Stock Scorer

NPK International Inc. (NPKI)

Every figure this model derived for NPKI, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 58,181,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 8,351,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 84,996,000 AssetsCurrent 2026-06-30
current liabilities 52,678,000 LiabilitiesCurrent 2026-06-30
equity 371,377,000 StockholdersEquity 2026-06-30
interest expense 0 InterestExpenseDebt 2025-12-31
ocf 85,747,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 300,688,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 7,056,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up NPKI on one particular measure came for.

RatioValue
cash operating margin29.7
current ratio1.61
current ratio reported1.61
dilution pct-1.92
ebit cagr81.14
ebit yoy37.07
ev ebit18.75
ev owner earnings47.66
ev sales3.25
fcf margin9.17
net debt ebitda0.23
operating margin17.34
owner earnings margin6.82
revenue growth28.09
revenue growth per share30.6
roic10.55
rule of 4045.43
sbc pct revenue2.35

Everything else this filing tags

400 more elements from NPKI's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
CostOfRevenue569,665,0002018-09-30 13USD
CostOfGoodsSold539,243,0002017-12-31 3USD
PropertyPlantAndEquipmentGrossExcludingCapitalLeasedAssets487,962,0002018-12-31 12USD
AdditionalPaidInCapitalCommonStock487,744,0002026-06-30 122USD
Assets449,730,0002026-06-30 135USD
LiabilitiesAndStockholdersEquity449,730,0002026-06-30 122USD
NoncurrentAssets354,731,0002025-12-31 45USD
SegmentReportingInformationRevenue282,518,0002013-03-31 5USD
PropertyPlantAndEquipmentNet266,355,0002021-06-30 77USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization250,037,0002026-06-30 44USD
PropertyPlantAndEquipmentNetExcludingCapitalLeasedAssets248,319,0002018-12-31 12USD
MachineryAndEquipmentGross239,873,0002012-12-31 4USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentExcludingCapitalLeasedAssets239,643,0002018-12-31 12USD
OperatingLossCarryforwards228,000,0002011-12-31 1USD
SalesRevenueNet227,293,0002018-03-31 123USD
FairValueEstimateNotPracticableSeniorDebtObligations217,900,0002013-06-30 10USD
InventoryRawMaterialsAndSupplies209,334,0002012-12-31 4USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment208,426,0002012-12-31 4USD
InventoryRawMaterials207,800,0002013-03-31 2USD
CommonStockSharesAuthorized200,000,0002026-06-30 122shares
InventoryGross198,900,0002013-06-30 2USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive189,500,0002011-12-31 1USD
DebtInstrumentFairValue176,000,0002012-12-31 4USD
DebtInstrumentFaceAmount172,500,0002013-06-30 3USD
SeniorNotes172,500,0002012-12-31 4USD
DebtLongtermAndShorttermCombinedAmount169,531,0002016-09-30 12USD
ProceedsFromIssuanceOfSeniorLongTermDebt167,756,0002010-12-31 2USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries161,700,0002016-12-31 8USD
UnsecuredDebt161,321,0002016-09-30 8USD
Revenues159,965,0002024-09-30 49USD
BuildingsAndImprovementsGross148,726,0002012-12-31 4USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal142,600,0002025-12-31 14USD
TreasuryStockValue136,505,0002022-03-31 88USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic134,900,0002025-12-31 6USD
LineOfCreditFacilityMaximumBorrowingCapacity125,000,0002012-09-30 4USD
ProceedsFromRepaymentsOfNotesPayable100,000,0002016-12-31 3USD
StockRepurchaseProgramAuthorizedAmount1100,000,0002014-02-28 10USD
CostOfGoodsAndServicesSold99,310,0002026-06-30 186USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments95,408,0002012-12-31 6USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiability95,000,0002012-12-31 4USD
SharesOutstanding94,498,0002011-12-31 4shares
IncreaseDecreaseInAccountsReceivable94,300,0002017-12-31 3USD
LongTermDebtAndCapitalLeaseObligations91,677,0002022-12-31 6USD
CommonStockSharesOutstanding90,134,0002025-12-31 56shares
CommonStockSharesIssued89,969,4642026-06-30 122shares
WeightedAverageNumberOfDilutedSharesOutstanding85,848,0002026-06-30 191shares
IncreaseDecreaseInRestrictedCash85,680,0002017-09-30 13USD
WeightedAverageNumberOfSharesOutstandingBasic84,471,0002026-06-30 191shares
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount80,300,0002014-03-31 1USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation79,020,0002014-03-31 6USD
Liabilities78,353,0002026-06-30 122USD
RetainedEarningsAccumulatedDeficit-78,102,0002026-06-30 134USD
LineOfCreditFacilityAmountOutstanding78,000,0002013-06-30 7USD
Goodwill75,971,0002026-06-30 135USD
LineOfCreditFacilityIncreaseAdditionalBorrowings75,000,0002013-03-31 2USD
DeferredTaxAssetsGross72,852,0002025-12-31 30USD
PropertyPlantAndEquipmentGrossPeriodIncreaseDecrease-69,800,0002022-12-31 1USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquired68,526,0002012-12-31 6USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets68,526,0002012-12-31 1USD
PropertyPlantAndEquipmentGross67,974,0002018-12-31 16USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationNoncurrent65,917,0002013-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationLongLivedAssetsNoncurrent65,917,0002013-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment62,333,0002013-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNet62,333,0002014-03-31 3USD
AccountsAndOtherReceivablesNetCurrent60,276,0002026-06-30 106USD
ReceivablesNetCurrent57,362,0002025-09-30 43USD
AccountsReceivableGrossCurrent56,645,0002026-06-30 118USD
AccountsReceivableNetCurrent56,100,0002026-06-30 122USD
IntangibleAssetsGrossExcludingGoodwill53,541,0002022-12-31 20USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquiredLiabilitiesAssumedNet53,075,0002012-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet53,075,0002012-12-31 1USD
BusinessAcquisitionCostOfAcquiredEntityCashPaid53,000,0002012-12-31 12USD
StockRepurchaseProgramAuthorizedAmount50,000,0002013-09-30 7USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic49,957,0002025-12-31 45USD
DeferredIncomeTaxLiabilities49,018,0002025-12-31 28USD
DeferredTaxAssetsNet47,077,0002025-12-31 34USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment46,289,0002025-12-31 30USD
AdditionsToNoncurrentAssets43,955,0002012-12-31 3USD
FiniteLivedIntangibleAssetsGross42,900,0002025-12-31 30USD
PaymentsToAcquireBusinessesNetOfCashAcquired42,352,0002025-12-31 52USD
DeferredTaxLiabilitiesNoncurrent36,978,0002018-03-31 57USD
TreasuryStockCommonValue36,442,0002026-06-30 34USD
DeferredTaxAssetsOperatingLossCarryforwards36,392,0002025-12-31 30USD
RevenueFromRelatedParties36,000,0002021-12-31 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations35,636,0002025-09-30 4USD
LineOfCreditFacilityRemainingBorrowingCapacity34,100,0002012-12-31 2USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount133,800,0002021-06-30 14USD
DepreciationAndAmortization32,821,0002012-12-31 16USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt32,438,0002017-12-31 4USD
StockIssuedDuringPeriodValueAcquisitions32,438,0002017-12-31 2USD
DisposalGroupIncludingDiscontinuedOperationAccruedIncomeTaxesPayable31,000,0002014-03-31 1USD
OperatingLeasesFutureMinimumPaymentsDue30,916,0002018-12-31 11USD
OperatingIncomeLoss30,513,0002026-06-30 247USD
OperatingLeasesRentExpenseNet30,200,0002013-12-31 9USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest29,852,0002026-06-30 165USD
SegmentExpenditureAdditionToLongLivedAssets29,232,0002023-12-31 3USD
RestructuringCostsAndAssetImpairmentCharges29,200,0002020-12-31 13USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation28,697,0002014-03-31 6USD
PropertyPlantAndEquipmentAdditions28,273,0002022-12-31 24USD
GoodwillAcquiredDuringPeriod28,179,0002025-12-31 16USD
SellingGeneralAndAdministrativeExpense27,351,0002026-06-30 199USD
NetCashProvidedByUsedInInvestingActivities-26,706,0002026-06-30 137USD
DeferredTaxAssetsValuationAllowance25,775,0002025-12-31 30USD
AccruedLiabilitiesCurrent24,125,0002026-06-30 122USD
Depreciation23,400,0002025-12-31 45USD
AccountsPayableCurrent23,370,0002026-06-30 122USD
CashAndCashEquivalentsPeriodIncreaseDecrease-23,137,0002017-09-30 58USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsReceivables22,822,0002012-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables22,822,0002012-12-31 1USD
LeaseAndRentalExpense22,600,0002015-12-31 6USD
ShortTermBorrowings22,438,0002022-12-31 94USD
NetIncomeLoss22,425,0002026-06-30 253USD
IncomeLossFromContinuingOperations22,347,0002026-06-30 99USD
FiniteLivedIntangibleAssetsAccumulatedAmortization21,603,0002025-12-31 30USD
TreasuryStockSharesRetired21,535,0002025-12-31 12shares
ComprehensiveIncomeNetOfTax21,312,0002026-06-30 199USD
FiniteLivedIntangibleAssetsNet21,297,0002025-12-31 33USD
IntangibleAssetsNetExcludingGoodwill20,215,0002022-12-31 66USD
BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh19,600,0002011-12-31 1USD
BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh19,300,0002011-12-31 1AUD
OtherIntangibleAssetsNet18,647,0002026-06-30 66USD
RepaymentsOfLinesOfCredit17,900,0002026-06-30 137USD
IncreaseInRestrictedCash17,485,0002015-12-31 2USD
DeferredTaxAssetsCapitalLossCarryforwards17,194,0002025-12-31 4USD
LineOfCreditFacilityFairValueOfAmountOutstanding17,000,0002011-12-31 1USD
NontradeReceivables17,000,0002015-09-30 11USD
TreasuryStockShares16,982,6292022-03-31 88shares
ProceedsFromDivestitureOfBusinessesNetOfCashDivested16,603,0002025-12-31 18USD
DepreciationDepletionAndAmortization16,545,0002026-06-30 126USD
FiniteLivedIntangibleAssetsFutureAmortizationExpense16,087,0002011-12-31 1USD
BusinessAcquisitionPurchasePriceAllocationLiabilitiesAssumed15,451,0002012-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities15,451,0002012-12-31 1USD
OperatingLossCarryforwardsValuationAllowance15,400,0002014-12-31 8USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-15,161,0002024-12-31 20USD
IncomeTaxReconciliationDispositionOfBusiness-14,600,0002024-09-30 2USD
Land14,517,0002012-12-31 4USD
ConstructionInProgressGross14,489,0002012-12-31 4USD
DeferredTaxAssetsLiabilitiesNet14,390,0002024-12-31 10USD
EmployeeRelatedLiabilitiesCurrent14,300,0002025-12-31 20USD
LesseeOperatingLeaseLiabilityPaymentsDue14,173,0002025-12-31 10USD
LitigationSettlementExpense14,000,0002017-12-31 1USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount13,268,0002012-12-31 7USD
NetCashProvidedByUsedInFinancingActivities-13,070,0002026-06-30 137USD
FinanceLeaseLiabilityPaymentsDue12,891,0002025-12-31 10USD
FinanceLeaseRightOfUseAsset12,816,0002025-12-31 16USD
ProceedsFromLinesOfCredit12,600,0002026-06-30 137USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxLiabilities12,449,0002014-03-31 6USD
OperatingLeaseLiability12,319,0002025-12-31 12USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet11,915,0002014-03-31 6USD
BusinessAcquisitionCostOfAcquiredEntityCashPaid11,900,0002012-02-29 10AUD
DisposalGroupIncludingDiscontinuedOperationRevenue11,744,0002014-12-31 20USD
TranslationAdjustmentFunctionalToReportingCurrencyGainLossReclassifiedToEarningsNetOfTax11,700,0002020-12-31 5USD
DeferredFederalIncomeTaxExpenseBenefit11,664,0002025-12-31 45USD
FinanceLeaseLiability11,562,0002025-12-31 10USD
InventoryNet11,503,0002026-06-30 126USD
GoodwillImpairmentLoss11,422,0002019-12-31 13USD
NetIncomeLossAvailableToCommonStockholdersDiluted11,219,0002017-12-31 81USD
DeferredIncomeTaxExpenseBenefit11,153,0002025-12-31 49USD
DeferredTaxAssetsLiabilitiesNetCurrent11,013,0002014-12-31 4USD
AccruedLiabilitiesCurrentAndNoncurrent11,000,0002012-03-31 1USD
OperatingLeaseExpense11,000,0002025-12-31 10USD
AccruedLiabilitiesCurrentAndNoncurrent10,600,0002012-03-31 1AUD
DebtInstrumentCarryingAmount10,566,0002026-06-30 78USD
LongTermDebt10,566,0002026-06-30 82USD
DisposalGroupIncludingDiscontinuedOperationOtherNoncurrentLiabilities10,291,0002014-03-31 6USD
OperatingLeaseRightOfUseAsset10,018,0002026-06-30 59USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate10,007,0002025-12-31 21USD
IncomeTaxExpenseBenefitContinuingOperationsDiscontinuedOperationsExtraordinaryItems9,788,0002019-12-31 6USD
DeferredIncomeTaxLiabilitiesNet9,685,0002026-06-30 77USD
OperatingLeasesFutureMinimumPaymentsDueCurrent9,112,0002018-12-31 9USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear9,112,0002018-12-31 2USD
OtherBorrowings8,902,0002016-09-30 8USD
OperatingLeaseLiabilityNoncurrent8,630,0002026-06-30 57USD
OtherAssetsNoncurrent8,458,0002026-06-30 122USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents8,351,0002026-06-30 140USD
InterestExpense8,200,0002023-12-31 59USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign8,100,0002025-12-31 15USD
LeaseCost7,910,0002025-12-31 9USD
IncomeTaxExpenseBenefit7,505,0002026-06-30 199USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilities7,200,0002025-11-24 1USD
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccountsPayable7,002,0002012-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable7,002,0002012-12-31 1USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfAdoptionQuantification-6,764,0002018-09-30 3USD
RestructuringCharges6,700,0002019-12-31 1USD
FinanceLeaseLiabilityNoncurrent6,392,0002025-12-31 16USD
IncreaseDecreaseInAccruedLiabilities-6,387,0002026-06-30 137USD
IncreaseDecreaseInDeferredIncomeTaxes-6,284,0002026-06-30 103USD
DeferredTaxLiabilitiesUndistributedForeignEarnings6,208,0002023-12-31 20USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch6,163,0002025-12-31 8USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths6,000,0002025-12-31 4USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths5,967,0002025-12-31 7USD
InventoryRawMaterialsNetOfReserves5,949,0002026-06-30 102USD
PaymentsForRepurchaseOfCommonStock5,882,0002026-06-30 132USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsInventory5,779,0002012-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory5,779,0002012-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears5,707,0002018-12-31 11USD
InterestPaid5,702,0002019-09-30 73USD
DeferredTaxAssetsOther5,576,0002025-12-31 28USD
InventoryFinishedGoodsNetOfReserves5,554,0002026-06-30 16USD
OperatingLeaseCost5,538,0002025-12-31 9USD
ValueAddedTaxReceivableCurrent5,500,0002024-06-30 30USD
ProceedsFromDivestitureOfBusinesses5,490,0002026-06-30 28USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive5,400,0002025-12-31 4USD
LongTermDebtNoncurrent5,383,0002026-06-30 122USD
AmortizationOfFinancingCosts5,345,0002017-12-31 9USD
AllowanceForDoubtfulAccountsReceivableWriteOffs5,200,0002011-12-31 1USD
LongTermDebtCurrent5,183,0002026-06-30 82USD
FinanceLeaseLiabilityCurrent5,170,0002025-12-31 16USD
TreasuryStockCommonShares5,059,5702026-06-30 59shares
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive5,051,0002025-12-31 14USD
AllowanceForDoubtfulAccountsReceivable5,000,0002023-03-31 38USD
LitigationSettlementAmount5,000,0002015-12-31 4USD
BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment4,932,0002012-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment4,932,0002012-12-31 1USD
PrepaidExpenseAndOtherAssetsCurrent4,866,0002026-06-30 122USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign4,782,0002025-12-31 30USD
DeferredTaxAssetsLiabilitiesNetNoncurrent4,753,0002017-12-31 10USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears4,630,0002018-12-31 11USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths4,570,0002025-12-31 14USD
InterestPaidNet4,524,0002024-12-31 51USD
OperatingLeasesFutureMinimumPaymentsDueThereafter4,507,0002018-12-31 11USD
ValuationAllowanceDeferredTaxAssetChangeInAmount4,500,0002016-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayable4,415,0002014-03-31 6USD
DeferredTaxAssetsNetCurrent4,367,0002015-09-30 36USD
BusinessAcquisitionContingentConsiderationPotentialCashPayment4,300,0002012-12-31 2USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentLiabilities4,300,0002012-12-31 7USD
SeveranceCosts14,300,0002020-12-31 32USD
ImpairmentOfLongLivedAssetsHeldForUse4,286,0002016-12-31 5USD
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccruedLiabilities4,149,0002012-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther4,149,0002012-12-31 1USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue4,125,0002026-06-30 137USD
FinanceLeaseLiabilityPaymentsDueYearTwo4,120,0002025-12-31 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo4,100,0002025-12-31 7USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-3,995,0002012-03-31 13USD
LossContingencyEstimateOfPossibleLoss3,900,0002012-12-31 2USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo3,890,0002025-12-31 14USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears3,816,0002018-12-31 11USD
CapitalExpendituresIncurredButNotYetPaid3,800,0002025-12-31 45USD
IncreaseDecreaseInAccountsPayable3,708,0002026-06-30 137USD
LettersOfCreditOutstandingAmount3,700,0002026-06-30 22USD
FutureAmortizationExpenseAfterYearFive3,619,0002011-12-31 1USD
FutureAmortizationExpenseYearOne3,588,0002011-12-31 1USD
DisposalGroupIncludingDiscontinuedOperationOtherAssets3,584,0002014-03-31 6USD
FinanceLeaseRightOfUseAssetAmortization3,544,0002025-12-31 9USD
BusinessAcquisitionPurchasePriceAllocationDeferredIncomeTaxesAssetLiabilityNet-3,432,0002012-06-30 4USD
DeferredTaxAssetsNetNoncurrent3,389,0002018-03-31 24USD
FiniteLivedIntangibleAssetsAmortizationExpense3,300,0002011-12-31 3USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect3,211,0002026-06-30 79USD
OtherReceivablesNetCurrent3,162,0002026-06-30 118USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears3,144,0002018-12-31 11USD
ImpairmentOfIntangibleAssetsExcludingGoodwill3,104,0002016-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree3,072,0002025-12-31 14USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths3,072,0002025-12-31 7USD
TreasuryStockSharesAcquired3,039,0002025-12-31 53shares
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo2,940,0002025-12-31 10USD
OtherLongTermDebt2,931,0002012-12-31 4USD
PaymentsForPreviousAcquisition2,900,0002011-09-30 2USD
FutureAmortizationExpenseYearTwo2,869,0002011-12-31 1USD
ShortTermLeaseCost2,852,0002025-12-31 9USD
DefinedBenefitPlanContributionsByEmployer2,800,0002011-12-31 3USD
DeferredTaxLiabilitiesOther2,729,0002025-12-31 28USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-2,723,0002026-06-30 122USD
GoodwillPurchaseAccountingAdjustments2,692,0002013-12-31 2USD
TreasuryStockValueAcquiredCostMethod2,683,0002026-06-30 66USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree2,604,0002025-12-31 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour2,555,0002025-12-31 14USD
StockIssuedDuringPeriodValueShareBasedCompensation-2,533,0002026-06-30 135USD
FutureAmortizationExpenseYearThree2,507,0002011-12-31 1USD
OperatingLeaseLiabilityCurrent2,442,0002025-12-31 16USD
ProceedsFromPaymentsForOtherFinancingActivities-2,416,0002026-06-30 125USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign-2,307,0002025-12-31 45USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour2,301,0002025-12-31 10USD
DeferredFinanceCostsNet2,300,0002017-09-30 9USD
DiscontinuedOperationTaxEffectOfDiscontinuedOperation-2,230,0002025-12-31 16USD
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax2,176,0002025-12-31 23USD
GoodwillTranslationAdjustments-2,164,0002015-12-31 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive2,159,0002025-12-31 14USD
FutureAmortizationExpenseYearFour2,108,0002011-12-31 1USD
AmortizationOfIntangibleAssets2,100,0002025-12-31 42USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardCompensationCost2,100,0002011-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear2,017,0002019-09-30 3USD
OtherLiabilitiesNoncurrent1,977,0002026-06-30 122USD
DeferredTaxLiabilities1,941,0002025-12-31 28USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive1,934,0002025-12-31 10USD
FinanceLeaseLiabilityPaymentsDueYearThree1,909,0002025-12-31 10USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount1,900,0002025-12-31 42USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree1,900,0002025-12-31 7USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount1,854,0002025-12-31 10USD
InterestIncomeExpenseNet-1,750,0002024-03-31 143USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability1,700,0002025-12-31 15USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue1,700,0002025-12-31 36USD
DeferredIncomeTaxAssetsNet1,603,0002026-06-30 70USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-1,600,0002025-12-31 30USD
TaxCutsAndJobsActOf2017IncompleteAccountingChangeInTaxRateDeferredTaxAssetProvisionalIncomeTaxExpense-1,600,0002018-12-31 4USD
TaxCutsAndJobsActOf2017MeasurementPeriodAdjustmentIncomeTaxExpenseBenefit-1,600,0002018-12-31 1USD
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilities1,542,0002014-03-31 6USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation1,500,0002016-09-30 12USD
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet-1,500,0002016-09-30 9USD
ProceedsFromStockOptionsExercised1,500,0002025-12-31 36USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability1,500,0002026-06-30 15USD
InvestmentIncomeInterest1,500,0002025-09-30 2USD
IncreaseDecreaseInReceivables1,472,0002026-06-30 137USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax-1,412,0002025-12-31 10USD
InterestIncomeExpenseAfterProvisionForLoanLoss1,400,0002019-12-31 1USD
FutureAmortizationExpenseYearFive1,396,0002011-12-31 1USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements1,377,0002026-06-30 184shares
FinanceLeaseLiabilityUndiscountedExcessAmount1,329,0002025-12-31 10USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive1,322,0002025-12-31 10USD
DebtIssuanceCosts1,296,0002015-12-31 2USD
StockIssuedDuringPeriodSharesTreasuryStockReissued1,285,0002025-12-31 25shares
GainLossOnDispositionOfAssets1,212,0002026-06-30 133USD
AssetRetirementObligation1,200,0002023-12-31 26USD
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseIncurredClaimsPriorYears1,200,0002012-12-31 4USD
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent1,188,0002014-03-31 6USD
SubleaseIncome1,172,0002025-12-31 9USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities1,133,0002025-12-31 30USD
IncomeTaxReconciliationRepatriationOfForeignEarnings1,121,0002023-12-31 20USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-1,113,0002026-06-30 95USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost-1,087,0002024-12-31 22USD
WriteOffOfDeferredDebtIssuanceCost1,058,0002016-12-31 5USD
ProceedsFromSaleOfPropertyPlantAndEquipment1,019,0002026-06-30 137USD
IncomeTaxesReceivable1,014,0002026-06-30 86USD
BusinessCombinationAcquisitionRelatedCosts1,000,0002011-12-31 1USD
PreferredStockSharesAuthorized1,000,0002025-12-31 13shares
RestructuringAndRelatedCostExpectedCost11,000,0002024-03-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther968,0002025-11-24 2USD
StockIssuedDuringPeriodSharesRestrictedStockAwardGross950,0002012-12-31 6shares
GainLossOnDispositionOfAssets1940,0002015-09-30 4USD
GoodwillForeignCurrencyTranslationGainLoss940,0002025-12-31 16USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue929,0002025-12-31 15USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue929,0002025-12-31 15USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1929,0002025-12-31 15USD
CommonStockValue900,0002026-06-30 122USD
DisposalGroupIncludingDiscontinuedOperationDepreciationAndAmortization900,0002014-12-31 8USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardAcceleratedCompensationCost900,0002026-06-30 1USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost894,0002025-12-31 22USD
EffectiveIncomeTaxRateReconciliationTaxCutsAndJobsActOf2017TransitionTaxOnAccumulatedForeignEarningsAmount874,0002022-12-31 12USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod871,1812012-06-30 3shares
AdjustmentsToAdditionalPaidInCapitalOther-870,0002015-12-31 5USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease-858,0002010-09-30 2USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential812,0002023-12-31 15USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount-800,0002018-09-30 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour800,0002025-12-31 6USD
FinanceLeaseLiabilityPaymentsDueYearFour764,0002025-12-31 10USD
IncreaseDecreaseInOtherOperatingAssets736,0002026-06-30 137USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-735,0002020-01-01 7USD
DeferredTaxAssetsInventory718,0002025-12-31 24USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized714,8792013-06-30 2shares
InterestIncomeExpenseNonoperatingNet-670,0002026-06-30 30USD
GainLossRelatedToLitigationSettlement600,0002024-12-31 9USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts597,0002014-12-31 8USD
EffectOfExchangeRateOnCashAndCashEquivalents-581,0002019-03-31 72USD
CurrentIncomeTaxExpenseBenefit552,0002025-12-31 45USD
AllowanceForDoubtfulAccountsReceivableCurrent545,0002026-06-30 166USD
OtherIndefiniteLivedIntangibleAssets541,0002017-12-31 2USD
ProceedsFromStockPlans528,0002026-06-30 27USD
OtherOperatingIncomeExpenseNet519,0002026-06-30 199USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentAssets510,0002012-06-30 5USD
DeferredTaxLiabilitiesCurrent507,0002014-12-31 8USD
AdjustmentsToAdditionalPaidInCapitalIncomeTaxDeficiencyFromShareBasedCompensation500,0002017-12-31 7USD
RestrictedCashAndCashEquivalentsAtCarryingValue500,0002024-12-31 27USD
GainLossOnSaleOfBusiness500,0002026-06-30 20USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod497,6582013-12-31 5shares
IndefiniteLivedIntangibleAssetsExcludingGoodwill482,0002022-12-31 24USD
IncomeTaxReconciliationTaxCreditsResearch476,0002023-12-31 6USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-475,0002025-12-31 45USD
ForeignCurrencyTransactionGainBeforeTax-416,0002012-09-30 21USD
PaymentsToAcquireBusinessesGross412,0002014-12-31 8USD
InventoryFinishedGoods400,0002012-12-31 4USD
InsuranceSettlementsReceivableCurrent400,0002025-12-31 17USD
CurrentStateAndLocalTaxExpenseBenefit398,0002025-12-31 45USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod381,2302012-12-31 1shares
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax373,0002019-12-31 26USD
StockIssuedDuringPeriodSharesStockOptionsExercised351,0892025-12-31 23shares
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsCashAndCashEquivalents315,0002012-06-30 5USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod302,1622025-12-31 14shares
SupplementalUnemploymentBenefitsSeveranceBenefits300,0002016-12-31 7USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod292,6882012-12-31 1shares
StockIssuedDuringPeriodSharesShareBasedCompensation283,0002025-12-31 42shares
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-274,0002019-12-31 94USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber271,5662012-12-31 2shares
IncomeTaxPaidForeignAfterRefundReceived-227,0002026-06-30 3USD
BusinessAcquisitionPurchasePriceAllocationDeferredTaxLiabilitiesNoncurrent203,0002012-12-31 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxAssetsNoncurrent203,0002012-12-31 1USD
IncomeTaxHolidayAggregateDollarAmount200,0002011-12-31 2USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsPrepaidExpenseAndOtherAssets189,0002012-12-31 6USD
AmortizationOfFinancingCostsAndDiscounts158,0002026-06-30 76USD
FinanceLeaseLiabilityPaymentsDueYearFive131,0002025-12-31 10USD
IncomeTaxPaidFederalAfterRefundReceived130,0002026-06-30 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber122,1872025-12-31 16shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber122,1872025-12-31 30shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber122,1872025-12-31 15shares
CurrentForeignTaxExpenseBenefit110,0002025-12-31 45USD
IncomeTaxPaidStateAndLocalAfterRefundReceived110,0002026-06-30 3USD
EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions100,0002023-12-31 13USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued100,0002016-12-31 8USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense100,0002015-12-31 9USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate100,0002024-12-31 13USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes-93,0002025-12-31 21USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear89,0002019-09-30 3USD

What to be careful about

What this model itself distrusts about NPKI's figures. Written by the derivation as it ran, not added afterwards.