Saturday 17 October 2026
Export NL’s income statement to Excel — free account
NLI Holdings, Inc.
NL Industrials Security & Protection Services
NLI Holdings, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $158.3 million, up 8.46% from fiscal 2024. In the quarter to June 2026, revenue grew 8.05%, EPS grew 1,700.0%, free cash flow grew 65.7% and total debt was flat, each against the same quarter a year earlier.
6.63
0.12
−1.78%
Follow NL
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
26.56 | 5.55 | 0.00 | 7.38 | 15.93 | 7.05 | 9.36 | 0.00 | 5.63 | 0.00 |
Piotroski F-Score |
6 | 5 | 4 | 7 | 5 | 7 | 4 | 4 | 3 | 4 |
P/S ratio |
3.80 | 5.74 | 1.45 | 1.53 | 2.04 | 2.56 | 1.89 | 1.68 | 2.60 | 1.69 |
Altman Z-Score |
2.19 | 3.11 | 1.03 | 1.63 | 1.85 | 2.35 | 2.32 | 2.33 | 2.94 | 3.36 |
Altman Z″-Score (non-manufacturers) |
3.52 | 4.51 | 2.93 | 4.53 | 4.94 | 5.45 | 5.54 | 6.13 | 6.57 | 8.40 |
P/FCF ratio |
16.90 | 40.62 | 12.25 | 7.85 | 13.49 | 26.72 | 13.57 | 7.54 | 13.02 | 0.00 |
Beneish M-Score |
(2.51) | (1.20) | (3.97) | (2.30) | (2.54) | (1.91) | (2.21) | (2.89) | (2.41) | (2.58) |
P/Operating CF |
42.38 | 187.90 | (32.75) | 19.00 | 23.62 | 49.16 | 22.21 | 12.56 | 42.26 | (64.40) |
Dividend Safety Score |
— | — | — | — | — | — | — | — | — | 20 |
P/B ratio |
2.13 | 1.82 | 0.56 | 0.58 | 0.70 | 0.94 | 0.78 | 0.69 | 0.91 | 0.71 |
Price to Tangible BV |
2.48 | 1.97 | 0.62 | 0.64 | 0.76 | 1.01 | 0.84 | 0.74 | 0.98 | 0.76 |
EV/Sales |
2.92 | 4.84 | 0.44 | 0.47 | 0.82 | 1.50 | 1.04 | 0.64 | 1.35 | 0.97 |
EV/EBITDA |
103.79 | 99.72 | 0.00 | 28.26 | 15.19 | 14.78 | 9.82 | 5.71 | 4.72 | 10.75 |
EV/Operating CF |
11.46 | 29.07 | 3.02 | 2.14 | 4.94 | 12.03 | 6.46 | 2.79 | 7.68 | (4.23) |
EV/FCF |
12.96 | 34.23 | 3.69 | 2.42 | 5.43 | 15.67 | 7.49 | 2.88 | 6.74 | (3.84) |
Quick Ratio |
3.50 | 5.83 | 1.64 | 4.86 | 5.50 | 5.41 | 5.00 | 6.09 | 2.28 | 6.20 |
Current Ratio |
4.02 | 6.67 | 2.05 | 5.52 | 6.22 | 6.33 | 6.05 | 7.17 | 2.61 | 7.77 |
Net Debt/EBITDA |
(31.53) | (18.62) | 2.09 | (63.55) | (22.52) | (10.42) | (7.98) | (9.23) | (4.41) | (7.90) |
Debt/Assets |
0.13% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.11% |
Debt/Equity |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Asset Turnover |
0.30 | 0.24 | 0.22 | 0.22 | 0.21 | 0.25 | 0.28 | 0.27 | 0.25 | 0.30 |
Operating CF/Net income |
1.81 | 0.16 | (0.42) | 1.06 | 1.30 | 0.34 | 0.80 | (16.03) | 0.38 | 0.96 |
Capex/Depreciation |
(0.85) | (0.75) | (0.90) | (0.86) | (0.45) | (1.07) | (0.93) | (0.28) | 0.97 | (1.03) |
Interest Coverage |
(178.75) | 56.63 | (1,639.62) | (2.36) | 1.75 | 9.19 | 14.59 | 18.94 | 71.46 | 13.92 |
| 8.53% | 42.42% | (12.49%) | 8.19% | 4.43% | 14.21% | 8.59% | (0.58%) | 16.65% | (9.54%) | |
| 4.17% | 24.79% | (7.47%) | 4.68% | 2.66% | 8.95% | 5.61% | (0.39%) | 11.64% | (7.26%) | |
ROIC |
(0.46%) | 0.42% | (20.60%) | (0.51%) | 0.75% | 2.78% | 3.28% | 3.93% | 10.17% | 2.53% |
Return on Tangible Assets |
12.13% | 80.84% | (34.95%) | 15.58% | 8.50% | 26.63% | 17.76% | (1.08%) | 39.33% | (23.20%) |
Average Days of Receivables |
35.47 | 40.52 | 40.85 | 36.75 | 36.50 | 40.46 | 40.55 | 40.12 | 59.37 | 31.82 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
17.99% | 17.48% | 17.31% | 17.14% | 18.36% | 15.78% | 14.03% | 14.75% | 16.68% | 16.16% |
Intangible Assets out of Total Assets |
0.07 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.06 |
Share Based Compensation of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Graham Net Nets |
(0.16) | (0.11) | (0.45) | (0.34) | (0.18) | (0.05) | (0.04) | 0.12 | 0.20 | 0.27 |
Graham Number |
5.36 | 19.70 | 0.00 | 8.95 | 6.81 | 13.65 | 11.32 | 0.00 | 16.26 | 0.00 |
Earnings Yield |
3.76% | 18.03% | (23.93%) | 13.55% | 6.28% | 14.19% | 10.68% | (0.72%) | 17.76% | (14.08%) |
Free Cash Flow Yield |
5.92% | 2.46% | 8.16% | 12.73% | 7.41% | 3.74% | 7.37% | 13.26% | 7.68% | (15.02%) |
Revenue per Share |
2.24 | 2.30 | 2.43 | 2.55 | 2.35 | 2.89 | 3.41 | 3.30 | 2.99 | 3.24 |
Operating CF per Share |
0.57 | 0.38 | 0.35 | 0.56 | 0.39 | 0.36 | 0.55 | 0.76 | 0.52 | (0.75) |
Capex per Share |
(0.07) | (0.06) | (0.06) | (0.06) | (0.04) | (0.08) | (0.08) | (0.02) | 0.07 | (0.08) |
Free Cash Flow per Share |
0.50 | 0.32 | 0.29 | 0.50 | 0.35 | 0.28 | 0.48 | 0.73 | 0.60 | (0.82) |
Cash per Share |
1.99 | 2.09 | 2.46 | 2.72 | 2.86 | 3.07 | 2.91 | 3.43 | 3.76 | 2.33 |
Shareholders Equity per Share |
3.99 | 7.25 | 6.23 | 6.71 | 6.88 | 7.89 | 8.25 | 8.02 | 8.52 | 7.71 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
3.99 | 7.25 | 6.23 | 6.71 | 6.88 | 7.89 | 8.25 | 8.02 | 8.52 | 7.71 |
Free Cash Flow |
24.49 | 15.83 | 13.96 | 24.27 | 17.28 | 13.52 | 23.24 | 35.87 | 29.14 | (40.15) |
Working Capital |
92.76 | 111.08 | 85.32 | 134.88 | 143.66 | 163.05 | 161.92 | 187.82 | 146.90 | 139.32 |
Capital Expenditures |
(3.21) | (2.81) | (3.12) | (3.17) | (1.74) | (4.09) | (3.69) | (1.13) | 3.57 | (3.75) |
Net Current Asset Value |
(67.22) | (67.87) | (77.04) | (65.59) | (41.64) | (17.53) | (13.15) | 33.36 | 75.60 | 72.47 |
EV/EBIT |
0.00 | 318.89 | 0.00 | 0.00 | 39.85 | 20.19 | 12.67 | 7.32 | 5.18 | 14.43 |
Capex to Sales |
0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.01 | (0.02) | 0.02 |
Price to Operating Income |
0.00 | 378.45 | 0.00 | 0.00 | 98.92 | 34.42 | 22.96 | 19.15 | 10.02 | 25.03 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.11 | 0.11 | 0.11 | 0.12 | 0.13 | 0.13 | 0.14 | 0.15 | 0.15 | 0.15 |
Cash ROIC |
8.40% | 3.48% | 3.29% | 5.27% | 3.63% | 2.53% | 4.26% | 6.41% | 4.86% | (8.18%) |
Accounts Receivable Turnover |
11.14 | 9.73 | 9.21 | 9.65 | 9.56 | 10.41 | 9.76 | 8.90 | 7.04 | 8.43 |
Accounts Payable Turnover |
7.30 | 5.24 | 5.42 | 5.74 | 9.79 | 32.39 | 33.91 | 33.53 | 30.29 | 34.11 |
Inventory Turnover |
4.91 | 5.09 | 4.92 | 4.81 | 4.45 | 4.46 | 4.14 | 3.62 | 3.54 | 3.75 |
Average Days of Payables |
77.45 | 65.35 | 71.61 | 60.09 | 11.83 | 12.68 | 10.96 | 10.25 | 13.12 | 8.94 |
Days of Inventory on Hand |
74.11 | 72.72 | 78.08 | 78.53 | 81.93 | 95.44 | 96.98 | 100.03 | 99.00 | 100.81 |
Average Receivables |
9.78 | 11.51 | 12.83 | 12.87 | 11.98 | 13.53 | 17.06 | 18.12 | 20.73 | 18.77 |
Average Payables |
10.10 | 14.74 | 14.75 | 14.86 | 8.34 | 3.03 | 3.47 | 3.34 | 3.45 | 3.23 |
Average Inventory |
15.04 | 15.18 | 16.24 | 17.73 | 18.34 | 21.99 | 28.47 | 31.00 | 29.54 | 29.39 |
Average Assets |
367.16 | 468.30 | 549.43 | 552.37 | 552.82 | 572.15 | 603.01 | 593.26 | 577.46 | 521.24 |
Average Common Equity |
179.76 | 273.67 | 328.32 | 315.39 | 331.28 | 360.16 | 393.86 | 397.25 | 403.83 | 396.35 |
Columns are period end dates