Financhill
Buy
68

ILMN Quote, Financials, Valuation and Earnings

Last price:
$128.99
Seasonality move :
8.71%
Day range:
$124.27 - $128.28
52-week range:
$68.70 - $153.06
Dividend yield:
0%
P/E ratio:
28.68x
P/S ratio:
4.71x
P/B ratio:
8.22x
Volume:
948.5K
Avg. volume:
1.9M
1-year change:
-10.15%
Market cap:
$19.6B
Revenue:
$4.4B
EPS (TTM):
$4.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.2B $4.5B $4.6B $4.5B $4.4B
Revenue Growth (YoY) -8.58% 39.74% 1.28% -1.75% -2.93%
 
Cost of Revenues $1B $1.4B $1.6B $1.8B $1.5B
Gross Profit $2.2B $3.2B $3B $2.8B $2.9B
Gross Profit Margin 68.63% 69.69% 64.83% 61.06% 65.46%
 
R&D Expenses $682M $1.2B $1.3B $1.3B $1.2B
Selling, General & Admin $941M $2.1B $1.3B $1.6B $1.1B
Other Inc / (Exp) $284M $1.1B -$4.7B -$876M -$1.7B
Operating Expenses $1.6B $2.9B $2.6B $2.8B $2.5B
Operating Income $580M $286M $354M -$94M $400M
 
Net Interest Expenses $49M $61M $26M $77M $100M
EBT. Incl. Unusual Items $856M $884M -$4.3B -$1.1B -$1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200M $122M $68M $44M $44M
Net Income to Company $656M $762M -$4.4B -$1.2B -$1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $656M $762M -$4.4B -$1.2B -$1.2B
 
Basic EPS (Cont. Ops) $4.46 $5.08 -$28.05 -$7.35 -$7.69
Diluted EPS (Cont. Ops) $4.43 $5.05 -$28.05 -$7.35 -$7.69
Weighted Average Basic Share $147M $150M $157M $158M $159M
Weighted Average Diluted Share $148M $151M $157M $158M $159M
 
EBITDA $767M $537M $748M $338M $754M
EBIT $580M $286M $354M -$94M $400M
 
Revenue (Reported) $3.2B $4.5B $4.6B $4.5B $4.4B
Operating Income (Reported) $580M $286M $354M -$94M $400M
Operating Income (Adjusted) $580M $286M $354M -$94M $400M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) 39.55% 0.63% 0.36% -3.49% 0.28%
 
Cost of Revenues $338M $398M $435M $335M $351M
Gross Profit $770M $717M $684M $745M $732M
Gross Profit Margin 69.5% 64.31% 61.13% 68.98% 67.59%
 
R&D Expenses $436M $325M $315M $252M $228M
Selling, General & Admin $879M $146M $303M $239M $277M
Other Inc / (Exp) $979M -$3.9B -$842M $492M --
Operating Expenses $1.3B $471M $618M $197M $501M
Operating Income -$545M $246M $66M $548M $231M
 
Net Interest Expenses $14M $6M $19M $36M $25M
EBT. Incl. Unusual Items $420M -$3.7B -$782M $720M $220M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103M $144M -$28M $15M $70M
Net Income to Company $317M -$3.8B -$755M $704M $150M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $317M -$3.8B -$754M $705M $150M
 
Basic EPS (Cont. Ops) $2.09 -$24.31 -$4.77 $4.43 $0.98
Diluted EPS (Cont. Ops) $2.07 -$24.31 -$4.77 $4.41 $0.97
Weighted Average Basic Share $152M $157M $158M $159M $153M
Weighted Average Diluted Share $153M $157M $158M $160M $154M
 
EBITDA -$480M $349M $174M $618M $298M
EBIT -$545M $246M $66M $548M $231M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.1B $1.1B
Operating Income (Reported) -$545M $246M $66M $548M $231M
Operating Income (Adjusted) -$545M $246M $66M $548M $231M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $4.7B $4.5B $4.4B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.6B $1.7B $1.6B $1.4B
Gross Profit $3B $3.1B $2.7B $2.8B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1B $1.3B $1.4B $1.2B $967M
Selling, General & Admin $2B $1.3B $1.6B $1.3B $1.1B
Other Inc / (Exp) $1.2B -$4.6B -$912M -$1.7B --
Operating Expenses $3B $2.6B $2.8B $1.8B $2B
Operating Income -$33M $523M -$93M $974M $839M
 
Net Interest Expenses $65M $31M $67M $92M $100M
EBT. Incl. Unusual Items $1.1B -$4.1B -$1.1B -$1.5B $896M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $188M $70M $8M $52M $193M
Net Income to Company $907M -$4.2B -$1.1B -$1.6B $703M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $906M -$4.2B -$1.1B -$1.6B $703M
 
Basic EPS (Cont. Ops) $6.12 -$26.45 -$7.12 -$9.97 $4.48
Diluted EPS (Cont. Ops) $6.08 -$26.46 -$7.12 -$10.00 $4.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $178M $900M $335M $1.4B $1.1B
EBIT -$33M $523M -$93M $974M $839M
 
Revenue (Reported) $4.3B $4.7B $4.5B $4.4B $4.3B
Operating Income (Reported) -$33M $523M -$93M $974M $839M
Operating Income (Adjusted) -$33M $523M -$93M $974M $839M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $3.5B $3.4B $3.3B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $991M $1.2B $1.3B $1.1B $1B
Gross Profit $2.3B $2.3B $2.1B $2.1B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $835M $975M $1B $915M $712M
Selling, General & Admin $1.7B $864M $1.1B $825M $778M
Other Inc / (Exp) $1B -$4.6B -$852M -$1.7B $139M
Operating Expenses $2.5B $1.8B $2.1B $1.2B $1.5B
Operating Income -$165M $460M -$74M $973M $637M
 
Net Interest Expenses $49M $18M $58M $74M $75M
EBT. Incl. Unusual Items $796M -$4.2B -$949M -$1.4B $708M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $147M $96M $36M $44M $192M
Net Income to Company $650M -$4.3B -$986M -$1.4B $516M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $649M -$4.3B -$985M -$1.4B $516M
 
Basic EPS (Cont. Ops) $4.36 -$27.17 -$6.23 -$8.86 $3.30
Diluted EPS (Cont. Ops) $4.33 -$27.17 -$6.23 -$8.89 $3.29
Weighted Average Basic Share $444M $471M $474M $477M $469M
Weighted Average Diluted Share $447M $473M $474M $478M $470M
 
EBITDA -$3M $748M $249M $1.3B $841M
EBIT -$165M $460M -$74M $973M $637M
 
Revenue (Reported) $3.3B $3.5B $3.4B $3.3B $3.2B
Operating Income (Reported) -$165M $460M -$74M $973M $637M
Operating Income (Adjusted) -$165M $460M -$74M $973M $637M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5B $1.3B $2B $1.1B $1.2B
Short Term Investments $1.7B $107M $26M $6M $93M
Accounts Receivable, Net $487M $664M $688M $752M $751M
Inventory $372M $431M $568M $587M $547M
Prepaid Expenses $152M -- -- -- --
Other Current Assets -- $295M $285M $234M $244M
Total Current Assets $4.5B $2.7B $3.6B $2.6B $2.7B
 
Property Plant And Equipment $1.5B $1.7B $1.7B $1.6B $1.2B
Long-Term Investments $418M $213M $211M $196M $227M
Goodwill $897M $7.1B $3.2B $2.5B $1.1B
Other Intangibles $142M $3.3B $3.3B $3B $295M
Other Long-Term Assets $609M $445M $423M $357M $348M
Total Assets $7.6B $15.2B $12.3B $10.1B $6.3B
 
Accounts Payable $192M $332M $293M $245M $221M
Accrued Expenses $83M $117M $626M $685M $135M
Current Portion Of Long-Term Debt $511M -- $1.2B -- $499M
Current Portion Of Capital Lease Obligations $51M $71M $76M $86M $79M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.1B $2.8B $1.6B $1.5B
 
Long-Term Debt $1.3B $2.5B $2.2B $2.2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $4.5B $5.7B $4.4B $3.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj $2M $17M $3M -$1M $22M
Common Equity $4.7B $10.7B $6.6B $5.7B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $10.7B $6.6B $5.7B $2.4B
 
Total Liabilities and Equity $7.6B $15.2B $12.3B $10.1B $6.3B
Cash and Short Terms $3.5B $1.3B $2B $1.1B $1.2B
Total Debt $1.9B $2.5B $3.5B $2.2B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.3B $1B $933M $939M $1.3B
Short Term Investments $185M $41M $6M $70M --
Accounts Receivable, Net $604M $645M $709M $715M $751M
Inventory $401M $559M $615M $574M $590M
Prepaid Expenses -- $54M -- $16M $53M
Other Current Assets -- -- $268M $161M --
Total Current Assets $2.5B $2.5B $2.5B $2.4B $2.8B
 
Property Plant And Equipment $1.7B $1.7B $1.6B $1.3B $1.1B
Long-Term Investments $233M $226M $193M $218M $305M
Goodwill $7.1B $3.2B $2.5B $1.1B --
Other Intangibles $3.4B $3.3B $3B $305M --
Other Long-Term Assets $478M $448M $439M $321M --
Total Assets $15.1B $11.3B $10.1B $6B $6.2B
 
Accounts Payable $248M $281M $240M $191M $218M
Accrued Expenses $141M $586M $655M $112M --
Current Portion Of Long-Term Debt -- $1.2B -- -- --
Current Portion Of Capital Lease Obligations $66M $77M $85M $73M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $914M $2.7B $1.5B $975M $2B
 
Long-Term Debt $2.5B $1.2B $2.2B $2.6B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.5B $4.2B $3.9B $3.8B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj $13M $39M $21M -$5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.6B $6.7B $5.9B $2.1B $2.4B
 
Total Liabilities and Equity $15.1B $11.3B $10.1B $6B $6.2B
Cash and Short Terms $1.3B $1B $933M $939M $1.3B
Total Debt $2.5B $2.5B $2.2B $2.6B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $656M $762M -$4.4B -$1.2B -$1.2B
Depreciation & Amoritzation $187M $251M $394M $432M $354M
Stock-Based Compensation $194M $754M $366M $380M $370M
Change in Accounts Receivable $89M -$164M -$12M -$40M -$25M
Change in Inventories -$12M -$58M -$135M -$20M $19M
Cash From Operations $1.1B $545M $392M $477M $837M
 
Capital Expenditures $189M $208M $466M $196M $209M
Cash Acquisitions $230M $2.4B $85M $29M --
Cash From Investing -$554M -$1.1B -$591M -$231M -$178M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $988M $991M -- $1.2B
Long-Term Debt Repaid -- -$517M -- -$1.2B -$750M
Repurchase of Common Stock $736M -- -- -- $116M
Other Financing Activities -$91M -$582M -$54M -$41M -$1B
Cash From Financing -$766M -$51M $1B -$1.2B -$570M
 
Beginning Cash (CF) $1.8B $1.2B $2B $1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$232M -$578M $779M -$963M $79M
Ending Cash (CF) $1.6B $651M $2.8B $85M $1.2B
 
Levered Free Cash Flow $891M $337M -$74M $281M $628M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $317M -$3.8B -$755M $704M $150M
Depreciation & Amoritzation $65M $103M $108M $70M $67M
Stock-Based Compensation $509M $83M $87M $83M $70M
Change in Accounts Receivable -$64M $12M $47M -$52M -$36M
Change in Inventories -$18M -$41M $2M -$13M -$15M
Cash From Operations -$272M -$52M $139M $316M $284M
 
Capital Expenditures $52M $246M $45M $113M $31M
Cash Acquisitions $2.4B -- -- -- --
Cash From Investing -$2.4B -$250M -$53M -$41M -$51M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$744M --
Long-Term Debt Repaid -- -- -$735M -$750M --
Repurchase of Common Stock -- -- -- $99M $130M
Other Financing Activities -$422M -$2M -$2M $1.2B --
Cash From Financing -$394M $28M -$707M -$332M -$115M
 
Beginning Cash (CF) $1.1B $1B $927M $869M $1.1B
Foreign Exchange Rate Adjustment -$2M -$15M -$5M $6M -$2M
Additions / Reductions -$3.1B -$289M -$626M -$51M $116M
Ending Cash (CF) -$2B $696M $296M $824M $1.2B
 
Levered Free Cash Flow -$324M -$298M $94M $203M $253M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $907M -$4.2B -$1.1B -$1.6B $703M
Depreciation & Amoritzation $212M $377M $429M $392M $275M
Stock-Based Compensation $734M $364M $386M $385M $291M
Change in Accounts Receivable -$144M -$26M -$56M $11M -$32M
Change in Inventories $17M -$158M -$55M $18M -$15M
Cash From Operations $669M $527M $401M $696M $1.1B
 
Capital Expenditures $200M $448M $233M $231M $129M
Cash Acquisitions $2.4B $85M -- $29M --
Cash From Investing -$1.1B -$489M -$248M -$215M -$211M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $988M -- -- -- --
Long-Term Debt Repaid -$517M -- -$1.2B -$751M --
Repurchase of Common Stock $281M -- -- $99M $717M
Other Financing Activities -$502M -$149M -$50M $244M --
Cash From Financing -$253M -$85M -$227M -$549M -$728M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$681M -$80M -$73M -$58M $181M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $469M $79M $168M $465M $993M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $650M -$4.3B -$986M -$1.4B $516M
Depreciation & Amoritzation $162M $288M $323M $283M $204M
Stock-Based Compensation $656M $266M $286M $291M $212M
Change in Accounts Receivable -$125M $13M -$31M $20M $13M
Change in Inventories -$27M -$127M -$47M -$9M -$43M
Cash From Operations $263M $245M $254M $473M $758M
 
Capital Expenditures $138M $378M $145M $180M $100M
Cash Acquisitions $2.4B $85M -- -- --
Cash From Investing -$1.1B -$489M -$146M -$130M -$163M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $988M -- -- -- --
Long-Term Debt Repaid -$517M -- -$1.2B -$750M --
Repurchase of Common Stock -- -- -- $99M $700M
Other Financing Activities -$452M -$19M -$15M $270M -$24M
Cash From Financing $78M $44M -$1.2B -$523M -$681M
 
Beginning Cash (CF) $9.7B $3.6B $4B $2.9B $3.1B
Foreign Exchange Rate Adjustment -$2M -$32M -$9M $1M $9M
Additions / Reductions -$730M -$232M -$1.1B -$179M -$77M
Ending Cash (CF) $9B $3.4B $2.9B $2.7B $3B
 
Levered Free Cash Flow $125M -$133M $109M $293M $658M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 0.06% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 2.97% over the past day.

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

Show me the best stock