NPKI
NPK International Inc.
$12.30
-$1.14(-8.48%)
80
Overall
80
Value
91
Tech
71
Quality
Market Cap
$954.93M
Volume
2.32M
52W Range
$4.76 - $14.00
Target Price
$13.13
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $676.9M | $471.5M | $747.8M | $946.5M | $820.1M | $492.6M | $614.8M | $815.6M | $207.6M | $217.5M | ||
| Total Revenue | $676.9M | $471.5M | $747.8M | $946.5M | $820.1M | $492.6M | $614.8M | $815.6M | $207.6M | $217.5M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-533.0M | $-386.1M | $-607.9M | $-767.0M | $684.7M | $473.3M | $529.6M | $694.1M | $135.1M | $140.4M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $77.9M | $33.7M | $139.9M | $179.6M | $135.4M | $19.4M | $85.2M | $121.5M | $72.6M | $77.1M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $177.0M | $90.9M | $108.4M | $116.0M | $113.6M | $83.3M | $94.1M | $93.2M | $49.6M | $44.8M | ||
| Selling, General & Administrative | $101.0M | $88.5M | $108.8M | $115.1M | $113.4M | $86.6M | $94.4M | $97.6M | $51.1M | $46.0M | ||
| Selling & Marketing Expenses | $101.0M | $88.5M | $108.8M | $115.1M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-22.6M | -- | -- | -- | $113.4M | $86.6M | $94.4M | $97.6M | $51.1M | $46.0M | ||
| Salaries & Wages | $78.3M | $6.7M | $-1.7M | $-1.5M | $-1.3M | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-43.9M | $-38.0M | $-39.8M | $-45.9M | $47.1M | $45.3M | $42.2M | $38.6M | $31.4M | $27.5M | ||
| Depreciation & Amortization | $43.9M | $-38.0M | $-39.8M | $-45.9M | $47.1M | $45.3M | $42.2M | -- | -- | -- | ||
| Amortization | $-4.6M | $-3.4M | $-3.3M | $-4.7M | $42.3M | $42.4M | $47.3M | $48.0M | $49.0M | $50.0M | ||
| Other Operating Expenses | $-2.4M | $-4.3M | $-410.0K | $888.0K | $170.0K | $-3.3M | $-391.0K | $-4.4M | $-1.5M | $-1.3M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-99.1M | $-57.2M | $31.4M | $63.6M | $10.4M | $-78.6M | $-8.8M | $-9.0M | $22.9M | $32.4M | ||
| EBITDA | $-77.4M | $-35.1M | $39.2M | $75.0M | $55.8M | $-36.3M | $32.8M | $30.1M | $55.2M | $57.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-9.1M | $-9.9M | $-13.3M | $-14.9M | $14.4M | $11.0M | $8.8M | $7.0M | $8.2M | -- | ||
| Intinc | -- | -- | -- | -- | $1.4M | -- | -- | -- | $-4.1M | $-2.6M | ||
| Net Non-Operating Interest Income/Expense | $10.2M | $10.8M | $13.4M | $14.9M | $-14.4M | $-11.0M | $-8.8M | $-7.0M | $-4.1M | $-2.6M | ||
| Other Income/Expense | $-2.6M | $-1.6M | -- | -- | -- | $-419.0K | $1.0M | $-37.7M | $-6.6M | $195.7M | ||
| Other Special Charges | $1.3M | $1.6M | -- | -- | -- | $419.0K | $-1.0M | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-8.2M | $-4.6M | -- | -- | $23.2M | $29.2M | -- | -- | -- | -- | ||
| Special Income Charges | $83.7M | $17.1M | $14.0M | -- | $-11.4M | $-14.7M | -- | $-37.3M | $-6.4M | $600.0K | ||
| Impairment of Capital Assets | $-75.5M | $-12.5M | -- | -- | $11.4M | $14.7M | -- | $37.3M | $6.4M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-121.3M | $-74.7M | $-5.9M | $23.6M | $2.5M | $-81.6M | $-9.4M | $-9.4M | $23.8M | $28.9M | ||
| Pre-Tax Income | $-112.2M | $-64.8M | $16.1M | $47.3M | $-3.2M | $-92.6M | $-18.2M | $-16.5M | $19.7M | $28.9M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-21.4M | $-24.0M | $4.9M | $15.0M | $9.8M | $-11.9M | $7.3M | $4.4M | $5.6M | $-6.7M | ||
| NET INCOME | ||||||||||||
| Net Income | $-90.8M | $-40.7M | $-6.1M | $32.3M | $-12.9M | $-80.7M | $-25.5M | $-20.8M | $14.5M | $-150.3M | ||
| Net Income (Continuing Operations) | $-90.8M | $-40.7M | $-6.1M | $32.3M | $-12.9M | $-80.7M | $-25.5M | $-20.8M | $14.1M | $35.6M | ||
| Net Income (Discontinued Operations) | $-90.8M | $-40.7M | $-6.1M | $32.3M | $-12.9M | $-80.7M | $-25.5M | $-20.8M | $14.5M | $-150.3M | ||
| Net Income (Common Stockholders) | $-90.8M | $-40.7M | $-6.1M | $32.3M | $-12.9M | $-80.7M | $-25.5M | $-20.8M | $14.5M | $-150.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-356.1M | $-295.2M | $-499.5M | $-651.0M | $798.3M | $556.5M | $623.6M | $787.3M | $184.7M | $185.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $82.7M | $83.7M | $85.4M | $90.0M | $89.8M | $90.2M | $91.5M | $92.7M | $-2.8M | $85.9M | ||
| Average Shares Outstanding (Diluted) | $82.7M | $83.7M | $88.0M | $92.9M | $89.8M | $90.2M | $91.5M | $92.7M | $-3.0M | $85.9M | ||
| Shares Outstanding | $84.1M | $84.7M | $89.2M | $90.3M | $89.9M | $91.0M | $92.4M | $89.7M | $84.4M | $86.6M | ||
| Basic EPS | $-1.1 | -- | $-0.11 | $0.36 | $-0.14 | $-0.89 | $-0.28 | $-0.22 | $0.17 | $-1.75 | ||
| Basic EPS (Continuing Operations) | $-1.1 | $-0.49 | $0.13 | $0.36 | $-0.14 | $-0.89 | $-0.28 | $-0.22 | $0.17 | $0.41 | ||
| Diluted EPS | $-1.1 | -- | $-0.11 | $0.35 | $-0.14 | $-0.89 | $-0.28 | $-0.22 | $0.16 | $-1.75 | ||
| Diluted EPS (Continuing Operations) | $-1.1 | $-0.49 | $0.13 | $0.35 | $-0.14 | $-0.89 | $-0.28 | $-0.22 | $0.16 | $0.41 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | -- | -- | $-0.20 | -- | -- | -- | -- | -- | -- | $-2.17 | ||
| Diluted Discontinuous Operations | -- | -- | $-0.20 | -- | -- | -- | -- | -- | -- | $-2.13 | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | $-17.4M | -- | -- | -- | -- | -- | $-5.1M | $-190.2M | ||
| Insurance And Claims | -- | -- | -- | -- | -- | -- | $-849.0K | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | $-8.7M | $-8.7M | $-8.7M | $-6.1M | $-5.3M | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | $-17.4M | -- | -- | -- | -- | -- | $367.0K | $-185.9M | ||
| Net Operating Interest Income Expense | $-9.1M | $-9.9M | $-13.3M | $-14.9M | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | $-5.0M | -- | $-14.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | -- | $5.5M | $4.4M | ||
| Other Gand A | $-22.6M | -- | -- | -- | $113.4M | $86.6M | $94.4M | $97.6M | $51.1M | $46.0M | ||
| Other Impairment Of Capital Assets | $-2.6M | $-4.3M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Down | -- | $-1.1M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-22.6M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $101.0M | $88.5M | $108.8M | $115.1M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-8.2M | $-4.6M | -- | -- | $23.2M | $29.2M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NPKI | $12.30 | -8.5% | 2.32M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |