IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — NPK

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents15.796.492.091.761.0216.3332.5763.5570.4173.3675.6361.7867.0982.5391.0173.0565.12
Short-term Investments0.500.502.503.004.5016.8920.8724.3724.9726.3529.0143.7143.0335.3033.3142.4752.09
Accounts Receivable----------------------------51.1149.8748.12
Inventory326.55312.86326.31298.95287.64263.62228.08203.99182.93166.99154.99176.71156.20151.47150.59143.12141.11
Total Current Assets401.54373.92398.38365.06346.95348.97339.61338.29333.80319.03312.05336.65323.96317.45345.19323.83319.60
Property, Plant & Equipment64.4762.2163.4864.2865.3840.3638.3538.5240.6040.6040.9636.1435.7136.2437.5237.7137.56
Goodwill19.4319.4319.4319.4319.4319.4319.4319.4319.4319.4319.4315.3215.3215.3215.3215.3215.32
Intangible Assets1.391.852.643.023.404.164.534.915.676.106.552.732.522.572.682.732.79
Total Non-current Assets*97.0795.40105.45106.80108.3579.9378.4879.1682.1782.7883.8370.8070.0271.0780.7282.7175.63
Total Assets498.61469.31503.83471.86455.30428.90418.10417.46415.97401.81395.88407.44393.98388.51425.91406.54395.23
Accounts Payable42.8333.6648.0142.8337.1239.5733.1832.6244.3638.2435.8830.9827.8129.6541.8126.3827.68
Total Current Liabilities76.9363.63112.9886.7075.5070.4968.0573.7363.4256.4756.3851.6348.2149.6561.1646.0351.53
Total Non-current Liabilities*10.4110.5211.0711.0911.2211.8411.9712.099.8710.0410.0210.299.409.4810.6810.823.58
Total Liabilities87.3474.14124.0697.7986.7182.3380.0185.8273.2966.5166.4061.9257.6159.1271.8456.8555.11
Retained Earnings394.92379.06364.60359.28354.13332.94324.86318.77331.09324.07318.56335.90326.97320.29345.96341.83332.54
Total Stockholder Equity411.27395.17379.77374.07368.59346.58338.09331.64342.68335.30329.48345.53336.37329.39354.07349.69340.12

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue146.60118.65163.97115.46120.45103.64134.6991.8285.0676.6598.4283.1478.9580.41114.0569.6877.1460.75100.4187.23
Cost of Revenue118.05101.17136.3299.45101.9085.53101.9074.6070.3662.8077.7667.7465.5762.39100.7352.6262.1051.0483.2876.00
Gross Profit28.5517.4827.6616.0118.5518.1132.7917.2214.7013.8520.6515.4013.3818.0213.3117.0615.049.7117.1311.23
Selling, General & Admin8.6710.748.629.229.378.669.067.627.967.206.987.907.688.226.946.497.136.5713.966.54
Total Operating Expenses*9.139.458.999.6012.459.049.448.008.347.587.368.338.138.6012.636.567.186.6214.016.60
Operating Income19.418.0318.666.416.109.0723.359.226.366.2813.307.075.259.420.6810.507.863.093.124.64
Pretax Income20.228.6118.846.866.619.8124.1010.377.858.3515.198.847.1211.271.9711.588.633.763.645.28
Tax Provision4.351.993.831.541.462.203.372.291.771.782.031.821.622.40(0.20)2.661.950.840.401.15
Net Income15.866.6315.015.325.157.6120.738.086.086.5713.167.025.508.882.178.936.682.923.244.13
Basic EPS2.210.932.100.740.721.072.921.130.850.921.850.990.771.250.311.260.940.41----

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow12.8031.3513.92(24.60)(10.92)12.46(7.63)(17.46)(33.88)5.5616.60(4.21)(4.47)37.4712.05(1.17)(7.55)5.4420.128.47
Capital Expenditures3.501.951.480.112.4722.983.662.830.660.390.150.770.430.500.510.220.130.170.400.51
Free Cash Flow*9.3029.4012.44(24.70)(13.38)(10.52)(11.29)(20.29)(34.54)5.1716.45(4.98)(4.90)36.9711.54(1.39)(7.68)5.2719.727.95
Investing Cash Flow(3.49)2.560.520.66(0.98)(22.08)8.981.222.891.870.691.262.21(4.60)(3.12)(4.14)(7.90)(1.28)(1.40)9.50
Financing Cash Flow0.00(30.67)(13.28)24.2612.64(7.02)(0.02)0.000.02(31.53)(0.04)0.000.00(27.96)0.000.010.00(31.43)0.08-0.00

* Derived from reported values