Financhill
Sell
17

NBIS Quote, Financials, Valuation and Earnings

Last price:
$20.20
Seasonality move :
9.58%
Day range:
$18.98 - $21.10
52-week range:
$14.09 - $50.87
Dividend yield:
0%
P/E ratio:
267.67x
P/S ratio:
47.12x
P/B ratio:
1.47x
Volume:
14.1M
Avg. volume:
14.1M
1-year change:
7.13%
Market cap:
$4.8B
Revenue:
$117.5M
EPS (TTM):
-$1.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $4.8B $7B $9B $117.5M
Revenue Growth (YoY) 3.73% 62.76% 46.61% 29.09% -98.7%
 
Cost of Revenues $1.2B $2.3B $3.1B $4.1B $73.4M
Gross Profit $1.8B $2.4B $3.9B $5B $44.1M
Gross Profit Margin 60.73% 51.16% 55.3% 55% 37.53%
 
R&D Expenses $488.4M $649.9M $970.2M $1.2B $129.7M
Selling, General & Admin $845.6M $1.6B $2.3B $3B $277.8M
Other Inc / (Exp) $260.4M $69.1M $748.8M $212.1M -$16.9M
Operating Expenses $1.6B $2.6B $3.7B $4.6B $487.6M
Operating Income $210.6M -$178M $177.7M $334.4M -$443.5M
 
Net Interest Expenses -- -- -- $59M --
EBT. Incl. Unusual Items $491.1M -$96.9M $944.3M $487.5M -$396.8M
Earnings of Discontinued Ops. -- -- -- -- -$247.9M
Income Tax Expense $177.3M $99.6M $305.2M $241.5M -$100K
Net Income to Company $313.8M -$196.5M $639.1M $246M --
 
Minority Interest in Earnings $18.3M -$214.6K -$109.4M -$21.5M --
Net Income to Common Excl Extra Items $332.1M -$196.7M $529.7M $224.5M -$644.8M
 
Basic EPS (Cont. Ops) $0.97 -$0.54 $1.44 $0.61 -$2.74
Diluted EPS (Cont. Ops) $0.94 -$0.54 $1.11 $0.60 -$2.74
Weighted Average Basic Share $340.8M $362.4M $368M $370.8M $235.8M
Weighted Average Diluted Share $353.4M $362.4M $377M $373.1M $235.8M
 
EBITDA $930.8M $512.4M $1.7B $1.3B -$363.4M
EBIT $523M -$47.1M $989.9M $610.2M -$443.5M
 
Revenue (Reported) $2.9B $4.8B $7B $9B $117.5M
Operating Income (Reported) $210.6M -$178M $177.7M $334.4M -$443.5M
Operating Income (Adjusted) $523M -$47.1M $989.9M $610.2M -$443.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.4B $892M $9B $37.9M
Revenue Growth (YoY) 17.46% 30.33% -36.43% 911.8% -99.58%
 
Cost of Revenues $465M $665.9M $470.2M $4B $27.5M
Gross Profit $611.8M $737.4M $421.9M $5B $10.4M
Gross Profit Margin 56.82% 52.55% 47.29% 55.18% 27.44%
 
R&D Expenses $155.3M $177M $62M $1.1B $35.4M
Selling, General & Admin $317.1M $502.4M $277.2M $2.9B $90M
Other Inc / (Exp) $6.8M $22.8M -$30.2M $229.5M -$8.4M
Operating Expenses $547.5M $769M $365.9M $4.4B $161.6M
Operating Income $64.2M -$31.6M $56M $564.4M -$151.2M
 
Net Interest Expenses -- $376.3K -- $61.7M --
EBT. Incl. Unusual Items $77.5M -$9.2M $26.1M $732.2M -$137.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.5M $25.5M $81.4M $237.9M -$1.1M
Net Income to Company $17M -$34.7M -$55.3M -$44.6M --
 
Minority Interest in Earnings $6.3M -$21.5M -$5.8M -- --
Net Income to Common Excl Extra Items $23.3M -$56.2M -$61.1M -$94.6M -$136.6M
 
Basic EPS (Cont. Ops) $0.03 -$0.16 $0.18 -$0.19 -$0.58
Diluted EPS (Cont. Ops) $0.03 -$0.16 $0.18 -$0.19 -$0.58
Weighted Average Basic Share $353.4M $363.3M $370.9M $361.5M $235.8M
Weighted Average Diluted Share $373.3M $363.3M $380.7M $361.5M $235.8M
 
EBITDA $216.1M $145.8M $64.6M $1.3B -$115M
EBIT $88.8M $5M $28.8M $840.2M -$151.2M
 
Revenue (Reported) $1.1B $1.4B $892M $9B $37.9M
Operating Income (Reported) $64.2M -$31.6M $56M $564.4M -$151.2M
Operating Income (Adjusted) $88.8M $5M $28.8M $840.2M -$151.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $4.7B $6.7B $9B $117.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $2.3B $3B $4.1B $73.2M
Gross Profit $1.8B $2.4B $3.7B $5B $44.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $501.9M $644M $903.7M $1.2B $129.1M
Selling, General & Admin $863.8M $1.6B $2.2B $3B $276.4M
Other Inc / (Exp) $256.6M $68.8M $748.7M $291.1M $88.5M
Operating Expenses $1.6B $2.6B $3.5B $4.6B $485.5M
Operating Income $210.3M -$178M $258.4M $337.8M -$441.4M
 
Net Interest Expenses -- -- -- $59.7M --
EBT. Incl. Unusual Items $487.4M -$97.3M $1B $569.2M -$340.9M
Earnings of Discontinued Ops. -- -- -- $527.8M $150.4M
Income Tax Expense $180.1M $97.6M $299.3M $267.2M $7M
Net Income to Company $313.8M -$196.5M $639.1M $246M --
 
Minority Interest in Earnings $18.8M -$332.5K -$106.6M -$19.4M --
Net Income to Common Excl Extra Items $326.2M -$195.2M $615M $221.4M -$197.4M
 
Basic EPS (Cont. Ops) $0.90 -$0.55 $1.99 $0.68 -$1.02
Diluted EPS (Cont. Ops) $0.87 -$0.55 $1.56 $0.68 -$1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $937.8M $506.8M $1.7B $1.6B -$324M
EBIT $520.3M -$47.9M $1.1B $703.4M -$404M
 
Revenue (Reported) $3B $4.7B $6.7B $9B $117.4M
Operating Income (Reported) $210.3M -$178M $258.4M $337.8M -$441.4M
Operating Income (Adjusted) $520.3M -$47.9M $1.1B $703.4M -$404M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $6.7B $9B $117.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $3B $4.1B $73.2M --
Gross Profit $2.4B $3.7B $5B $44.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $644M $903.7M $1.2B $129.1M --
Selling, General & Admin $1.6B $2.2B $3B $276.4M --
Other Inc / (Exp) $68.8M $748.7M $291.1M $88.5M --
Operating Expenses $2.6B $3.5B $4.6B $485.5M --
Operating Income -$178M $258.4M $337.8M -$441.4M --
 
Net Interest Expenses $376.3K $1.4M $61.7M $51.3M --
EBT. Incl. Unusual Items -$97.3M $1B $569.2M -$340.9M --
Earnings of Discontinued Ops. -- -- $527.8M $150.4M --
Income Tax Expense $97.6M $299.3M $267.2M $7M --
Net Income to Company -$196.5M $639.1M $246M -- --
 
Minority Interest in Earnings -$332.5K -$106.6M -$19.4M -- --
Net Income to Common Excl Extra Items -$195.2M $615M $221.4M -$197.4M --
 
Basic EPS (Cont. Ops) -$0.55 $1.99 $0.68 -$1.02 --
Diluted EPS (Cont. Ops) -$0.55 $1.56 $0.68 -$1.02 --
Weighted Average Basic Share $1.4B $1.5B $1.4B $1.1B --
Weighted Average Diluted Share $1.4B $1.5B $1.4B $1.1B --
 
EBITDA $506.8M $1.7B $1.6B -$324M --
EBIT -$47.9M $1.1B $703.4M -$404M --
 
Revenue (Reported) $4.7B $6.7B $9B $117.4M --
Operating Income (Reported) -$178M $258.4M $337.8M -$441.4M --
Operating Income (Adjusted) -$47.9M $1.1B $703.4M -$404M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.1B $1.1B $1.1B $2.4B
Short Term Investments $1.4B $374.4M $10.7M $73.9M --
Accounts Receivable, Net $341.9M $584.2M $778.7M $965.4M $13.1M
Inventory $64.6M $128.6M $378.8M $240.4M --
Prepaid Expenses $112.3M $203M $272.4M $256M $23.2M
Other Current Assets $9.4M $6.7M $11.2M $15.2M $18M
Total Current Assets $3.9B $2.7B $3.2B $3.5B $2.5B
 
Property Plant And Equipment $1.1B $1.8B $2.1B $2.6B $894.3M
Long-Term Investments $15.3M $137M $132.1M $211.5M $97.1M
Goodwill $1.4B $1.6B $1.9B $1.6B --
Other Intangibles $293.6M $299.8M $652.5M $621.2M --
Other Long-Term Assets $100.8M $189.8M $33.4M $38.8M $13.5M
Total Assets $6.9B $6.9B $8.3B $8.9B $3.6B
 
Accounts Payable $367.2M $735.6M $975M $1.3B $234.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $39.4M $286M $1B --
Current Portion Of Capital Lease Obligations $120.2M $160.8M $184.6M $157M --
Other Current Liabilities $44.7M $115.4M $330.6M $507.4M --
Total Current Liabilities $844.7M $1.5B $2.5B $3.9B $262.8M
 
Long-Term Debt $1.1B $1.2B $401.1M $558.6M --
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $3.3B $3.7B $5.5B $294.9M
 
Common Stock $3.7M $3.8M $3.8M $3.2M $9.2M
Other Common Equity Adj $240.9M $217.1M $325.6M $187.3M -$22.1M
Common Equity $4.4B $3.5B $4.2B $3.3B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $312.6M $197.8M $293.6M $180.8K --
Total Equity $4.7B $3.7B $4.5B $3.3B $3.3B
 
Total Liabilities and Equity $6.9B $6.9B $8.3B $8.9B $3.6B
Cash and Short Terms $3.2B $1.4B $1.1B $1.2B $2.4B
Total Debt $1.1B $1.2B $687.1M $1.6B $6.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.1B $1.1B $1.1B $2.4B
Short Term Investments $1.4B $374.4M $10.7M $73.9M --
Accounts Receivable, Net $341.9M $584.2M $778.7M $965.4M $13.1M
Inventory $64.6M $128.6M $378.8M $240.4M --
Prepaid Expenses $112.3M $203M $272.4M $256M $23.2M
Other Current Assets $9.4M $6.7M $11.2M $15.2M $18M
Total Current Assets $3.9B $2.7B $3.2B $3.5B $2.5B
 
Property Plant And Equipment $1.1B $1.8B $2.1B $2.6B $894.3M
Long-Term Investments $15.3M $137M $132.1M $211.5M $97.1M
Goodwill $1.4B $1.6B $1.9B $1.6B --
Other Intangibles $293.6M $299.8M $652.5M $621.2M --
Other Long-Term Assets $100.8M $189.8M $33.4M $38.8M $13.5M
Total Assets $6.9B $6.9B $8.3B $8.9B $3.6B
 
Accounts Payable $367.2M $735.6M $975M $1.3B $234.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $39.4M $286M $1B --
Current Portion Of Capital Lease Obligations $120.2M $160.8M $184.6M $157M --
Other Current Liabilities $44.7M $115.4M $330.6M $507.4M --
Total Current Liabilities $844.7M $1.5B $2.5B $3.9B $262.8M
 
Long-Term Debt $1.1B $1.2B $401.1M $558.6M --
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $3.3B $3.7B $5.5B $294.9M
 
Common Stock $3.7M $3.8M $3.8M $3.2M $9.2M
Other Common Equity Adj $240.9M $217.1M $325.6M $187.3M -$22.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $312.6M $197.8M $293.6M $180.8K --
Total Equity $4.7B $3.7B $4.5B $3.3B $3.3B
 
Total Liabilities and Equity $6.9B $6.9B $8.3B $8.9B $3.6B
Cash and Short Terms $3.2B $1.4B $1.1B $1.2B $2.4B
Total Debt $1.1B $1.2B $687.1M $1.6B $6.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $178.5M $313.8M -$196.5M $639.1M $246M
Depreciation & Amoritzation $405.5M $407.8M $559.5M $727.6M $713M
Stock-Based Compensation $159M $211.4M $279.3M $93.9M $98.4M
Change in Accounts Receivable -$56M -$123.3M -$392.7M -$441M -$655.1M
Change in Inventories -$8.8M -$20.2M -$63.8M -$245.8M $43.1M
Cash From Operations $715.8M $438.2M $124.6M $559.6M $794.1M
 
Capital Expenditures $331.4M $330M $598.4M $697.3M $1.2B
Cash Acquisitions -$5.6M -$454.2M -$110.4M $13.1M --
Cash From Investing -$792.6M -$1.6B $294.9M -$305.2M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.1B $39.4M $680.1M $2.6B
Long-Term Debt Repaid -$3.9M -$5M -$15.2M -$727M -$1.6B
Repurchase of Common Stock -$22.9M -$136.6M -$93.4M -- --
Other Financing Activities -$12.9M -$81.4M -$1.1B -$27.2M -$500.6M
Cash From Financing -$38.6M $1.9B -$1.1B -$74.1M $472.7M
 
Beginning Cash (CF) $1.1B $758.7M $1.8B $1.1B $954M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$115.3M $703.4M -$718.2M $180.3M $58.5M
Ending Cash (CF) $910.6M $1.8B $1.1B $1.1B $1.1B
 
Levered Free Cash Flow $384.5M $108.2M -$473.7M -$137.8M -$374.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $9.7M $17M -$34.7M -$55.3M -$44.6M
Depreciation & Amoritzation $128.7M $127.3M $140.8M $35.8M $241.2M
Stock-Based Compensation $48.6M $73.2M $62.5M $20.8M $31.5M
Change in Accounts Receivable -$34.2M -$126.1M -$290.8M -$331.3M -$455.1M
Change in Inventories -- $29.3M -$32.8M -$116.9M $17.7M
Cash From Operations $163.1M $103.1M $43.8M -$181.5M $189.7M
 
Capital Expenditures $99.3M $110M $245.2M $178.7M $498.2M
Cash Acquisitions -$232.5K -$30.5M $2.6M -$3.6M --
Cash From Investing $92.1M $374.2M $120.2M -$288.3M -$514.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $69.3M $39.4M -$179.8M $896.3M
Long-Term Debt Repaid -$2.1M -$1.1M -$9.2M $188.2M -$497.6M
Repurchase of Common Stock -$22.9M -$7.9M -$45M -- --
Other Financing Activities -$8.8M -$17.2M -$181.1M -$45.4K $66.5M
Cash From Financing -$34.9M $122.6M -$194.7M $8.4M $465.2M
 
Beginning Cash (CF) $673.6M $1.2B $1.1B $1.7B $896.4M
Foreign Exchange Rate Adjustment -$29.5M -$47.7M $18.5M $159M -$11.9M
Additions / Reductions $220.3M $599.9M -$30.7M -$461.5M $140.6M
Ending Cash (CF) $910.6M $1.8B $1.1B $1.1B $1.1B
 
Levered Free Cash Flow $63.8M -$6.9M -$201.4M -$360.2M -$308.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $306.5M -$144.8M $659.7M $235.3M --
Depreciation & Amoritzation $409.2M $546M $832.6M $507.6M --
Stock-Based Compensation $186.8M $290M $135.6M $87.7M $31.5M
Change in Accounts Receivable -$31.4M -$227.9M -$400.5M -$531.3M --
Change in Inventories -- -$1.7M -$161.7M -$91.6M --
Cash From Operations $498.1M $183.9M $784.9M $422.8M --
 
Capital Expenditures $319.3M $463.2M $763.9M $849.3M $498.2M
Cash Acquisitions -$424M -$143.5M $19.2M -$3.6M --
Cash From Investing -$1.9B $549M $103.3M -$982.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1B -- $899.4M $1.5B --
Long-Term Debt Repaid -$6M -$7.1M -$924.4M -$907.2M --
Repurchase of Common Stock -$151.6M -- -- -- --
Other Financing Activities -$72.9M -$920.2M -$208.3M -$567.2M --
Cash From Financing $1.7B -$820.5M -$277.1M $15.9M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $323.7M -$87.6M $611M -$543.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $178.9M -$279.2M $21M -$426.4M --
Period Ending 2021-04-06 2022-04-06 2023-04-06 2024-04-06
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock