Financhill
Sell
40

NBIX Quote, Financials, Valuation and Earnings

Last price:
$110.50
Seasonality move :
6.8%
Day range:
$112.15 - $114.43
52-week range:
$105.18 - $157.98
Dividend yield:
0%
P/E ratio:
34.40x
P/S ratio:
4.98x
P/B ratio:
4.36x
Volume:
800.8K
Avg. volume:
1.3M
1-year change:
-17.95%
Market cap:
$11.3B
Revenue:
$2.4B
EPS (TTM):
$3.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.1B $1.5B $1.9B $2.4B
Revenue Growth (YoY) 32.71% 8.38% 31.34% 26.76% 24.81%
 
Cost of Revenues $10.1M $14.3M $23.2M $39.7M $34M
Gross Profit $1B $1.1B $1.5B $1.8B $2.3B
Gross Profit Margin 99.03% 98.74% 98.44% 97.9% 98.56%
 
R&D Expenses $275M $328.1M $463.8M $565M $731.1M
Selling, General & Admin $433.3M $583.3M $752.7M $887.6M $1B
Other Inc / (Exp) -$188M -$80.6M -$39.2M -$115.5M -$61.4M
Operating Expenses $708.3M $911.4M $1.2B $1.5B $1.7B
Operating Income $327.5M $207.8M $249M $394.8M $583M
 
Net Interest Expenses $32.8M $25.8M -- -- $35.6M
EBT. Incl. Unusual Items $106.7M $101.4M $213.9M $332.1M $486M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$300.6M $11.8M $59.4M $82.4M $144.7M
Net Income to Company $407.3M $89.6M $154.5M $249.7M $341.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $407.3M $89.6M $154.5M $249.7M $341.3M
 
Basic EPS (Cont. Ops) $4.38 $0.95 $1.61 $2.56 $3.40
Diluted EPS (Cont. Ops) $4.16 $0.92 $1.56 $2.47 $3.29
Weighted Average Basic Share $93.1M $94.6M $95.8M $97.7M $100.4M
Weighted Average Diluted Share $97.8M $97.9M $98.9M $101M $103.7M
 
EBITDA $148.1M $138.1M $264.6M $416.1M $639.7M
EBIT $139.5M $127.2M $249M $394.8M $612.6M
 
Revenue (Reported) $1B $1.1B $1.5B $1.9B $2.4B
Operating Income (Reported) $327.5M $207.8M $249M $394.8M $583M
Operating Income (Adjusted) $139.5M $127.2M $249M $394.8M $612.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $247.9M $312M $412M $515.2M $627.7M
Revenue Growth (YoY) 1.56% 25.86% 32.05% 25.05% 21.84%
 
Cost of Revenues $2.9M $4.1M $7.7M $8.5M $9.3M
Gross Profit $245M $307.9M $404.3M $506.7M $618.4M
Gross Profit Margin 98.83% 98.69% 98.13% 98.35% 98.52%
 
R&D Expenses $66.7M $87.4M $118M $137.5M $185.6M
Selling, General & Admin $106.5M $156.5M $182.9M $218.9M $287.8M
Other Inc / (Exp) -$22.3M -$71.2M $4.4M -$4.9M $53.2M
Operating Expenses $173.2M $243.9M $300.9M $356.4M $473.4M
Operating Income $71.8M $64M $103.4M $150.3M $145M
 
Net Interest Expenses $7.8M $6.6M -- -- --
EBT. Incl. Unusual Items $41.7M -$13.8M $117.9M $198.2M $162.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$306.2M -$6.5M $28.9M $50.5M $59.5M
Net Income to Company $347.9M -$7.3M $89M $147.7M $103.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $347.9M -$7.3M $89M $147.7M $103.1M
 
Basic EPS (Cont. Ops) $3.72 -$0.08 $0.92 $1.50 $1.03
Diluted EPS (Cont. Ops) $3.58 -$0.08 $0.88 $1.44 $1.00
Weighted Average Basic Share $93.4M $94.9M $96.4M $98.3M $99.8M
Weighted Average Diluted Share $97.2M $97.9M $100.7M $102.2M $102.8M
 
EBITDA $51.7M -$4.2M $151.4M $156M $181.7M
EBIT $49.5M -$7.2M $147M $150.3M $174.6M
 
Revenue (Reported) $247.9M $312M $412M $515.2M $627.7M
Operating Income (Reported) $71.8M $64M $103.4M $150.3M $145M
Operating Income (Adjusted) $49.5M -$7.2M $147M $150.3M $174.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.1B $1.5B $1.9B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1M $14.3M $23.2M $39.7M $34M
Gross Profit $1B $1.1B $1.5B $1.8B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $275M $328.1M $463.8M $565M $731.1M
Selling, General & Admin $433.3M $583.3M $752.7M $887.6M $1B
Other Inc / (Exp) -$188M -$80.6M -$39.2M -$114.4M -$60.3M
Operating Expenses $708.3M $911.4M $1.2B $1.5B $1.7B
Operating Income $327.5M $207.8M $249M $394.8M $583M
 
Net Interest Expenses $32.8M $25.8M -- $1.1M $1.1M
EBT. Incl. Unusual Items $106.7M $101.4M $213.9M $332.1M $486M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$300.6M $11.8M $59.4M $82.4M $144.7M
Net Income to Company $407.3M $89.6M $154.5M $249.7M $341.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $407.3M $89.6M $154.5M $249.7M $341.3M
 
Basic EPS (Cont. Ops) $4.36 $0.95 $1.61 $2.54 $3.38
Diluted EPS (Cont. Ops) $4.16 $0.91 $1.53 $2.42 $3.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $148.1M $138.1M $264.6M $284.2M $570M
EBIT $139.5M $127.2M $249M $262.9M $542.9M
 
Revenue (Reported) $1B $1.1B $1.5B $1.9B $2.4B
Operating Income (Reported) $327.5M $207.8M $249M $394.8M $583M
Operating Income (Adjusted) $139.5M $127.2M $249M $262.9M $542.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.5B $1.9B $2.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.3M $23.2M $39.7M $34M --
Gross Profit $1.1B $1.5B $1.8B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $328.1M $463.8M $565M $731.1M --
Selling, General & Admin $583.3M $752.7M $887.6M $1B --
Other Inc / (Exp) -$80.6M -$39.2M -$114.4M -$60.3M --
Operating Expenses $911.4M $1.2B $1.5B $1.7B --
Operating Income $207.8M $249M $394.8M $583M --
 
Net Interest Expenses $25.8M $6M $1.1M $50.8M --
EBT. Incl. Unusual Items $101.4M $213.9M $332.1M $486M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.8M $59.4M $82.4M $144.7M --
Net Income to Company $89.6M $154.5M $249.7M $341.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $89.6M $154.5M $249.7M $341.3M --
 
Basic EPS (Cont. Ops) $0.95 $1.61 $2.54 $3.38 --
Diluted EPS (Cont. Ops) $0.91 $1.53 $2.42 $3.29 --
Weighted Average Basic Share $378.4M $383.1M $390.9M $401.5M --
Weighted Average Diluted Share $391.5M $392.9M $400.6M $414.6M --
 
EBITDA $138.1M $264.6M $284.2M $570M --
EBIT $127.2M $249M $262.9M $542.9M --
 
Revenue (Reported) $1.1B $1.5B $1.9B $2.4B --
Operating Income (Reported) $207.8M $249M $394.8M $583M --
Operating Income (Adjusted) $127.2M $249M $262.9M $542.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $187.1M $340.8M $262.9M $251.1M $233M
Short Term Investments $613.9M $370.5M $726.4M $780.5M $843.1M
Accounts Receivable, Net $157.1M $185.5M $350M $439.3M $479.1M
Inventory $28M $30.5M $35.1M $38.3M $57.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.1M $45.5M $79.1M $97.8M $112.1M
Total Current Assets $1B $972.8M $1.5B $1.6B $1.7B
 
Property Plant And Equipment $127.4M $155.8M $145.6M $347.3M $592M
Long-Term Investments $265.3M $624.4M $401.5M $849.4M $864.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $35.5M $36.5M
Other Long-Term Assets $6.4M $4.4M $25M $49.6M $15.5M
Total Assets $1.7B $2.1B $2.4B $3.3B $3.7B
 
Accounts Payable $39.4M $51.5M $67.3M $133.3M $110M
Accrued Expenses $56.5M $61M $66.6M $90M $100M
Current Portion Of Long-Term Debt -- -- $169.4M $170.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $17.8M $20M $20.7M $35.9M $46M
Total Current Liabilities $186.5M $245.8M $537.7M $654.8M $507.7M
 
Long-Term Debt $317.9M $335.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $608.5M $698.5M $660.9M $1B $1.1B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -- -$1.7M -$7.9M $7M $5.8M
Common Equity $1.1B $1.4B $1.7B $2.2B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $1.7B $2.2B $2.6B
 
Total Liabilities and Equity $1.7B $2.1B $2.4B $3.3B $3.7B
Cash and Short Terms $801M $711.3M $989.3M $1B $1.1B
Total Debt $317.9M $335.1M $169.4M $170.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $187.1M $340.8M $262.9M $251.1M $233M
Short Term Investments $613.9M $370.5M $726.4M $780.5M $843.1M
Accounts Receivable, Net $157.1M $185.5M $350M $439.3M $479.1M
Inventory $28M $30.5M $35.1M $38.3M $57.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.1M $45.5M $79.1M $97.8M $112.1M
Total Current Assets $1B $972.8M $1.5B $1.6B $1.7B
 
Property Plant And Equipment $127.4M $155.8M $145.6M $347.3M $592M
Long-Term Investments $265.3M $624.4M $401.5M $849.4M $864.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $35.5M $36.5M
Other Long-Term Assets $6.4M $4.4M $25M $49.6M $15.5M
Total Assets $1.7B $2.1B $2.4B $3.3B $3.7B
 
Accounts Payable $39.4M $51.5M $67.3M $133.3M $110M
Accrued Expenses $56.5M $61M $66.6M $90M $100M
Current Portion Of Long-Term Debt -- -- $169.4M $170.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $17.8M $20M $20.7M $35.9M $46M
Total Current Liabilities $186.5M $245.8M $537.7M $654.8M $507.7M
 
Long-Term Debt $317.9M $335.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $608.5M $698.5M $660.9M $1B $1.1B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -- -$1.7M -$7.9M $7M $5.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $1.7B $2.2B $2.6B
 
Total Liabilities and Equity $1.7B $2.1B $2.4B $3.3B $3.7B
Cash and Short Terms $801M $711.3M $989.3M $1B $1.1B
Total Debt $317.9M $335.1M $169.4M $170.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $407.3M $89.6M $154.5M $249.7M $341.3M
Depreciation & Amoritzation $8.6M $10.9M $15.6M $21.3M $27.1M
Stock-Based Compensation $100M $134.2M $173.1M $194.3M $195.5M
Change in Accounts Receivable -$30.5M -$28.4M -$162.2M -$89.3M -$39.8M
Change in Inventories -$10.7M -$2.5M -$2.6M $5.4M -$19.1M
Cash From Operations $228.5M $256.5M $339.4M $389.9M $595.4M
 
Capital Expenditures $10.9M $23.4M $16.5M $28.3M $38.2M
Cash Acquisitions -- -- -$42.7M -- --
Cash From Investing $4.1M -$130.2M -$177.1M -$467.1M -$126.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$186.9M -$100K -$279M -- -$308.8M
Repurchase of Common Stock -- -- -- -- -$300M
Other Financing Activities -- -- -- -- --
Cash From Financing -$157.8M $27.4M -$234.3M $65.3M -$486.7M
 
Beginning Cash (CF) $115.5M $190.3M $344M $270.7M $259.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.8M $153.7M -$72M -$11.9M -$18.1M
Ending Cash (CF) $190.3M $344M $270.7M $259.1M $241M
 
Levered Free Cash Flow $217.6M $233.1M $322.9M $361.6M $557.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $347.9M -$7.3M $89M $147.7M $103.1M
Depreciation & Amoritzation $2.2M $3M $4.4M $5.7M $7.1M
Stock-Based Compensation $21M $35.6M $43.5M $38.1M $66.4M
Change in Accounts Receivable -$200K -$21.7M -$46.5M -$21.4M $2M
Change in Inventories -$7.3M -$5M $3.9M -$900K -$11.6M
Cash From Operations $94.5M $4.2M $143M $123.5M $242.5M
 
Capital Expenditures $4.5M $8.9M $1.8M $5.4M $7.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$147.7M $23.7M -$115.6M -$201.8M -$68.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$186.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$185M $1.8M $24.6M $35.4M -$290M
 
Beginning Cash (CF) $428.5M $314.3M $220M $301.7M $357.1M
Foreign Exchange Rate Adjustment -- -- -- $300K -$300K
Additions / Reductions -$238.2M $29.7M $52M -$42.9M -$115.8M
Ending Cash (CF) $190.3M $344M $270.7M $259.1M $241M
 
Levered Free Cash Flow $90M -$4.7M $141.2M $118.1M $235.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $407.3M $89.6M $154.5M $249.7M $341.3M
Depreciation & Amoritzation $8.6M $10.9M $15.6M $21.3M $27.1M
Stock-Based Compensation $100M $134.2M $173.1M $194.3M $195.5M
Change in Accounts Receivable -$30.5M -$28.4M -$162.2M -$89.3M -$39.8M
Change in Inventories -$10.7M -$2.5M -$2.6M $5.4M -$19.1M
Cash From Operations $228.5M $256.5M $339.4M $389.9M $595.4M
 
Capital Expenditures $10.9M $23.4M $16.5M $28.3M $38.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.1M -$130.2M -$177.1M -$467.1M -$126.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$186.9M -$100K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$157.8M $27.4M -$234.3M $65.3M -$486.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.8M $153.7M -$72M -$11.9M -$18.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $217.6M $233.1M $322.9M $361.6M $557.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $89.6M $154.5M $249.7M $341.3M --
Depreciation & Amoritzation $10.9M $15.6M $21.3M $27.1M --
Stock-Based Compensation $134.2M $173.1M $194.3M $195.5M --
Change in Accounts Receivable -$28.4M -$162.2M -$89.3M -$39.8M --
Change in Inventories -$2.5M -$2.6M $5.4M -$19.1M --
Cash From Operations $256.5M $339.4M $389.9M $595.4M --
 
Capital Expenditures $23.4M $16.5M $28.3M $38.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$130.2M -$177.1M -$467.1M -$126.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$100K -$279M -- -$308.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.4M -$234.3M $65.3M -$486.7M --
 
Beginning Cash (CF) $1.2B $1B $852.2M $1.2B --
Foreign Exchange Rate Adjustment -- -- $300K -- --
Additions / Reductions $153.7M -$72M -$11.9M -$18.1M --
Ending Cash (CF) $1.4B $939.8M $840.6M $1.2B --
 
Levered Free Cash Flow $233.1M $322.9M $361.6M $557.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 1.41% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 6.66% over the past day.

Sell
24
AIR alert for Mar 31

AAR [AIR] is down 1.98% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock