Financhill
Buy
71

ISRG Quote, Financials, Valuation and Earnings

Last price:
$577.40
Seasonality move :
2.22%
Day range:
$573.68 - $579.20
52-week range:
$425.00 - $616.00
Dividend yield:
0%
P/E ratio:
76.42x
P/S ratio:
21.84x
P/B ratio:
12.09x
Volume:
1.3M
Avg. volume:
1.8M
1-year change:
9.51%
Market cap:
$204.7B
Revenue:
$8.4B
EPS (TTM):
$7.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $5.7B $6.2B $7.1B $8.4B
Revenue Growth (YoY) -2.68% 31.01% 8.97% 14.5% 17.24%
 
Cost of Revenues $1.5B $1.8B $2B $2.4B $2.7B
Gross Profit $2.8B $3.9B $4.2B $4.7B $5.6B
Gross Profit Margin 65.13% 69% 67.3% 66.39% 67.46%
 
R&D Expenses $579.3M $659.9M $876.3M $998.8M $1.1B
Selling, General & Admin $1.2B $1.5B $1.7B $2B $2.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2.1B $2.6B $3B $3.3B
Operating Income $1B $1.8B $1.6B $1.8B $2.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2B $1.9B $1.6B $2B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140.2M $162.2M $262.4M $141.6M $336.3M
Net Income to Company $1.1B $1.7B $1.3B $1.8B $2.3B
 
Minority Interest in Earnings $6.2M $23.5M $22.1M $19.3M $14.9M
Net Income to Common Excl Extra Items $1.1B $1.7B $1.3B $1.8B $2.3B
 
Basic EPS (Cont. Ops) $3.02 $4.79 $3.72 $5.12 $6.54
Diluted EPS (Cont. Ops) $2.94 $4.66 $3.65 $5.03 $6.42
Weighted Average Basic Share $351M $356.1M $355.7M $351.2M $355.2M
Weighted Average Diluted Share $360.9M $365.8M $362M $357.4M $362M
 
EBITDA $1.3B $2.1B $2B $2.2B $2.8B
EBIT $1B $1.8B $1.6B $1.8B $2.3B
 
Revenue (Reported) $4.4B $5.7B $6.2B $7.1B $8.4B
Operating Income (Reported) $1B $1.8B $1.6B $1.8B $2.3B
Operating Income (Adjusted) $1B $1.8B $1.6B $1.8B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.6B $1.7B $2B $2.5B
Revenue Growth (YoY) 30.21% 10.98% 11.96% 16.88% 22.91%
 
Cost of Revenues $434.3M $507.3M $576.5M $664.2M $842.7M
Gross Profit $969M $1.1B $1.2B $1.4B $1.7B
Gross Profit Margin 69.05% 67.43% 66.94% 67.41% 66.36%
 
R&D Expenses $164.9M $216.5M $249.4M $286M $329.4M
Selling, General & Admin $363.3M $436.1M $452M $510.6M $573.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $526.4M $651.2M $701.4M $796.6M $902.7M
Operating Income $442.6M $398.9M $465.8M $577.3M $759.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $461.1M $402.8M $522M $671M $855.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73.9M $78.1M $102.2M $100.4M $146M
Net Income to Company $387.2M $324.7M $419.8M $570.6M $709.2M
 
Minority Interest in Earnings $6.7M $700K $4.1M $5.5M $4.8M
Net Income to Common Excl Extra Items $387.2M $324.7M $419.8M $570.6M $709.2M
 
Basic EPS (Cont. Ops) $1.07 $0.91 $1.18 $1.59 $1.98
Diluted EPS (Cont. Ops) $1.04 $0.90 $1.16 $1.56 $1.95
Weighted Average Basic Share $356.8M $355.3M $351.7M $355.8M $356.6M
Weighted Average Diluted Share $366.8M $360.5M $358.2M $362.7M $361.8M
 
EBITDA $524.7M $488.7M $574.4M $693.5M $919.7M
EBIT $442.6M $398.9M $465.8M $577.3M $759.7M
 
Revenue (Reported) $1.4B $1.6B $1.7B $2B $2.5B
Operating Income (Reported) $442.6M $398.9M $465.8M $577.3M $759.7M
Operating Income (Adjusted) $442.6M $398.9M $465.8M $577.3M $759.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.5B $6.1B $6.9B $7.9B $9.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2B $2.3B $2.6B $3.2B
Gross Profit $3.8B $4.1B $4.6B $5.3B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $631.3M $810.5M $980.7M $1.1B $1.3B
Selling, General & Admin $1.4B $1.7B $1.9B $2.1B $2.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $2.5B $2.9B $3.2B $3.6B
Operating Income $1.8B $1.7B $1.7B $2.1B $2.8B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.9B $1.7B $1.8B $2.4B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $163.6M $275.9M $294.4M $119.7M $400.5M
Net Income to Company $1.7B $1.4B $1.5B $2.3B $2.8B
 
Minority Interest in Earnings $19.8M $12.4M $26.6M $17.1M $18.2M
Net Income to Common Excl Extra Items $1.7B $1.4B $1.5B $2.3B $2.8B
 
Basic EPS (Cont. Ops) $4.76 $3.86 $4.32 $6.34 $7.69
Diluted EPS (Cont. Ops) $4.63 $3.78 $4.25 $6.22 $7.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2B $2.1B $2.5B $3.4B
EBIT $1.8B $1.7B $1.7B $2.1B $2.8B
 
Revenue (Reported) $5.5B $6.1B $6.9B $7.9B $9.6B
Operating Income (Reported) $1.8B $1.7B $1.7B $2.1B $2.8B
Operating Income (Adjusted) $1.8B $1.7B $1.7B $2.1B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2B $4.6B $5.2B $5.9B $7.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.7B $1.9B $2.5B
Gross Profit $2.9B $3.1B $3.4B $4B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $482.3M $632.9M $737.3M $850.6M $958.9M
Selling, General & Admin $1B $1.2B $1.4B $1.5B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.9B $2.1B $2.4B $2.7B
Operating Income $1.4B $1.2B $1.3B $1.6B $2.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $1.2B $1.4B $1.9B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90.7M $204.4M $236.4M $214.5M $278.7M
Net Income to Company $1.3B $1B $1.2B $1.6B $2.1B
 
Minority Interest in Earnings $21.4M $10.3M $14.8M $12.6M $15.9M
Net Income to Common Excl Extra Items $1.3B $1B $1.2B $1.6B $2.1B
 
Basic EPS (Cont. Ops) $3.72 $2.79 $3.40 $4.61 $5.77
Diluted EPS (Cont. Ops) $3.63 $2.74 $3.34 $4.53 $5.67
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $1.6B $1.5B $1.6B $2B $2.5B
EBIT $1.4B $1.2B $1.3B $1.6B $2.1B
 
Revenue (Reported) $4.2B $4.6B $5.2B $5.9B $7.2B
Operating Income (Reported) $1.4B $1.2B $1.3B $1.6B $2.1B
Operating Income (Adjusted) $1.4B $1.2B $1.3B $1.6B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1B $4.2B $4.1B $5.2B $4B
Short Term Investments $3.5B $2.9B $2.5B $2.5B $2B
Accounts Receivable, Net $645.5M $782.7M $942.1M $1.1B $1.2B
Inventory $601.5M $587.1M $893.2M $1.2B $1.5B
Prepaid Expenses -- $4.3M -- -- --
Other Current Assets -- $133.9M $168.6M $176.7M $253.7M
Total Current Assets $6.6B $5.8B $6.3B $7.9B $7.1B
 
Property Plant And Equipment $1.6B $2B $2.5B $3.6B $4.8B
Long-Term Investments $1.9B $4.7B $3B $2.4B $5.1B
Goodwill $336.7M $343.6M $348.5M $348.7M $347.5M
Other Intangibles $77.4M $70.5M $49.8M $39.1M $23M
Other Long-Term Assets $426.2M $562.7M $660.3M $597.6M $750.9M
Total Assets $11.2B $13.6B $13B $15.5B $18.8B
 
Accounts Payable $81.6M $121.2M $147M $188.7M $193.4M
Accrued Expenses $240.7M $235.2M $380.1M $476.1M $393.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $965.2M $1.1B $1.4B $1.7B $1.7B
 
Long-Term Debt $58M $66.6M $69.6M $64.5M $112.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.9B $2.1B $2.3B
 
Common Stock $100K $400K $400K $400K $400K
Other Common Equity Adj $24.9M -$24.2M -$162.5M -$12.2M -$51.3M
Common Equity $9.7B $11.9B $11B $13.3B $16.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27.6M $50.4M $70.7M $89.7M $95.9M
Total Equity $9.8B $12B $11.1B $13.4B $16.5B
 
Total Liabilities and Equity $11.2B $13.6B $13B $15.5B $18.8B
Cash and Short Terms $5.1B $4.2B $4.1B $5.2B $4B
Total Debt $58M $66.6M $69.6M $64.5M $112.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.1B $4.3B $6.5B $4.2B $4.9B
Short Term Investments $2.8B $2.8B $2.9B $1.8B --
Accounts Receivable, Net $695M $849.6M $962.7M $1.2B $1.3B
Inventory $584.9M $837.1M $1.1B $1.5B $1.8B
Prepaid Expenses $78.2M $3.5M -- -- $168M
Other Current Assets -- -- $182.6M $212.2M --
Total Current Assets $5.7B $6.3B $8.9B $7.2B $8.5B
 
Property Plant And Equipment $1.7B $2.2B $3.1B $4.4B $5.2B
Long-Term Investments $4.4B $3.4B $1.3B $4.3B $3.7B
Goodwill $344.3M $348.2M $348.1M $348.3M --
Other Intangibles $77.2M $57.1M $41.8M $25.3M --
Other Long-Term Assets $504.2M $653.2M $596.6M $644.4M --
Total Assets $12.9B $13.3B $14.7B $17.7B $19.4B
 
Accounts Payable $120M $164.2M $196.2M $218.7M $291.2M
Accrued Expenses $215.4M $323.2M $367.8M $490M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.2B $1.7B $1.7B $1.8B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.7B $2.1B $2.1B $2.3B
 
Common Stock $400K $400K $400K $400K $400K
Other Common Equity Adj $5.3M -$187.6M -$56.5M $12.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $48.6M $58.6M $84.5M $94.2M $112.4M
Total Equity $11.5B $11.6B $12.6B $15.7B $17B
 
Total Liabilities and Equity $12.9B $13.3B $14.7B $17.7B $19.4B
Cash and Short Terms $4.1B $4.3B $6.5B $4.2B $4.9B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.7B $1.3B $1.8B $2.3B
Depreciation & Amoritzation $276.2M $310.2M $365.8M $20.2M $455.7M
Stock-Based Compensation $395.4M $449.2M $513.2M $592.8M $676.8M
Change in Accounts Receivable $5.7M -$142.3M -$159.3M -$186.3M -$95.9M
Change in Inventories -$170.1M -$256M -$546.6M -$712.5M -$830M
Cash From Operations $1.5B $2.1B $1.5B $1.8B $2.4B
 
Capital Expenditures $341.5M $353.5M $532.4M $1.1B $1.1B
Cash Acquisitions $37.7M $8.7M $12.8M $8.9M $1M
Cash From Investing -$940.6M -$2.5B $1.4B -$360.1M -$3.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $134.3M -- $2.6B $416.3M --
Other Financing Activities -$260.2M -$233.5M -$198.7M -$167.6M -$278.5M
Cash From Financing -$85.7M $43M -$2.6B -$287.6M $150.9M
 
Beginning Cash (CF) $1.6B $1.3B $1.6B $2.8B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $455.9M -$332.5M $294.7M $1.2B -$707.7M
Ending Cash (CF) $2.1B $955M $1.9B $3.9B $1.3B
 
Levered Free Cash Flow $1.1B $1.7B $958.4M $749.6M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $387.2M $324.7M $419.8M $570.6M $709.2M
Depreciation & Amoritzation $82M $89.8M $108.6M $116.2M $160M
Stock-Based Compensation $120.1M $138.1M $156.1M $172.9M $203.5M
Change in Accounts Receivable $4.9M -$11.2M -$59M -$42.8M $9.9M
Change in Inventories -$96.8M -$173.6M -$239.6M -$261.5M -$316.2M
Cash From Operations $501.4M $383.2M $548.4M $706.5M $841M
 
Capital Expenditures $68.3M $169.1M $256.3M $247.9M $105.4M
Cash Acquisitions -- -$200K -$200K -- -$1.2M
Cash From Investing -$838.8M $544.5M -$446.6M -$1.4B $401M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $1B -- -- $1.9B
Other Financing Activities -$22.8M -$8.8M -$15.6M -$17.4M --
Cash From Financing $68.3M -$926.8M $61.8M $98.2M -$1.8B
 
Beginning Cash (CF) $1.3B $1.5B $3.6B $2.4B $2.8B
Foreign Exchange Rate Adjustment $300K $1.9M $1.7M -$12.2M $4M
Additions / Reductions -$268.8M $2.8M $165.3M -$620.5M -$597M
Ending Cash (CF) $1.1B $1.5B $3.8B $1.8B $2.2B
 
Levered Free Cash Flow $433.1M $214.1M $292.1M $458.6M $735.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $1.4B $1.5B $2.3B $2.8B
Depreciation & Amoritzation $309.1M $340.5M $404.8M $58.9M $574.6M
Stock-Based Compensation $434.5M $503.4M $570M $650.2M $761.9M
Change in Accounts Receivable -$106.2M -$154.8M -$111.8M -$188.4M -$108.3M
Change in Inventories -$182.3M -$485.9M -$655.7M -$835.2M -$989.5M
Cash From Operations $2.1B $1.6B $2B $1.8B $3B
 
Capital Expenditures $264.5M $545.6M $766.4M $1.2B $689.3M
Cash Acquisitions $8.7M $11.6M $8.3M $1.8M $1M
Cash From Investing -$2.2B $155M $1.3B -$3.1B -$389M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $34.3M $1.6B $1.4B $66.3M $2.1B
Other Financing Activities -$266.8M -$203.9M -$166.2M -$275.3M --
Cash From Financing -$15.4M -$1.6B -$1.2B $70M -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.9M $192.2M $2.1B -$1.2B $403.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $1.1B $1.3B $586M $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $1B $1.2B $1.6B $2.1B
Depreciation & Amoritzation $229.3M $259.6M $298.6M $337.3M $456.2M
Stock-Based Compensation $331.4M $385.6M $442.4M $499.8M $584.9M
Change in Accounts Receivable -$54.7M -$67.2M -$19.7M -$21.8M -$34.2M
Change in Inventories -$189.2M -$419.1M -$528.2M -$650.9M -$810.4M
Cash From Operations $1.5B $1.1B $1.6B $1.6B $2.1B
 
Capital Expenditures $202.6M $394.7M $628.7M $799.2M $377.3M
Cash Acquisitions $8.7M $11.6M $7.1M -- --
Cash From Investing -$1.8B $796M $684.1M -$2B $875.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $1.6B $350M -- $2.1B
Other Financing Activities -$220.4M -$190.8M -$158.3M -$266M -$386.3M
Cash From Financing $24.4M -$1.6B -$256.1M $101.5M -$2.2B
 
Beginning Cash (CF) $4.4B $4.2B $9.2B $8.3B $8.8B
Foreign Exchange Rate Adjustment -$2.3M $7.9M $8.7M -$9.1M $500K
Additions / Reductions -$276.7M $248M $2B -$323.8M $787.1M
Ending Cash (CF) $4.1B $4.4B $11.2B $8B $9.6B
 
Levered Free Cash Flow $1.3B $658.2M $956.8M $793.2M $1.8B

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock