Financhill
Sell
44

NOW Quote, Financials, Valuation and Earnings

Last price:
$810.64
Seasonality move :
11.86%
Day range:
$792.73 - $812.96
52-week range:
$637.99 - $1,198.09
Dividend yield:
0%
P/E ratio:
116.57x
P/S ratio:
15.11x
P/B ratio:
17.11x
Volume:
3M
Avg. volume:
2M
1-year change:
5.62%
Market cap:
$164.4B
Revenue:
$11B
EPS (TTM):
$6.83
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) 30.61% 30.47% 22.88% 23.82% 22.44%
 
Cost of Revenues $987M $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 $199M $257M $355M $762M $1.4B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $150M $249M $399M $1B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $19M $74M -$723M $313M
Net Income to Company $119M $230M $325M $1.7B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $119M $230M $325M $1.7B $1.4B
 
Basic EPS (Cont. Ops) $0.61 $1.16 $1.61 $8.48 $6.92
Diluted EPS (Cont. Ops) $0.59 $1.13 $1.60 $8.42 $6.84
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 $519M $729M $788M $1.6B $2.3B
EBIT $183M $257M $355M $1B $1.8B
 
Revenue (Reported) $4.5B $5.9B $7.2B $9B $11B
Operating Income (Reported) $199M $257M $355M $762M $1.4B
Operating Income (Adjusted) $183M $257M $355M $1B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.6B $1.9B $2.4B $3B
Revenue Growth (YoY) 31.39% 29.12% 20.2% 25.62% 21.34%
 
Cost of Revenues $279M $374M $415M $516M $631M
Gross Profit $971M $1.2B $1.5B $1.9B $2.3B
Gross Profit Margin 77.68% 76.83% 78.61% 78.83% 78.66%
 
R&D Expenses $284M $392M $454M $562M $668M
Selling, General & Admin $669M $813M $916M $1.1B $1.3B
Other Inc / (Exp) -$2M -$29M -$31M -$3M -$12M
Operating Expenses $953M $1.2B $1.4B $1.7B $2B
Operating Income $18M $35M $155M $270M $374M
 
Net Interest Expenses $2M -- -- -- --
EBT. Incl. Unusual Items $14M $32M $183M $347M $463M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M $6M $33M $52M $79M
Net Income to Company $17M $26M $150M $295M $384M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17M $26M $150M $295M $384M
 
Basic EPS (Cont. Ops) $0.09 $0.13 $0.74 $1.44 $1.86
Diluted EPS (Cont. Ops) $0.08 $0.13 $0.74 $1.43 $1.83
Weighted Average Basic Share $192.8M $199.3M $202.6M $204.7M $206.4M
Weighted Average Diluted Share $201.4M $204.5M $204.1M $206.8M $209.7M
 
EBITDA $115M $145M $237M $507M $622M
EBIT $22M $19M $119M $353M $468M
 
Revenue (Reported) $1.3B $1.6B $1.9B $2.4B $3B
Operating Income (Reported) $18M $35M $155M $270M $374M
Operating Income (Adjusted) $22M $19M $119M $353M $468M
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) -- -- -- -- --
 
Cost of Revenues $987M $1.4B $1.6B $1.9B $2.3B
Gross Profit $3.5B $4.5B $5.7B $7.1B $8.7B
Gross Profit Margin -- -- -- -- --
 
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) -$54M -$29M -$39M -$32M -$22M
Operating Expenses $3.3B $4.3B $5.3B $6.3B $7.3B
Operating Income $199M $257M $355M $762M $1.4B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $150M $249M $399M $1B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $19M $74M -$723M $313M
Net Income to Company $119M $230M $325M $1.7B $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $119M $230M $325M $1.7B $1.4B
 
Basic EPS (Cont. Ops) $0.62 $1.17 $1.61 $8.48 $6.91
Diluted EPS (Cont. Ops) $0.58 $1.14 $1.60 $8.41 $6.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $519M $729M $788M $1.6B $2.3B
EBIT $183M $257M $355M $1B $1.8B
 
Revenue (Reported) $4.5B $5.9B $7.2B $9B $11B
Operating Income (Reported) $199M $257M $355M $762M $1.4B
Operating Income (Adjusted) $183M $257M $355M $1B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.9B $7.2B $9B $11B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.9B $2.3B --
Gross Profit $4.5B $5.7B $7.1B $8.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.8B $2.1B $2.5B --
Selling, General & Admin $2.9B $3.5B $4.2B $4.8B --
Other Inc / (Exp) -$29M -$39M -$32M -$22M --
Operating Expenses $4.3B $5.3B $6.3B $7.3B --
Operating Income $257M $355M $762M $1.4B --
 
Net Interest Expenses $5M -- -- -- --
EBT. Incl. Unusual Items $249M $399M $1B $1.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $74M -$723M $313M --
Net Income to Company $230M $325M $1.7B $1.4B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $230M $325M $1.7B $1.4B --
 
Basic EPS (Cont. Ops) $1.17 $1.61 $8.48 $6.91 --
Diluted EPS (Cont. Ops) $1.14 $1.60 $8.41 $6.83 --
Weighted Average Basic Share $792.4M $805.7M $816.5M $823.3M --
Weighted Average Diluted Share $812.1M $813M $822.7M $833.7M --
 
EBITDA $729M $788M $1.6B $2.3B --
EBIT $257M $355M $1B $1.8B --
 
Revenue (Reported) $5.9B $7.2B $9B $11B --
Operating Income (Reported) $257M $355M $762M $1.4B --
Operating Income (Adjusted) $257M $355M $1B $1.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.7B $1.5B $1.9B $2.3B
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 $4.5B $5.2B $6.7B $7.8B $9.2B
 
Property Plant And Equipment $1.1B $1.4B $1.7B $2.1B $2.5B
Long-Term Investments $1.5B $1.6B $2.1B $3.2B $4.1B
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 $34M $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 $1.6B $1.5B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $7.1B $8.3B $9.8B $10.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $94M $34M -$102M -$37M -$68M
Common Equity $2.8B $3.7B $5B $7.6B $9.6B
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 $1.6B $1.6B $1.5B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.7B $1.5B $1.9B $2.3B
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 $4.5B $5.2B $6.7B $7.8B $9.2B
 
Property Plant And Equipment $1.1B $1.4B $1.7B $2.1B $2.5B
Long-Term Investments $1.5B $1.6B $2.1B $3.2B $4.1B
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 $34M $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 $1.6B $1.5B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $7.1B $8.3B $9.8B $10.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $94M $34M -$102M -$37M -$68M
Common Equity -- -- -- -- --
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 $1.6B $1.6B $1.5B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $119M $230M $325M $1.7B $1.4B
Depreciation & Amoritzation $336M $472M $433M $562M $564M
Stock-Based Compensation $870M $1.1B $1.4B $1.6B $1.7B
Change in Accounts Receivable -$152M -$401M -$340M -$300M -$254M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.2B $2.7B $3.4B $4.3B
 
Capital Expenditures $432M $392M $550M $697M $892M
Cash Acquisitions -$107M -$785M -$91M -$279M -$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 $597M -$506M -$344M -$803M -$1.3B
 
Beginning Cash (CF) $778M $1.7B $1.7B $1.5B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $876M $78M -$204M $428M $423M
Ending Cash (CF) $1.7B $1.7B $1.5B $1.9B $2.3B
 
Levered Free Cash Flow $1.4B $1.8B $2.2B $2.7B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $17M $26M $150M $295M $384M
Depreciation & Amoritzation $93M $126M $118M $154M $154M
Stock-Based Compensation $245M $303M $363M $413M $454M
Change in Accounts Receivable -$362M -$620M -$785M -$852M -$981M
Change in Inventories -- -- -- -- --
Cash From Operations $685M $844M $1.2B $1.6B $1.6B
 
Capital Expenditures $147M $100M $144M $261M $263M
Cash Acquisitions $1M -$7M -$34M -- -$31M
Cash From Investing -$177M -$359M -$874M -$444M -$738M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$59M -$2M -- -- --
Repurchase of Common Stock -- -- -- -$256M -$296M
Other Financing Activities -$148M -$155M -$75M -$126M -$175M
Cash From Financing -$203M -$155M -$75M -$381M -$471M
 
Beginning Cash (CF) $1.4B $1.4B $1.3B $1.1B $1.9B
Foreign Exchange Rate Adjustment $22M -$4M $8M $5M -$9M
Additions / Reductions $305M $330M $213M $780M $426M
Ending Cash (CF) $1.7B $1.7B $1.5B $1.9B $2.3B
 
Levered Free Cash Flow $538M $744M $1B $1.3B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $119M $230M $325M $1.7B $1.4B
Depreciation & Amoritzation $336M $472M $433M $562M $564M
Stock-Based Compensation $870M $1.1B $1.4B $1.6B $1.7B
Change in Accounts Receivable -$152M -$401M -$340M -$300M -$254M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.2B $2.7B $3.4B $4.3B
 
Capital Expenditures $432M $392M $550M $697M $892M
Cash Acquisitions -$107M -$785M -$91M -$279M -$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 -- -- -- -- --
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 $597M -$506M -$344M -$803M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $876M $78M -$204M $428M $423M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $1.8B $2.2B $2.7B $3.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $230M $325M $1.7B $1.4B --
Depreciation & Amoritzation $472M $433M $562M $564M --
Stock-Based Compensation $1.1B $1.4B $1.6B $1.7B --
Change in Accounts Receivable -$401M -$340M -$300M -$254M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2.7B $3.4B $4.3B --
 
Capital Expenditures $392M $550M $697M $892M --
Cash Acquisitions -$785M -$91M -$279M -$113M --
Cash From Investing -$1.6B -$2.6B -$2.2B -$2.5B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$61M -$94M -- -- --
Repurchase of Common Stock -- -- -$538M -$696M --
Other Financing Activities -$612M -$427M -$459M -$884M --
Cash From Financing -$506M -$344M -$803M -$1.3B --
 
Beginning Cash (CF) $6.3B $6.9B $6.1B $8B --
Foreign Exchange Rate Adjustment -$25M -$53M $1M -$17M --
Additions / Reductions $78M -$204M $428M $423M --
Ending Cash (CF) $6.3B $6.7B $6.6B $8.4B --
 
Levered Free Cash Flow $1.8B $2.2B $2.7B $3.4B --

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

GET BETTER TRADE IDEAS

Popular

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
100
DLICY alert for Apr 2

Dai-ichi Life Holdings [DLICY] is up 100.91% over the past day.

Buy
78
GATE alert for Apr 2

Marblegate Acquisition [GATE] is up 86.64% over the past day.

Sell
15
PCVX alert for Apr 2

Vaxcyte [PCVX] is down 14.62% over the past day.

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

Show me the best stock