Financhill
Sell
49

INCY Quote, Financials, Valuation and Earnings

Last price:
$69.25
Seasonality move :
3.41%
Day range:
$69.25 - $70.12
52-week range:
$50.35 - $83.95
Dividend yield:
0%
P/E ratio:
496.86x
P/S ratio:
3.70x
P/B ratio:
4.23x
Volume:
764.5K
Avg. volume:
2.3M
1-year change:
11.21%
Market cap:
$13.4B
Revenue:
$3.7B
EPS (TTM):
$0.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.2B $2.7B $3B $3.4B $3.7B
Revenue Growth (YoY) 14.71% 23.53% 11.98% 13.68% 8.87%
 
Cost of Revenues $114.2M $131.3M $151M $207M $255M
Gross Profit $2B $2.5B $2.8B $3.2B $3.4B
Gross Profit Margin 94.71% 95.08% 94.94% 93.9% 93.1%
 
R&D Expenses $1.2B $2.2B $1.5B $1.6B $1.6B
Selling, General & Admin $468.7M $516.9M $739.6M $1B $1.2B
Other Inc / (Exp) $67M $10.2M -$38.8M -$99.7M $14.7M
Operating Expenses $1.6B $2.8B $2.2B $2.6B $2.8B
Operating Income $421.7M -$240.2M $600.5M $591.6M $649.7M
 
Net Interest Expenses $1.9M $2.2M -- -- --
EBT. Incl. Unusual Items $486.8M -$232.2M $570.4M $529.1M $834.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.9M $63.5M -$378.1M $188.5M $236.6M
Net Income to Company $446.9M -$295.7M $948.6M $340.7M $597.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $446.9M -$295.7M $948.6M $340.7M $597.6M
 
Basic EPS (Cont. Ops) $2.08 -$1.36 $4.30 $1.53 $2.67
Diluted EPS (Cont. Ops) $2.05 -$1.36 $4.27 $1.52 $2.65
Weighted Average Basic Share $214.9M $218.1M $220.4M $222M $223.6M
Weighted Average Diluted Share $217.7M $218.1M $222.1M $224M $225.9M
 
EBITDA $543.2M -$178.2M $630.2M $599.6M $919.4M
EBIT $488.6M -$230M $572.4M $531.8M $836.8M
 
Revenue (Reported) $2.2B $2.7B $3B $3.4B $3.7B
Operating Income (Reported) $421.7M -$240.2M $600.5M $591.6M $649.7M
Operating Income (Adjusted) $488.6M -$230M $572.4M $531.8M $836.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $620.6M $813M $823.3M $919M $1.1B
Revenue Growth (YoY) 12.52% 30.99% 1.27% 11.63% 23.81%
 
Cost of Revenues $34.3M $39.9M $54.6M $60.1M $86M
Gross Profit $586.3M $773.1M $768.7M $858.9M $1.1B
Gross Profit Margin 94.47% 95.09% 93.37% 93.46% 92.44%
 
R&D Expenses $438.1M $334.9M $384M $375.7M $573.2M
Selling, General & Admin $120.8M $190.7M $266.5M $267.9M $309.2M
Other Inc / (Exp) -$15.4M -$28.4M $21.2M -$26.2M -$36.4M
Operating Expenses $573.9M $534.8M $652.3M $644.7M $882.4M
Operating Income $12.4M $238.3M $116.4M $214.3M $169.5M
 
Net Interest Expenses $544K $439K -- -- --
EBT. Incl. Unusual Items -$3.5M $209.5M $148.6M $233.8M $156.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $27.7M $35.8M $62.5M $50.1M
Net Income to Company -$15.2M $181.7M $112.8M $171.3M $106.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.2M $181.7M $112.8M $171.3M $106.5M
 
Basic EPS (Cont. Ops) -$0.07 $0.82 $0.51 $0.76 $0.55
Diluted EPS (Cont. Ops) -$0.07 $0.82 $0.50 $0.76 $0.54
Weighted Average Basic Share $218.8M $220.8M $222.4M $224.1M $192.6M
Weighted Average Diluted Share $218.8M $222.2M $224.2M $226.2M $195.8M
 
EBITDA $10M $224.6M $165.9M $255.8M $179.8M
EBIT -$3M $209.9M $149.2M $234.4M $157.3M
 
Revenue (Reported) $620.6M $813M $823.3M $919M $1.1B
Operating Income (Reported) $12.4M $238.3M $116.4M $214.3M $169.5M
Operating Income (Adjusted) -$3M $209.9M $149.2M $234.4M $157.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $2.9B $3.3B $3.6B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $127.2M $143.4M $191.7M $244.4M $293.4M
Gross Profit $2.3B $2.8B $3.1B $3.4B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.1B $1.4B $1.6B $1.7B $2.6B
Selling, General & Admin $486.1M $680.4M $955.6M $1.1B $1.2B
Other Inc / (Exp) $38M -$35.8M -$62.2M -$44.1M $101.2M
Operating Expenses $2.6B $2.1B $2.5B $2.8B $3.8B
Operating Income -$310M $655.9M $609.5M $541.9M $6.1M
 
Net Interest Expenses $2.4M $1.6M -- -- --
EBT. Incl. Unusual Items -$274.3M $618.5M $568.5M $643.9M $273.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.2M $83.9M -$307.5M $218.9M $241.4M
Net Income to Company -$334.5M $534.6M $876.1M $425M $32.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$334.5M $534.6M $876.1M $425M $32.5M
 
Basic EPS (Cont. Ops) -$1.56 $2.42 $3.96 $1.90 $0.17
Diluted EPS (Cont. Ops) -$1.57 $2.41 $3.93 $1.89 $0.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$220M $676.3M $635.8M $725.4M $364.8M
EBIT -$272M $620.1M $571.3M $646.3M $276.5M
 
Revenue (Reported) $2.5B $2.9B $3.3B $3.6B $4.1B
Operating Income (Reported) -$310M $655.9M $609.5M $541.9M $6.1M
Operating Income (Adjusted) -$272M $620.1M $571.3M $646.3M $276.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.1B $2.5B $2.7B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95M $107.1M $147.8M $185.2M $223.6M
Gross Profit $1.8B $2B $2.3B $2.5B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8B $985.4M $1.1B $1.2B $2.1B
Selling, General & Admin $349.9M $513.4M $729.4M $867.4M $895.3M
Other Inc / (Exp) $9.5M -$36.5M -$59.9M -$4.3M $82.2M
Operating Expenses $2.2B $1.5B $1.8B $2B $3B
Operating Income -$408.1M $488.1M $497.1M $447.5M -$196.2M
 
Net Interest Expenses $1.7M $1.2M $156K -- --
EBT. Incl. Unusual Items -$400.3M $450.4M $448.5M $563.3M $2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.2M $65.7M $136.3M $166.7M $171.5M
Net Income to Company -$445.5M $384.7M $312.2M $396.5M -$168.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$445.5M $384.7M $312.2M $396.5M -$168.6M
 
Basic EPS (Cont. Ops) -$2.07 $1.74 $1.41 $1.77 -$0.73
Diluted EPS (Cont. Ops) -$2.08 $1.73 $1.39 $1.76 -$0.75
Weighted Average Basic Share $653.1M $660.7M $665.4M $670.3M $635.3M
Weighted Average Diluted Share $655.9M $666.4M $670.8M $677.4M $641.2M
 
EBITDA -$359.9M $494.6M $500.1M $625.9M $71.3M
EBIT -$398.6M $451.6M $450.5M $565M $4.8M
 
Revenue (Reported) $1.9B $2.1B $2.5B $2.7B $3.1B
Operating Income (Reported) -$408.1M $488.1M $497.1M $447.5M -$196.2M
Operating Income (Adjusted) -$398.6M $451.6M $450.5M $565M $4.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.8B $1.5B $2.1B $3B $3.2B
Short Term Investments $284.9M $288.4M $290.8M $287.5M $442.7M
Accounts Receivable, Net $308.8M $482M $616.3M $644.9M $743.6M
Inventory $11.4M $16.4M $27.9M $42M $63M
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.7M $60.1M $126.3M $167M $182.8M
Total Current Assets $2.5B $2.4B $3.1B $4.1B $4.6B
 
Property Plant And Equipment $406.6M $588.1M $751.5M $765.6M $777M
Long-Term Investments $133.7M $222.3M $221.3M $133.7M $187.7M
Goodwill $155.6M $155.6M $155.6M $155.6M $155.6M
Other Intangibles $193.8M $172.3M $150.8M $129.2M $123.5M
Other Long-Term Assets $55.6M $60.7M $68.1M $106.1M $260.9M
Total Assets $3.4B $3.6B $4.9B $5.8B $6.8B
 
Accounts Payable $83.6M $98.8M $172.1M $277.5M $109.6M
Accrued Expenses $174.7M $257.4M $340.7M $425.2M $534.3M
Current Portion Of Long-Term Debt $18.3M -- -- -- --
Current Portion Of Capital Lease Obligations $10M $15M $13.2M $11.4M $9.1M
Other Current Liabilities $76.1M $73.5M $82.8M $105M $111.7M
Total Current Liabilities $513.3M $631.2M $854.3M $1.2B $1.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $828.3M $949.7M $1.2B $1.5B $1.6B
 
Common Stock $216K $219K $221K $223K $224K
Other Common Equity Adj -$15.5M -$15.4M -$19.5M $15.1M $13.1M
Common Equity $2.6B $2.6B $3.8B $4.4B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $2.6B $3.8B $4.4B $5.2B
 
Total Liabilities and Equity $3.4B $3.6B $4.9B $5.8B $6.8B
Cash and Short Terms $2.1B $1.8B $2.3B $3.2B $3.7B
Total Debt $18.3M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $2B $2.7B $3.2B $1.3B
Short Term Investments $237M $285.1M $286.5M $289.2M $470.6M
Accounts Receivable, Net $356.2M $516.7M $618.2M $657.3M $758.5M
Inventory $17M $21.3M $45.9M $57.2M $70.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.4M $101.7M $179.9M $171.7M $205.1M
Total Current Assets $2.2B $2.9B $3.8B $4.4B $2.8B
 
Property Plant And Equipment $527.5M $713.9M $742.4M $757.9M $798.2M
Long-Term Investments $222.8M $192.1M $149.1M $153.7M $27.6M
Goodwill $155.6M $155.6M $155.6M $155.6M $155.6M
Other Intangibles $177.7M $156.1M $134.6M $129.2M $120M
Other Long-Term Assets $64.5M $57.4M $80.5M $224.8M $340.1M
Total Assets $3.3B $4.2B $5.5B $6.4B $5B
 
Accounts Payable $122.5M $114.5M $163.2M $139.4M $178.7M
Accrued Expenses $200.5M $291.6M $441.1M $491.9M $652.2M
Current Portion Of Long-Term Debt $11.9M -- -- -- --
Current Portion Of Capital Lease Obligations $12.7M $12.2M $11.6M $9.2M $8.3M
Other Current Liabilities $88.6M $112.9M $98.3M $127.4M $96.9M
Total Current Liabilities $606.2M $742.7M $1B $1.1B $1.5B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $916.6M $1.1B $1.3B $1.5B $1.8B
 
Common Stock $219K $221K $222K $224K $192K
Other Common Equity Adj -$9.7M -$18.6M -$29.1M $22.9M $15.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $3.1B $4.2B $4.9B $3.2B
 
Total Liabilities and Equity $3.3B $4.2B $5.5B $6.4B $5B
Cash and Short Terms $1.7B $2.3B $3B $3.5B $1.8B
Total Debt $11.9M -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $446.9M -$295.7M $948.6M $340.7M $597.6M
Depreciation & Amoritzation $54.5M $51.8M $57.8M $67.9M $82.7M
Stock-Based Compensation $166.6M $177.9M $183M $188.4M $215.9M
Change in Accounts Receivable -$1.2M -$173.2M -$134.3M -$28.6M -$98.7M
Change in Inventories -$6.1M -$19.5M -$21M -$67.5M -$170.2M
Cash From Operations $710.7M -$124.6M $749.5M $969.9M $496.5M
 
Capital Expenditures $78.1M $187.4M $181M $77.8M $47.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$87.5M -$269M -$207.7M -$78.5M -$207.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$822K -$836K -$2.4M -$2.9M -$3.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.5M -$60.5M -$50M -$59M -$52.5M
Cash From Financing $45.7M $71.7M $6.2M -$794K -$20M
 
Beginning Cash (CF) $1.2B $1.8B $1.5B $2.1B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $668.9M -$321.9M $548M $890.6M $268.8M
Ending Cash (CF) $1.8B $1.5B $2.1B $3B $3.2B
 
Levered Free Cash Flow $632.6M -$312M $568.5M $892.1M $449M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$15.2M $181.7M $112.8M $171.3M $106.5M
Depreciation & Amoritzation $12.9M $14.7M $16.7M $21.4M $22.5M
Stock-Based Compensation $43.8M $42.7M $45.4M $48M $77.9M
Change in Accounts Receivable $64.1M -$78.5M $64.8M -$19.3M -$19.4M
Change in Inventories $180K $72K -$11.1M -$23.8M -$8.4M
Cash From Operations $182.1M $255.1M $296.4M $147.8M $310.9M
 
Capital Expenditures $52.8M $32.2M $27.8M $11M $17.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.5M -$32.8M -$28.4M -$17.2M $38.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$232K -$615K -$738K -$885K -$979K
Repurchase of Common Stock -- -- -- -- -$103K
Other Financing Activities -$6.6M -$23.5M -$18.9M -$36.3M -$32.6M
Cash From Financing $931K -$19.3M -$14.3M -$37.3M -$32.4M
 
Beginning Cash (CF) $1.3B $1.8B $2.4B $3.1B $988.9M
Foreign Exchange Rate Adjustment $2.5M -$1.6M $1.5M $2.7M $128K
Additions / Reductions $168.6M $203M $253.7M $93.4M $316.8M
Ending Cash (CF) $1.5B $2B $2.7B $3.2B $1.3B
 
Levered Free Cash Flow $129.3M $222.9M $268.6M $136.9M $293.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$334.5M $534.6M $876.1M $425M $32.5M
Depreciation & Amoritzation $52M $56.2M $64.5M $79.1M $88.3M
Stock-Based Compensation $174.6M $180M $184M $208.6M $254.3M
Change in Accounts Receivable -$88.3M -$152.2M -$101.5M -$39.1M -$101.2M
Change in Inventories -$12.4M -$26.5M -$53.1M -$96.4M -$186.3M
Cash From Operations -$100.3M $741.5M $801.6M $632.4M $101.8M
 
Capital Expenditures $165.3M $198M $91M $66.5M $85M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$196.3M -$244.4M -$123.7M -$74.1M $24.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$815K -$2M -$2.7M -$3.3M -$3.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$47.9M -$78.9M -$39.8M -$66M -$57M
Cash From Financing $89.2M $9M $10.7M -$22.9M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$207.4M $506.1M $688.6M $535.5M -$1.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$265.6M $543.5M $710.6M $565.9M $16.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$445.5M $384.7M $312.2M $396.5M -$168.6M
Depreciation & Amoritzation $38.6M $43M $49.6M $60.9M $66.5M
Stock-Based Compensation $132.6M $134.8M $135.7M $155.9M $194.3M
Change in Accounts Receivable -$55.7M -$34.7M -$1.9M -$12.4M -$14.9M
Change in Inventories -$9.2M -$16.2M -$48.3M -$77.2M -$93.4M
Cash From Operations -$231.9M $634.1M $686.3M $348.8M -$45.9M
 
Capital Expenditures $135.9M $146.5M $56.6M $45.2M $82.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$166.3M -$141.7M -$57.6M -$53.2M $179M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$619K -$1.8M -$2.1M -$2.5M -$2.8M
Repurchase of Common Stock -- -- -- -- -$2B
Other Financing Activities -$31.1M -$49.5M -$39.2M -$46.2M -$50.6M
Cash From Financing $59.8M -$2.8M $1.7M -$20.4M -$2B
 
Beginning Cash (CF) $4.2B $5B $6.8B $8.9B $7.6B
Foreign Exchange Rate Adjustment $5.1M -$3.7M $2.7M $625K -$535K
Additions / Reductions -$338.4M $489.7M $630.3M $275.2M -$1.9B
Ending Cash (CF) $3.9B $5.5B $7.4B $9.2B $5.6B
 
Levered Free Cash Flow -$367.9M $487.6M $629.7M $303.5M -$128.7M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock