Financhill
Sell
49

NTCT Quote, Financials, Valuation and Earnings

Last price:
$21.07
Seasonality move :
1.81%
Day range:
$20.51 - $20.90
52-week range:
$17.10 - $27.89
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.81x
P/B ratio:
0.98x
Volume:
442.7K
Avg. volume:
478K
1-year change:
-12.83%
Market cap:
$1.5B
Revenue:
$829.5M
EPS (TTM):
-$5.86
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $891.8M $831.3M $855.6M $914.5M $829.5M
Revenue Growth (YoY) -1.99% -6.79% 2.92% 6.89% -9.3%
 
Cost of Revenues $242.2M $222.1M $214.2M $223.1M $187.4M
Gross Profit $649.6M $609.2M $641.4M $691.4M $642M
Gross Profit Margin 72.84% 73.28% 74.97% 75.61% 77.41%
 
R&D Expenses $188.3M $179.2M $171.1M $176.2M $161.2M
Selling, General & Admin $376.5M $331.7M $361.9M $380.4M $366.9M
Other Inc / (Exp) -$2.3M -$4.7M $2M -$5.7M -$209.1M
Operating Expenses $629.3M $572M $592.8M $612M $578.4M
Operating Income $20.3M $37.2M $48.6M $79.4M $63.6M
 
Net Interest Expenses $16.1M $10.2M $7.8M $5.3M --
EBT. Incl. Unusual Items $1.9M $22.3M $42.9M $68.4M -$144.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $3M $7M $8.8M $3.2M
Net Income to Company -$2.8M $19.4M $35.9M $59.6M -$147.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.8M $19.4M $35.9M $59.6M -$147.7M
 
Basic EPS (Cont. Ops) -$0.04 $0.26 $0.48 $0.83 -$2.07
Diluted EPS (Cont. Ops) -$0.04 $0.26 $0.48 $0.82 -$2.07
Weighted Average Basic Share $75.2M $73.1M $74M $71.8M $71.5M
Weighted Average Diluted Share $75.2M $73.8M $75.1M $73M $71.5M
 
EBITDA $138.6M $139M $146.7M $164.6M -$60.9M
EBIT $22.5M $33.2M $50.9M $78.7M -$135.9M
 
Revenue (Reported) $891.8M $831.3M $855.6M $914.5M $829.5M
Operating Income (Reported) $20.3M $37.2M $48.6M $79.4M $63.6M
Operating Income (Adjusted) $22.5M $33.2M $50.9M $78.7M -$135.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $228.7M $262.2M $269.5M $218.1M $252M
Revenue Growth (YoY) -12.03% 14.63% 2.8% -19.1% 15.57%
 
Cost of Revenues $55.3M $60.5M $56.8M $43.6M $46.6M
Gross Profit $173.5M $201.7M $212.7M $174.4M $205.4M
Gross Profit Margin 75.84% 76.94% 78.93% 80% 81.51%
 
R&D Expenses $43.8M $41.6M $42.6M $37M $37.8M
Selling, General & Admin $82.7M $89.7M $92.5M $92.2M $93.4M
Other Inc / (Exp) -$948K $1.9M -$1.8M -$166.3M -$5.1M
Operating Expenses $141.7M $146.3M $148.9M $141.8M $142.8M
Operating Income $31.8M $55.5M $63.8M $32.7M $62.6M
 
Net Interest Expenses $2.6M $1.7M $1.4M $63K $116K
EBT. Incl. Unusual Items $28.2M $55.6M $60.6M -$133.7M $57.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$834K $7.9M $8M -$1.1M $8.6M
Net Income to Company $29M $47.7M $52.6M -$132.6M $48.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29M $47.7M $52.6M -$132.6M $48.8M
 
Basic EPS (Cont. Ops) $0.39 $0.65 $0.73 -$1.87 $0.68
Diluted EPS (Cont. Ops) $0.39 $0.64 $0.72 -$1.87 $0.67
Weighted Average Basic Share $73.5M $73.9M $71.7M $71.1M $71.7M
Weighted Average Diluted Share $73.9M $74.9M $73M $71.1M $72.6M
 
EBITDA $57.4M $81.2M $84.9M -$110.4M $78.3M
EBIT $30.9M $57.4M $63.5M -$131.5M $60M
 
Revenue (Reported) $228.7M $262.2M $269.5M $218.1M $252M
Operating Income (Reported) $31.8M $55.5M $63.8M $32.7M $62.6M
Operating Income (Adjusted) $30.9M $57.4M $63.5M -$131.5M $60M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $847.2M $877.8M $897.6M $834.1M $821.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $229.9M $221.5M $219.8M $188M $183.4M
Gross Profit $617.4M $656.3M $677.8M $646.1M $637.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $181.5M $172.5M $172.1M $163.9M $159.7M
Selling, General & Admin $337.9M $350.7M $379.8M $378.4M $358.1M
Other Inc / (Exp) -$6.2M $758K -$3.4M -$164.4M -$491.7M
Operating Expenses $581.5M $583.3M $608.3M $594M $565.2M
Operating Income $35.9M $73M $69.5M $52.1M $72.6M
 
Net Interest Expenses $11.6M $8.4M $6.1M $349K $2M
EBT. Incl. Unusual Items $18.1M $65.4M $60M -$112.6M -$416.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $9.7M $5.5M $5.9M $1M
Net Income to Company $15.3M $55.7M $54.5M -$118.5M -$418M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.3M $55.7M $54.5M -$118.5M -$418M
 
Basic EPS (Cont. Ops) $0.20 $0.77 $0.77 -$1.68 -$5.85
Diluted EPS (Cont. Ops) $0.20 $0.75 $0.76 -$1.69 -$5.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $139.4M $172.3M $156.8M -$16.5M -$339.8M
EBIT $31M $74.1M $68.7M -$102.9M -$408.4M
 
Revenue (Reported) $847.2M $877.8M $897.6M $834.1M $821.1M
Operating Income (Reported) $35.9M $73M $69.5M $52.1M $72.6M
Operating Income (Adjusted) $31M $74.1M $68.7M -$102.9M -$408.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $617.9M $664.4M $706.4M $626M $617.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $167.2M $166.5M $172.2M $137.1M $133M
Gross Profit $450.7M $497.9M $534.3M $488.9M $484.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $135.6M $128.9M $129.9M $117.7M $116.1M
Selling, General & Admin $248.1M $267.1M $285M $283M $274.3M
Other Inc / (Exp) -$3.8M $1.6M -$3.8M -$162.5M -$445.2M
Operating Expenses $429.6M $440.9M $456.5M $438.5M $425.3M
Operating Income $21.1M $57M $77.8M $50.5M $59.4M
 
Net Interest Expenses $8M $6.2M $4.5M $63K $116K
EBT. Incl. Unusual Items $9.3M $52.4M $69.5M -$111.6M -$384M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $8.1M $6.6M $3.7M $1.5M
Net Income to Company $7.9M $44.3M $62.9M -$115.3M -$385.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.9M $44.3M $62.9M -$115.3M -$385.5M
 
Basic EPS (Cont. Ops) $0.10 $0.61 $0.87 -$1.63 -$5.39
Diluted EPS (Cont. Ops) $0.10 $0.60 $0.86 -$1.64 -$5.40
Weighted Average Basic Share $218.9M $222.1M $216.1M $214.7M $214.7M
Weighted Average Diluted Share $219.2M $223.9M $218.4M $215.4M $215.9M
 
EBITDA $97.4M $130.7M $140.8M -$40.3M -$321.6M
EBIT $17.8M $58.7M $76.5M -$105.1M -$377.6M
 
Revenue (Reported) $617.9M $664.4M $706.4M $626M $617.7M
Operating Income (Reported) $21.1M $57M $77.8M $50.5M $59.4M
Operating Income (Adjusted) $17.8M $58.7M $76.5M -$105.1M -$377.6M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $338.5M $467.2M $636.2M $386.8M $389.7M
Short Term Investments $48M $9.3M $67M $32.2M $33.5M
Accounts Receivable, Net $213.5M $197.7M $148.2M $143.9M $192.1M
Inventory $21.5M $19.4M $21.2M $17.5M $12.9M
Prepaid Expenses $13.5M $1.9M $9.3M $2.2M $11.1M
Other Current Assets $24M $23.6M $32.9M $34.3M $32.1M
Total Current Assets $659.7M $722.5M $921.9M $617.4M $672.5M
 
Property Plant And Equipment $126.3M $110M $96.3M $86.2M $69M
Long-Term Investments $2.6M -- -- $8.9M $994K
Goodwill $1.7B $1.7B $1.7B $1.7B $1.5B
Other Intangibles $582.2M $511.9M $433.4M $366.6M $308.7M
Other Long-Term Assets $17.8M $15.1M $13M $12.5M $10.6M
Total Assets $3.1B $3.1B $3.2B $2.8B $2.6B
 
Accounts Payable $20M $18M $22M $16.5M $14.5M
Accrued Expenses $21.8M $21.1M $32.1M $26.3M $14.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10.3M $12.4M $11.4M $11.7M $12M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $399M $411.3M $476.2M $453.6M $395.1M
 
Long-Term Debt $450M $350M $350M $100M $100M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.1B $1.1B $790.9M $703.2M
 
Common Stock $122K $124K $126K $128K $131K
Other Common Equity Adj -$3.2M -$1.9M $141K $5.7M $3.6M
Common Equity $1.9B $2B $2.1B $2B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2B $2.1B $2B $1.9B
 
Total Liabilities and Equity $3.1B $3.1B $3.2B $2.8B $2.6B
Cash and Short Terms $386.5M $476.5M $703.2M $419M $423.1M
Total Debt $450M $350M $350M $100M $100M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $477.8M $548.1M $352M $297.7M $398.4M
Short Term Investments $12.7M $5.3M $57.3M $31.5M $28.5M
Accounts Receivable, Net $208M $233.9M $215.8M $221.6M $214.6M
Inventory $21.1M $17.7M $17.6M $14.8M $11.2M
Prepaid Expenses $9.6M $4.4M $8.8M $14.9M $8.8M
Other Current Assets $28.5M $26.4M $29.4M $28.3M $27.5M
Total Current Assets $762.6M $839.6M $681.9M $609.3M $692.2M
 
Property Plant And Equipment $114.5M $99M $88.7M $72.9M $58.6M
Long-Term Investments -- -- $6.9M $1M $1M
Goodwill $1.7B $1.7B $1.7B $1.6B $1.1B
Other Intangibles $535.1M $453.7M $382.3M $323.9M $270M
Other Long-Term Assets $13M $12.7M $11.9M $11.6M $11.3M
Total Assets $3.1B $3.1B $2.9B $2.6B $2.2B
 
Accounts Payable $19.2M $18.4M $15.5M $15.1M $13.7M
Accrued Expenses $36.8M $31.8M $22.4M $17.8M $16.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.8M $11.4M $10.8M $12M $11M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $396.2M $431.2M $440M $382.3M $381.8M
 
Long-Term Debt $450M $350M $200M $100M $75M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.1B $899M $685.9M $654.2M
 
Common Stock $124K $126K $128K $131K $133K
Other Common Equity Adj $262K -$1.8M -$353K $5.9M $3.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2B $2B $1.9B $1.5B
 
Total Liabilities and Equity $3.1B $3.1B $2.9B $2.6B $2.2B
Cash and Short Terms $490.4M $553.5M $409.3M $329.1M $426.9M
Total Debt $450M $350M $200M $100M $75M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$2.8M $19.4M $35.9M $59.6M -$147.7M
Depreciation & Amoritzation $116.1M $105.8M $95.8M $85.9M $75M
Stock-Based Compensation $50.9M $51.9M $56.1M $62M $70.8M
Change in Accounts Receivable $21.5M $16.9M $49.3M $4.9M -$48.4M
Change in Inventories $1.5M -$2M -$8M $9M $609K
Cash From Operations $225M $213.9M $296M $156.7M $58.8M
 
Capital Expenditures $19.9M $16.5M $10.4M $10.6M $6.3M
Cash Acquisitions -$11.3M -- -- -- $7.8M
Cash From Investing -$4.3M $24.7M -$68.4M $15.3M $13.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $350M -- --
Long-Term Debt Repaid -$100M -$100M -$350M -$250M --
Repurchase of Common Stock -$175M -$3.3M -$35.7M -$150M -$50M
Other Financing Activities -$11.9M -$15M -$18.5M -$19.4M -$19.4M
Cash From Financing -$286.9M -$118.3M -$54.2M -$419.4M -$69.4M
 
Beginning Cash (CF) $409.8M $340.2M $467.2M $636.2M $386.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$66.2M $120.3M $173.5M -$247.5M $2.8M
Ending Cash (CF) $340.2M $467.2M $636.2M $386.8M $389.7M
 
Levered Free Cash Flow $205.1M $197.4M $285.6M $146M $52.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29M $47.7M $52.6M -$132.6M $48.8M
Depreciation & Amoritzation $26.5M $23.8M $21.5M $21.2M $18.3M
Stock-Based Compensation $12.5M $12.7M $15.1M $16.4M $14.5M
Change in Accounts Receivable -$37.9M -$71.1M -$76M -$68.8M -$96.1M
Change in Inventories $389K $4.2M $5.6M $577K $1.8M
Cash From Operations $65.3M $93M $46.3M $14M $41.5M
 
Capital Expenditures $3.3M $2.7M $3.2M $1.2M $1.9M
Cash Acquisitions -- -- -- -$517K --
Cash From Investing -$3.9M -$703K -$20.5M $20.4M $1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $75M
Long-Term Debt Repaid -- -- -- -- -$75M
Repurchase of Common Stock -$3.3M -$11.2M -- -$18.9M --
Other Financing Activities -$168K $588K -$180K -$433K -$2.8M
Cash From Financing -$3.4M -$10.7M -$180K -$19.3M -$2.8M
 
Beginning Cash (CF) $416.5M $468.5M $320.3M $279.9M $363.4M
Foreign Exchange Rate Adjustment $4.1M -$2.1M $6.1M $2.6M -$4.9M
Additions / Reductions $57.9M $81.7M $25.6M $15.1M $39.9M
Ending Cash (CF) $478.5M $548.1M $352M $297.7M $398.4M
 
Levered Free Cash Flow $61.9M $90.3M $43.1M $12.7M $39.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.3M $55.7M $54.5M -$118.5M -$418M
Depreciation & Amoritzation $108.3M $98.2M $88M $86.4M $66.2M
Stock-Based Compensation $51.2M $54.9M $59.9M $69.4M $66.7M
Change in Accounts Receivable $37.7M -$26.1M $18.4M -$5.8M $7M
Change in Inventories -$2.3M $1.8M $1.6M $50K -$217K
Cash From Operations $229.1M $232.4M $199.5M $78M $169.7M
 
Capital Expenditures $18.4M $9.9M $11.9M $6.9M $6.9M
Cash Acquisitions -$7.1M -- -- $7.8M --
Cash From Investing $20.7M -$2.5M -$70.9M $34.4M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$450M -$150M -$100M -$100M
Repurchase of Common Stock -- -$35.7M -$150M -$50M -$25.3M
Other Financing Activities -$14M -$19.3M -$19.6M -$19.4M -$16.5M
Cash From Financing -$67.3M -$155M -$319.7M -$169.4M -$66.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $182.5M $74.9M -$191.1M -$57M $105M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $210.8M $222.5M $187.6M $71.1M $162.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.9M $44.3M $62.9M -$115.3M -$385.5M
Depreciation & Amoritzation $79.6M $72M $64.3M $64.8M $56M
Stock-Based Compensation $40.3M $43.4M $47.2M $54.7M $50.6M
Change in Accounts Receivable $6.7M -$36.2M -$67.1M -$77.8M -$22.4M
Change in Inventories -$5.1M -$1.3M $8.3M -$634K -$1.5M
Cash From Operations $121.9M $140.4M $43.9M -$34.8M $76.1M
 
Capital Expenditures $13.6M $7M $8.5M $4.7M $5.3M
Cash Acquisitions -- -- -- $7.8M --
Cash From Investing $24.2M -$3.1M -$5.6M $13.4M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $350M -- -- $75M
Long-Term Debt Repaid -- -$350M -$150M -- -$100M
Repurchase of Common Stock -$3.3M -$35.7M -$150M -$50M -$25.3M
Other Financing Activities -$13.8M -$18.1M -$19.2M -$19.2M -$16.3M
Cash From Financing -$17M -$53.7M -$319.2M -$69.1M -$66.5M
 
Beginning Cash (CF) $1.2B $1.4B $1.3B $999.5M $1.1B
Foreign Exchange Rate Adjustment $9.2M -$2.7M -$3.2M $1.3M -$3M
Additions / Reductions $129.1M $83.6M -$280.9M -$90.5M $11.7M
Ending Cash (CF) $1.3B $1.5B $1B $910.3M $1.1B
 
Levered Free Cash Flow $108.3M $133.4M $35.4M -$39.5M $70.9M

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

GET BETTER TRADE IDEAS

Popular

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 0.49% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.8% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 4.82% over the past day.

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

Show me the best stock