Financhill
Sell
23

NOW Quote, Financials, Valuation and Earnings

Last price:
$146.95
Seasonality move :
5.53%
Day range:
$152.68 - $154.54
52-week range:
$135.73 - $239.62
Dividend yield:
0%
P/E ratio:
44.90x
P/S ratio:
7.60x
P/B ratio:
14.08x
Volume:
5.3M
Avg. volume:
9.1M
1-year change:
-27.75%
Market cap:
$159.1B
Revenue:
$11B
EPS (TTM):
$3.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $5.9B $7.2B $9B $11B
Revenue Growth (YoY) 30.6% 30.46% 22.88% 23.82% 22.44%
 
Cost of Revenues $987.1M $1.4B $1.6B $1.9B $2.3B
Gross Profit $3.5B $4.5B $5.7B $7.1B $8.7B
Gross Profit Margin 78.16% 77.05% 78.29% 78.59% 79.18%
 
R&D Expenses $1B $1.4B $1.8B $2.1B $2.5B
Selling, General & Admin $2.3B $2.9B $3.5B $4.2B $4.8B
Other Inc / (Exp) -$55M -$28M -$38M -$32M -$22M
Operating Expenses $3.3B $4.3B $5.3B $6.3B $7.3B
Operating Income $198.9M $257M $355M $762M $1.4B
 
Net Interest Expenses $32.7M $28M $27M $24M $23M
EBT. Incl. Unusual Items $149.2M $249M $399M $1B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.7M $19M $74M -$723M $313M
Net Income to Company $118.5M $230M $325M $1.7B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $118.5M $230M $325M $1.7B $1.4B
 
Basic EPS (Cont. Ops) $0.61 $1.16 $1.61 $8.48 $1.38
Diluted EPS (Cont. Ops) $0.59 $1.13 $1.60 $8.42 $1.37
Weighted Average Basic Share $193.1M $198.1M $201.4M $204.1M $205.8M
Weighted Average Diluted Share $202.5M $203.2M $203.5M $205.6M $208.4M
 
EBITDA $469.9M $645M $697M $1.2B $1.8B
EBIT $198.9M $257M $355M $762M $1.4B
 
Revenue (Reported) $4.5B $5.9B $7.2B $9B $11B
Operating Income (Reported) $198.9M $257M $355M $762M $1.4B
Operating Income (Adjusted) $198.9M $257M $355M $762M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.8B $2.3B $2.8B $3.4B
Revenue Growth (YoY) 31.25% 21.1% 24.96% 22.25% 21.81%
 
Cost of Revenues $350M $400M $496M $584M $774M
Gross Profit $1.2B $1.4B $1.8B $2.2B $2.6B
Gross Profit Margin 76.85% 78.15% 78.32% 79.12% 77.28%
 
R&D Expenses $358M $456M $549M $626M $750M
Selling, General & Admin $730M $884M $1B $1.2B $1.3B
Other Inc / (Exp) -$4M -$7M -$8M -$4M --
Operating Expenses $1.1B $1.3B $1.6B $1.8B $2.1B
Operating Income $74M $91M $231M $418M $572M
 
Net Interest Expenses $7M $8M $6M $6M $6M
EBT. Incl. Unusual Items $68M $102M $299M $516M $694M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $22M $57M $84M $192M
Net Income to Company $63M $80M $242M $432M $502M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $63M $80M $242M $432M $502M
 
Basic EPS (Cont. Ops) $0.32 $0.40 $1.18 $2.10 $0.48
Diluted EPS (Cont. Ops) $0.31 $0.39 $1.17 $2.07 $0.48
Weighted Average Basic Share $198.6M $202M $204.5M $206.2M $1B
Weighted Average Diluted Share $203.1M $203.1M $206.3M $208.6M $1B
 
EBITDA $177M $177M $350M $537M $738M
EBIT $74M $91M $231M $418M $572M
 
Revenue (Reported) $1.5B $1.8B $2.3B $2.8B $3.4B
Operating Income (Reported) $74M $91M $231M $418M $572M
Operating Income (Adjusted) $74M $91M $231M $418M $572M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.5B $6.9B $8.5B $10.5B $12.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.8B $2.2B $2.8B
Gross Profit $4.3B $5.4B $6.7B $8.3B $9.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3B $1.7B $2B $2.4B $2.9B
Selling, General & Admin $2.7B $3.4B $4B $4.6B $5.3B
Other Inc / (Exp) -$2M -$37M -$60M -$13M --
Operating Expenses $4B $5.1B $6B $7B $8.1B
Operating Income $239.9M $241M $653M $1.3B $1.8B
 
Net Interest Expenses $28.7M $27M $25M $24M $23M
EBT. Incl. Unusual Items $230.4M $248M $844M $1.6B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.7M $47M -$742M $286M $452M
Net Income to Company $220.6M $201M $1.6B $1.3B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $220.6M $201M $1.6B $1.3B $1.7B
 
Basic EPS (Cont. Ops) $1.12 $1.00 $7.78 $5.15 $3.45
Diluted EPS (Cont. Ops) $1.09 $0.99 $7.73 $5.09 $3.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $600.9M $590M $1.1B $1.7B $2.4B
EBIT $239.9M $241M $653M $1.3B $1.8B
 
Revenue (Reported) $5.5B $6.9B $8.5B $10.5B $12.7B
Operating Income (Reported) $239.9M $241M $653M $1.3B $1.8B
Operating Income (Adjusted) $239.9M $241M $653M $1.3B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $5.3B $6.5B $8B $9.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $978M $1.2B $1.4B $1.7B $2.1B
Gross Profit $3.3B $4.1B $5.1B $6.4B $7.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1B $1.3B $1.6B $1.9B $2.2B
Selling, General & Admin $2.1B $2.6B $3.1B $3.5B $4B
Other Inc / (Exp) -- -$8M -$29M -$10M -$2M
Operating Expenses $3.1B $3.9B $4.6B $5.4B $6.2B
Operating Income $222M $200M $492M $990M $1.4B
 
Net Interest Expenses $21M $20M $18M $18M $18M
EBT. Incl. Unusual Items $217M $216M $661M $1.3B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $41M -$775M $234M $373M
Net Income to Company $204M $175M $1.4B $1B $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $204M $175M $1.4B $1B $1.3B
 
Basic EPS (Cont. Ops) $1.03 $0.87 $7.04 $3.71 $3.08
Diluted EPS (Cont. Ops) $1.01 $0.86 $6.99 $3.67 $3.04
Weighted Average Basic Share $593M $603.1M $611.9M $1.4B $2.3B
Weighted Average Diluted Share $607.7M $608.9M $615.9M $1.5B $2.3B
 
EBITDA $507M $445M $822M $1.4B $1.9B
EBIT $222M $200M $492M $990M $1.4B
 
Revenue (Reported) $4.3B $5.3B $6.5B $8B $9.7B
Operating Income (Reported) $222M $200M $492M $990M $1.4B
Operating Income (Adjusted) $222M $200M $492M $990M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.1B $3.3B $4.3B $4.9B $5.8B
Short Term Investments $1.4B $1.6B $2.8B $3B $3.5B
Accounts Receivable, Net $1B $1.4B $1.7B $2B $2.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $192M $223M $280M $403M $668M
Total Current Assets $4.3B $4.9B $6.3B $7.3B $8.7B
 
Property Plant And Equipment $1.1B $1.4B $1.7B $2.1B $2.5B
Long-Term Investments $1.5B $1.7B $2.4B $3.5B $4.6B
Goodwill $241M $777M $824M $1.2B $1.3B
Other Intangibles $153M $287M $232M $224M $209M
Other Long-Term Assets $100M $212M $359M $452M $763M
Total Assets $8.7B $10.8B $13.3B $17.4B $20.4B
 
Accounts Payable $34.2M $89M $274M $126M $68M
Accrued Expenses $372M $444M $490M $650M $700M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $72M $82M $96M $89M $102M
Other Current Liabilities $146M $184M $226M $425M $311M
Total Current Liabilities $3.7B $4.9B $6B $7.4B $8.4B
 
Long-Term Debt $2.1B $2B $2.1B $2.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $7.1B $8.3B $9.8B $10.8B
 
Common Stock $196K -- -- -- --
Other Common Equity Adj $94M $34M -$102M -$37M -$68M
Common Equity $2.8B $3.7B $5B $7.6B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.8B $3.7B $5B $7.6B $9.6B
 
Total Liabilities and Equity $8.7B $10.8B $13.3B $17.4B $20.4B
Cash and Short Terms $3.1B $3.3B $4.3B $4.9B $5.8B
Total Debt $2.1B $2.1B $2.1B $2.2B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3B $4B $4.1B $5.3B $5.4B
Short Term Investments $1.6B $2.7B $3B $3.4B --
Accounts Receivable, Net $776M $898M $1.2B $1.3B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $213M $292M $394M $591M --
Total Current Assets $4B $5.1B $5.6B $7.2B $7.8B
 
Property Plant And Equipment $1.3B $1.5B $1.9B $2.4B $2.9B
Long-Term Investments $1.4B $1.7B $3.2B $4.2B $5.8B
Goodwill $770M $794M $1.2B $1.3B --
Other Intangibles $302M $234M $242M $214M --
Other Long-Term Assets $170M $336M $450M $635M --
Total Assets $9.5B $11.1B $15.1B $18.4B $21.8B
 
Accounts Payable $64M $195M $69M $165M $146M
Accrued Expenses $604M $657M $1B $1.1B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $82M $89M $91M $106M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.8B $4.4B $5.6B $6.8B $7.9B
 
Long-Term Debt $2.1B $2B $2.2B $2.1B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $6.6B $7.9B $9.1B $10.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $48M -$172M -$157M -$20M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.5B $4.5B $7.2B $9.3B $11.3B
 
Total Liabilities and Equity $9.5B $11.1B $15.1B $18.4B $21.8B
Cash and Short Terms $3B $4B $4.1B $5.3B $5.4B
Total Debt $2.1B $2B $2.2B $2.1B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $118.5M $230M $325M $1.7B $1.4B
Depreciation & Amoritzation $336.4M $472M $433M $562M $564M
Stock-Based Compensation $870.5M $1.1B $1.4B $1.6B $1.7B
Change in Accounts Receivable -$151.4M -$401M -$340M -$300M -$254M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.2B $2.7B $3.4B $4.3B
 
Capital Expenditures $432.5M $399M $550M $694M $892M
Cash Acquisitions $107.2M $785M $91M $282M $113M
Cash From Investing -$1.5B -$1.6B -$2.6B -$2.2B -$2.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5B -- -- -- --
Long-Term Debt Repaid -$1.6B -$61M -$94M -- --
Repurchase of Common Stock -- -- -- $538M $696M
Other Financing Activities $597M -$612M -$427M -$459M -$884M
Cash From Financing $596.6M -$506M -$344M -$803M -$1.3B
 
Beginning Cash (CF) $1.7B $1.7B $1.5B $1.9B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $901.4M $53M -$257M $429M $406M
Ending Cash (CF) $2.6B $1.8B $1.2B $2.3B $2.7B
 
Levered Free Cash Flow $1.4B $1.8B $2.2B $2.7B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $63M $80M $242M $432M $502M
Depreciation & Amoritzation $125M $109M $146M $144M $194M
Stock-Based Compensation $291M $361M $413M $426M $492M
Change in Accounts Receivable -$5M -$66M -$83M $228M $141M
Change in Inventories -- -- -- -- --
Cash From Operations $320M $265M $311M $671M $813M
 
Capital Expenditures $94M $162M $136M $202M $244M
Cash Acquisitions $40M -- $282M $41M $139M
Cash From Investing -$197M -$629M -$525M -$658M -$551M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6M -- -- -- --
Repurchase of Common Stock -- -- $282M $225M $584M
Other Financing Activities -$142M -$111M -$127M -$173M --
Cash From Financing -$78M -$40M -$333M -$292M -$657M
 
Beginning Cash (CF) $1.4B $1.3B $1.1B $1.9B $2.7B
Foreign Exchange Rate Adjustment -$10M -$12M -$4M $5M -$4M
Additions / Reductions $35M -$416M -$551M -$274M -$399M
Ending Cash (CF) $1.4B $826M $564M $1.6B $2.3B
 
Levered Free Cash Flow $226M $103M $175M $469M $569M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $220.6M $201M $1.6B $1.3B $1.7B
Depreciation & Amoritzation $439M $441M $526M $564M $680M
Stock-Based Compensation $1.1B $1.3B $1.6B $1.7B $1.9B
Change in Accounts Receivable -$142.7M -$175M -$233M -$125M -$241M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2.4B $3B $4.2B $4.8B
 
Capital Expenditures $432.7M $513M $577M $890M $936M
Cash Acquisitions $777.6M $64M $316M -$102M $246M
Cash From Investing -$1.4B -$2.1B -$2.6B -$2B -$1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$118M -$96M -- -- --
Repurchase of Common Stock -- -- $282M $656M $1.5B
Other Financing Activities -$605M -$507M -$408M -$835M --
Cash From Financing -$554.5M -$424M -$497M -$1.4B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.6M -$152M -$135M $774M $841M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1.9B $2.4B $3.3B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $204M $175M $1.4B $1B $1.3B
Depreciation & Amoritzation $346M $315M $408M $410M $526M
Stock-Based Compensation $828M $1B $1.2B $1.3B $1.5B
Change in Accounts Receivable $219M $445M $552M $727M $740M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.6B $1.8B $2.6B $3.2B
 
Capital Expenditures $292M $406M $433M $629M $673M
Cash Acquisitions $778M $57M $282M -$102M $215M
Cash From Investing -$1.2B -$1.7B -$1.7B -$1.6B -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$59M -$94M -- -- --
Repurchase of Common Stock -- -- $282M $400M $1.2B
Other Financing Activities -$457M -$352M -$333M -$709M -$438M
Cash From Financing -$351M -$269M -$422M -$1.1B -$1.6B
 
Beginning Cash (CF) $4.6B $5.2B $4.6B $6.1B $9.2B
Foreign Exchange Rate Adjustment -$21M -$61M -$4M -$8M $10M
Additions / Reductions -$273M -$478M -$356M -$11M $424M
Ending Cash (CF) $4.3B $4.6B $4.3B $6.1B $9.7B
 
Levered Free Cash Flow $1.1B $1.2B $1.4B $2B $2.5B

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Sell
30
CORT alert for Jan 2

Corcept Therapeutics, Inc. [CORT] is up 5.4% over the past day.

Buy
75
AXSM alert for Jan 2

Axsome Therapeutics, Inc. [AXSM] is down 3.78% over the past day.

Sell
50
NUTX alert for Jan 2

Nutex Health, Inc. [NUTX] is down 8.96% over the past day.

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

Show me the best stock