Financhill
Sell
19

NVCR Quote, Financials, Valuation and Earnings

Last price:
$16.71
Seasonality move :
3.27%
Day range:
$16.59 - $17.26
52-week range:
$14.17 - $34.13
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.92x
P/B ratio:
5.15x
Volume:
1.6M
Avg. volume:
1.2M
1-year change:
-26.73%
Market cap:
$1.9B
Revenue:
$605.2M
EPS (TTM):
-$1.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $494.4M $535M $537.8M $509.3M $605.2M
Revenue Growth (YoY) 40.72% 8.23% 0.53% -5.3% 18.83%
 
Cost of Revenues $106.5M $114.9M $114.9M $128.3M $137.2M
Gross Profit $387.9M $420.2M $423M $381.1M $468M
Gross Profit Margin 78.46% 78.53% 78.64% 74.81% 77.33%
 
R&D Expenses $132M $201.3M $206.1M $223.1M $209.6M
Selling, General & Admin $225.5M $263.2M $306.4M $390.9M $428.9M
Other Inc / (Exp) $2.6M -$4M -$3.5M -$797K -$717K
Operating Expenses $357.5M $464.5M $512.5M $613.9M $638.5M
Operating Income $30.4M -$44.3M -$89.5M -$232.9M -$170.5M
 
Net Interest Expenses $14.9M $3.7M -- -- --
EBT. Incl. Unusual Items $18.1M -$52.1M -$81.8M -$191.7M -$131.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M $6.3M $10.7M $15.3M $37.5M
Net Income to Company $19.8M -$58.4M -$92.5M -$207M -$168.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.8M -$58.4M -$92.5M -$207M -$168.6M
 
Basic EPS (Cont. Ops) $0.20 -$0.56 -$0.88 -$1.95 -$1.56
Diluted EPS (Cont. Ops) $0.18 -$0.56 -$0.88 -$1.95 -$1.56
Weighted Average Basic Share $100.9M $103.4M $104.7M $106.4M $107.8M
Weighted Average Diluted Share $108.9M $103.4M $104.7M $106.4M $107.8M
 
EBITDA $44.8M -$38.4M -$67.9M -$177.5M -$109.6M
EBIT $35.7M -$48.6M -$78.5M -$188.4M -$120.8M
 
Revenue (Reported) $494.4M $535M $537.8M $509.3M $605.2M
Operating Income (Reported) $30.4M -$44.3M -$89.5M -$232.9M -$170.5M
Operating Income (Adjusted) $35.7M -$48.6M -$78.5M -$188.4M -$120.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $134.7M $137.5M $122.2M $138.5M $155M
Revenue Growth (YoY) 32.28% 2.12% -11.17% 13.36% 11.91%
 
Cost of Revenues $26.4M $27.7M $29.6M $33.7M $38.5M
Gross Profit $108.3M $109.8M $92.6M $104.8M $116.5M
Gross Profit Margin 80.41% 79.84% 75.76% 75.68% 75.15%
 
R&D Expenses $45.9M $42.2M $59.7M $51.6M $53.8M
Selling, General & Admin $62.5M $68.4M $93.1M $94.7M $100.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $108.4M $110.6M $152.8M $146.3M $154.3M
Operating Income -$88K -$806K -$60.2M -$41.5M -$37.9M
 
Net Interest Expenses $2.6M $1.7M -- -- --
EBT. Incl. Unusual Items -$2.7M -$2.5M -$51.1M -$31.6M -$30.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $2.1M $2M $7.1M $4M
Net Income to Company -$4.1M -$4.6M -$53.1M -$38.8M -$34.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$4.6M -$53.1M -$38.8M -$34.3M
 
Basic EPS (Cont. Ops) -$0.04 -$0.04 -$0.50 -$0.36 -$0.31
Diluted EPS (Cont. Ops) -$0.04 -$0.04 -$0.50 -$0.36 -$0.31
Weighted Average Basic Share $102.6M $104.2M $105.7M $107.3M $110.3M
Weighted Average Diluted Share $102.6M $104.2M $105.7M $107.3M $110.3M
 
EBITDA $2.3M $1.8M -$57.5M -$38.7M -$34.5M
EBIT -$88K -$806K -$60.2M -$41.5M -$37.9M
 
Revenue (Reported) $134.7M $137.5M $122.2M $138.5M $155M
Operating Income (Reported) -$88K -$806K -$60.2M -$41.5M -$37.9M
Operating Income (Adjusted) -$88K -$806K -$60.2M -$41.5M -$37.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $527.2M $537.9M $522.5M $525.7M $621.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $108.4M $116.2M $116.8M $132.4M $142M
Gross Profit $418.8M $421.7M $405.7M $393.3M $479.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $152.7M $197.6M $223.6M $215M $211.8M
Selling, General & Admin $232.5M $269.1M $331.1M $392.5M $434.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $385.1M $466.7M $554.7M $607.4M $646.5M
Operating Income $33.7M -$45.1M -$149M -$214.1M -$166.8M
 
Net Interest Expenses $15.2M $2.8M -- -- --
EBT. Incl. Unusual Items $21.2M -$51.9M -$130.4M -$172.3M -$129.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $7M $10.5M $20.4M $34.4M
Net Income to Company $11.7M -$58.9M -$140.9M -$192.7M -$164.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.7M -$58.9M -$140.9M -$192.7M -$164.2M
 
Basic EPS (Cont. Ops) $0.12 -$0.56 -$1.34 -$1.81 -$1.51
Diluted EPS (Cont. Ops) $0.11 -$0.56 -$1.34 -$1.81 -$1.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $48.6M -$38.9M -$127.2M -$158.6M -$105.4M
EBIT $39M -$49.4M -$138M -$169.7M -$117.2M
 
Revenue (Reported) $527.2M $537.9M $522.5M $525.7M $621.7M
Operating Income (Reported) $33.7M -$45.1M -$149M -$214.1M -$166.8M
Operating Income (Adjusted) $39M -$49.4M -$138M -$169.7M -$117.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $134.7M $137.5M $122.2M $138.5M $155M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.4M $27.7M $29.6M $33.7M $38.5M
Gross Profit $108.3M $109.8M $92.6M $104.8M $116.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.9M $42.2M $59.7M $51.6M $53.8M
Selling, General & Admin $62.5M $68.4M $93.1M $94.7M $100.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $108.4M $110.6M $152.8M $146.3M $154.3M
Operating Income -$88K -$806K -$60.2M -$41.5M -$37.9M
 
Net Interest Expenses $2.6M $1.7M -- -- --
EBT. Incl. Unusual Items -$2.7M -$2.5M -$51.1M -$31.6M -$30.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $2.1M $2M $7.1M $4M
Net Income to Company -$4.1M -$4.6M -$53.1M -$38.8M -$34.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$4.6M -$53.1M -$38.8M -$34.3M
 
Basic EPS (Cont. Ops) -$0.04 -$0.04 -$0.50 -$0.36 -$0.31
Diluted EPS (Cont. Ops) -$0.04 -$0.04 -$0.50 -$0.36 -$0.31
Weighted Average Basic Share $102.6M $104.2M $105.7M $107.3M $110.3M
Weighted Average Diluted Share $102.6M $104.2M $105.7M $107.3M $110.3M
 
EBITDA $2.3M $1.8M -$57.5M -$38.7M -$34.5M
EBIT -$88K -$806K -$60.2M -$41.5M -$37.9M
 
Revenue (Reported) $134.7M $137.5M $122.2M $138.5M $155M
Operating Income (Reported) -$88K -$806K -$60.2M -$41.5M -$37.9M
Operating Income (Adjusted) -$88K -$806K -$60.2M -$41.5M -$37.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $234.7M $208.8M $115.3M $240.8M $163.8M
Short Term Investments $607.9M $728.9M $854.1M $669.8M $796.1M
Accounts Receivable, Net $96.7M $93.6M $86.3M $61.2M $74.2M
Inventory $27.4M $24.4M $29.4M $38.2M $35.1M
Prepaid Expenses $4M $4.7M $6.2M $6.8M $7.2M
Other Current Assets -- -- -- -- --
Total Current Assets $999.4M $1.1B $1.1B $1B $1.1B
 
Property Plant And Equipment $41.6M $53.9M $69M $97.7M $119.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.9M $12.1M $11.2M $14M $14.6M
Total Assets $1.1B $1.1B $1.2B $1.1B $1.2B
 
Accounts Payable $53.6M $72.6M $85.2M $94.4M $105.1M
Accrued Expenses $42.2M $52.2M $55.6M $60.2M $71M
Current Portion Of Long-Term Debt -- -- -- -- $558.2M
Current Portion Of Capital Lease Obligations -- -- -- $8.3M $7.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $113.6M $142.6M $158.8M $179.1M $756.4M
 
Long-Term Debt $429.9M $562.2M $565.5M $568.8M $97.3M
Capital Leases -- -- -- -- --
Total Liabilities $575.5M $729M $750.5M $783.6M $880.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$3.8M -$3.2M -$2.4M -$5.5M -$5.5M
Common Equity $476.5M $410.5M $441.2M $362.5M $360.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $476.5M $410.5M $441.2M $362.5M $360.2M
 
Total Liabilities and Equity $1.1B $1.1B $1.2B $1.1B $1.2B
Cash and Short Terms $842.6M $937.7M $969.4M $910.6M $959.9M
Total Debt $429.9M $562.2M $565.5M $568.8M $655.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $314.5M $190.7M $186M $453.8M $127.3M
Short Term Investments $549.9M $741.6M $772.1M $416.4M $801.9M
Accounts Receivable, Net $92.5M $101M $74.8M $60.4M $84.5M
Inventory $28M $29.1M $31.7M $42.4M $39.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1B $1.1B $1.1B $1B $1.1B
 
Property Plant And Equipment $41.6M $57.8M $74.2M $103.8M $145M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.8M $11.8M $11.1M $14.9M $14.5M
Total Assets $1.1B $1.2B $1.2B $1.1B $1.2B
 
Accounts Payable $52.7M $69.2M $81.5M $84.3M $95.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $559M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $110.5M $127.8M $148.8M $160.2M $743.3M
 
Long-Term Debt $559.6M $563M $566.3M $569.7M $97.5M
Capital Leases -- -- -- -- --
Total Liabilities $695.5M $714.3M $742.2M $762.1M $886.9M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$1.9M -$1.3M -$2.7M -$4.1M -$4.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $372.1M $435.9M $432.1M $359.4M $362M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.1B $1.2B
Cash and Short Terms $864.4M $932.3M $958M $870.1M $929.1M
Total Debt $559.6M $563M $566.3M $569.7M $656.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19.8M -$58.4M -$92.5M -$207M -$168.6M
Depreciation & Amoritzation $9.2M $10.3M $10.6M $11M $11.2M
Stock-Based Compensation $75.7M $94.9M $107M $115.6M $160M
Change in Accounts Receivable -$30.4M $5.3M $2.5M $29.4M -$26.4M
Change in Inventories -$2.9M $2.5M -$4.3M -$8.9M $2.6M
Cash From Operations $99.1M $82.8M $30.8M -$73.3M -$26.4M
 
Capital Expenditures $15M $24.2M $21.4M $27.1M $42.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$472.8M -$144.8M -$140M $184.1M -$140.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $558.4M -- -- -- $96.9M
Long-Term Debt Repaid -$150M -$26K -$28K -$10K -$12.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $440.2M $25.7M $15.5M $15.8M $90.3M
 
Beginning Cash (CF) $179.4M $246.2M $209.6M $115.8M $242.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.5M -$36.4M -$93.7M $126.6M -$76.3M
Ending Cash (CF) $246.2M $209.6M $115.8M $242.6M $166.1M
 
Levered Free Cash Flow $84.2M $58.6M $9.4M -$100.4M -$69.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4.1M -$4.6M -$53.1M -$38.8M -$34.3M
Depreciation & Amoritzation $2.4M $2.6M $2.7M $2.8M $3.3M
Stock-Based Compensation $18.9M $25M $39.1M $34.1M $29.6M
Change in Accounts Receivable $4.6M -$7.5M $14.5M -$3.3M -$8.6M
Change in Inventories -$1.3M -$4.8M -$2.7M -$4.7M -$3.9M
Cash From Operations $17.8M -$3.7M -$16.7M -$31.6M -$35.7M
 
Capital Expenditures $4M $5.1M $6.1M $11.8M $10.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $54.2M -$17.4M $82.3M $246.2M -$6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6K -$7K -$7K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8M $3.1M $5.2M $213K $5.2M
 
Beginning Cash (CF) $246.2M $209.6M $115.8M $242.6M $166.1M
Foreign Exchange Rate Adjustment -$102K -$25K $41K -$56K $227K
Additions / Reductions $79.9M -$18M $70.8M $214.9M -$36.9M
Ending Cash (CF) $326M $191.6M $186.6M $457.4M $129.4M
 
Levered Free Cash Flow $13.8M -$8.8M -$22.8M -$43.4M -$46.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.7M -$58.9M -$140.9M -$192.7M -$164.2M
Depreciation & Amoritzation $9.6M $10.5M $10.7M $11.1M $11.7M
Stock-Based Compensation $78M $101.1M $121M $110.6M $155.5M
Change in Accounts Receivable -$6M -$6.8M $24.5M $11.6M -$31.7M
Change in Inventories -$5.4M -$1M -$2.3M -$10.9M $3.3M
Cash From Operations $115M $61.3M $17.7M -$88.2M -$30.5M
 
Capital Expenditures $15.8M $25.3M $22.4M $32.8M $41.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$415.6M -$216.4M -$40.3M $348.1M -$392.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $96.9M
Long-Term Debt Repaid -$150M -$27K -$28K -$3K -$12.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $443.7M $20.9M $17.6M $10.8M $95.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $143.1M -$134.2M -$5M $270.7M -$328M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $99.1M $36M -$4.6M -$121M -$72.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4.1M -$4.6M -$53.1M -$38.8M -$34.3M
Depreciation & Amoritzation $2.4M $2.6M $2.7M $2.8M $3.3M
Stock-Based Compensation $18.9M $25M $39.1M $34.1M $29.6M
Change in Accounts Receivable $4.6M -$7.5M $14.5M -$3.3M -$8.6M
Change in Inventories -$1.3M -$4.8M -$2.7M -$4.7M -$3.9M
Cash From Operations $17.8M -$3.7M -$16.7M -$31.6M -$35.7M
 
Capital Expenditures $4M $5.1M $6.1M $11.8M $10.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $54.2M -$17.4M $82.3M $246.2M -$6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6K -$7K -$7K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8M $3.1M $5.2M $213K $5.2M
 
Beginning Cash (CF) $246.2M $209.6M $115.8M $242.6M $166.1M
Foreign Exchange Rate Adjustment -$102K -$25K $41K -$56K $227K
Additions / Reductions $79.9M -$18M $70.8M $214.9M -$36.9M
Ending Cash (CF) $326M $191.6M $186.6M $457.4M $129.4M
 
Levered Free Cash Flow $13.8M -$8.8M -$22.8M -$43.4M -$46.3M

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 16.33% over the past day.

Buy
60
REVG alert for Jun 5

REV Group [REVG] is up 15.05% over the past day.

Buy
55
SIG alert for Jun 5

Signet Jewelers [SIG] is down 0.96% over the past day.

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

Show me the best stock