Financhill
Buy
64

NBIX Quote, Financials, Valuation and Earnings

Last price:
$134.47
Seasonality move :
3.15%
Day range:
$131.07 - $134.25
52-week range:
$84.23 - $157.98
Dividend yield:
0%
P/E ratio:
45.25x
P/S ratio:
5.72x
P/B ratio:
5.21x
Volume:
905.5K
Avg. volume:
841.7K
1-year change:
-9.47%
Market cap:
$13.2B
Revenue:
$2.4B
EPS (TTM):
$2.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.1B $1.5B $1.9B $2.4B
Revenue Growth (YoY) 32.71% 8.38% 31.34% 26.76% 24.81%
 
Cost of Revenues $10.1M $14.3M $23.2M $39.7M $34M
Gross Profit $1B $1.1B $1.5B $1.8B $2.3B
Gross Profit Margin 99.03% 98.74% 98.44% 97.9% 98.56%
 
R&D Expenses $275M $328.1M $463.8M $565M $731.1M
Selling, General & Admin $433.3M $583.3M $752.7M $887.6M $1B
Other Inc / (Exp) -$188M -$80.6M -$39.2M -$115.5M -$61.4M
Operating Expenses $708.3M $911.4M $1.2B $1.5B $1.7B
Operating Income $327.5M $207.8M $249M $394.8M $583M
 
Net Interest Expenses $32.8M $25.8M -- -- $35.6M
EBT. Incl. Unusual Items $106.7M $101.4M $213.9M $332.1M $486M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$300.6M $11.8M $59.4M $82.4M $144.7M
Net Income to Company $407.3M $89.6M $154.5M $249.7M $341.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $407.3M $89.6M $154.5M $249.7M $341.3M
 
Basic EPS (Cont. Ops) $4.38 $0.95 $1.61 $2.56 $3.40
Diluted EPS (Cont. Ops) $4.16 $0.92 $1.56 $2.47 $3.29
Weighted Average Basic Share $93.1M $94.6M $95.8M $97.7M $100.4M
Weighted Average Diluted Share $97.8M $97.9M $98.9M $101M $103.7M
 
EBITDA $148.1M $138.1M $264.6M $416.1M $639.7M
EBIT $139.5M $127.2M $249M $394.8M $612.6M
 
Revenue (Reported) $1B $1.1B $1.5B $1.9B $2.4B
Operating Income (Reported) $327.5M $207.8M $249M $394.8M $583M
Operating Income (Adjusted) $139.5M $127.2M $249M $394.8M $612.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $236.6M $310.6M $420.4M $515.3M $572.6M
Revenue Growth (YoY) -0.21% 31.28% 35.35% 22.57% 11.12%
 
Cost of Revenues $2.9M $4.6M $8.5M $7.5M $9.2M
Gross Profit $233.7M $306M $411.9M $507.8M $563.4M
Gross Profit Margin 98.77% 98.52% 97.98% 98.55% 98.39%
 
R&D Expenses $73.2M $102.2M $139.5M $159.4M $263.2M
Selling, General & Admin $129M $200.7M $242.7M $243.1M $276.5M
Other Inc / (Exp) $2.1M $20.9M -$131.9M -$70.8M -$9M
Operating Expenses $202.2M $302.9M $382.2M $402.5M $539.7M
Operating Income $31.5M $3.1M $29.7M $105.3M $23.7M
 
Net Interest Expenses $6.4M $2.6M $1.1M $1.1M --
EBT. Incl. Unusual Items $27.2M $21.4M -$103.3M $34.5M $14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.9M $7.5M -$26.7M -$8.9M $6.8M
Net Income to Company $32.1M $13.9M -$76.6M $43.4M $7.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.1M $13.9M -$76.6M $43.4M $7.9M
 
Basic EPS (Cont. Ops) $0.34 $0.15 -$0.79 $0.43 $0.08
Diluted EPS (Cont. Ops) $0.33 $0.14 -$0.79 $0.42 $0.08
Weighted Average Basic Share $94.2M $95.3M $97.1M $99.8M $99.7M
Weighted Average Diluted Share $98.2M $97.6M $97.1M $103.6M $102.5M
 
EBITDA $36.1M $27.3M -$97.2M $111.5M $31.3M
EBIT $33.6M $24M -$102.2M $105.3M $23.7M
 
Revenue (Reported) $236.6M $310.6M $420.4M $515.3M $572.6M
Operating Income (Reported) $31.5M $3.1M $29.7M $105.3M $23.7M
Operating Income (Adjusted) $33.6M $24M -$102.2M $105.3M $23.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $1.2B $1.6B $2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.9M $16M $27.1M $38.7M $35.7M
Gross Profit $1B $1.2B $1.6B $1.9B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $289.9M $357.1M $501.1M $584.9M $834.9M
Selling, General & Admin $444.5M $655M $794.7M $888M $1B
Other Inc / (Exp) -$174.1M -$61.8M -$192M -$53.3M $400K
Operating Expenses $734.4M $1B $1.3B $1.5B $1.9B
Operating Income $300.1M $179.4M $275.6M $470.4M $501.4M
 
Net Interest Expenses $31M $22M -- $1.1M --
EBT. Incl. Unusual Items $95M $95.6M $89.2M $469.9M $466.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$307M $24.2M $25.2M $100.2M $160.4M
Net Income to Company $402M $71.4M $64M $369.7M $305.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $402M $71.4M $64M $369.7M $305.8M
 
Basic EPS (Cont. Ops) $4.30 $0.76 $0.67 $3.76 $3.03
Diluted EPS (Cont. Ops) $4.10 $0.72 $0.60 $3.63 $2.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $135M $129.3M $140.1M $492.9M $559.5M
EBIT $126M $117.6M $122.8M $470.4M $531M
 
Revenue (Reported) $1B $1.2B $1.6B $2B $2.4B
Operating Income (Reported) $300.1M $179.4M $275.6M $470.4M $501.4M
Operating Income (Adjusted) $126M $117.6M $122.8M $470.4M $531M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $236.6M $310.6M $420.4M $515.3M $572.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9M $4.6M $8.5M $7.5M $9.2M
Gross Profit $233.7M $306M $411.9M $507.8M $563.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $73.2M $102.2M $139.5M $159.4M $263.2M
Selling, General & Admin $129M $200.7M $242.7M $243.1M $276.5M
Other Inc / (Exp) $2.1M $20.9M -$131.9M -$70.8M -$9M
Operating Expenses $202.2M $302.9M $382.2M $402.5M $539.7M
Operating Income $31.5M $3.1M $29.7M $105.3M $23.7M
 
Net Interest Expenses $6.4M $2.6M $1.1M $1.1M --
EBT. Incl. Unusual Items $27.2M $21.4M -$103.3M $34.5M $14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.9M $7.5M -$26.7M -$8.9M $6.8M
Net Income to Company $32.1M $13.9M -$76.6M $43.4M $7.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.1M $13.9M -$76.6M $43.4M $7.9M
 
Basic EPS (Cont. Ops) $0.34 $0.15 -$0.79 $0.43 $0.08
Diluted EPS (Cont. Ops) $0.33 $0.14 -$0.79 $0.42 $0.08
Weighted Average Basic Share $94.2M $95.3M $97.1M $99.8M $99.7M
Weighted Average Diluted Share $98.2M $97.6M $97.1M $103.6M $102.5M
 
EBITDA $36.1M $27.3M -$97.2M $111.5M $31.3M
EBIT $33.6M $24M -$102.2M $105.3M $23.7M
 
Revenue (Reported) $236.6M $310.6M $420.4M $515.3M $572.6M
Operating Income (Reported) $31.5M $3.1M $29.7M $105.3M $23.7M
Operating Income (Adjusted) $33.6M $24M -$102.2M $105.3M $23.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $187.1M $340.8M $262.9M $251.1M $233M
Short Term Investments $613.9M $370.5M $726.4M $780.5M $843.1M
Accounts Receivable, Net $157.1M $185.5M $350M $439.3M $479.1M
Inventory $28M $30.5M $35.1M $38.3M $57.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.1M $45.5M $79.1M $97.8M $112.1M
Total Current Assets $1B $972.8M $1.5B $1.6B $1.7B
 
Property Plant And Equipment $127.4M $155.8M $145.6M $347.3M $592M
Long-Term Investments $265.3M $624.4M $401.5M $849.4M $864.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $35.5M $36.5M
Other Long-Term Assets $6.4M $4.4M $25M $49.6M $15.5M
Total Assets $1.7B $2.1B $2.4B $3.3B $3.7B
 
Accounts Payable $39.4M $51.5M $67.3M $133.3M $110M
Accrued Expenses $56.5M $61M $66.6M $90M $100M
Current Portion Of Long-Term Debt -- -- $169.4M $170.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $17.8M $20M $20.7M $35.9M $46M
Total Current Liabilities $186.5M $245.8M $537.7M $654.8M $507.7M
 
Long-Term Debt $317.9M $335.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $608.5M $698.5M $660.9M $1B $1.1B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -- -$1.7M -$7.9M $7M $5.8M
Common Equity $1.1B $1.4B $1.7B $2.2B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $1.7B $2.2B $2.6B
 
Total Liabilities and Equity $1.7B $2.1B $2.4B $3.3B $3.7B
Cash and Short Terms $801M $711.3M $989.3M $1B $1.1B
Total Debt $317.9M $335.1M $169.4M $170.1M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $352.6M $270.2M $103.8M $396.3M $194.1M
Short Term Investments $521.1M $394.7M $790.8M $814.3M $749.4M
Accounts Receivable, Net $147.8M $263.5M $391.6M $450.7M $516M
Inventory $30.1M $29M $33.4M $37.2M $59.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $33.8M $60.8M $113.2M $100.5M $119.3M
Total Current Assets $1.1B $1B $1.4B $1.8B $1.6B
 
Property Plant And Equipment $142.3M $158.6M $147.2M $346.1M $589.2M
Long-Term Investments $288.5M $632.3M $380.3M $863.9M $909.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- $37.2M $34.3M $36.4M
Other Long-Term Assets $4.6M $10.1M $24.9M $50.9M $15.3M
Total Assets $1.8B $2.1B $2.4B $3.5B $3.7B
 
Accounts Payable -- -- -- $87.3M $110M
Accrued Expenses -- -- -- $76.6M $127.7M
Current Portion Of Long-Term Debt -- -- -- $259M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18.1M $17.6M $18.4M $36.7M $47.7M
Total Current Liabilities $190M $253.5M $374.1M $712.9M $522.9M
 
Long-Term Debt $322M $377.7M $169.5M -- --
Capital Leases -- -- -- -- --
Total Liabilities $640.8M $753.4M $675.3M $1.1B $1.2B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -- -- -$2.7M -- $9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.4B $1.7B $2.4B $2.5B
 
Total Liabilities and Equity $1.8B $2.1B $2.4B $3.5B $3.7B
Cash and Short Terms $873.7M $664.9M $894.6M $1.2B $943.5M
Total Debt $322M $377.7M $169.5M $259M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $407.3M $89.6M $154.5M $249.7M $341.3M
Depreciation & Amoritzation $8.6M $10.9M $15.6M $21.3M $27.1M
Stock-Based Compensation $100M $134.2M $173.1M $194.3M $195.5M
Change in Accounts Receivable -$30.5M -$28.4M -$162.2M -$89.3M -$39.8M
Change in Inventories -$10.7M -$2.5M -$2.6M $5.4M -$19.1M
Cash From Operations $228.5M $256.5M $339.4M $389.9M $595.4M
 
Capital Expenditures $10.9M $23.4M $16.5M $28.3M $38.2M
Cash Acquisitions -- -- -$42.7M -- --
Cash From Investing $4.1M -$130.2M -$177.1M -$467.1M -$126.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$186.9M -$100K -$279M -- -$308.8M
Repurchase of Common Stock -- -- -- -- -$300M
Other Financing Activities -- -- -- -- --
Cash From Financing -$157.8M $27.4M -$234.3M $65.3M -$486.7M
 
Beginning Cash (CF) $115.5M $190.3M $344M $270.7M $259.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.8M $153.7M -$72M -$11.9M -$18.1M
Ending Cash (CF) $190.3M $344M $270.7M $259.1M $241M
 
Levered Free Cash Flow $217.6M $233.1M $322.9M $361.6M $557.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $32.1M $13.9M -$76.6M $43.4M $7.9M
Depreciation & Amoritzation $2.5M $3.3M $5M $6.2M $7.6M
Stock-Based Compensation $32.9M $37M $39.9M $44.5M $52.8M
Change in Accounts Receivable $9.3M -$78M -$41.7M -$11.3M -$36.9M
Change in Inventories -$2.1M $1.5M $1.8M $1.1M -$1.7M
Cash From Operations $87.3M -$40.5M -$125.2M $130.3M $64.8M
 
Capital Expenditures $4.5M $7.6M $8.5M $11.2M $10.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $63.1M -$31.6M -$42.1M -$55M $14.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$100K -- -- -- --
Repurchase of Common Stock -- -- -- -- -$150M
Other Financing Activities -- -- -- -- --
Cash From Financing $15.1M $6.1M $8.2M $69.9M -$117.9M
 
Beginning Cash (CF) $190.3M $344M $270.7M $259.1M $241M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $165.5M -$66M -$159.1M $145.2M -$38.9M
Ending Cash (CF) $355.8M $278M $111.6M $404.3M $202.1M
 
Levered Free Cash Flow $82.8M -$48.1M -$133.7M $119.1M $54.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $402M $71.4M $64M $369.7M $305.8M
Depreciation & Amoritzation $9M $11.7M $17.3M $22.5M $28.5M
Stock-Based Compensation $110.1M $138.3M $176M $198.9M $203.8M
Change in Accounts Receivable $900K -$115.7M -$125.9M -$58.9M -$65.4M
Change in Inventories -$8.9M $1.1M -$2.3M $4.7M -$21.9M
Cash From Operations $280.3M $128.7M $254.7M $645.4M $529.9M
 
Capital Expenditures $14.1M $26.5M $17.4M $31M $37.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $34M -$224.9M -$187.6M -$480M -$57.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$187M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$148.7M $18.4M -$232.2M $127M -$674.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $165.6M -$77.8M -$165.1M $292.4M -$202.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $266.2M $102.2M $237.3M $614.4M $492.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $32.1M $13.9M -$76.6M $43.4M $7.9M
Depreciation & Amoritzation $2.5M $3.3M $5M $6.2M $7.6M
Stock-Based Compensation $32.9M $37M $39.9M $44.5M $52.8M
Change in Accounts Receivable $9.3M -$78M -$41.7M -$11.3M -$36.9M
Change in Inventories -$2.1M $1.5M $1.8M $1.1M -$1.7M
Cash From Operations $87.3M -$40.5M -$125.2M $130.3M $64.8M
 
Capital Expenditures $4.5M $7.6M $8.5M $11.2M $10.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $63.1M -$31.6M -$42.1M -$55M $14.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$100K -- -- -- --
Repurchase of Common Stock -- -- -- -- -$150M
Other Financing Activities -- -- -- -- --
Cash From Financing $15.1M $6.1M $8.2M $69.9M -$117.9M
 
Beginning Cash (CF) $190.3M $344M $270.7M $259.1M $241M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $165.5M -$66M -$159.1M $145.2M -$38.9M
Ending Cash (CF) $355.8M $278M $111.6M $404.3M $202.1M
 
Levered Free Cash Flow $82.8M -$48.1M -$133.7M $119.1M $54.1M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 1.15% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.98% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 8.75% over the past day.

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

Show me the best stock