Financhill
Buy
60

GMAB Quote, Financials, Valuation and Earnings

Last price:
$33.41
Seasonality move :
3.74%
Day range:
$33.56 - $33.89
52-week range:
$17.24 - $33.89
Dividend yield:
0%
P/E ratio:
14.32x
P/S ratio:
5.90x
P/B ratio:
3.61x
Volume:
381.9K
Avg. volume:
1.4M
1-year change:
64.73%
Market cap:
$20.7B
Revenue:
$3.1B
EPS (TTM):
$2.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.3B $2B $2.4B $3.1B
Revenue Growth (YoY) 92.21% -12.81% 52.01% 16.65% 30.6%
 
Cost of Revenues -- -- -- $80.2M $202.7M
Gross Profit -- -- -- $2.3B $2.9B
Gross Profit Margin -- -- -- 96.64% 93.51%
 
R&D Expenses $449.1M $636.4M $755.2M $1.1B $1.4B
Selling, General & Admin $101.1M $203.9M $378M $478.4M $549.6M
Other Inc / (Exp) -$96.4M $118.9M $56.6M -$88.5M $179.4M
Operating Expenses -$965.4M -$479.7M -$890.7M $1.5B $1.9B
Operating Income $965.4M $479.7M $890.7M $772.1M $1B
 
Net Interest Expenses $1.5M $2.1M $3M $3.9M $17.4M
EBT. Incl. Unusual Items $902.9M $633M $981.1M $817.9M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $175.2M $155M $210.9M $186.4M $191.4M
Net Income to Company $902.9M $633M $981.1M $817.9M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $727.6M $478.1M $770.2M $631.5M $1.1B
 
Basic EPS (Cont. Ops) $1.12 $0.73 $1.18 $0.97 $1.77
Diluted EPS (Cont. Ops) $1.10 $0.72 $1.17 $0.96 $1.76
Weighted Average Basic Share $651.8M $654M $653.9M $653.1M $641.9M
Weighted Average Diluted Share $658.9M $660.5M $660.1M $659.1M $646.3M
 
EBITDA $1B $519.4M $931.7M $819.5M $1.1B
EBIT $965.4M $479.7M $890.7M $772.1M $1B
 
Revenue (Reported) $1.5B $1.3B $2B $2.4B $3.1B
Operating Income (Reported) $965.4M $479.7M $890.7M $772.1M $1B
Operating Income (Adjusted) $965.4M $479.7M $890.7M $772.1M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $366.1M $553.1M $687.7M $815.7M $1B
Revenue Growth (YoY) 35.28% 51.05% 24.35% 18.61% 24.73%
 
Cost of Revenues -- -- $11.5M $40.2M $57.7M
Gross Profit -- -- $676.2M $775.5M $959.7M
Gross Profit Margin -- -- 98.32% 95.07% 94.33%
 
R&D Expenses $176.6M $201.1M $304.8M $336.2M $355.4M
Selling, General & Admin $48.5M $90.7M $125.5M $127.4M $147.3M
Other Inc / (Exp) $39M $165.2M $106.2M -$81.5M --
Operating Expenses -$141.1M -$261.3M $430.3M $463.5M $502.7M
Operating Income $141.1M $261.3M $245.9M $312M $457M
 
Net Interest Expenses $634K $811.9K $1.3M $2.7M $3M
EBT. Incl. Unusual Items $185.6M $442.8M $389.7M $253.1M $479.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.5M $93.4M $82.6M $66.7M $80.6M
Net Income to Company $186.8M $455.5M $391.1M $251.4M $481.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $141.1M $349.4M $307.1M $186.4M $399.2M
 
Basic EPS (Cont. Ops) $0.22 $0.54 $0.47 $0.29 $0.65
Diluted EPS (Cont. Ops) $0.21 $0.53 $0.47 $0.29 $0.64
Weighted Average Basic Share $653.9M $652.8M $653M $634.9M $615.7M
Weighted Average Diluted Share $660.7M $659.2M $658.7M $639.1M $620.7M
 
EBITDA -- -- $258.4M $328.4M $474.9M
EBIT $141.1M $261.3M $245.9M $312M $457M
 
Revenue (Reported) $366.1M $553.1M $687.7M $815.7M $1B
Operating Income (Reported) $141.1M $261.3M $245.9M $312M $457M
Operating Income (Adjusted) $141.1M $261.3M $245.9M $312M $457M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.7B $2.4B $2.9B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $112.7M $205.7M
Gross Profit -- -- $1.3B $2.8B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $611.5M $757.8M $1.1B $1.3B $1.5B
Selling, General & Admin $160.9M $328.1M $470.1M $515.8M $597.9M
Other Inc / (Exp) $104.2M $359.7M -$215.2M -$133.9M --
Operating Expenses -$496.9M -$641.5M $396.2M $1.8B $2.1B
Operating Income $496.9M $641.5M $886M $931.5M $1.3B
 
Net Interest Expenses $2.1M $2.7M $6.5M $7.3M $24.8M
EBT. Incl. Unusual Items $572.9M $1B $766.3M $943.4M $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.7M $239.5M $153.8M $268.6M $183M
Net Income to Company $590.4M $1.1B $738.1M $944.1M $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $461.2M $800.1M $612.5M $674.8M $1.5B
 
Basic EPS (Cont. Ops) $0.71 $1.22 $0.94 $1.05 $2.37
Diluted EPS (Cont. Ops) $0.70 $1.21 $0.93 $1.04 $2.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- $1.4B
EBIT $496.9M $641.5M $886M $931.5M $1.3B
 
Revenue (Reported) $1.3B $1.7B $2.4B $2.9B $3.6B
Operating Income (Reported) $496.9M $641.5M $886M $931.5M $1.3B
Operating Income (Adjusted) $496.9M $641.5M $886M $931.5M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $941.9M $1.3B $1.7B $2.2B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $14.6M $94.5M $157.5M
Gross Profit -- -- $1.3B $2.1B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $463.2M $558.3M $826.4M $1B $1.1B
Selling, General & Admin $123.9M $249.4M $343.8M $381.1M $419.3M
Other Inc / (Exp) $170.3M $343.2M $60.4M $16.5M $75M
Operating Expenses -$354.8M -$517.2M $761.7M $1.4B $1.5B
Operating Income $354.8M $517.2M $520.5M $690.7M $1B
 
Net Interest Expenses $1.6M $2.3M $5.8M $6.4M $17.1M
EBT. Incl. Unusual Items $484.6M $891.1M $675.5M $809.9M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.5M $201.1M $143.1M $227.4M $217.8M
Net Income to Company $485.7M $912.1M $676.3M $807.9M $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $368.2M $690M $532.4M $582.5M $934.6M
 
Basic EPS (Cont. Ops) $0.56 $1.06 $0.82 $0.90 $1.51
Diluted EPS (Cont. Ops) $0.56 $1.05 $0.81 $0.90 $1.50
Weighted Average Basic Share $2B $2B $2B $1.9B $1.9B
Weighted Average Diluted Share $2B $2B $2B $1.9B $1.9B
 
EBITDA -- -- $258.4M $328.4M $1.1B
EBIT $354.8M $517.2M $520.5M $690.7M $1B
 
Revenue (Reported) $941.9M $1.3B $1.7B $2.2B $2.7B
Operating Income (Reported) $354.8M $517.2M $520.5M $690.7M $1B
Operating Income (Adjusted) $354.8M $517.2M $520.5M $690.7M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $3B $3.2B $4.2B $2.9B
Short Term Investments $1.5B $1.6B $1.8B $2B $1.6B
Accounts Receivable, Net $407.1M $512.6M $819.8M $733.1M $915.1M
Inventory -- -- -- $8.4M $8.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.1B $3.5B $4B $4.9B $3.9B
 
Property Plant And Equipment $121M $149.1M $189.7M $243.2M $262.6M
Long-Term Investments $181M $60.9M $26M $29M $38.9M
Goodwill -- -- -- -- $353.7M
Other Intangibles $55.9M $38.7M -- $15M $1.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $3.8B $4.3B $5.2B $6.4B
 
Accounts Payable $194.8M $53.5M $246.3M $341.9M $483.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.9M $9.4M $10.7M $13.4M $12.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $206M $239.7M $261.6M $368.1M $737.1M
 
Long-Term Debt $45.5M $55.5M $75.1M $100.8M $130.1M
Capital Leases -- -- -- -- --
Total Liabilities $332.4M $371.7M $407.2M $545.2M $1.3B
 
Common Stock $10.8M $10.1M $9.5M $9.8M $9.2M
Other Common Equity Adj $8.9M $12.3M -- -- $68.4M
Common Equity $3.1B $3.4B $3.9B $4.7B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $3.4B $3.9B $4.7B $5.1B
 
Total Liabilities and Equity $3.5B $3.8B $4.3B $5.2B $6.4B
Cash and Short Terms $2.6B $3B $3.2B $4.2B $2.9B
Total Debt $52.4M $65M $85.7M $114.1M $142.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.9B $3.1B $3.9B $2.6B $3.4B
Short Term Investments $1.6B $1.8B $1.9B $1.6B --
Accounts Receivable, Net $501M $654.4M -- $944.7M $1B
Inventory -- -- $9.9M $10.6M $14M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $3.8B $4.7B $3.5B $4.5B
 
Property Plant And Equipment $149.2M $169.8M $234.4M $269.6M $266M
Long-Term Investments $96.6M $25.6M $27.4M $37.3M $45M
Goodwill -- -- -- $360.5M --
Other Intangibles -- -- -- $1.7B --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.7B $4B $5B $5.9B $7B
 
Accounts Payable $198.3M $253.2M $332.4M $476.4M $602M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.8M $10.4M $11.8M $13.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $285.2M $393.7M $412M $686.4M $741M
 
Long-Term Debt $58.3M $72.5M $100.8M $134.1M $126M
Capital Leases -- -- -- -- --
Total Liabilities $420.8M $530.8M $585.8M $1.2B $1.3B
 
Common Stock $10.3M $8.7M $9.4M $9.9M $10M
Other Common Equity Adj $13.1M $20M $20.1M -$51.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3B $3.5B $4.4B $4.8B $5.8B
 
Total Liabilities and Equity $3.7B $4B $5B $5.9B $7B
Cash and Short Terms $2.9B $3.1B $3.9B $2.6B $3.4B
Total Debt $68.1M $82.9M $112.6M $147.8M $142M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $902.9M $633M $981.1M $817.9M $1.3B
Depreciation & Amoritzation $37.6M $39.4M $51.1M $42.8M $59.9M
Stock-Based Compensation $30.6M $49.3M $62M $85M $104.6M
Change in Accounts Receivable $46.8M -$170.7M -$299.9M $115.6M -$230.6M
Change in Inventories -- -- -- -$8.3M -$725.1K
Cash From Operations $983.7M $354.1M $552.7M $1.1B $1.1B
 
Capital Expenditures $46.9M $40.1M $44.8M $54.6M $44.1M
Cash Acquisitions -- -- -- -- $1.8B
Cash From Investing -$359.5M -$152.7M -$390M -$186M -$1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.3M -$8.8M -$10.5M -$13.5M -$8.4M
Repurchase of Common Stock -- $71M $128.3M $81.8M $562.5M
Other Financing Activities -$4.1M -$7.6M -$12.7M -$15.3M -$15.2M
Cash From Financing $10.9M -$66.8M -$111.5M -$87.9M -$568.3M
 
Beginning Cash (CF) $1.2B $1.4B $1.4B $2.2B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $567M $269.7M $132.2M $721.7M -$726.4M
Ending Cash (CF) $1.7B $1.8B $1.6B $2.8B $794.1M
 
Levered Free Cash Flow $936.8M $314.1M $507.9M $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $186.8M $455.5M $391.1M $251.4M $481.4M
Depreciation & Amoritzation -- -- $12.5M $16.4M $17.9M
Stock-Based Compensation -- -- $23.8M $27.2M $33.9M
Change in Accounts Receivable -- -- -$78.2M -$41.9M -$46.9M
Change in Inventories -- -- -$2.8M -$4.9M -$988.5K
Cash From Operations $92.2M $275.3M $299.6M $296.6M $536.8M
 
Capital Expenditures $12.3M $11.2M $14.4M $7M $1.9M
Cash Acquisitions -- -- -- $5.3M --
Cash From Investing -$261.9M -$192.7M $146.2M $28.1M -$54.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.2M -$2M -$2.1M -$3M --
Repurchase of Common Stock $1.2M $98.9M $320.5K $44.3M $22.5M
Other Financing Activities $4.7K -$209K -$166.6K -$2.1M --
Cash From Financing $4.3M -$90.7M $2.6M -$41.7M -$19.5M
 
Beginning Cash (CF) $1.4B $1.4B $2B $949.5M $1.8B
Foreign Exchange Rate Adjustment $64.6M $84.9M $48.7M $4.5M $4M
Additions / Reductions -$100.8M $76.8M $497.1M $287.5M $467.2M
Ending Cash (CF) $1.3B $1.5B $2.6B $1.2B $2.2B
 
Levered Free Cash Flow $79.9M $264.1M $285.2M $289.6M $535M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $590.4M $1.1B $738.1M $944.1M $1.7B
Depreciation & Amoritzation -- -- -- -- $67.1M
Stock-Based Compensation -- -- $61.3M $105.8M $119.8M
Change in Accounts Receivable -- -- -- -- -$162.6M
Change in Inventories -- -- -- -$496K -$3.9M
Cash From Operations $224.4M $537.5M $879.4M $964.8M $1.3B
 
Capital Expenditures $39.5M $40.1M $60M $24M $71.5M
Cash Acquisitions -- -- -- $1.8B $6.7M
Cash From Investing -$221.3M -$423.1M -$134.2M -$1.5B -$64.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.3M -$7.2M -$13.6M -$13.2M --
Repurchase of Common Stock $72M $129.1M $79.8M $562.4M $433.9M
Other Financing Activities -$7.5M -$11.4M -$16.2M -$16.7M --
Cash From Financing -$65M -$128.3M -$64.3M -$571.8M -$443.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.8M $236.7M $567.8M -$1.2B $890.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $184.9M $497.4M $819.5M $940.8M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $485.7M $912.1M $676.3M $807.9M $1.2B
Depreciation & Amoritzation -- -- $12.5M $16.4M $50.2M
Stock-Based Compensation -- -- $63.4M $27.2M $92.4M
Change in Accounts Receivable -- -- -$78.2M -$41.9M -$124.5M
Change in Inventories -- -- -$10.2M -$4.9M -$5M
Cash From Operations $319.9M $502.9M $833.8M $734.9M $888.6M
 
Capital Expenditures $29.6M $29.6M $45.1M $15M $42.2M
Cash Acquisitions -- -- -- $1.8B --
Cash From Investing -$105.4M -$375.7M -$122.7M -$1.5B -$71.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.8M -$6.2M -$9.3M -$9M -$6M
Repurchase of Common Stock $72M $129.9M $82.4M $563.5M $431.8M
Other Financing Activities -$6.4M -$10.2M -$13.7M -$15.1M -$14M
Cash From Financing -$70.2M -$131.7M -$85.3M -$569.7M -$441.8M
 
Beginning Cash (CF) $4.1B $4.1B $5.4B $3.7B $4.7B
Foreign Exchange Rate Adjustment $92.2M $207.7M $14M $47.5M $7M
Additions / Reductions $236.5M $203.2M $639.8M -$1.2B $382.6M
Ending Cash (CF) $4.4B $4.5B $6.1B $2.5B $5.1B
 
Levered Free Cash Flow $290.3M $473.3M $788.7M $719.9M $846.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock