Financhill
Sell
41

NTGR Quote, Financials, Valuation and Earnings

Last price:
$28.07
Seasonality move :
-5.65%
Day range:
$27.67 - $29.02
52-week range:
$10.48 - $31.55
Dividend yield:
0%
P/E ratio:
43.29x
P/S ratio:
1.21x
P/B ratio:
1.47x
Volume:
262.3K
Avg. volume:
378.4K
1-year change:
88.35%
Market cap:
$809.6M
Revenue:
$740.8M
EPS (TTM):
$0.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $998.8M $1.3B $1.2B $932.5M $740.8M
Revenue Growth (YoY) -5.67% 25.68% -6.94% -20.17% -20.55%
 
Cost of Revenues $704.5M $883.1M $802.2M $681.9M $491.6M
Gross Profit $294.2M $372.2M $365.8M $250.5M $249.3M
Gross Profit Margin 29.46% 29.65% 31.32% 26.87% 33.65%
 
R&D Expenses $78M $88.8M $93M $88.4M $83.3M
Selling, General & Admin $187.6M $209M $205.6M $196M $194M
Other Inc / (Exp) $844K -$5.2M -$1.3M -$45.4M $6.2M
Operating Expenses $268M $296.6M $299.2M $289M $281.5M
Operating Income $26.2M $75.5M $66.6M -$38.5M -$32.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $29.6M $70.8M $65.5M -$82M -$19.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $12.5M $16.1M -$13M $85.6M
Net Income to Company $25.8M $58.3M $49.4M -$69M -$104.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.8M $58.3M $49.4M -$69M -$104.8M
 
Basic EPS (Cont. Ops) $0.83 $1.95 $1.63 -$2.38 -$3.57
Diluted EPS (Cont. Ops) $0.81 $1.90 $1.59 -$2.38 -$3.57
Weighted Average Basic Share $30.9M $29.9M $30.2M $29M $29.4M
Weighted Average Diluted Share $32M $30.6M $31M $29M $29.4M
 
EBITDA $45.6M $94.5M $80.5M -$28.4M -$25M
EBIT $26.2M $75.5M $66.6M -$38.5M -$32.2M
 
Revenue (Reported) $998.8M $1.3B $1.2B $932.5M $740.8M
Operating Income (Reported) $26.2M $75.5M $66.6M -$38.5M -$32.2M
Operating Income (Adjusted) $26.2M $75.5M $66.6M -$38.5M -$32.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $378.1M $290.2M $249.6M $197.8M $182.9M
Revenue Growth (YoY) 42.22% -23.26% -13.98% -20.73% -7.58%
 
Cost of Revenues $264.6M $203.3M $181.1M $128.9M $126.4M
Gross Profit $113.5M $86.8M $68.5M $68.9M $56.5M
Gross Profit Margin 30.02% 29.93% 27.46% 34.84% 30.89%
 
R&D Expenses $24.5M $23.5M $22.2M $20.7M $20.9M
Selling, General & Admin $56.3M $50.2M $48.2M $47.2M $39.6M
Other Inc / (Exp) -$417K -$132K $638K $665K $103.3M
Operating Expenses $81.3M $73.9M $70.7M $68M $60.5M
Operating Income $32.2M $12.9M -$2.2M $967K -$4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31.7M $12.8M -$1.5M $1.6M $99.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M $3.2M -$4.3M $86.4M $14.2M
Net Income to Company $25.5M $9.6M $2.8M -$84.8M $85.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.5M $9.6M $2.8M -$84.8M $85.1M
 
Basic EPS (Cont. Ops) $0.85 $0.32 $0.10 -$2.87 $2.96
Diluted EPS (Cont. Ops) $0.83 $0.31 $0.10 -$2.87 $2.90
Weighted Average Basic Share $30M $30.3M $28.9M $29.5M $28.7M
Weighted Average Diluted Share $30.7M $30.8M $29M $29.5M $29.4M
 
EBITDA $37M $16M $296K $2.6M -$2.3M
EBIT $32.2M $12.9M -$2.2M $967K -$4M
 
Revenue (Reported) $378.1M $290.2M $249.6M $197.8M $182.9M
Operating Income (Reported) $32.2M $12.9M -$2.2M $967K -$4M
Operating Income (Adjusted) $32.2M $12.9M -$2.2M $967K -$4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.3B $934.6M $801.3M $680M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $810.5M $881.7M $671M $556M $477.8M
Gross Profit $330.6M $402.3M $263.6M $245.3M $202.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $86.2M $93.3M $91.3M $84M $80.6M
Selling, General & Admin $200.5M $211.5M $196.8M $196.3M $184.8M
Other Inc / (Exp) -$4.3M -$784K -$46.9M $8.1M $97.4M
Operating Expenses $289.1M $302.7M $289M $284M $270.5M
Operating Income $41.5M $99.6M -$25.5M -$38.7M -$68.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $37.9M $99.2M -$72.2M -$28.8M $35.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11M $17.9M -$8.2M $80.3M $16.3M
Net Income to Company $26.9M $81.3M -$63.9M -$109.1M $19.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.9M $81.3M -$63.9M -$109.1M $19.6M
 
Basic EPS (Cont. Ops) $0.90 $2.67 -$2.18 -$3.70 $0.71
Diluted EPS (Cont. Ops) $0.88 $2.59 -$2.18 -$3.70 $0.65
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $60.6M $115.2M -$14.6M -$31M -$61.9M
EBIT $41.5M $99.6M -$25.5M -$38.7M -$68.3M
 
Revenue (Reported) $1.1B $1.3B $934.6M $801.3M $680M
Operating Income (Reported) $41.5M $99.6M -$25.5M -$38.7M -$68.3M
Operating Income (Adjusted) $41.5M $99.6M -$25.5M -$38.7M -$68.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $888.1M $916.9M $683.4M $552.2M $491.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $627.1M $625.7M $494.5M $368.6M $354.8M
Gross Profit $261M $291.1M $188.9M $183.6M $136.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65.4M $69.9M $68.2M $63.7M $61M
Selling, General & Admin $152.3M $154.8M $146M $146.4M $137.1M
Other Inc / (Exp) -$4.7M $15K -$45.6M $7.8M $98.9M
Operating Expenses $219.3M $225.4M $215.2M $210.2M $199.1M
Operating Income $41.7M $65.7M -$26.3M -$26.6M -$62.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $37.3M $65.8M -$71.9M -$18.7M $36.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $15.4M -$9M $84.4M $15.1M
Net Income to Company $27.3M $50.4M -$62.9M -$103.1M $21.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.3M $50.4M -$62.9M -$103.1M $21.2M
 
Basic EPS (Cont. Ops) $0.91 $1.65 -$2.15 -$3.49 $0.77
Diluted EPS (Cont. Ops) $0.89 $1.60 -$2.15 -$3.49 $0.71
Weighted Average Basic Share $89.2M $91.5M $87.1M $87.9M $87M
Weighted Average Diluted Share $90.4M $94.1M $87.3M $87.9M $87.6M
 
EBITDA $55.9M $76.7M -$18.5M -$21.1M -$57.8M
EBIT $41.7M $65.7M -$26.3M -$26.6M -$62.6M
 
Revenue (Reported) $888.1M $916.9M $683.4M $552.2M $491.3M
Operating Income (Reported) $41.7M $65.7M -$26.3M -$26.6M -$62.6M
Operating Income (Adjusted) $41.7M $65.7M -$26.3M -$26.6M -$62.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $190.2M $346.5M $263.8M $146.5M $176.7M
Short Term Investments $5.5M $6.9M $7.7M $80.9M $106.9M
Accounts Receivable, Net $277.2M $337.1M $261.2M $277.5M $185.1M
Inventory $235.5M $172.1M $315.7M $299.6M $248.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $35.7M $30.7M $34.8M $29.8M $30.4M
Total Current Assets $744.1M $893.2M $883.1M $834.3M $748M
 
Property Plant And Equipment $46.6M $45.5M $36.5M $50.1M $45.6M
Long-Term Investments $8.1M $8.4M $7.6M $7.9M $8.4M
Goodwill $80.7M $80.7M $80.7M $36.3M $36.3M
Other Intangibles $10.1M $3.9M $1.9M $1.3M --
Other Long-Term Assets $7.2M $6M $5M $4.2M $5.6M
Total Assets $955.8M $1.1B $1.1B $1B $847.1M
 
Accounts Payable $80.5M $90.9M $73.7M $85.6M $46.9M
Accrued Expenses $180.2M $209.2M $215.4M $202.5M $156.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.4M $9.1M $9.2M $11M $11.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $298.4M $365.1M $341M $346M $264.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $347.1M $416.7M $381.7M $398.9M $311.6M
 
Common Stock $30K $30K $29K $29K $30K
Other Common Equity Adj $21K -$35K $149K -$535K $136K
Common Equity $608.7M $689.4M $696.8M $620.9M $535.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $608.7M $689.4M $696.8M $620.9M $535.5M
 
Total Liabilities and Equity $955.8M $1.1B $1.1B $1B $847.1M
Cash and Short Terms $195.7M $353.3M $271.5M $227.4M $283.6M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $300.5M $283.3M $132.9M $131.5M $273.8M
Short Term Investments $6.3M $8.9M $100.3M $96.6M $122M
Accounts Receivable, Net $340M $266.5M $259.9M $200.9M $177.3M
Inventory $144.3M $305.1M $298.1M $280.9M $162M
Prepaid Expenses -- -- -- -- --
Other Current Assets $31.6M $36.2M $38.9M $30.7M $34.3M
Total Current Assets $822.7M $900M $830M $740.6M $769.3M
 
Property Plant And Equipment $46.5M $39.9M $47.6M $48M $41.4M
Long-Term Investments $9.1M $7.9M $7.7M $8.2M $8.5M
Goodwill $80.7M $80.7M $36.3M $36.3M $36.3M
Other Intangibles $5.4M $2M $1.5M -- --
Other Long-Term Assets $6.5M $5.1M $4.4M $5.9M $4M
Total Assets $1B $1.1B $1B $842.5M $862.6M
 
Accounts Payable $87.7M $75.1M $87.4M $47.1M $52M
Accrued Expenses $187.4M $221.3M $192.4M $156.3M $143.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.8M $8.9M $9.9M $11.4M $11.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $326M $345.2M $330.4M $259.9M $271.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $382M $390.2M $382.3M $309.7M $312.3M
 
Common Stock $30K $30K $29K $30K $29K
Other Common Equity Adj -$112K $11K -$115K $9K $152K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $646.3M $708.9M $622.9M $532.8M $550.3M
 
Total Liabilities and Equity $1B $1.1B $1B $842.5M $862.6M
Cash and Short Terms $306.8M $292.2M $233.2M $228M $395.7M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $25.8M $58.3M $49.4M -$69M -$104.8M
Depreciation & Amoritzation $19.4M $18.9M $13.9M $10.1M $7.2M
Stock-Based Compensation $29.1M $30.5M $26M $17.7M $17.9M
Change in Accounts Receivable $26.5M -$59.9M $75.9M -$16.3M $92.4M
Change in Inventories $4.5M $55.5M -$147.4M $12.4M $47.6M
Cash From Operations $13.5M $181.2M -$4.6M -$13.7M $56.9M
 
Capital Expenditures $14.2M $10.3M $9.9M $5.8M $5.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $49.5M -$16.8M -$10M -$79.5M -$27.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$82.5M -$28.9M -$82.7M -$29.2M -$2.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$73.8M -$8.1M -$68.1M -$24M $797K
 
Beginning Cash (CF) $201M $190.2M $346.5M $263.8M $146.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.8M $156.3M -$82.7M -$117.3M $30.2M
Ending Cash (CF) $190.2M $346.5M $263.8M $146.5M $176.7M
 
Levered Free Cash Flow -$705K $170.9M -$14.4M -$19.5M $51.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $25.5M $9.6M $2.8M -$84.8M $85.1M
Depreciation & Amoritzation $4.9M $3M $2.4M $1.6M $1.7M
Stock-Based Compensation $7.2M $6.2M $3.4M $4.3M $5.6M
Change in Accounts Receivable -$62.5M $24.1M -$42M -$21.4M -$30.3M
Change in Inventories $4.5M -$54.2M $2.3M $42.4M $24.8M
Cash From Operations $42.9M -$17M -$15.2M $26.1M $107.7M
 
Capital Expenditures $2.5M $2.4M $2.1M $2M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.5M -$2.6M -$1.5M -$1.6M -$11M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.1M -$30.2M -$1.2M -$637K -$1.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $7.5M -$26.1M $641K $667K -$31K
 
Beginning Cash (CF) $252.6M $328.9M $149M $106.4M $177.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.9M -$45.7M -$16.1M $25.1M $96.7M
Ending Cash (CF) $300.5M $283.3M $132.9M $131.5M $273.8M
 
Levered Free Cash Flow $40.4M -$19.4M -$17.3M $24M $106M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $26.9M $81.3M -$63.9M -$109.1M $19.6M
Depreciation & Amoritzation $19.1M $15.6M $10.8M $7.7M $6.4M
Stock-Based Compensation $31.7M $27.9M $19.2M $18.1M $20.4M
Change in Accounts Receivable -$91.9M $73.5M $6.6M $59M $23.6M
Change in Inventories $124M -$165.4M $3.2M $13.8M $113.4M
Cash From Operations $184.6M $37.6M -$4.9M -$4.4M $199.6M
 
Capital Expenditures $8.5M $11.1M $7.1M $5.2M $8.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.2M -$11.9M -$100.7M $2.1M -$34.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$51.3M -$62.7M -$50.7M -$2.8M -$26.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$36M -$43M -$44.8M $772K -$22.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $132.5M -$17.2M -$150.3M -$1.5M $142.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $176.1M $26.5M -$12M -$9.6M $190.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $27.3M $50.4M -$62.9M -$103.1M $21.2M
Depreciation & Amoritzation $14.2M $10.9M $7.8M $5.5M $4.8M
Stock-Based Compensation $22.7M $20.1M $13.3M $13.6M $16.1M
Change in Accounts Receivable -$62.8M $70.5M $1.3M $76.6M $7.7M
Change in Inventories $84.8M -$136.1M $14.6M $16M $81.8M
Cash From Operations $135.1M -$8.5M -$8.8M $582K $143.3M
 
Capital Expenditures $6.1M $6.9M $4.1M $3.6M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.4M -$7.4M -$98.1M -$16.5M -$23.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$27.3M -$61.1M -$29.1M -$2.7M -$26.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$12.4M -$47.3M -$23.9M $848K -$22.4M
 
Beginning Cash (CF) $647.1M $1B $619.6M $396M $526.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.3M -$63.2M -$130.8M -$15M $97.1M
Ending Cash (CF) $757.4M $975.7M $488.8M $381M $623.5M
 
Levered Free Cash Flow $129M -$15.4M -$12.9M -$3M $136.8M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock