Financhill
Sell
27

NVCR Quote, Financials, Valuation and Earnings

Last price:
$19.35
Seasonality move :
22.4%
Day range:
$18.70 - $19.50
52-week range:
$11.70 - $34.13
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.45x
P/B ratio:
5.90x
Volume:
1.1M
Avg. volume:
997.1K
1-year change:
38.57%
Market cap:
$2.1B
Revenue:
$605.2M
EPS (TTM):
-$1.56
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $144M $133.2M $128.4M $133.8M $161.3M
Revenue Growth (YoY) 45.06% -7.46% -3.59% 4.17% 20.54%
 
Cost of Revenues $28.1M $29.7M $28.9M $32.6M $33.5M
Gross Profit $115.8M $103.5M $99.5M $101.2M $127.8M
Gross Profit Margin 80.46% 77.72% 77.51% 75.67% 79.25%
 
R&D Expenses $44M $56.9M $54.8M $54.3M $51.2M
Selling, General & Admin $59.7M $70M $87.7M $98.6M $139.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $103.7M $126.9M $142.5M $152.9M $191.1M
Operating Income $12.1M -$23.4M -$43M -$51.7M -$63.3M
 
Net Interest Expenses $5.9M -- -- -- --
EBT. Incl. Unusual Items $8.8M -$25.6M -$32.6M -$38.5M -$55.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $885K $4.7M $8.5M $10.7M
Net Income to Company $4.9M -$26.5M -$37.3M -$47.1M -$65.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9M -$26.5M -$37.3M -$47.1M -$65.9M
 
Basic EPS (Cont. Ops) $0.05 -$0.25 -$0.36 -$0.45 -$0.61
Diluted EPS (Cont. Ops) $0.04 -$0.25 -$0.36 -$0.45 -$0.61
Weighted Average Basic Share $101.9M $103.9M $105M $106.9M $108.3M
Weighted Average Diluted Share $111.2M $103.9M $105M $106.9M $108.3M
 
EBITDA $19.8M -$25M -$29.3M -$4.5M -$10.5M
EBIT $17.4M -$27.7M -$32M -$7.3M -$13.6M
 
Revenue (Reported) $144M $133.2M $128.4M $133.8M $161.3M
Operating Income (Reported) $12.1M -$23.4M -$43M -$51.7M -$63.3M
Operating Income (Adjusted) $17.4M -$27.7M -$32M -$7.3M -$13.6M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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) -- -- -- -- --
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) $0.19 -$0.56 -$0.88 -$1.95 -$1.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $535M $537.8M $509.3M $605.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $114.9M $114.9M $128.3M $137.2M --
Gross Profit $420.2M $423M $381.1M $468M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $201.3M $206.1M $223.1M $209.6M --
Selling, General & Admin $263.2M $306.4M $390.9M $428.9M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $464.5M $512.5M $613.9M $638.5M --
Operating Income -$44.3M -$89.5M -$232.9M -$170.5M --
 
Net Interest Expenses $5.6M $3.9M -- -- --
EBT. Incl. Unusual Items -$52.1M -$81.8M -$191.7M -$131.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $10.7M $15.3M $37.5M --
Net Income to Company -$58.4M -$92.5M -$207M -$168.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.4M -$92.5M -$207M -$168.6M --
 
Basic EPS (Cont. Ops) -$0.56 -$0.88 -$1.95 -$1.56 --
Diluted EPS (Cont. Ops) -$0.56 -$0.88 -$1.95 -$1.56 --
Weighted Average Basic Share $413.7M $418.7M $425.6M $431.5M --
Weighted Average Diluted Share $413.7M $418.7M $425.6M $431.5M --
 
EBITDA -$38.4M -$67.9M -$177.5M -$109.6M --
EBIT -$48.6M -$78.5M -$188.4M -$120.8M --
 
Revenue (Reported) $535M $537.8M $509.3M $605.2M --
Operating Income (Reported) -$44.3M -$89.5M -$232.9M -$170.5M --
Operating Income (Adjusted) -$48.6M -$78.5M -$188.4M -$120.8M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.9M -$26.5M -$37.3M -$47.1M -$65.9M
Depreciation & Amoritzation $2.5M $2.7M $2.7M $2.7M $3.1M
Stock-Based Compensation $20.3M $22.4M $29.8M $17.4M $62.8M
Change in Accounts Receivable $3.2M $1.3M -$3.8M $5.3M -$17.4M
Change in Inventories -$489K -$1.7M -$2.3M -$669K $3.4M
Cash From Operations $53.5M $14.4M -$3.7M -$14.6M -$3.5M
 
Capital Expenditures $5.8M $14.3M $6.4M $6.8M $8.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$613.6M -$499.1M -$128.1M $98.5M -$22.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $558.4M -- -- -- --
Long-Term Debt Repaid -$6K -$7K -$7K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $570.9M $3.7M $3.4M $1.9M $2.7M
 
Beginning Cash (CF) $235.4M $690.7M $244M $156.5M $189.2M
Foreign Exchange Rate Adjustment $95K -$49K $155K $200K -$128K
Additions / Reductions $10.7M -$481M -$128.4M $85.9M -$23M
Ending Cash (CF) $246.2M $209.6M $115.8M $242.6M $166.1M
 
Levered Free Cash Flow $47.7M $130K -$10.1M -$21.4M -$12.4M
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 -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.5M -$36.4M -$93.7M $126.6M -$76.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $84.2M $58.6M $9.4M -$100.4M -$69.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$58.4M -$92.5M -$207M -$168.6M --
Depreciation & Amoritzation $10.3M $10.6M $11M $11.2M --
Stock-Based Compensation $94.9M $107M $115.6M $160M --
Change in Accounts Receivable $5.3M $2.5M $29.4M -$26.4M --
Change in Inventories $2.5M -$4.3M -$8.9M $2.6M --
Cash From Operations $82.8M $30.8M -$73.3M -$26.4M --
 
Capital Expenditures $24.2M $21.4M $27.1M $42.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$144.8M -$140M $184.1M -$140.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $96.9M --
Long-Term Debt Repaid -$26K -$28K -$10K -$12.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $25.7M $15.5M $15.8M $90.3M --
 
Beginning Cash (CF) $1.6B $1B $616.5M $1.1B --
Foreign Exchange Rate Adjustment -$188K -$97K $131K -$174K --
Additions / Reductions -$36.4M -$93.7M $126.6M -$76.3M --
Ending Cash (CF) $1.6B $919.3M $743.2M $981.1M --
 
Levered Free Cash Flow $58.6M $9.4M -$100.4M -$69.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock