.2K
Avg. volume:
28.4K
1-year change:
2.31%
Market cap:
$1.3B
Revenue:
$245M
EPS (TTM):
$10.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $129M $194.2M $328.1M $293.7M $245M
Revenue Growth (YoY) -38.67% 50.57% 68.9% -10.49% -16.56%
 
Cost of Revenues $9.2M $19.1M $22.5M $18.5M --
Gross Profit $119.8M $175.2M $305.6M $275.2M --
Gross Profit Margin 92.87% 90.18% 93.14% 93.7% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.3M $17.4M $21.9M $26.1M $25.2M
Other Inc / (Exp) -$124.6M $17M $46M $75.8M $22.9M
Operating Expenses $39.1M $63.5M $79.3M $76.9M $68.7M
Operating Income $80.7M $130.8M $248.8M $216.7M $176.3M
 
Net Interest Expenses $41M $38.9M $26.3M $14.1M $15.6M
EBT. Incl. Unusual Items -$84.8M $108.9M $268.5M $278.4M $183.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$84.8M $108.9M $268.5M $278.4M $183.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.8M $108.9M $268.5M $278.4M $183.6M
 
Basic EPS (Cont. Ops) -$9.20 $6.14 $18.72 $15.59 $11.69
Diluted EPS (Cont. Ops) -$9.20 $4.81 $13.39 $13.08 $11.35
Weighted Average Basic Share $12.3M $12.3M $12.5M $12.6M $13M
Weighted Average Diluted Share $12.3M $22.2M $19.7M $16.1M $13.6M
 
EBITDA -$34.7M $166.9M $317.3M $311M $214.7M
EBIT -$43.9M $147.8M $294.8M $292.5M $199.2M
 
Revenue (Reported) $129M $194.2M $328.1M $293.7M $245M
Operating Income (Reported) $80.7M $130.8M $248.8M $216.7M $176.3M
Operating Income (Adjusted) -$43.9M $147.8M $294.8M $292.5M $199.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $35.1M $74.9M $79.9M $70.8M $55.7M
Revenue Growth (YoY) 3.47% 113.22% 6.66% -11.36% -21.35%
 
Cost of Revenues $5.1M $3.9M $4.1M $4.7M --
Gross Profit $30M $71M $75.8M $66.1M --
Gross Profit Margin 85.5% 94.83% 94.89% 93.43% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $4.5M $5.8M $6.3M $6.8M
Other Inc / (Exp) -$2M $14.8M $19.4M $5.6M $4.8M
Operating Expenses $14.8M $16.4M $17.1M $16.7M $17.6M
Operating Income $20.4M $58.5M $62.8M $54.1M $38.1M
 
Net Interest Expenses $10M $9.4M $2.9M $3.5M $2.7M
EBT. Incl. Unusual Items $8.4M $63.9M $79.3M $56.2M $40.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $8.4M $63.9M $79.3M $56.2M $40.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.4M $63.9M $79.3M $56.2M $40.3M
 
Basic EPS (Cont. Ops) $0.05 $4.45 $4.40 $4.13 $3.01
Diluted EPS (Cont. Ops) $0.05 $3.11 $3.44 $3.83 $2.97
Weighted Average Basic Share $12.3M $12.4M $12.6M $12.8M $13.1M
Weighted Average Diluted Share $12.4M $20.2M $17.8M $14.4M $13.3M
 
EBITDA $23.4M $77.2M $86.2M $64.4M $46.9M
EBIT $18.4M $73.3M $82.1M $59.7M $42.9M
 
Revenue (Reported) $35.1M $74.9M $79.9M $70.8M $55.7M
Operating Income (Reported) $20.4M $58.5M $62.8M $54.1M $38.1M
Operating Income (Adjusted) $18.4M $73.3M $82.1M $59.7M $42.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $130.2M $234M $333.1M $284.6M $229.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3M $17.9M $22.7M $19.1M --
Gross Profit $117.9M $216.2M $310.3M $265.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.5M $17.7M $23.2M $26.6M $25.7M
Other Inc / (Exp) -$132.9M $33.8M $50.5M $62.1M $22.1M
Operating Expenses $51.9M $65.1M $80M $76.5M $69.6M
Operating Income $78.3M $168.9M $253.1M $208M $160.3M
 
Net Interest Expenses $40.6M $38.3M $19.7M $14.7M $14.7M
EBT. Incl. Unusual Items -$95.2M $164.4M $283.9M $255.4M $167.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$95.2M $164.4M $283.9M $255.4M $167.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$95.2M $164.4M $283.9M $255.4M $167.7M
 
Basic EPS (Cont. Ops) -$10.04 $10.53 $18.67 $15.33 $10.59
Diluted EPS (Cont. Ops) -$10.05 $7.19 $13.57 $13.43 $10.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$42.3M $220.6M $326.3M $289.2M $197.3M
EBIT -$54.6M $202.7M $303.6M $270.1M $182.4M
 
Revenue (Reported) $130.2M $234M $333.1M $284.6M $229.9M
Operating Income (Reported) $78.3M $168.9M $253.1M $208M $160.3M
Operating Income (Adjusted) -$54.6M $202.7M $303.6M $270.1M $182.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $35.1M $74.9M $79.9M $70.8M $55.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1M $3.9M $4.1M $4.7M --
Gross Profit $30M $71M $75.8M $66.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $4.5M $5.8M $6.3M $6.8M
Other Inc / (Exp) -$2M $14.8M $19.4M $5.6M $4.8M
Operating Expenses $14.8M $16.4M $17.1M $16.7M $17.6M
Operating Income $20.4M $58.5M $62.8M $54.1M $38.1M
 
Net Interest Expenses $10M $9.4M $2.9M $3.5M $2.7M
EBT. Incl. Unusual Items $8.4M $63.9M $79.3M $56.2M $40.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $8.4M $63.9M $79.3M $56.2M $40.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.4M $63.9M $79.3M $56.2M $40.3M
 
Basic EPS (Cont. Ops) $0.05 $4.45 $4.40 $4.13 $3.01
Diluted EPS (Cont. Ops) $0.05 $3.11 $3.44 $3.83 $2.97
Weighted Average Basic Share $12.3M $12.4M $12.6M $12.8M $13.1M
Weighted Average Diluted Share $12.4M $20.2M $17.8M $14.4M $13.3M
 
EBITDA $23.4M $77.2M $86.2M $64.4M $46.9M
EBIT $18.4M $73.3M $82.1M $59.7M $42.9M
 
Revenue (Reported) $35.1M $74.9M $79.9M $70.8M $55.7M
Operating Income (Reported) $20.4M $58.5M $62.8M $54.1M $38.1M
Operating Income (Adjusted) $18.4M $73.3M $82.1M $59.7M $42.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $99.8M $135.5M $39.1M $12M $30.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.3M $24.5M $42.7M $41.1M $31.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.1M $2.7M $1.8M $2.2M $2M
Total Current Assets $117.2M $162.8M $83.6M $55.3M $63.9M
 
Property Plant And Equipment $484.4M $461.7M $436.3M $418.5M $403.6M
Long-Term Investments $262.5M $276M $306.5M $276.5M $257.4M
Goodwill -- -- -- -- --
Other Intangibles $17.5M $16.1M $14.7M $13.7M $12.9M
Other Long-Term Assets $7.1M $5.8M $7.1M $7.5M $11.6M
Total Assets $921.9M $953.8M $877.1M $797.9M $772.9M
 
Accounts Payable $1.4M $2M $2M $885K $909K
Accrued Expenses $9.4M $11.5M $12.9M $13.6M $12.4M
Current Portion Of Long-Term Debt $39.1M $39.1M $39.1M $30.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61.4M $64.4M $60.2M $49.8M $31.9M
 
Long-Term Debt $432.4M $394.4M $129.2M $124.3M $127.9M
Capital Leases -- -- -- -- --
Total Liabilities $549M $513.9M $235.1M $219.6M $221.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $3.2M $18.7M -$3.1M -$1.7M
Common Equity $372.9M $439.9M $642M $578.2M $551.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $372.9M $439.9M $642M $578.2M $551.1M
 
Total Liabilities and Equity $921.9M $953.8M $877.1M $797.9M $772.9M
Cash and Short Terms $99.8M $135.5M $39.1M $12M $30.4M
Total Debt $471.5M $433.5M $168.3M $155.1M $142.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $96.8M $135.6M $17.7M $11M $30.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.9M $32.7M $36.5M $33.9M $31.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3M $3.5M $3.2M $3.5M $2.1M
Total Current Assets $115.7M $171.8M $57.4M $48.4M $64.4M
 
Property Plant And Equipment $475.6M $458M $432.4M $414.2M $401.3M
Long-Term Investments $261.3M $280.2M $295.4M $268.6M $261.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $12.6M
Other Long-Term Assets $6.7M $5.5M $7.6M $8M $10.2M
Total Assets $909.2M $962.3M $835.7M $778.2M $772.5M
 
Accounts Payable $1.4M $1.9M $1.5M $1.5M $1.5M
Accrued Expenses $13.7M $11.9M $4.7M $6.1M $5.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.7M $68.2M $52.7M $27.4M $26.3M
 
Long-Term Debt $416.1M $378.2M $133.8M $174.6M $124.6M
Capital Leases -- -- -- -- --
Total Liabilities $536.4M $490.3M $231.5M $246.7M $208.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $1.1M $5.8M -$866K -$2.3M $590K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $372.8M $472M $604.2M $531.5M $564.4M
 
Total Liabilities and Equity $909.2M $962.3M $835.7M $778.2M $772.5M
Cash and Short Terms $96.8M $135.6M $17.7M $11M $30.9M
Total Debt $455.2M $417.2M $172.9M $188.8M $138.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$84.8M $108.9M $268.5M $278.4M $183.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.6M $4M $5.8M $10.9M $11.3M
Change in Accounts Receivable $12.9M -$14.4M -$18.7M -$164K $7.3M
Change in Inventories -- -- -- -- --
Cash From Operations $89.3M $121.8M $266.8M $311M $248.5M
 
Capital Expenditures -- -- $118K $10K --
Cash Acquisitions -$1M -- -- -- --
Cash From Investing $1.7M $2.4M $2.7M $5.4M $7.5M
 
Dividends Paid (Ex Special Dividend) -$39.4M -$38.2M -$64.6M -$92M -$78.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $70M $248.8M $167.9M
Long-Term Debt Repaid -$46.2M -$39.4M -$339.4M -$262.4M -$181M
Repurchase of Common Stock -$3.9M -- -$19.3M -$178.3M -$71.7M
Other Financing Activities -- -$1.7M -$12.6M -$3.5M -$8.5M
Cash From Financing -$89.4M -$88.5M -$366M -$343.5M -$237.5M
 
Beginning Cash (CF) $98.3M $99.8M $135.5M $39.1M $12M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $35.7M -$96.4M -$27.1M $18.5M
Ending Cash (CF) $99.8M $135.5M $39.1M $12M $30.4M
 
Levered Free Cash Flow $89.3M $121.8M $266.7M $311M $248.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $15.4M $66.8M $70.3M $46.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $593K $1.3M $2.6M $2.9M --
Change in Accounts Receivable $162K -$5M -$361K $2.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $13.4M $63.1M $81.4M $56.6M --
 
Capital Expenditures -- -- $8K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $657K $909K $607K $5.3M --
 
Dividends Paid (Ex Special Dividend) -$9.5M -$17.3M -$17.1M -$12.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70.8M $40.5M --
Long-Term Debt Repaid -$2.4M -$120.5M -$61.4M -$19M --
Repurchase of Common Stock -- $258K -$80.8M -$40M --
Other Financing Activities -$999K -$2.7M -$452K $556K --
Cash From Financing -$12.9M -$140.3M -$88.9M -$40.6M --
 
Beginning Cash (CF) $96.8M $135.6M $17.7M $11M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M -$76.2M -$6.9M $21.4M --
Ending Cash (CF) $97.9M $59.4M $10.7M $32.3M --
 
Levered Free Cash Flow $13.4M $63.1M $81.3M $56.6M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$95.2M $164.4M $283.9M $255.4M $167.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4M $4.4M $6.8M $11.4M $11.1M
Change in Accounts Receivable $14.6M -$18.7M -$4M $2.2M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $80.6M $150.9M $287.4M $309.6M $211.4M
 
Capital Expenditures -- -- $120K $8K --
Cash Acquisitions -$1M -- -- -- --
Cash From Investing $2.1M $1.8M $3.4M $5.5M $7.6M
 
Dividends Paid (Ex Special Dividend) -$35.7M -$42M -$100.5M -$87.3M -$60.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $164.2M $244M $112.2M
Long-Term Debt Repaid -$46.2M -$39.4M -$412.4M -$228.4M -$162.3M
Repurchase of Common Stock -- -$19.6M -$47.2M -$130.8M --
Other Financing Activities -- -$3.8M -$12.8M -$7.4M -$6.9M
Cash From Financing -$86.4M -$113.9M -$408.7M -$321.8M -$199.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.7M $38.8M -$117.9M -$6.7M $19.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $80.6M $150.9M $287.3M $309.6M $211.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $23.8M $130.7M $149.6M $102.3M $40.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.7M $2.8M $5.1M $5.9M $2.7M
Change in Accounts Receivable -$3.2M -$12.6M $6.7M $12.4M -$149K
Change in Inventories -- -- -- -- --
Cash From Operations $36.6M $115.5M $154.3M $128.1M $34.4M
 
Capital Expenditures -- -- $10K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.3M $909K $1.3M $6.1M $947K
 
Dividends Paid (Ex Special Dividend) -$19M -$30.5M -$66.1M -$57M -$26.3M
Special Dividend Paid -- -- $2.4M $2.4M $1.2M
Long-Term Debt Issued -- -- $165M $129.9M $33.7M
Long-Term Debt Repaid -$19.1M -$137.2M -$151.1M -$74.7M -$37M
Repurchase of Common Stock -- -$19.3M -$128.3M -$40M --
Other Financing Activities -$1.7M -$5.5M -$3.5M -$6.4M -$5.4M
Cash From Financing -$39.7M -$192.5M -$183.9M -$113.9M -$34.9M
 
Beginning Cash (CF) $196.6M $271.1M $56.7M $23M $30.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9M -$76.2M -$28.4M $20.4M $432K
Ending Cash (CF) $194.7M $194.9M $28.4M $43.3M $30.9M
 
Levered Free Cash Flow $36.6M $115.5M $154.2M $128.1M $34.4M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock