Financhill
Buy
55

INCY Quote, Financials, Valuation and Earnings

Last price:
$58.96
Seasonality move :
3.95%
Day range:
$58.94 - $60.48
52-week range:
$52.81 - $83.95
Dividend yield:
0%
P/E ratio:
184.31x
P/S ratio:
2.74x
P/B ratio:
3.11x
Volume:
1.3M
Avg. volume:
2.1M
1-year change:
10.24%
Market cap:
$11.4B
Revenue:
$4.2B
EPS (TTM):
$0.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3B $3.4B $3.7B $4.2B
Revenue Growth (YoY) 23.53% 11.98% 13.68% 8.87% 14.76%
 
Cost of Revenues $131.3M $151M $207M $255M $312.1M
Gross Profit $2.5B $2.8B $3.2B $3.4B $3.9B
Gross Profit Margin 95.08% 94.94% 93.9% 93.1% 92.64%
 
R&D Expenses $2.2B $1.5B $1.6B $1.6B $2.6B
Selling, General & Admin $516.9M $739.6M $1B $1.2B $1.2B
Other Inc / (Exp) $10.2M -$38.8M -$100.3M $28.6M $88.8M
Operating Expenses $2.8B $2.2B $2.6B $2.8B $3.8B
Operating Income -$240.2M $600.5M $591.6M $649.7M $101.3M
 
Net Interest Expenses $2.2M -- -- -- --
EBT. Incl. Unusual Items -$232.2M $570.4M $529.1M $834.2M $316.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63.5M -$378.1M $188.5M $236.6M $284M
Net Income to Company -$295.7M $948.6M $340.7M $597.6M $32.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$295.7M $948.6M $340.7M $597.6M $32.6M
 
Basic EPS (Cont. Ops) -$1.36 $4.30 $1.53 $2.67 $0.16
Diluted EPS (Cont. Ops) -$1.36 $4.27 $1.52 $2.65 $0.15
Weighted Average Basic Share $218.1M $220.4M $222M $223.6M $207.1M
Weighted Average Diluted Share $218.1M $222.1M $224M $225.9M $210.5M
 
EBITDA -$178.2M $630.2M $599.6M $919.4M $408.2M
EBIT -$230M $572.4M $531.8M $836.8M $318.9M
 
Revenue (Reported) $2.7B $3B $3.4B $3.7B $4.2B
Operating Income (Reported) -$240.2M $600.5M $591.6M $649.7M $101.3M
Operating Income (Adjusted) -$230M $572.4M $531.8M $836.8M $318.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $604.7M $733.2M $808.7M $880.9M $1.1B
Revenue Growth (YoY) 6.37% 21.25% 10.29% 8.93% 19.53%
 
Cost of Revenues $29.2M $42.6M $56.8M $61M $73.2M
Gross Profit $575.5M $690.6M $751.9M $819.9M $979.7M
Gross Profit Margin 95.17% 94.19% 92.98% 93.08% 93.05%
 
R&D Expenses $306.9M $353.4M $406.6M $429.3M $437.3M
Selling, General & Admin $153.8M $209.6M $315.6M $300.3M $325.7M
Other Inc / (Exp) -$34.6M -$53M -$11.5M $98.4M -$4.8M
Operating Expenses $471.2M $567.7M $720.9M $728.5M $763M
Operating Income $104.3M $122.9M $31M $91.4M $216.7M
 
Net Interest Expenses $359K -- -- -- --
EBT. Incl. Unusual Items $69.3M $70.5M $51.9M $236.2M $234.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.8M $32.5M $30.2M $66.6M $76M
Net Income to Company $53.5M $38M $21.7M $169.5M $158.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $53.5M $38M $21.7M $169.5M $158.2M
 
Basic EPS (Cont. Ops) $0.24 $0.17 $0.10 $0.76 $0.82
Diluted EPS (Cont. Ops) $0.24 $0.17 $0.10 $0.75 $0.80
Weighted Average Basic Share $219.8M $221.3M $223M $224.5M $193.7M
Weighted Average Diluted Share $221.9M $223M $225.6M $227.2M $198.2M
 
EBITDA $83.5M $87.7M $71.5M $258.5M $257.2M
EBIT $69.7M $71.2M $52.3M $236.6M $234.9M
 
Revenue (Reported) $604.7M $733.2M $808.7M $880.9M $1.1B
Operating Income (Reported) $104.3M $122.9M $31M $91.4M $216.7M
Operating Income (Adjusted) $69.7M $71.2M $52.3M $236.6M $234.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.7B $3.1B $3.5B $3.8B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $133.2M $164.4M $221.2M $259.2M $324.3M
Gross Profit $2.6B $3B $3.2B $3.5B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.5B $1.6B $1.7B $2.6B
Selling, General & Admin $559.6M $795.4M $1.1B $1.1B $1.2B
Other Inc / (Exp) $21.7M -$57.1M -$58.8M $138.5M -$16.4M
Operating Expenses $2B $2.3B $2.7B $2.8B $3.9B
Operating Income $521.4M $619.1M $499.6M $710.1M $226.6M
 
Net Interest Expenses $1.9M -- -- -- --
EBT. Incl. Unusual Items $541.2M $571.7M $510.4M $1B $314.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.7M -$361.4M $186.1M $273.1M $293.4M
Net Income to Company $478.5M $933M $324.4M $745.4M $21.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $478.5M $933M $324.4M $745.4M $21.3M
 
Basic EPS (Cont. Ops) $2.18 $4.22 $1.47 $3.33 $0.37
Diluted EPS (Cont. Ops) $2.17 $4.20 $1.45 $3.30 $0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $595.7M $634.3M $583.5M $1.1B $406.8M
EBIT $543.1M $573.9M $512.9M $1B $317.2M
 
Revenue (Reported) $2.7B $3.1B $3.5B $3.8B $4.4B
Operating Income (Reported) $521.4M $619.1M $499.6M $710.1M $226.6M
Operating Income (Adjusted) $543.1M $573.9M $512.9M $1B $317.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $604.7M $733.2M $808.7M $880.9M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.2M $42.6M $56.8M $61M $73.2M
Gross Profit $575.5M $690.6M $751.9M $819.9M $979.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $306.9M $353.4M $406.6M $429.3M $437.3M
Selling, General & Admin $153.8M $209.6M $315.6M $300.3M $325.7M
Other Inc / (Exp) -$34.6M -$53M -$11.5M $98.4M -$4.8M
Operating Expenses $471.2M $567.7M $720.9M $728.5M $763M
Operating Income $104.3M $122.9M $31M $91.4M $216.7M
 
Net Interest Expenses $359K -- -- -- --
EBT. Incl. Unusual Items $69.3M $70.5M $51.9M $236.2M $234.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.8M $32.5M $30.2M $66.6M $76M
Net Income to Company $53.5M $38M $21.7M $169.5M $158.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $53.5M $38M $21.7M $169.5M $158.2M
 
Basic EPS (Cont. Ops) $0.24 $0.17 $0.10 $0.76 $0.82
Diluted EPS (Cont. Ops) $0.24 $0.17 $0.10 $0.75 $0.80
Weighted Average Basic Share $219.8M $221.3M $223M $224.5M $193.7M
Weighted Average Diluted Share $221.9M $223M $225.6M $227.2M $198.2M
 
EBITDA $83.5M $87.7M $71.5M $258.5M $257.2M
EBIT $69.7M $71.2M $52.3M $236.6M $234.9M
 
Revenue (Reported) $604.7M $733.2M $808.7M $880.9M $1.1B
Operating Income (Reported) $104.3M $122.9M $31M $91.4M $216.7M
Operating Income (Adjusted) $69.7M $71.2M $52.3M $236.6M $234.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $2.1B $3B $3.2B $1.7B
Short Term Investments $288.4M $290.8M $287.5M $442.7M $470.3M
Accounts Receivable, Net $482M $616.3M $644.9M $743.6M $853.2M
Inventory $16.4M $27.9M $42M $63M $58.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $60.1M $126.3M $167M $182.8M $168.9M
Total Current Assets $2.4B $3.1B $4.1B $4.6B $3.2B
 
Property Plant And Equipment $588.1M $751.5M $765.6M $777M $794.2M
Long-Term Investments $222.3M $221.3M $133.7M $187.7M $18.8M
Goodwill $155.6M $155.6M $155.6M $155.6M $155.6M
Other Intangibles $172.3M $150.8M $129.2M $123.5M $113.8M
Other Long-Term Assets $60.7M $68.1M $106.1M $260.9M $360.8M
Total Assets $3.6B $4.9B $5.8B $6.8B $5.4B
 
Accounts Payable $98.8M $172.1M $277.5M $109.6M $197.5M
Accrued Expenses $257.4M $340.7M $425.2M $534.3M $685.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15M $13.2M $11.4M $9.1M $10M
Other Current Liabilities $73.5M $82.8M $105M $111.7M $98.1M
Total Current Liabilities $631.2M $854.3M $1.2B $1.2B $1.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $949.7M $1.2B $1.5B $1.6B $2B
 
Common Stock $219K $221K $223K $224K $193K
Other Common Equity Adj -$15.4M -$19.5M $15.1M $13.1M -$13.1M
Common Equity $2.6B $3.8B $4.4B $5.2B $3.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $3.8B $4.4B $5.2B $3.4B
 
Total Liabilities and Equity $3.6B $4.9B $5.8B $6.8B $5.4B
Cash and Short Terms $1.8B $2.3B $3.2B $3.7B $2.2B
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.7B $2.3B $2.8B $3.3B $1.9B
Short Term Investments $292.4M $287.4M $291.7M $504.5M $466.9M
Accounts Receivable, Net $397.4M $562.3M $623.8M $745.5M $823.1M
Inventory $16.7M $35.5M $40.9M $63.6M $64M
Prepaid Expenses -- -- -- -- --
Other Current Assets $73.5M $146.1M $194.3M $189.2M $211.7M
Total Current Assets $2.4B $3.3B $4B $4.8B $3.5B
 
Property Plant And Equipment $622.7M $756.6M $767.6M $745.5M $795.3M
Long-Term Investments $202.2M $174.7M $128.3M $287.7M $17.5M
Goodwill $155.6M $155.6M $155.6M $155.6M $155.6M
Other Intangibles $166.9M $145.4M $140.7M $117.8M $107.6M
Other Long-Term Assets $64.1M $68.5M $139.1M $313.3M $397.1M
Total Assets $3.7B $5.1B $5.8B $7.1B $5.7B
 
Accounts Payable $85.1M $152.5M $55.6M $164.2M $195.5M
Accrued Expenses $230.8M $362.1M $467.4M $546.8M $735.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14M $12.7M $10.5M $8.5M $10.5M
Other Current Liabilities $116.6M $112.2M $167.1M $102.5M $116.2M
Total Current Liabilities $623.9M $886.2M $1B $1.4B $1.7B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $933.6M $1.2B $1.3B $1.7B $2.1B
 
Common Stock $220K $221K $223K $224K $193K
Other Common Equity Adj -$20.4M -$23M $20.9M -$6.2M -$6.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $3.9B $4.5B $5.4B $3.7B
 
Total Liabilities and Equity $3.7B $5.1B $5.8B $7.1B $5.7B
Cash and Short Terms $2B $2.5B $3.1B $3.9B $2.4B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$295.7M $948.6M $340.7M $597.6M $32.6M
Depreciation & Amoritzation $51.8M $57.8M $67.9M $82.7M $89.2M
Stock-Based Compensation $177.9M $183M $188.4M $215.9M $266.1M
Change in Accounts Receivable -$173.2M -$134.3M -$28.6M -$98.7M -$111.6M
Change in Inventories -$19.5M -$21M -$67.5M -$170.2M -$127.6M
Cash From Operations -$124.6M $749.5M $969.9M $496.5M $335.3M
 
Capital Expenditures $187.4M $181M $77.8M $47.5M $100.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$269M -$207.7M -$78.5M -$207.7M $157.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$836K -$2.4M -$2.9M -$3.4M -$3.8M
Repurchase of Common Stock -- -- -- -- -$2B
Other Financing Activities -$60.5M -$50M -$59M -$52.5M -$62.3M
Cash From Financing $71.7M $6.2M -$794K -$20M -$2B
 
Beginning Cash (CF) $1.8B $1.5B $2.1B $3B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$321.9M $548M $890.6M $268.8M -$1.5B
Ending Cash (CF) $1.5B $2.1B $3B $3.2B $1.7B
 
Levered Free Cash Flow -$312M $568.5M $892.1M $449M $235.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $53.5M $38M $21.7M $169.5M $158.2M
Depreciation & Amoritzation $13.8M $16.4M $19.2M $21.9M $22.4M
Stock-Based Compensation $47.4M $43.8M $53.4M $59.8M $61M
Change in Accounts Receivable $84.6M $54M $21.1M -$2M $31M
Change in Inventories -$4.4M -$13.9M -$33.3M -$57.2M -$28.6M
Cash From Operations $206.1M $215.7M -$105.6M $218.8M $266.1M
 
Capital Expenditures $48.1M $17M $26.9M $9.5M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$59.8M -$16.7M -$28.6M -$73.1M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$573K -$668K -$802K -$871K -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9M -$15.6M -$9.2M -$12M -$14.8M
Cash From Financing $12.8M $96K $4M -$12.4M -$12.7M
 
Beginning Cash (CF) $1.5B $2.1B $3B $3.2B $1.7B
Foreign Exchange Rate Adjustment -$2.3M $210K -$199K -$676K -$552K
Additions / Reductions $159.2M $199.1M -$130.2M $133.3M $254.5M
Ending Cash (CF) $1.7B $2.3B $2.8B $3.3B $1.9B
 
Levered Free Cash Flow $158M $198.7M -$132.5M $209.3M $262.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $478.5M $933M $324.4M $745.4M $21.3M
Depreciation & Amoritzation $52.5M $60.4M $70.6M $85.4M $89.7M
Stock-Based Compensation $182.7M $179.5M $198M $222.3M $267.3M
Change in Accounts Receivable -$45.8M -$165M -$61.4M -$121.7M -$78.7M
Change in Inventories -$18.2M -$30.5M -$86.9M -$194M -$99M
Cash From Operations $764.9M $759.1M $648.6M $820.9M $382.6M
 
Capital Expenditures $196.2M $149.9M $87.7M $30.1M $93.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$220.2M -$164.7M -$90.4M -$252.2M $231.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.2M -$2.5M -$3M -$3.4M -$4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$57.6M -$56.7M -$52.6M -$55.4M -$65.1M
Cash From Financing $82M -$6.6M $3.1M -$36.5M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $626.8M $587.9M $561.4M $532.2M -$1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $568.7M $609.2M $560.9M $790.8M $288.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $53.5M $38M $21.7M $169.5M $158.2M
Depreciation & Amoritzation $13.8M $16.4M $19.2M $21.9M $22.4M
Stock-Based Compensation $47.4M $43.8M $53.4M $59.8M $61M
Change in Accounts Receivable $84.6M $54M $21.1M -$2M $31M
Change in Inventories -$4.4M -$13.9M -$33.3M -$57.2M -$28.6M
Cash From Operations $206.1M $215.7M -$105.6M $218.8M $266.1M
 
Capital Expenditures $48.1M $17M $26.9M $9.5M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$59.8M -$16.7M -$28.6M -$73.1M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$573K -$668K -$802K -$871K -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9M -$15.6M -$9.2M -$12M -$14.8M
Cash From Financing $12.8M $96K $4M -$12.4M -$12.7M
 
Beginning Cash (CF) $1.5B $2.1B $3B $3.2B $1.7B
Foreign Exchange Rate Adjustment -$2.3M $210K -$199K -$676K -$552K
Additions / Reductions $159.2M $199.1M -$130.2M $133.3M $254.5M
Ending Cash (CF) $1.7B $2.3B $2.8B $3.3B $1.9B
 
Levered Free Cash Flow $158M $198.7M -$132.5M $209.3M $262.9M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock