Financhill
Sell
42

NVCR Quote, Financials, Valuation and Earnings

Last price:
$13.45
Seasonality move :
-11.88%
Day range:
$13.23 - $13.53
52-week range:
$10.70 - $32.06
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.31x
P/B ratio:
4.41x
Volume:
401.5K
Avg. volume:
1.7M
1-year change:
-56.6%
Market cap:
$1.5B
Revenue:
$605.2M
EPS (TTM):
-$1.61
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 $106.1M $114.2M $114.3M $127.5M $136.2M
Gross Profit $388.3M $420.8M $423.6M $381.8M $469M
Gross Profit Margin 78.54% 78.65% 78.76% 74.96% 77.5%
 
R&D Expenses $132M $201.3M $206.1M $221M $209.4M
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 $608M $636.6M
Operating Income $30.8M -$43.7M -$88.9M -$226.2M -$167.5M
 
Net Interest Expenses $18.1M $8.8M $8.1M $4.9M $11.7M
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 $40M -$33.4M -$78.3M -$215.2M -$156.3M
EBIT $30.8M -$43.7M -$88.9M -$226.2M -$167.5M
 
Revenue (Reported) $494.4M $535M $537.8M $509.3M $605.2M
Operating Income (Reported) $30.8M -$43.7M -$88.9M -$226.2M -$167.5M
Operating Income (Adjusted) $30.8M -$43.7M -$88.9M -$226.2M -$167.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $133.6M $131M $127.3M $155.1M $167.2M
Revenue Growth (YoY) 0.71% -1.95% -2.81% 21.81% 7.81%
 
Cost of Revenues $30.2M $29.7M $32.1M $35.4M $44.7M
Gross Profit $103.4M $101.2M $95.2M $119.7M $122.5M
Gross Profit Margin 77.39% 77.29% 74.79% 77.19% 73.25%
 
R&D Expenses $48.1M $52M $53.6M $51.9M $54M
Selling, General & Admin $63.8M $73.9M $99.9M $99.9M $104.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $112M $125.9M $153.5M $151.8M $158.5M
Operating Income -$8.6M -$24.6M -$58.2M -$32.1M -$36M
 
Net Interest Expenses $2M -- -- -- --
EBT. Incl. Unusual Items -$10.5M -$23.4M -$48.2M -$21.6M -$30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $3.2M $1.3M $9M $7.2M
Net Income to Company -$13.1M -$26.6M -$49.5M -$30.6M -$37.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.1M -$26.6M -$49.5M -$30.6M -$37.3M
 
Basic EPS (Cont. Ops) -$0.13 -$0.25 -$0.46 -$0.28 -$0.33
Diluted EPS (Cont. Ops) -$0.13 -$0.25 -$0.46 -$0.28 -$0.33
Weighted Average Basic Share $103.7M $104.9M $106.8M $108.2M $111.9M
Weighted Average Diluted Share $103.7M $104.9M $106.8M $108.2M $111.9M
 
EBITDA -$5.8M -$22M -$55.4M -$29.6M -$32.4M
EBIT -$8.6M -$24.6M -$58.2M -$32.1M -$36M
 
Revenue (Reported) $133.6M $131M $127.3M $155.1M $167.2M
Operating Income (Reported) -$8.6M -$24.6M -$58.2M -$32.1M -$36M
Operating Income (Adjusted) -$8.6M -$24.6M -$58.2M -$32.1M -$36M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $545.8M $542.6M $504M $577.7M $642.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $113.3M $115.7M $124.6M $135.5M $157.2M
Gross Profit $432.4M $427M $379.4M $442.3M $485M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $188.4M $208.2M $223.6M $210.4M $214.8M
Selling, General & Admin $252.9M $288.7M $379.9M $387.6M $445.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $441.3M $496.9M $603.5M $592.5M $660.8M
Operating Income -$8.8M -$69.9M -$224.1M -$150.2M -$175.8M
 
Net Interest Expenses $8.8M $6.1M -- -- --
EBT. Incl. Unusual Items -$17.7M -$74.9M -$185.8M -$114.5M -$150.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.3M $6.8M $11.5M $35.3M $27.1M
Net Income to Company -$27M -$81.7M -$197.3M -$149.8M -$177.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27M -$81.7M -$197.3M -$149.8M -$177.7M
 
Basic EPS (Cont. Ops) -$0.26 -$0.78 -$1.86 -$1.39 -$1.61
Diluted EPS (Cont. Ops) -$0.26 -$0.78 -$1.86 -$1.39 -$1.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2M -$59.4M -$213.2M -$139.3M -$162.2M
EBIT -$8.8M -$69.9M -$224.1M -$150.2M -$175.8M
 
Revenue (Reported) $545.8M $542.6M $504M $577.7M $642.3M
Operating Income (Reported) -$8.8M -$69.9M -$224.1M -$150.2M -$175.8M
Operating Income (Adjusted) -$8.8M -$69.9M -$224.1M -$150.2M -$175.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $401.8M $409.4M $375.6M $444M $481M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $85.2M $86M $95.7M $103.7M $124.7M
Gross Profit $316.6M $323.4M $279.8M $340.3M $356.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $144.4M $151.3M $168.8M $158.2M $163.6M
Selling, General & Admin $193.2M $218.7M $292.2M $289M $306M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $337.6M $370M $461M $445.5M $469.7M
Operating Income -$20.9M -$46.5M -$181.2M -$105.2M -$113.4M
 
Net Interest Expenses $5.6M $3.9M -- -- --
EBT. Incl. Unusual Items -$26.5M -$49.3M -$153.2M -$76M -$95.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $5.9M $6.8M $26.7M $16.4M
Net Income to Company -$31.9M -$55.2M -$160M -$102.7M -$111.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.9M -$55.2M -$160M -$102.7M -$111.7M
 
Basic EPS (Cont. Ops) -$0.31 -$0.53 -$1.51 -$0.95 -$1.00
Diluted EPS (Cont. Ops) -$0.31 -$0.53 -$1.51 -$0.95 -$1.00
Weighted Average Basic Share $309.8M $313.7M $318.7M $323.2M $333.8M
Weighted Average Diluted Share $309.8M $313.7M $318.7M $323.2M $333.8M
 
EBITDA -$13.4M -$38.6M -$172.9M -$97.1M -$103M
EBIT -$20.9M -$46.5M -$181.2M -$105.2M -$113.4M
 
Revenue (Reported) $401.8M $409.4M $375.6M $444M $481M
Operating Income (Reported) -$20.9M -$46.5M -$181.2M -$105.2M -$113.4M
Operating Income (Adjusted) -$20.9M -$46.5M -$181.2M -$105.2M -$113.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $854.1M $938.5M $969.9M $912.4M $962.2M
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 $444.2M $575.2M $584.3M $596.2M $117.3M
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 $854.1M $938.5M $969.9M $912.4M $962.2M
Total Debt $444.2M $575.2M $584.3M $596.2M $675.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $934.6M $970.6M $922.9M $963.7M $1B
Short Term Investments $243.9M $726.5M $766.4M $774.5M --
Accounts Receivable, Net $94.1M $87.6M $65.1M $67.1M $85.2M
Inventory $22.6M $26.8M $36.8M $39.1M $39.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.1B $1B $1.1B $1.2B
 
Property Plant And Equipment $40.7M $61.1M $85.9M $114.5M $148.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.7M $10.7M $12.4M $12.2M --
Total Assets $1.1B $1.2B $1.1B $1.2B $1.4B
 
Accounts Payable $60M $77M $79.7M $91.3M $118.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $557.3M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $124.5M $141.1M $157.2M $735M $776M
 
Long-Term Debt $572.9M $579.5M $590M $118.3M $237.3M
Capital Leases -- -- -- -- --
Total Liabilities $707.3M $728.8M $752.6M $861.2M $1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$900K -$2.3M -$2M -$5.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $413.2M $445.4M $393.7M $360.8M $341.3M
 
Total Liabilities and Equity $1.1B $1.2B $1.1B $1.2B $1.4B
Cash and Short Terms $934.6M $970.6M $922.9M $963.7M $1B
Total Debt $572.9M $579.5M $590M $675.6M $797.9M
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) $246.2M $209.6M $115.8M $242.6M $166.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.8M -$36.6M -$93.8M $126.7M -$76.5M
Ending Cash (CF) $313.2M $172.9M $22M $369.4M $89.5M
 
Levered Free Cash Flow $84.2M $58.6M $9.4M -$100.4M -$69.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$13.1M -$26.6M -$49.5M -$30.6M -$37.3M
Depreciation & Amoritzation $2.7M $2.7M $2.8M $2.5M $3.7M
Stock-Based Compensation $25.8M $26.3M $26.3M $31.4M $29.3M
Change in Accounts Receivable -$3.7M $11.5M $2.6M $5.4M $3.6M
Change in Inventories $3.8M $3M -$4.1M $1.9M $886K
Cash From Operations $24.4M $22.4M -$19.3M $10.4M $20.6M
 
Capital Expenditures $3.3M $5.7M $7.3M $10.7M $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $302.7M -$150.2M $17.3M $10.2M $71.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6K -$7K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3M $4.2M $1.2M $100K $100.5M
 
Beginning Cash (CF) $690.7M $244M $156.5M $189.2M $344.6M
Foreign Exchange Rate Adjustment -$34K -$107K -$97K $87K -$22K
Additions / Reductions $330.1M -$123.7M -$982K $20.8M $192.5M
Ending Cash (CF) $1B $120.2M $155.4M $210M $537.1M
 
Levered Free Cash Flow $21.1M $16.7M -$26.6M -$307K $14.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$27M -$81.7M -$197.3M -$149.8M -$177.7M
Depreciation & Amoritzation $10.1M $10.6M $10.9M $10.9M $13.5M
Stock-Based Compensation $92.8M $99.6M $128M $114.7M $147.8M
Change in Accounts Receivable $7.1M $7.7M $20.3M -$3.7M -$32.9M
Change in Inventories $3.7M -$3.8M -$10.5M -$1.5M -$249K
Cash From Operations $121.8M $48.9M -$62.5M -$37.5M -$34.5M
 
Capital Expenditures $15.7M $29.2M $26.7M $40.7M $30.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$259.4M -$511M -$42.4M -$19.5M $78.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $96.9M --
Long-Term Debt Repaid -$25K -$28K -$17K -$12.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $592.9M $15.7M $17.3M $89.5M $110.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $455.3M -$446.7M -$87.5M $32.7M $155.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $106.2M $19.7M -$89.2M -$78.2M -$65.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$31.9M -$55.2M -$160M -$102.7M -$111.7M
Depreciation & Amoritzation $7.6M $7.9M $8.2M $8.1M $10.4M
Stock-Based Compensation $72.5M $77.2M $98.2M $97.3M $85M
Change in Accounts Receivable $3.9M $6.3M $24.1M -$9M -$15.5M
Change in Inventories $4.2M -$2.1M -$8.3M -$867K -$3.7M
Cash From Operations $68.4M $34.5M -$58.8M -$22.9M -$31M
 
Capital Expenditures $9.9M $14.9M $20.3M $33.9M $21.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $354.3M -$11.9M $85.6M -$118M $101M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $96.9M --
Long-Term Debt Repaid -$19K -$21K -$10K -$12.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $22.1M $12.1M $13.9M $87.6M $108.2M
 
Beginning Cash (CF) $1.4B $803.4M $500.6M $815M $626.2M
Foreign Exchange Rate Adjustment -$139K -$252K -$69K -$46K $470K
Additions / Reductions $444.5M $34.4M $40.7M -$53.4M $178.5M
Ending Cash (CF) $1.8B $837.6M $541.3M $761.6M $805.2M
 
Levered Free Cash Flow $58.5M $19.6M -$79.1M -$56.8M -$52.8M

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 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock