Financhill
Sell
34

NTDOY Quote, Financials, Valuation and Earnings

Last price:
$21.95
Seasonality move :
-1.62%
Day range:
$21.71 - $21.98
52-week range:
$11.36 - $24.09
Dividend yield:
0.93%
P/E ratio:
55.33x
P/S ratio:
13.22x
P/B ratio:
5.61x
Volume:
3.1M
Avg. volume:
1.8M
1-year change:
61.04%
Market cap:
$102.2B
Revenue:
$7.6B
EPS (TTM):
$0.40
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $16.6B $15.1B $11.9B $11.6B $7.6B
Revenue Growth (YoY) 37.82% -8.99% -21.46% -2.32% -33.99%
 
Cost of Revenues $7.4B $6.7B $5.3B $5B $3B
Gross Profit $9.2B $8.4B $6.6B $6.6B $4.7B
Gross Profit Margin 55.18% 55.8% 55.28% 57.08% 60.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1B $3.1B $2.8B $2.9B $2.8B
Operating Income $6B $5.3B $3.7B $3.7B $1.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.4B $6B $4.4B $4.7B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $1.8B $1.2B $1.3B $613.7M
Net Income to Company $6.4B $6B $4.4B $4.7B $2.4B
 
Minority Interest in Earnings -$415.1K -$196K -$237K -$277.2K -$302K
Net Income to Common Excl Extra Items $4.5B $4.3B $3.2B $3.4B $1.8B
 
Basic EPS (Cont. Ops) $0.95 $0.90 $0.69 $0.73 $0.39
Diluted EPS (Cont. Ops) $0.95 $0.90 $0.69 $0.73 $0.39
Weighted Average Basic Share $4.8B $4.7B $4.7B $4.7B $4.7B
Weighted Average Diluted Share $4.8B $4.7B $4.7B $4.7B $4.7B
 
EBITDA $6.5B $6.1B $4.5B $3.8B $2B
EBIT $6.4B $6B $4.4B $3.7B $1.9B
 
Revenue (Reported) $16.6B $15.1B $11.9B $11.6B $7.6B
Operating Income (Reported) $6B $5.3B $3.7B $3.7B $1.9B
Operating Income (Adjusted) $6.4B $6B $4.4B $3.7B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $6.1B $4.5B $4.1B $2.8B
Revenue Growth (YoY) 14.23% 0.7% -26.06% -10.45% -15.58%
 
Cost of Revenues $2.9B $2.9B $2.4B $2B $1.2B
Gross Profit $3.2B $3.2B $2.2B $2.1B $1.6B
Gross Profit Margin 52.72% 51.92% 47.96% 51.16% 57.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $956.3M $822.1M $824.2M $796.6M
Operating Income $2.2B $2.2B $1.3B $1.2B $826.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.2B $2.4B $1.1B $1.3B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $642.4M $720.5M $314.3M $342.1M $337.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$86.2K -$228.7K -$219.9K -$447K -$137.7K
Net Income to Common Excl Extra Items $1.6B $1.7B $821.2M $926.1M $842.7M
 
Basic EPS (Cont. Ops) $0.33 $0.36 $0.18 $0.20 $0.18
Diluted EPS (Cont. Ops) $0.33 $0.36 $0.18 $0.20 $0.18
Weighted Average Basic Share $4.8B $4.7B $4.7B $4.7B $4.7B
Weighted Average Diluted Share $4.8B $4.7B $4.7B $4.7B $4.7B
 
EBITDA $2.2B $2.2B $1.1B $1.9B $1.3B
EBIT $2.2B $2.2B $1.1B $1.9B $1.3B
 
Revenue (Reported) $6.1B $6.1B $4.5B $4.1B $2.8B
Operating Income (Reported) $2.2B $2.2B $1.3B $1.2B $826.6M
Operating Income (Adjusted) $2.2B $2.2B $1.1B $1.9B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $16.6B $15B $11.8B $11.6B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5B $6.6B $5.2B $5B $3B
Gross Profit $9.2B $8.4B $6.5B $6.6B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1B $3.1B $2.8B $2.9B $2.8B
Operating Income $6.1B $5.3B $3.7B $3.7B $1.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.4B $6B $4.4B $4.8B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $1.7B $1.2B $1.3B $619.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$412.8K -$196.3K -$219.5K -$251.1K -$303.6K
Net Income to Common Excl Extra Items $4.5B $4.2B $3.2B $3.4B $1.8B
 
Basic EPS (Cont. Ops) $0.95 $0.90 $0.69 $0.74 $0.40
Diluted EPS (Cont. Ops) $0.95 $0.90 $0.69 $0.74 $0.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.4B $6B $4.4B $4.7B $2B
EBIT $6.4B $6B $4.4B $4.7B $1.9B
 
Revenue (Reported) $16.6B $15B $11.8B $11.6B $7.7B
Operating Income (Reported) $6.1B $5.3B $3.7B $3.7B $1.9B
Operating Income (Adjusted) $6.4B $6B $4.4B $4.7B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.8B $9.4B $9.7B $4.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2B $4.3B $4.3B $1.8B --
Gross Profit $6.6B $5.1B $5.4B $2.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $2.1B $2.2B $1.4B --
Operating Income $4.2B $3B $3.3B $1.2B --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.6B $3.5B $4B $1.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1B $1.1B $546.1M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$273.8K -$196.8K -$82.6K -$195.4K --
Net Income to Common Excl Extra Items $3.3B $2.5B $2.9B $1.4B --
 
Basic EPS (Cont. Ops) $0.69 $0.55 $0.62 $0.29 --
Diluted EPS (Cont. Ops) $0.69 $0.55 $0.62 $0.29 --
Weighted Average Basic Share $14.2B $14B $14B $9.3B --
Weighted Average Diluted Share $14.2B $14B $14B $9.3B --
 
EBITDA $4.2B $3.5B $4B $2.1B --
EBIT $4.2B $3.5B $4B $2.1B --
 
Revenue (Reported) $11.8B $9.4B $9.7B $4.4B --
Operating Income (Reported) $4.2B $3B $3.3B $1.2B --
Operating Income (Adjusted) $4.2B $3.5B $4B $2.1B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $10.7B $9.9B $9.5B $9.8B $10.6B
Short Term Investments $5.1B $4.1B $4.6B $5.1B $3.2B
Accounts Receivable, Net $1.3B $1.2B $900.1M $618.5M $435.6M
Inventory $787M $1.7B $1.9B $1B $3.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $458.7M $573.9M $424.7M $469.1M $952.7M
Total Current Assets $18.3B $17.4B $17.4B $17B $18.4B
 
Property Plant And Equipment $757.6M $697.7M $746.8M $717M $752.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $135.3M $141.9M $139.6M $108.4M $156.1M
Other Long-Term Assets $201.2M $200.2M $246.4M $284.8M $312.5M
Total Assets $22.2B $21.8B $21.4B $20.8B $22.7B
 
Accounts Payable $1B $1.2B $1.1B $383.8M $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.3B $1.3B $1B $2.1B $2.4B
Total Current Liabilities $4.8B $4.4B $4B $3.2B $4B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $4.9B $4.4B $3.6B $4.5B
 
Common Stock $91.2M $82.5M $75.5M $66.5M $67.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $17B $17B $17B $17.2B $18.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $2.2M $1.7M $8.2M $7.5M
Total Equity $17B $17B $17B $17.2B $18.2B
 
Total Liabilities and Equity $22.2B $21.8B $21.4B $20.8B $22.7B
Cash and Short Terms $15.8B $14B $14.1B $14.9B $13.8B
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $10.7B $9.9B $9.5B $9.8B $10.6B
Short Term Investments $5.1B $4.1B $4.6B $5.1B $3.2B
Accounts Receivable, Net $1.3B $1.2B $900.1M $618.5M $435.6M
Inventory $787M $1.7B $1.9B $1B $3.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $458.7M $573.9M $424.7M $469.1M $952.7M
Total Current Assets $18.3B $17.4B $17.4B $17B $18.4B
 
Property Plant And Equipment $757.6M $697.7M $746.8M $717M $752.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $135.3M $141.9M $139.6M $108.4M $156.1M
Other Long-Term Assets $201.2M $200.2M $246.4M $284.8M $312.5M
Total Assets $22.2B $21.8B $21.4B $20.8B $22.7B
 
Accounts Payable $1B $1.2B $1.1B $383.8M $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.3B $1.3B $1B $2.1B $2.4B
Total Current Liabilities $4.8B $4.4B $4B $3.2B $4B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $4.9B $4.4B $3.6B $4.5B
 
Common Stock $91.2M $82.5M $75.5M $66.5M $67.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $2.2M $1.7M $8.2M $7.5M
Total Equity $17B $17B $17B $17.2B $18.2B
 
Total Liabilities and Equity $22.2B $21.8B $21.4B $20.8B $22.7B
Cash and Short Terms $15.8B $14B $14.1B $14.9B $13.8B
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.4B $6B $4.4B $4.7B $2.4B
Depreciation & Amoritzation $101.9M $93.8M $81.8M $123.7M $100.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5M $72.5M $233.4M $263.3M $183M
Change in Inventories $68.3M -$753.3M -$339.1M $858.3M -$2.2B
Cash From Operations $5.8B $2.6B $2.4B $3.2B $79.2M
 
Capital Expenditures $66.1M $67.6M $164.3M $111.7M $124.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B $834.6M $825.8M -$4.4B $4.9B
 
Dividends Paid (Ex Special Dividend) -$1.8B -$2.1B -$1.8B -$1.6B -$1.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$632K -$849.3M -- -- -$12.7M
Other Financing Activities -$8M -$9.8M -$387.1M -$5M -$12.7M
Cash From Financing -$1.8B -$3B -$2.2B -$1.6B -$1.3B
 
Beginning Cash (CF) $5.9B $8.3B $7.6B $8.3B $5.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B $412.9M $1.1B -$2.8B $3.7B
Ending Cash (CF) $8.8B $9.1B $8.8B $5.9B $9.3B
 
Levered Free Cash Flow $5.7B $2.5B $2.2B $3.1B -$45.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- $4.9B --
Depreciation & Amoritzation -- -- $76.8M $74.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$376.4M $732.3M --
Change in Inventories -- -- -$28.8M $342.3M --
Cash From Operations -- -- $1B $1.7B --
 
Capital Expenditures -- $204.5M $185.4M $94.8M $57.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$1.9B -$1.2B --
 
Dividends Paid (Ex Special Dividend) -- -$2.3B -$1.4B -$1.2B $34.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $7.5M -$1M --
Cash From Financing -- -- -$1.4B -$1.2B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$2.3B -$640.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $834.5M $1.6B --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

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…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock