Financhill
Buy
51

NVMI Quote, Financials, Valuation and Earnings

Last price:
$184.18
Seasonality move :
3.54%
Day range:
$177.87 - $184.50
52-week range:
$158.00 - $289.90
Dividend yield:
0%
P/E ratio:
32.11x
P/S ratio:
8.79x
P/B ratio:
5.82x
Volume:
229.2K
Avg. volume:
326.7K
1-year change:
3.92%
Market cap:
$5.4B
Revenue:
$672.4M
EPS (TTM):
$5.74
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $269.4M $416.1M $570.7M $517.9M $672.4M
Revenue Growth (YoY) 19.78% 54.46% 37.16% -9.25% 29.83%
 
Cost of Revenues $118.2M $180.7M $253.8M $224.7M $285.3M
Gross Profit $151.2M $235.4M $317M $293.2M $387.1M
Gross Profit Margin 56.11% 56.58% 55.54% 56.61% 57.57%
 
R&D Expenses $53M $65.9M $90.5M $88M $110.3M
Selling, General & Admin $42.6M $57.2M $76.6M $72.9M $89.3M
Other Inc / (Exp) -$2.2M -$948K $3.5M $1.3M -$4.2M
Operating Expenses $95.6M $123.1M $167M $160.9M $199.5M
Operating Income $55.6M $112.4M $149.9M $132.3M $187.5M
 
Net Interest Expenses -- $2.2M -- -- --
EBT. Incl. Unusual Items $56.5M $109.3M $158.4M $154.7M $216.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $16.2M $18.2M $18.4M $32.5M
Net Income to Company $47.9M $93.1M $140.2M $136.3M $183.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.9M $93.1M $140.2M $136.3M $183.8M
 
Basic EPS (Cont. Ops) $1.71 $3.28 $4.89 $4.73 $6.31
Diluted EPS (Cont. Ops) $1.65 $3.12 $4.43 $4.28 $5.75
Weighted Average Basic Share $28.1M $28.4M $28.7M $28.8M $29.1M
Weighted Average Diluted Share $28.9M $29.8M $31.9M $32.1M $32.1M
 
EBITDA $65.7M $122.4M $164.6M $148.5M $204.9M
EBIT $57.4M $113.5M $149.9M $132.3M $187.5M
 
Revenue (Reported) $269.4M $416.1M $570.7M $517.9M $672.4M
Operating Income (Reported) $55.6M $112.4M $149.9M $132.3M $187.5M
Operating Income (Adjusted) $57.4M $113.5M $149.9M $132.3M $187.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $76.3M $121.5M $151.2M $134.2M $194.8M
Revenue Growth (YoY) 18.07% 59.26% 24.45% -11.25% 45.11%
 
Cost of Revenues $35.7M $55.2M $68.8M $60.2M $84.8M
Gross Profit $40.6M $66.3M $82.4M $74M $109.9M
Gross Profit Margin 53.16% 54.58% 54.5% 55.14% 56.44%
 
R&D Expenses $15.8M $20.1M $26.2M $21.3M $30.9M
Selling, General & Admin $9.8M $18M $19.3M $19.1M $23.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23.7M $36.4M $45.5M $40.4M $54.5M
Operating Income $16.8M $29.9M $36.9M $33.7M $55.5M
 
Net Interest Expenses -- $570K $1.3M -- --
EBT. Incl. Unusual Items $15.5M $28.4M $39.1M $40.9M $59.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $6.1M $3M $2.9M $8.7M
Net Income to Company $13.7M $22.2M $36.1M $38.1M $50.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.7M $22.2M $36.1M $38.1M $50.5M
 
Basic EPS (Cont. Ops) $0.49 $0.78 $1.26 $1.31 $1.72
Diluted EPS (Cont. Ops) $0.47 $0.73 $1.14 $1.20 $1.58
Weighted Average Basic Share $28.1M $28.5M $28.7M $29.1M $29.2M
Weighted Average Diluted Share $29M $30.3M $31.6M $32.3M $31.6M
 
EBITDA $20.8M $33.4M $40.9M $37.9M $59.8M
EBIT $18.6M $31M $36.9M $33.7M $55.5M
 
Revenue (Reported) $76.3M $121.5M $151.2M $134.2M $194.8M
Operating Income (Reported) $16.8M $29.9M $36.9M $33.7M $55.5M
Operating Income (Adjusted) $18.6M $31M $36.9M $33.7M $55.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $269.4M $416.1M $570.7M $517.9M $672.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $118.2M $180.7M $253.8M $224.7M $285.3M
Gross Profit $151.2M $235.4M $317M $293.2M $387.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $53M $65.9M $90.5M $88M $110.3M
Selling, General & Admin $42.6M $57.2M $76.6M $72.9M $89.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $95.6M $123.1M $167M $160.9M $199.5M
Operating Income $55.6M $112.4M $149.9M $132.3M $187.5M
 
Net Interest Expenses -- $2.2M -- -- --
EBT. Incl. Unusual Items $56.5M $109.3M $158.4M $154.7M $216.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $16.2M $18.2M $18.4M $32.5M
Net Income to Company $47.9M $93.1M $140.2M $136.3M $183.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.9M $93.1M $140.2M $136.3M $183.8M
 
Basic EPS (Cont. Ops) $1.71 $3.28 $4.90 $4.73 $6.30
Diluted EPS (Cont. Ops) $1.66 $3.12 $4.40 $4.31 $5.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $65.7M $122.4M $164.6M $148.5M $204.9M
EBIT $57.4M $113.5M $149.9M $132.3M $187.5M
 
Revenue (Reported) $269.4M $416.1M $570.7M $517.9M $672.4M
Operating Income (Reported) $55.6M $112.4M $149.9M $132.3M $187.5M
Operating Income (Adjusted) $57.4M $113.5M $149.9M $132.3M $187.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $416.1M $570.7M $517.9M $672.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $180.7M $253.8M $224.7M $285.3M --
Gross Profit $235.4M $317M $293.2M $387.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65.9M $90.5M $88M $110.3M --
Selling, General & Admin $57.2M $76.6M $72.9M $89.3M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $123.1M $167M $160.9M $199.5M --
Operating Income $112.4M $149.9M $132.3M $187.5M --
 
Net Interest Expenses $2.6M $1.3M -- -- --
EBT. Incl. Unusual Items $109.3M $158.4M $154.7M $216.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.2M $18.2M $18.4M $32.5M --
Net Income to Company $93.1M $140.2M $136.3M $183.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $93.1M $140.2M $136.3M $183.8M --
 
Basic EPS (Cont. Ops) $3.28 $4.90 $4.73 $6.30 --
Diluted EPS (Cont. Ops) $3.12 $4.40 $4.31 $5.74 --
Weighted Average Basic Share $113.5M $114.7M $115.4M $116.4M --
Weighted Average Diluted Share $119.3M $127.4M $128M $128.3M --
 
EBITDA $122.4M $164.6M $148.5M $204.9M --
EBIT $113.5M $149.9M $132.3M $187.5M --
 
Revenue (Reported) $416.1M $570.7M $517.9M $672.4M --
Operating Income (Reported) $112.4M $149.9M $132.3M $187.5M --
Operating Income (Adjusted) $113.5M $149.9M $132.3M $187.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $232.3M $126.7M $111.1M $107.6M $157.8M
Short Term Investments $191.6M $283.5M $262.4M $336.1M $428.8M
Accounts Receivable, Net $63.3M $68.4M $109.3M $111.3M $139.3M
Inventory $61.7M $78.7M $116.6M $138.2M $156.6M
Prepaid Expenses $3.3M $4.4M $9.1M $11M $10.7M
Other Current Assets $6.5M $3.8M $3M $4.2M $7.3M
Total Current Assets $558.7M $566.5M $612.9M $710.2M $901.9M
 
Property Plant And Equipment $63.3M $65.1M $100.8M $108.7M $132.9M
Long-Term Investments $2.5M $141.1M $153.5M $191.4M $225.8M
Goodwill $20.1M $20.1M $49M $50.1M $48.3M
Other Intangibles $5.1M $2.6M $43.6M $39.2M $31.5M
Other Long-Term Assets $1.9M $2.3M $3M $9.5M $17.3M
Total Assets $655.8M $805.2M $984.1M $1.1B $1.4B
 
Accounts Payable $24.1M $36.2M $42.7M $35.2M $59.6M
Accrued Expenses $22.6M $36.5M $41.2M $35.2M $52.3M
Current Portion Of Long-Term Debt -- $183M -- $197.7M $180.6M
Current Portion Of Capital Lease Obligations $3.7M $4.5M $6M $6.7M $7.2M
Other Current Liabilities $5.8M $11.4M $13M $5.1M $14.5M
Total Current Liabilities $60.9M $287.9M $134.1M $322.8M $388.2M
 
Long-Term Debt $178.8M -- $196.4M -- --
Capital Leases -- -- -- -- --
Total Liabilities $284.2M $331.4M $397.1M $383.1M $462.6M
 
Common Stock $74K -- -- -- --
Other Common Equity Adj $570K -$814K -$12.5M -$3.3M -$5.3M
Common Equity $371.5M $473.8M $587M $750.8M $927.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $371.5M $473.8M $587M $750.8M $927.8M
 
Total Liabilities and Equity $655.8M $805.2M $984.1M $1.1B $1.4B
Cash and Short Terms $423.9M $410.2M $373.5M $443.7M $586.6M
Total Debt $178.8M $183M $196.4M $197.7M $180.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $232.3M $126.7M $111.1M $107.6M $157.8M
Short Term Investments $191.6M $283.5M $262.4M $336.1M $428.8M
Accounts Receivable, Net $63.3M $68.4M $109.3M $111.3M $139.3M
Inventory $61.7M $78.7M $116.6M $138.2M $156.6M
Prepaid Expenses $3.3M $4.4M $9.1M $11M $10.7M
Other Current Assets $6.5M $3.8M $3M $4.2M $7.3M
Total Current Assets $558.7M $566.5M $612.9M $710.2M $901.9M
 
Property Plant And Equipment $63.3M $65.1M $100.8M $108.7M $132.9M
Long-Term Investments $2.5M $141.1M $153.5M $191.4M $225.8M
Goodwill $20.1M $20.1M $49M $50.1M $48.3M
Other Intangibles $5.1M $2.6M $43.6M $39.2M $31.5M
Other Long-Term Assets $1.9M $2.3M $3M $9.5M $17.3M
Total Assets $655.8M $805.2M $984.1M $1.1B $1.4B
 
Accounts Payable $24.1M $36.2M $42.7M $35.2M $59.6M
Accrued Expenses $22.6M $36.5M $41.2M $35.2M $52.3M
Current Portion Of Long-Term Debt -- $183M -- $197.7M $180.6M
Current Portion Of Capital Lease Obligations $3.7M $4.5M $6M $6.7M $7.2M
Other Current Liabilities $5.8M $11.4M $13M $5.1M $14.5M
Total Current Liabilities $60.9M $287.9M $134.1M $322.8M $388.2M
 
Long-Term Debt $178.8M -- $196.4M -- --
Capital Leases -- -- -- -- --
Total Liabilities $284.2M $331.4M $397.1M $383.1M $462.6M
 
Common Stock $74K -- -- -- --
Other Common Equity Adj $570K -$814K -$12.5M -$3.3M -$5.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $371.5M $473.8M $587M $750.8M $927.8M
 
Total Liabilities and Equity $655.8M $805.2M $984.1M $1.1B $1.4B
Cash and Short Terms $423.9M $410.2M $373.5M $443.7M $586.6M
Total Debt $178.8M $183M $196.4M $197.7M $180.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47.9M $93.1M $140.2M $136.3M $183.8M
Depreciation & Amoritzation $8.4M $8.9M $14.7M $16.2M $17.4M
Stock-Based Compensation $6.9M $10.5M $16.6M $18.3M $25.2M
Change in Accounts Receivable -$11.7M -$5.1M -$31.6M -$1.2M -$29.1M
Change in Inventories -$16.3M -$18.5M -$29.3M -$26M -$23.9M
Cash From Operations $60.3M $132.3M $119.5M $123.5M $235.3M
 
Capital Expenditures $6.4M $4.8M $21.3M $17.2M $17.2M
Cash Acquisitions -- -- -$78.5M -- --
Cash From Investing -$42.5M -$238.5M -$100.3M -$125.3M -$136.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $193.6M -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$18.5M
Repurchase of Common Stock -$12.5M -- -$21.4M -$112K -$30M
Other Financing Activities -- -- -$8.5M -- --
Cash From Financing $181.4M $11K -$29.8M $10K -$48.3M
 
Beginning Cash (CF) $31.7M $232.3M $126.7M $111.7M $107.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $199.2M -$106.2M -$10.5M -$1.8M $50.5M
Ending Cash (CF) $232.3M $126.7M $111.7M $107.6M $157.8M
 
Levered Free Cash Flow $53.8M $127.4M $98.2M $106.3M $218.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.7M $22.2M $36.1M $38.1M $50.5M
Depreciation & Amoritzation $2.2M $2.4M $4M $4.2M $4.3M
Stock-Based Compensation $2.2M $3.5M $4.4M $5.7M $6.3M
Change in Accounts Receivable -$22.2M -$3.8M -$9.4M -$18.6M -$26.2M
Change in Inventories -$1.2M -$6M -$2.2M $2.9M $876K
Cash From Operations $6.5M $20.3M $49.6M $29.6M $68.5M
 
Capital Expenditures $1.6M $2.3M $8.4M $7.6M $8.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.6M $33.8M -$41.6M -$38.5M -$15.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$10M -- -$15M -- -$30M
Other Financing Activities -- -- -- -- --
Cash From Financing $183.6M -- -$15M -- -$48.4M
 
Beginning Cash (CF) $32.7M $72.1M $118.8M $116.5M $154M
Foreign Exchange Rate Adjustment $972K $558K -$77K -$25K -$1.1M
Additions / Reductions $198.6M $54M -$7M -$8.9M $4.9M
Ending Cash (CF) $232.3M $126.7M $111.7M $107.6M $157.8M
 
Levered Free Cash Flow $4.9M $18M $41.2M $22M $60.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $47.9M $93.1M $140.2M $136.3M $183.8M
Depreciation & Amoritzation $8.4M $8.9M $14.7M $16.2M $17.4M
Stock-Based Compensation $6.9M $10.5M $16.6M $18.3M $25.2M
Change in Accounts Receivable -$11.7M -$5.1M -$31.6M -$1.2M -$29.1M
Change in Inventories -$16.3M -$18.5M -$29.3M -$26M -$23.9M
Cash From Operations $60.3M $132.3M $119.5M $123.5M $235.3M
 
Capital Expenditures $6.4M $4.8M $21.3M $17.2M $17.2M
Cash Acquisitions -- -- -$78.5M -- --
Cash From Investing -$42.5M -$238.5M -$100.3M -$125.3M -$136.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$12.5M -- -$21.4M -$112K -$30M
Other Financing Activities -- -- -- -- --
Cash From Financing $181.4M $11K -$29.8M $10K -$48.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $199.2M -$106.2M -$10.5M -$1.8M $50.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $53.8M $127.4M $98.2M $106.3M $218.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $93.1M $140.2M $136.3M $183.8M --
Depreciation & Amoritzation $8.9M $14.7M $16.2M $17.4M --
Stock-Based Compensation $10.5M $16.6M $18.3M $25.2M --
Change in Accounts Receivable -$5.1M -$31.6M -$1.2M -$29.1M --
Change in Inventories -$18.5M -$29.3M -$26M -$23.9M --
Cash From Operations $132.3M $119.5M $123.5M $235.3M --
 
Capital Expenditures $4.8M $21.3M $17.2M $17.2M --
Cash Acquisitions -- -$78.5M -- -- --
Cash From Investing -$238.5M -$100.3M -$125.3M -$136.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$21.4M -$112K -$30M --
Other Financing Activities -- -$8.5M -- -- --
Cash From Financing $11K -$29.8M $10K -$48.3M --
 
Beginning Cash (CF) $649.5M $521M $453.5M $510M --
Foreign Exchange Rate Adjustment $622K -$4.5M -$2.4M -$315K --
Additions / Reductions -$106.2M -$10.5M -$1.8M $50.5M --
Ending Cash (CF) $543.9M $506M $449.3M $560.2M --
 
Levered Free Cash Flow $127.4M $98.2M $106.3M $218.1M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock