Financial Snapshot

Revenue
$752.2M
TTM
Gross Margin
75.58%
TTM
Net Earnings
$120.7M
TTM
Current Assets
Current Liabilities
Current Ratio
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$3.299B
Q4 2024
Cash
Q4 2024
P/E
32.81
Nov 29, 2024 EST
Free Cash Flow
$444.1M
TTM

Revenues

Revenues

Revenue YoY Change

Revenues

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Revenue $973.4M $1.110B $742.8M $523.8M $619.7M $948.7M $924.3M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $603.9M $620.2M $1.490B $2.065B $1.663B $963.2M $799.0M $479.9M $530.4M $431.4M $365.0M
YoY Change -12.29% 49.41% 41.8% -15.46% -34.68% 2.64% -100.0% -2.62% -58.38% -27.86% 24.22% 72.62% 20.55% 66.49% -9.52% 22.95% 18.19%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

Gross Profit

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Revenue $973.4M $1.110B $742.8M $523.8M $619.7M $948.7M $924.3M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $603.9M $620.2M $1.490B $2.065B $1.663B $963.2M $799.0M $479.9M $530.4M $431.4M $365.0M
Cost Of Revenue $252.3M $219.8M $168.4M $108.7M $105.0M $102.0M $76.49M $58.63M $51.18M $41.73M $49.99M $64.96M $78.38M $228.3M $232.9M $384.9M $1.027B $1.503B $1.241B $620.1M $254.6M $200.3M $235.0M $220.7M $234.1M
Gross Profit $721.1M $890.0M $574.4M $415.2M $514.6M $846.7M $847.8M -$58.63M -$51.18M -$41.73M -$49.99M -$64.96M -$78.38M $754.7M $797.3M $623.9M $463.5M $562.7M $421.6M $343.1M $544.4M $279.7M $295.4M $210.7M $130.9M
Gross Profit Margin 74.08% 80.2% 77.33% 79.26% 83.05% 89.25% 91.72% 132.02% 100.6% 31.11% 27.24% 25.36% 35.62% 68.14% 58.28% 55.69% 48.84% 35.86%

Selling, General & Admin Expense

Research & Development

No data

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

No data

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operational Expenses

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Selling, General & Admin $599.0M $596.4M $519.0M $515.7M $476.3M $436.2M $301.9M $255.9M $293.4M $281.4M $261.1M $271.2M $264.5M $257.7M $226.2M $322.5M $390.3M $334.0M $214.6M $194.8M $185.1M $179.6M $148.2M $93.50M
YoY Change 0.44% 14.91% 0.64% 8.27% 9.19% 44.48% 17.98% -12.78% 4.26% 7.77% -3.72% 2.53% 2.64% 13.93% -29.86% -17.37% 16.86% 55.64% 10.16% 5.24% 3.06% 21.19% 58.5%
% of Gross Profit 67.3% 103.83% 125.01% 100.21% 56.26% 51.45% 35.05% 32.32% 36.26% 69.58% 69.36% 79.22% 62.55% 35.78% 66.18% 60.8% 70.34% 71.43%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $132.5M $145.4M $176.2M $132.3M $198.5M $192.7M $184.7M $137.8M $122.5M $123.7M $108.0M $79.48M $116.8M $103.5M $101.0M $116.0M $141.6M $261.4M $167.2M $105.1M $96.70M $101.4M $93.90M $45.30M $23.50M
YoY Change -8.85% -17.51% 33.19% -33.33% 3.02% 4.32% 34.0% 12.47% -0.96% 14.6% 35.84% -31.94% 12.86% 2.45% -12.93% -18.08% -45.83% 56.34% 59.09% 8.69% -4.64% 7.99% 107.28% 92.77%
% of Gross Profit 18.38% 16.34% 30.68% 31.87% 38.57% 22.76% 21.78% 13.71% 12.67% 18.59% 30.55% 46.45% 39.66% 30.63% 17.76% 36.25% 31.79% 21.5% 17.95%
Operating Expenses $879.8M $860.5M $834.4M $726.3M $781.1M $762.8M $689.4M $484.5M $433.3M $469.2M $452.5M $429.0M $433.6M $407.7M $503.5M $405.6M -$629.2M -$1.034B -$830.7M $210.5M $207.2M $217.7M $208.3M $183.6M $115.1M
YoY Change 2.24% 3.12% 14.88% -7.01% 2.4% 10.65% 42.28% 11.83% -7.66% 3.69% 5.48% -1.06% 6.35% -19.03% 24.12% -164.47% -39.13% 24.43% -494.63% 1.59% -4.82% 4.51% 13.45% 59.51%
Operating Profit -$158.7M $29.54M -$260.0M -$311.2M -$266.5M $83.83M $158.4M -$543.2M -$484.5M -$511.0M -$502.5M -$493.9M -$511.9M $347.0M $293.8M $218.3M $1.093B $1.596B $1.252B $132.6M $337.2M $62.00M $87.10M $27.10M $15.80M
YoY Change -637.4% -111.36% -16.44% 16.78% -417.88% -47.08% -129.16% 12.12% -5.18% 1.68% 1.73% -3.52% -247.51% 18.12% 34.61% -80.02% -31.55% 27.47% 844.42% -60.68% 443.87% -28.82% 221.4% 71.52%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

Interest & Other Expense/Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Interest Expense $845.1M $430.1M $176.2M $330.1M $699.3M $669.9M $465.2M $388.2M $302.2M $273.2M $230.9M $268.6M $228.3M $232.9M $384.9M
YoY Change 96.47% 144.07% -46.61% -52.8% 4.39% 44.01% 19.84% 28.45% 10.6% 18.32% -14.01% 17.64% -1.96% -39.5%
% of Operating Profit 2861.32% 834.25% 422.95% 65.78% 79.25% 176.33%
Other Income/Expense, Net $189.5M $189.9M $170.8M $145.5M $160.6M $194.3M $166.3M $143.1M $117.7M $123.0M $126.3M $125.7M $128.7M $113.4M $119.8M $100.2M -$1.005B -$1.473B -$1.114B $158.4M -$92.10M -$5.600M -$1.200M -$5.900M
YoY Change -0.18% 11.17% 17.4% -9.41% -17.35% 16.81% 16.21% 21.61% -4.34% -2.6% 0.51% -2.39% 13.51% -5.3% 19.51% -109.98% -31.79% 32.19% -803.35% -271.99% 1544.64% 366.67% -79.66%

Income/Loss

Pretax Income

Income Tax

Net Profits/Loss

Pretax Income YoY Change

Income Tax Rate

Net Profits/Loss YoY Change

Basic EPS

Net Income To Revenue Ratio

Pretax & Net Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Pretax Income $228.6M $74.19M $509.5M $502.1M $450.5M $176.7M $286.3M $226.7M $398.8M $420.6M $469.5M $465.5M $274.5M $321.8M $302.5M $215.7M $62.10M $74.20M $116.7M $291.1M $245.0M $56.40M $85.90M $21.10M $15.70M
YoY Change 208.11% -85.44% 1.47% 11.46% 154.88% -38.26% 26.3% -43.16% -5.19% -10.41% 0.86% 69.59% -14.69% 6.39% 40.22% 247.34% -16.31% -36.42% -59.91% 18.82% 334.4% -34.34% 307.11% 34.39%
Income Tax $52.67M $19.75M $113.2M $115.8M $100.9M $35.45M $58.77M $64.86M $141.3M $152.4M $160.2M $161.2M $96.08M $117.5M $113.4M $76.57M $17.90M $21.70M $36.20M $100.6M $85.20M $19.30M $27.70M $0.00 $0.00
% Of Pretax Income 23.04% 26.63% 22.22% 23.07% 22.39% 20.06% 20.53% 28.61% 35.43% 36.23% 34.13% 34.63% 35.0% 36.5% 37.5% 35.5% 28.82% 29.25% 31.02% 34.56% 34.78% 34.22% 32.25% 0.0% 0.0%
Net Earnings $184.0M $91.53M $407.3M $393.3M $352.4M $141.8M $227.9M $173.2M $256.8M $268.0M $307.6M $302.7M $178.0M $204.3M $189.0M $139.1M $46.10M $49.90M $82.50M $192.9M $159.8M $37.20M $58.60M $20.50M $15.70M
YoY Change 101.07% -77.53% 3.58% 11.59% 148.54% -37.78% 31.62% -32.55% -4.19% -12.88% 1.63% 70.04% -12.89% 8.09% 35.87% 201.79% -7.62% -39.52% -57.23% 20.71% 329.57% -36.52% 185.85% 30.57%
Net Earnings / Revenue 18.91% 8.25% 54.84% 75.08% 56.88% 14.95% 24.66% 31.3% 22.43% 3.09% 2.42% 4.96% 20.03% 20.0% 7.75% 11.05% 4.75% 4.3%
Basic Earnings Per Share $5.02 $2.45 $10.83 $10.20 $9.02 $3.54 $3.76 $4.24 $3.82 $2.79
Diluted Earnings Per Share $5.02 $2.45 $10.83 $10.20 $9.02 $3.54 $5.641M $4.144M $6.014M $5.890M $6.615M $6.496M $3.74 $4.23 $3.81 $2.78 $935.1K $1.004M $1.539M $3.586M $2.981M $817.6K $1.302M $455.6K $382.0K

Assets & Liabilities

Cash & Short-Term Investments

Cash & Equivalents

Cash To Operating Expenses Ratio

Inventory

No data

Receivables

Total Short-Term Assets

Property, Plant And Equipment

Long-Term Investments

Total Long-Term Assets

Total Assets

Net Income To Total Assets Percentage

Accounts Payable

Short-Term Debt

Long Term Debt Due

No data

Total Short-Term Liabilities

Long-Term Debt

Other Long-Term Liabilities

Total Long-Term Liabilities

Total Liabilities

Short-Term To Long-Term Debt Ratio

Short-Term Assets To Debt Ratio

Long-Term Debt To Net Income Ratio

Assets & Liabilities

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Cash & Short-Term Investments $168.1M $118.1M $125.6M $121.0M $134.0M $121.0M $67.00M $70.00M $64.00M $130.0M $63.00M $66.00M $43.00M $284.0M $338.0M $190.0M $112.0M $102.0M $104.0M $40.00M $198.0M $40.00M $36.00M
YoY Change 42.29% -5.91% 3.77% -9.7% 10.74% 80.6% -4.29% 9.38% -50.77% 106.35% -4.55% 53.49% -84.86% -15.98% 77.89% 69.64% 9.8% -1.92% 160.0% -79.8% 395.0% 11.11%
Cash & Equivalents $168.1M $118.1M $125.6M $121.0M $134.0M $121.0M $67.00M $70.00M $64.00M $130.0M $63.00M $66.00M $43.00M $284.0M $338.0M $190.0M $112.0M $102.0M $104.0M $40.00M $198.0M $40.00M $36.00M
Short-Term Investments
Other Short-Term Assets
YoY Change
Inventory
Prepaid Expenses
Receivables $196.2M $194.9M $163.3M $76.00M $115.0M $60.00M $54.00M $44.00M $51.00M $28.06B $25.96B $24.89B $24.36B $24.09B $23.97B $25.46B $26.79B $23.84B $20.30B $13.49B $10.47B $8.574B $7.438B
Other Receivables $0.00 $0.00 $0.00 $0.00 $734.0M $679.0M $431.0M $391.0M $384.0M $0.00 $0.00 $308.0M $308.0M $318.0M $329.0M $472.0M $594.0M $503.0M $395.0M $251.0M $196.0M $177.0M $181.0M
Total Short-Term Assets $364.3M $313.0M $288.9M $197.0M $983.0M $860.0M $552.0M $505.0M $499.0M $28.19B $26.03B $25.27B $24.71B $24.69B $24.64B $26.12B $27.49B $24.44B $20.80B $13.78B $10.87B $8.791B $7.655B
YoY Change 16.39% 8.35% 46.64% -79.96% 14.3% 55.8% 9.31% 1.2% -98.23% 8.3% 3.0% 2.25% 0.1% 0.21% -5.67% -5.0% 12.47% 17.54% 50.91% 26.81% 23.62% 14.84%
Property, Plant & Equipment $140.6M $137.4M $133.7M $142.0M $381.0M $345.0M $248.0M $124.0M $80.00M $46.00M $34.00M $32.00M $35.00M $31.00M $27.00M $39.00M $56.00M $62.00M $37.00M $30.00M $19.00M $13.00M $9.000M
YoY Change 2.33% 2.73% -5.83% -62.73% 10.43% 39.11% 100.0% 55.0% 73.91% 35.29% 6.25% -8.57% 12.9% 14.81% -30.77% -30.36% -9.68% 67.57% 23.33% 57.89% 46.15% 44.44%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $1.871B $2.112B $1.589B $993.0M $247.0M $249.0M $241.0M $254.0M $304.0M $236.0M $192.0M $83.00M $51.00M $43.00M
YoY Change -11.41% 32.92% 60.01% 302.02% -0.8% 3.32% -5.12% -16.45% 28.81% 22.92% 131.33% 62.75% 18.6%
Other Assets $875.3M $1.239B $1.069B $837.0M $1.089B $1.071B $875.0M $1.101B $977.0M $969.0M $903.0M $912.0M $724.0M $757.0M $717.0M $1.158B $1.009B $1.699B $1.542B $1.263B $957.0M $876.0M $401.0M
YoY Change -29.38% 15.99% 27.67% -23.14% 1.68% 22.4% -20.53% 12.69% 0.83% 7.31% -0.99% 25.97% -4.36% 5.58% -38.08% 14.77% -40.61% 10.18% 22.09% 31.97% 9.25% 118.45%
Total Long-Term Assets $16.37B $19.06B $21.39B $22.45B $22.73B $24.36B $23.41B $26.69B $29.92B $1.912B $1.744B $1.340B $1.139B $1.206B $1.240B $1.738B $1.672B $2.353B $2.003B $1.380B $1.065B $976.0M $480.0M
YoY Change -14.11% -10.88% -4.72% -1.22% -6.71% 4.05% -12.28% -10.8% 1464.85% 9.63% 30.15% 17.65% -5.56% -2.74% -28.65% 3.95% -28.94% 17.47% 45.14% 29.58% 9.12% 103.33%
Total Assets $16.74B $19.37B $21.68B $22.65B $23.71B $25.22B $23.96B $27.19B $30.42B $30.10B $27.77B $26.61B $25.85B $25.89B $25.88B $27.86B $29.16B $26.80B $22.80B $15.16B $11.93B $9.767B $8.135B
YoY Change
Accounts Payable $425.5M $348.3M $366.0M $301.0M $438.0M $370.0M $187.0M $120.0M $145.0M $118.0M $168.0M $97.00M $110.0M $89.00M $92.00M $161.0M $82.00M $154.0M $153.0M $249.0M $132.0M $66.00M
YoY Change 22.16% -4.83% 21.6% -31.28% 18.38% 97.86% 55.83% -17.24% 22.88% -29.76% 73.2% -11.82% 23.6% -3.26% -42.86% 96.34% -46.75% 0.65% -38.55% 100.0%
Accrued Expenses $54.48M $56.46M $25.57M $53.00M $86.00M $62.00M $50.00M $46.00M $32.00M $26.00M $22.00M $15.00M $20.00M $19.00M $20.00M $82.00M $129.0M $120.0M $94.00M $49.00M $20.00M $21.00M
YoY Change -3.51% 120.86% -51.76% -38.37% 38.71% 24.0% 8.7% 43.75% 23.08% 18.18% 46.67% -25.0% 5.26% -5.0% -75.61% -36.43% 7.5% 27.66% 91.84% -4.76%
Deferred Revenue
YoY Change
Short-Term Debt $743.6M $691.3M $344.3M $55.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 7.56% 100.78% 526.03%
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $1.224B $1.096B $735.9M $409.0M $524.0M $432.0M $237.0M $166.0M $177.0M $144.0M $190.0M $112.0M $130.0M $108.0M $112.0M $243.0M $211.0M $274.0M $247.0M $298.0M $152.0M $87.00M
YoY Change 11.63% 48.95% 79.92% -21.95% 21.3% 82.28% 42.77% -6.21% 22.92% -24.21% 69.64% -13.85% 20.37% -3.57% -53.91% 15.17% -22.99% 10.93% -17.11% 74.71%
Long-Term Debt $11.83B $14.64B $17.63B $19.32B $20.53B $22.22B $21.36B $24.67B $28.11B $28.03B $25.96B $25.10B $24.44B $24.67B $24.81B $26.79B $28.12B $25.56B $21.67B $14.30B $11.37B $9.448B $7.926B
YoY Change -19.19% -16.98% -8.75% -5.88% -7.61% 4.04% -13.42% -12.23% 0.28% 7.98% 3.41% 2.72% -0.96% -0.54% -7.4% -4.72% 9.99% 17.94% 51.56% 25.82% 20.3% 19.2%
Other Long-Term Liabilities $462.7M $440.8M $358.2M $288.0M $265.0M $256.0M $205.0M $288.0M $245.0M $201.0M $182.0M $233.0M $222.0M $207.0M $175.0M $181.0M $227.0M $289.0M $228.0M $104.0M $260.0M $58.00M $57.00M
YoY Change 4.97% 23.06% 24.39% 8.68% 3.52% 24.88% -28.82% 17.55% 21.89% 10.44% -21.89% 4.95% 7.25% 18.29% -3.31% -20.26% -21.45% 26.75% 119.23% -60.0% 348.28% 1.75%
Total Long-Term Liabilities $12.29B $15.08B $17.99B $19.61B $20.79B $22.48B $21.56B $24.96B $28.35B $28.23B $26.14B $25.33B $24.66B $24.88B $24.98B $26.97B $28.34B $25.85B $21.90B $14.41B $11.63B $9.506B $7.983B
YoY Change -18.48% -16.18% -8.26% -5.7% -7.48% 4.23% -13.6% -11.97% 0.44% 8.0% 3.18% 2.74% -0.89% -0.4% -7.38% -4.85% 9.64% 18.03% 52.04% 23.9% 22.3% 19.08%
Total Liabilities $13.47B $16.18B $18.73B $20.01B $21.32B $22.92B $21.82B $25.13B $28.54B $28.37B $26.33B $25.44B $24.79B $24.99B $25.09B $27.21B $28.55B $26.13B $22.15B $14.70B $11.63B $9.657B $8.071B
YoY Change -16.7% -13.63% -6.43% -6.13% -6.96% 5.05% -13.19% -11.93% 0.57% 7.77% 3.47% 2.65% -0.8% -0.42% -7.79% -4.7% 9.3% 17.95% 50.63% 26.46% 20.4% 19.65%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Basic Shares Outstanding 36.64M shares 37.42M shares 37.60M shares 38.57M shares 39.06M shares 40.05M shares 47.01M shares 47.86M shares 49.13M shares 49.48M shares
Diluted Shares Outstanding 36.64M shares 37.42M shares 37.60M shares 38.57M shares 39.06M shares 40.05M shares 47.24M shares 48.05M shares 49.33M shares 49.69M shares
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

Stock Price

Market Cap: $3.9601 Billion

About NELNET INC

Nelnet, Inc. engages in loan servicing and education technology, services, and payment processing. The company is headquartered in Lincoln, Nebraska and currently employs 7,550 full-time employees. The company went IPO on 2003-12-11. The firm's segments include Loan Servicing and Systems (LSS), Education Technology Services and Payments (ETSP), Asset Generation and Management (AGM), and Nelnet Bank. The LSS segment is focused on student and consumer loan servicing, loan servicing-related technology solutions and outsourcing business services. This segment includes the brands Nelnet Diversified Solutions, Nelnet Government Services and others. The ETSP segment provides education and payment technology and services for K-12 schools, higher education institutions, churches, and businesses in the United States and internationally. The AGM segment includes the acquisition and management of student and other loan assets, including investment interests therein. The Nelnet Bank includes an Internet Utah-chartered industrial bank focused on the private education and unsecured consumer loan markets.

Industry: Personal Credit Institutions Peers: BREAD FINANCIAL HOLDINGS, INC. AMERICAN EXPRESS CO CREDIT ACCEPTANCE CORP FirstCash Holdings, Inc. NAVIENT CORP OneMain Holdings, Inc. PRA GROUP INC SLM Corp SoFi Technologies, Inc. Upstart Holdings, Inc.