Financhill
Sell
37

NICE Quote, Financials, Valuation and Earnings

Last price:
$106.19
Seasonality move :
7.91%
Day range:
$105.58 - $108.45
52-week range:
$99.00 - $193.52
Dividend yield:
0%
P/E ratio:
11.96x
P/S ratio:
2.34x
P/B ratio:
1.70x
Volume:
1.2M
Avg. volume:
992.3K
1-year change:
-44.3%
Market cap:
$6.6B
Revenue:
$2.7B
EPS (TTM):
$8.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $1.9B $2.2B $2.4B $2.7B
Revenue Growth (YoY) 4.71% 16.57% 13.54% 9% 15.59%
 
Cost of Revenues $676.1M $624.5M $683.7M $768.2M $1B
Gross Profit $971.9M $1.3B $1.5B $1.6B $1.7B
Gross Profit Margin 58.98% 67.5% 68.66% 67.69% 62.51%
 
R&D Expenses $218.2M $271.2M $306.1M $322.7M $362.3M
Selling, General & Admin $625.8M $761.6M $856.4M $851.4M $923.5M
Other Inc / (Exp) -$199K -$17.9M $264K -$3.5M -$841K
Operating Expenses $729.9M $1B $1.2B $1.2B $1.2B
Operating Income $242M $263.9M $335.2M $431M $548.7M
 
Net Interest Expenses $23.8M $33.3M $9.7M $8.2M $5.3M
EBT. Incl. Unusual Items $237.2M $240.6M $345.3M $457.7M $604.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.8M $41.4M $79.4M $119.4M $163M
Net Income to Company $196.3M $199.2M $265.9M $338.3M $444.7M
 
Minority Interest in Earnings -$327K -- -- -- --
Net Income to Common Excl Extra Items $196.3M $199.2M $265.9M $338.3M $444.7M
 
Basic EPS (Cont. Ops) $3.14 $3.15 $4.17 $5.32 $7.00
Diluted EPS (Cont. Ops) $2.98 $2.98 $4.00 $5.11 $6.79
Weighted Average Basic Share $62.7M $63.2M $63.8M $63.6M $63.5M
Weighted Average Diluted Share $66M $66.9M $66.5M $66.3M $65.5M
 
EBITDA $424.1M $448M $511.7M $598.3M $754.7M
EBIT $242M $263.9M $335.2M $431M $548.7M
 
Revenue (Reported) $1.6B $1.9B $2.2B $2.4B $2.7B
Operating Income (Reported) $242M $263.9M $335.2M $431M $548.7M
Operating Income (Adjusted) $242M $263.9M $335.2M $431M $548.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $496.1M $554.7M $601.3M $690M $735.4M
Revenue Growth (YoY) 21.06% 11.81% 8.4% 14.74% 6.59%
 
Cost of Revenues $161.6M $170.8M $191M $229.7M $244.1M
Gross Profit $334.5M $383.9M $410.4M $460.3M $491.4M
Gross Profit Margin 67.43% 69.21% 68.24% 66.71% 66.81%
 
R&D Expenses $74.8M $74M $84.8M $91.5M $90.9M
Selling, General & Admin $190.9M $219.6M $211.9M $228.1M $238.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $266.6M $293.6M $296.3M $318.1M $321.1M
Operating Income $67.9M $90.3M $114.1M $142.2M $170.2M
 
Net Interest Expenses $3.2M -- -- -- --
EBT. Incl. Unusual Items $64.8M $90.9M $120.7M $153.7M $182.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.9M $19.6M $28.3M $32.7M $37.2M
Net Income to Company $51.3M $71.2M $92.4M $120.9M $145.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.9M $71.2M $92.4M $120.9M $145.5M
 
Basic EPS (Cont. Ops) $0.81 $1.12 $1.46 $1.91 $2.35
Diluted EPS (Cont. Ops) $0.76 $1.07 $1.39 $1.87 $2.30
Weighted Average Basic Share $63.2M $63.7M $63.4M $63.4M $62M
Weighted Average Diluted Share $67.1M $66.4M $66.2M $64.8M $63.2M
 
EBITDA $114M $132.9M $156.3M $195.2M $219.4M
EBIT $67.9M $90.3M $114.1M $142.2M $170.2M
 
Revenue (Reported) $496.1M $554.7M $601.3M $690M $735.4M
Operating Income (Reported) $67.9M $90.3M $114.1M $142.2M $170.2M
Operating Income (Adjusted) $67.9M $90.3M $114.1M $142.2M $170.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.1B $2.3B $2.6B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $615.7M $668M $748.3M $878M $955.8M
Gross Profit $1.2B $1.5B $1.6B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $252.4M $299.4M $323.6M $346.6M $366.7M
Selling, General & Admin $709.3M $848.4M $850.7M $898.2M $950.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $960.6M $1.1B $1.2B $1.2B $1.3B
Operating Income $265.4M $312.4M $400.9M $512.3M $637.9M
 
Net Interest Expenses $18.2M $7.7M -- -- --
EBT. Incl. Unusual Items $245.3M $305.8M $434.6M $553.6M $696.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.8M $59.8M $106.8M $128.9M $131.8M
Net Income to Company $202.9M $245.9M $327.8M $424.7M $564.4M
 
Minority Interest in Earnings -$332K -- -- -- --
Net Income to Common Excl Extra Items $202.5M $245.9M $327.8M $424.7M $565.8M
 
Basic EPS (Cont. Ops) $3.22 $3.86 $5.14 $6.70 $9.03
Diluted EPS (Cont. Ops) $3.04 $3.69 $4.93 $6.46 $8.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $449.2M $488.8M $574.5M $709.8M $825M
EBIT $265.4M $312.4M $400.9M $512.3M $637.9M
 
Revenue (Reported) $1.8B $2.1B $2.3B $2.6B $2.9B
Operating Income (Reported) $265.4M $312.4M $400.9M $512.3M $637.9M
Operating Income (Adjusted) $265.4M $312.4M $400.9M $512.3M $637.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.6B $1.8B $2B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $460M $502.7M $567.3M $677.1M $721.6M
Gross Profit $947.2M $1.1B $1.2B $1.3B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $196.2M $224.1M $241.6M $265.5M $271.2M
Selling, General & Admin $551.8M $638.6M $632.9M $679.7M $708.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $747M $862.7M $874M $942.2M $970.3M
Operating Income $200.3M $247.3M $313M $394.4M $482M
 
Net Interest Expenses $15.6M $50K -- -- --
EBT. Incl. Unusual Items $182.8M $248.4M $337.7M $433.6M $525M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.3M $53.6M $81M $90.5M $59.5M
Net Income to Company $147.9M $194.8M $256.6M $343.1M $464.9M
 
Minority Interest in Earnings -$383K -- -- -- --
Net Income to Common Excl Extra Items $147.5M $194.8M $256.7M $343.1M $465.5M
 
Basic EPS (Cont. Ops) $2.34 $3.05 $4.03 $5.41 $7.45
Diluted EPS (Cont. Ops) $2.21 $2.93 $3.86 $5.22 $7.33
Weighted Average Basic Share $189.4M $191.3M $191.1M $190.2M $187.6M
Weighted Average Diluted Share $200.3M $199.6M $199.3M $197.2M $190.7M
 
EBITDA $337.2M $376.4M $439.2M $550.6M $619.9M
EBIT $200.3M $247.3M $313M $394.4M $482M
 
Revenue (Reported) $1.4B $1.6B $1.8B $2B $2.2B
Operating Income (Reported) $200.3M $247.3M $313M $394.4M $482M
Operating Income (Adjusted) $200.3M $247.3M $313M $394.4M $482M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.4B $1.6B $1.4B $1.6B
Short Term Investments $1B $1B $1B $896M $1.1B
Accounts Receivable, Net $303.1M $395.6M $518.5M $585.2M $644M
Inventory -- -- -- -- --
Prepaid Expenses $81.5M $76.7M $95.1M $90M $105.9M
Other Current Assets $7M $102.9M $108.8M $106.8M $129M
Total Current Assets $1.9B $2.3B $2.4B $2.3B $2.5B
 
Property Plant And Equipment $234.9M $230.7M $262.2M $279M $278.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.6B $1.6B $1.8B $1.8B
Other Intangibles $366M $295.4M $209.6M $305.5M $231.3M
Other Long-Term Assets $6.2M $6M $5.8M $3.4M $3.3M
Total Assets $4.2B $4.7B $4.9B $5.1B $5.3B
 
Accounts Payable $33.1M $36.1M $56M $66M $110.6M
Accrued Expenses $413.4M $485.9M $509.8M $526.1M $590.3M
Current Portion Of Long-Term Debt $259.9M $395.9M $209.3M $209.2M $458.8M
Current Portion Of Capital Lease Obligations $22.4M $19.5M $13.5M $13.7M $12.6M
Other Current Liabilities $3.8M $1.7M $13.6M $2.6M $2.8M
Total Current Liabilities $1B $1.3B $1.1B $1.1B $1.5B
 
Long-Term Debt $513.6M $510.5M $554.6M $560M $92.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.9B $1.8B $1.8B $1.7B
 
Common Stock $19M $19M $19M $19M $19M
Other Common Equity Adj -$16.7M -$39.7M -$111.3M -$59.1M -$71.1M
Common Equity $2.6B $2.8B $3B $3.3B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $24.6M $12.9M $13.3M $13.4M $13.4M
Total Equity $2.6B $2.8B $3.1B $3.4B $3.6B
 
Total Liabilities and Equity $4.2B $4.7B $4.9B $5.1B $5.3B
Cash and Short Terms $1.5B $1.4B $1.6B $1.4B $1.6B
Total Debt $795.9M $906.4M $763.9M $769.2M $551M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.5B $1.7B $1.5B $455.9M
Short Term Investments $1.1B $1B $938.5M $860M --
Accounts Receivable, Net $355.1M $469.2M $538M $629.9M $714.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $170.5M $192.1M $205.6M $213.6M --
Total Current Assets $2B $2.2B $2.5B $2.4B $1.4B
 
Property Plant And Equipment $235.1M $263.3M $268.4M $284.2M $265M
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.6B $1.6B $1.9B --
Other Intangibles $326.9M $211.2M $150.7M $246M --
Other Long-Term Assets $191.1M $246.1M $215.7M $212.9M --
Total Assets $4.4B $4.6B $4.9B $5.2B $5.2B
 
Accounts Payable $27.1M $37.4M $57M $71.3M $92.1M
Accrued Expenses $446.6M $477M $460.9M $548M --
Current Portion Of Long-Term Debt $180.1M $204.9M $181.1M $458.4M --
Current Portion Of Capital Lease Obligations $20.4M $14.5M $12.6M $13.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.1B $1B $1.4B $980.2M
 
Long-Term Debt $510M $555.7M $548.9M $95.2M $74.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.7B $1.6B $1.3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.5M $12.9M $12.8M $12.5M --
Total Equity $2.8B $2.9B $3.2B $3.6B $3.9B
 
Total Liabilities and Equity $4.4B $4.6B $4.9B $5.2B $5.2B
Cash and Short Terms $1.5B $1.5B $1.7B $1.5B $455.9M
Total Debt $710.4M $555.7M $548.9M $95.2M $74.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.3M $199.2M $265.9M $338.3M $444.7M
Depreciation & Amoritzation $182M $184.1M $176.5M $167.4M $206M
Stock-Based Compensation $101.7M $153M $182.7M $176.7M $182.9M
Change in Accounts Receivable $22.2M -$85.8M -$129.7M -$34.3M -$61.3M
Change in Inventories -- -- -- -- --
Cash From Operations $480.3M $461.8M $479.7M $561.4M $836.6M
 
Capital Expenditures $63.3M $67.2M $81.9M $84.2M $100.2M
Cash Acquisitions $147.3M $156.8M $29.7M $415.2M $65.1M
Cash From Investing -$465.1M -$275.5M -$152.4M -$293.6M -$399.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $451.4M -- -- -- --
Long-Term Debt Repaid -$215.2M -$177.3M -$20.1M -$2.6M -$192.1M
Repurchase of Common Stock $48.3M $73.2M $144.9M $288.4M $370.9M
Other Financing Activities -- -$15.8M -$376K -$1.8M $101.6M
Cash From Financing $196.8M -$247.8M -$164.5M -$290.3M -$458.8M
 
Beginning Cash (CF) $442.3M $378.7M $529.6M $511.8M $481.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $213.9M -$63.6M $154.4M -$19.8M -$28.4M
Ending Cash (CF) $658.1M $312.9M $675.6M $494.7M $446.3M
 
Levered Free Cash Flow $417M $394.6M $397.8M $477.3M $736.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $51.3M $71.2M $92.4M $120.9M $145.7M
Depreciation & Amoritzation $45.8M $42.6M $42.3M $53M $49.2M
Stock-Based Compensation $40.5M $42.4M $46.2M $47.3M $36M
Change in Accounts Receivable -$23.1M -$14.8M -$25.8M -$41.5M -$26.8M
Change in Inventories -- -- -- -- --
Cash From Operations $103.1M $94.3M $120.6M $159M $191.6M
 
Capital Expenditures $18.8M $19.5M $18M $27.2M $27.1M
Cash Acquisitions $13.7M -- $18.4M $44.5M $832.5M
Cash From Investing -$32.2M -$22.3M $88.8M -$149.8M $197.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.5M -$18K -$23K -- --
Repurchase of Common Stock $4.3M $22.5M $89.5M $86.4M $40.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$13.6M -$22.4M -$89.5M -$86.4M -$503.9M
 
Beginning Cash (CF) $397.7M $423M $716M $668.9M $418.1M
Foreign Exchange Rate Adjustment -$3M -$5.7M -$2.8M $4.5M -$2.1M
Additions / Reductions $54.3M $43.9M $117.1M -$72.8M -$117.3M
Ending Cash (CF) $449M $461.3M $830.3M $600.6M $298.7M
 
Levered Free Cash Flow $84.3M $74.8M $102.6M $131.7M $164.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $202.9M $245.9M $327.8M $424.7M $564.4M
Depreciation & Amoritzation $183.5M $176.4M $173.6M $197.5M $186.7M
Stock-Based Compensation $135.8M $183.7M $179.5M $180.1M $165.5M
Change in Accounts Receivable -$50.9M -$125.8M -$61.8M -$56.6M -$74.1M
Change in Inventories -- -- -- -- --
Cash From Operations $515.7M $415.7M $557.6M $763.6M $790.3M
 
Capital Expenditures $65.9M $72.2M $88M $95.3M $95M
Cash Acquisitions $143M $13.6M $48.1M $441.3M $889.6M
Cash From Investing -$496.4M -$124.2M -$27.7M -$384.3M -$152.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$308.3M -$104.1M -$1.6M -$88.5M --
Repurchase of Common Stock $69.5M $144.7M $244M $343.1M $421.2M
Other Financing Activities -- -- -$1.5M -$3M --
Cash From Financing -$374.4M -$248.8M -$244.7M -$431.4M -$883.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$355.4M $30.3M $288M -$47.1M -$249.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $449.8M $343.4M $469.6M $668.3M $695.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $147.9M $194.8M $256.6M $343.1M $464.9M
Depreciation & Amoritzation $136.6M $129.1M $126.1M $156.2M $138M
Stock-Based Compensation $103M $133.7M $130.5M $133.9M $117.3M
Change in Accounts Receivable -$45.6M -$85.6M -$17.7M -$40M -$53.1M
Change in Inventories -- -- -- -- --
Cash From Operations $348.8M $303M $380.9M $583.1M $540.8M
 
Capital Expenditures $53M $58.1M $64.2M $75.4M $70.6M
Cash Acquisitions $143M -- $18.4M $44.5M $869.2M
Cash From Investing -$251.9M -$100.9M $23.8M -$67M $178M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$93.3M -$20.1M -$1.6M -$87.4M --
Repurchase of Common Stock $48.9M $120.4M $219.4M $274M $326M
Other Financing Activities -$801K -$376K -$1.5M -$2.7M --
Cash From Financing -$139.4M -$140.5M -$220.7M -$361.8M -$788.3M
 
Beginning Cash (CF) $1.2B $1.3B $1.9B $2.2B $1.4B
Foreign Exchange Rate Adjustment -$2M -$12.3M -$1.1M $1.3M $4.2M
Additions / Reductions -$44.5M $49.3M $182.9M $155.6M -$65.3M
Ending Cash (CF) $1.1B $1.3B $2.1B $2.4B $1.4B
 
Levered Free Cash Flow $295.8M $244.9M $316.7M $507.7M $470.2M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock