Financhill
Sell
38

BIO Quote, Financials, Valuation and Earnings

Last price:
$241.56
Seasonality move :
2.45%
Day range:
$229.84 - $236.15
52-week range:
$215.38 - $387.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.57x
P/B ratio:
0.95x
Volume:
280.6K
Avg. volume:
376.3K
1-year change:
-16.92%
Market cap:
$6.3B
Revenue:
$2.6B
EPS (TTM):
-$76.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.9B $2.8B $2.7B $2.6B
Revenue Growth (YoY) 10.12% 14.81% -4.12% -4.68% -3.92%
 
Cost of Revenues $1.1B $1.3B $1.2B $1.2B $1.2B
Gross Profit $1.4B $1.6B $1.6B $1.4B $1.4B
Gross Profit Margin 56.49% 56.05% 55.93% 53.42% 53.73%
 
R&D Expenses $217.8M $260.6M $256.9M $247.4M $295.9M
Selling, General & Admin $798.8M $877.1M $827.8M $841.7M $814M
Other Inc / (Exp) $4.5B $4.9B -$5.2B -$1.2B -$2.6B
Operating Expenses $1B $1.1B $1.1B $1.1B $1.1B
Operating Income $421.3M $500.3M $475.1M $337.8M $269M
 
Net Interest Expenses $3.7M -- -- -- $48.9M
EBT. Incl. Unusual Items $4.9B $5.4B -$4.7B -$850.1M -$2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.2B -$1.1B -$212.8M -$498.3M
Net Income to Company $3.8B $4.3B -$3.6B -$637.3M -$1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.8B $4.3B -$3.6B -$637.3M -$1.8B
 
Basic EPS (Cont. Ops) $128.13 $142.61 -$121.79 -$21.82 -$65.36
Diluted EPS (Cont. Ops) $126.47 $140.83 -$121.79 -$21.82 -$65.36
Weighted Average Basic Share $29.8M $29.8M $29.8M $29.2M $28.2M
Weighted Average Diluted Share $30.2M $30.2M $29.8M $29.2M $28.2M
 
EBITDA $5.1B $5.6B -$4.5B -$654.8M -$2.1B
EBIT $4.9B $5.5B -$4.7B -$800.7M -$2.3B
 
Revenue (Reported) $2.5B $2.9B $2.8B $2.7B $2.6B
Operating Income (Reported) $421.3M $500.3M $475.1M $337.8M $269M
Operating Income (Adjusted) $4.9B $5.5B -$4.7B -$800.7M -$2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $726.8M $700.1M $676.8M $610.8M $585.4M
Revenue Growth (YoY) 27.14% -3.68% -3.32% -9.76% -4.16%
 
Cost of Revenues $326.2M $297.4M $314.4M $284.9M $279.4M
Gross Profit $400.6M $402.6M $362.4M $325.9M $306M
Gross Profit Margin 55.12% 57.51% 53.55% 53.36% 52.27%
 
R&D Expenses $73.9M $59.5M $75M $66.4M $73.5M
Selling, General & Admin $225.9M $196.7M $225.6M $214.9M $208.8M
Other Inc / (Exp) $1.2B -$4.5B -$15.1M $424.8M $35.5M
Operating Expenses $299.8M $256.2M $300.5M $281.3M $282.3M
Operating Income $100.9M $146.4M $61.9M $44.6M $23.7M
 
Net Interest Expenses $398K -- -- -- --
EBT. Incl. Unusual Items $1.3B -$4.4B $84.8M $491.1M $83.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $319.8M -$1B $15.9M $107.2M $19.4M
Net Income to Company $977.4M -$3.4B $69M $383.9M $64M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $977.4M -$3.4B $69M $383.9M $64M
 
Basic EPS (Cont. Ops) $32.77 -$112.50 $2.33 $13.46 $2.29
Diluted EPS (Cont. Ops) $32.38 -$112.50 $2.32 $13.45 $2.29
Weighted Average Basic Share $29.8M $29.9M $29.6M $28.5M $27.9M
Weighted Average Diluted Share $30.2M $29.9M $29.7M $28.5M $28M
 
EBITDA $1.3B -$4.3B $132.8M $540.5M $133.5M
EBIT $1.3B -$4.4B $97.2M $503.4M $95.4M
 
Revenue (Reported) $726.8M $700.1M $676.8M $610.8M $585.4M
Operating Income (Reported) $100.9M $146.4M $61.9M $44.6M $23.7M
Operating Income (Adjusted) $1.3B -$4.4B $97.2M $503.4M $95.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.7B $2.9B $2.8B $2.6B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.3B $1.2B $1.2B
Gross Profit $1.5B $1.6B $1.5B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $242.4M $246.3M $272.3M $238.8M $303M
Selling, General & Admin $831M $848M $856.7M $831M $807.9M
Other Inc / (Exp) $4.9B -$789.6M -$671.8M -$799.6M -$3B
Operating Expenses $1.1B $1.1B $1.1B $1.1B $1.1B
Operating Income $447.8M $545.9M $390.6M $320.5M $248M
 
Net Interest Expenses $1.2M -- -- -- --
EBT. Incl. Unusual Items $5.3B -$216.2M -$251.3M -$443.8M -$2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B -$125.7M -$60.1M -$121.5M -$586.1M
Net Income to Company $4.1B -$90.4M -$191.2M -$322.4M -$2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.1B -$90.5M -$191.2M -$322.4M -$2.2B
 
Basic EPS (Cont. Ops) $137.73 -$2.63 -$6.31 -$10.33 -$76.17
Diluted EPS (Cont. Ops) $135.98 -$4.81 -$6.43 -$10.36 -$76.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.5B -$72.4M -$65.5M -$247.1M -$2.5B
EBIT $5.3B -$210.7M -$205M -$394.5M -$2.7B
 
Revenue (Reported) $2.7B $2.9B $2.8B $2.6B $2.5B
Operating Income (Reported) $447.8M $545.9M $390.6M $320.5M $248M
Operating Income (Adjusted) $5.3B -$210.7M -$205M -$394.5M -$2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $726.8M $700.1M $676.8M $610.8M $585.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $326.2M $297.4M $314.4M $284.9M $279.4M
Gross Profit $400.6M $402.6M $362.4M $325.9M $306M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $73.9M $59.5M $75M $66.4M $73.5M
Selling, General & Admin $225.9M $196.7M $225.6M $214.9M $208.8M
Other Inc / (Exp) $1.2B -$4.5B -$15.1M $424.8M $35.5M
Operating Expenses $299.8M $256.2M $300.5M $281.3M $282.3M
Operating Income $100.9M $146.4M $61.9M $44.6M $23.7M
 
Net Interest Expenses $398K -- -- -- --
EBT. Incl. Unusual Items $1.3B -$4.4B $84.8M $491.1M $83.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $319.8M -$1B $15.9M $107.2M $19.4M
Net Income to Company $977.4M -$3.4B $69M $383.9M $64M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $977.4M -$3.4B $69M $383.9M $64M
 
Basic EPS (Cont. Ops) $32.77 -$112.50 $2.33 $13.46 $2.29
Diluted EPS (Cont. Ops) $32.38 -$112.50 $2.32 $13.45 $2.29
Weighted Average Basic Share $29.8M $29.9M $29.6M $28.5M $27.9M
Weighted Average Diluted Share $30.2M $29.9M $29.7M $28.5M $28M
 
EBITDA $1.3B -$4.3B $132.8M $540.5M $133.5M
EBIT $1.3B -$4.4B $97.2M $503.4M $95.4M
 
Revenue (Reported) $726.8M $700.1M $676.8M $610.8M $585.4M
Operating Income (Reported) $100.9M $146.4M $61.9M $44.6M $23.7M
Operating Income (Adjusted) $1.3B -$4.4B $97.2M $503.4M $95.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $662.2M $470.8M $434.2M $403.8M $488.1M
Short Term Investments $328.9M $399.1M $1.4B $1.2B $1.2B
Accounts Receivable, Net $419.4M $423.5M $494.6M $489M $452.5M
Inventory $622.3M $572.2M $719.3M $780.5M $760M
Prepaid Expenses $90.6M $109.1M $124.2M $140M $122.6M
Other Current Assets $10.9M $10.1M $23.6M $26.1M $30.7M
Total Current Assets $2.1B $2B $3.2B $3B $3B
 
Property Plant And Equipment $693.5M $716.4M $679.6M $723.7M $688.6M
Long-Term Investments $9.6B $14.4B $8.8B $7.7B $4.8B
Goodwill $291.9M $347.3M $406.5M $413.6M $410.5M
Other Intangibles $199.5M $253.9M $332.1M $320.5M $293.6M
Other Long-Term Assets $86.7M $104.2M $94.6M $94.9M $101.9M
Total Assets $13B $17.8B $13.5B $12.3B $9.4B
 
Accounts Payable $139.5M $141.9M $135M $144.6M $122.3M
Accrued Expenses $222.9M $277M $194.8M $139.9M $124.2M
Current Portion Of Long-Term Debt $1.3M $489K $465K $500K $1.2M
Current Portion Of Capital Lease Obligations $37M $36.4M $36.3M $40.4M $41.7M
Other Current Liabilities $131.1M $127.9M $169.6M $161.6M $147.2M
Total Current Liabilities $631.5M $680.9M $568.7M $522.8M $467.8M
 
Long-Term Debt $1.3M $10.5M $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $4.1B $3.9B $3.6B $2.8B
 
Common Stock $3K $3K $3K -- --
Other Common Equity Adj $282.5M -$175.6M -$466.8M -$336M -$538.2M
Common Equity $9.9B $13.7B $9.6B $8.7B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.9B $13.7B $9.6B $8.7B $6.6B
 
Total Liabilities and Equity $13B $17.8B $13.5B $12.3B $9.4B
Cash and Short Terms $991.1M $869.9M $1.8B $1.6B $1.7B
Total Debt $2.6M $11M $1.2B $1.2B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $673.5M $802.3M $464.1M $433.3M $521.4M
Short Term Investments $346.4M $1.3B $1.4B $1.2B $1.1B
Accounts Receivable, Net $408.1M $464.1M $498.3M $444.8M $424.7M
Inventory $605.2M $605.5M $752.9M $783.4M $790.1M
Prepaid Expenses $110.3M $126.7M $120.8M $142.7M $125.4M
Other Current Assets $26.3M $28.1M $48.2M $38.8M $36M
Total Current Assets $2.2B $3.3B $3.3B $3.1B $3B
 
Property Plant And Equipment $678.9M $684.2M $680.6M $711.3M $681.7M
Long-Term Investments $10.5B $9.7B $8.9B $8B $5B
Goodwill $291.9M $345.7M $407.8M $412.8M $414.6M
Other Intangibles $191.8M $247.1M $327.8M $313.6M $296.1M
Other Long-Term Assets $92.2M $103.9M $95.5M $92.9M $103.7M
Total Assets $13.9B $14.4B $13.7B $12.6B $9.5B
 
Accounts Payable $138.5M $160.7M $161M $102.8M $137.9M
Accrued Expenses $174.9M $184.5M $173.9M $146.5M $157.4M
Current Portion Of Long-Term Debt $1.2M -- $519K -- $1.2M
Current Portion Of Capital Lease Obligations $39.7M $37.2M $36.1M $40.5M $41.3M
Other Current Liabilities $166.5M $211.6M $167.2M $142.4M $131.7M
Total Current Liabilities $609.9M $648.3M $589.6M $466.2M $506.6M
 
Long-Term Debt -- $1.2B $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $4.2B $3.9B $3.6B $2.8B
 
Common Stock $3K $3K $3K $3K --
Other Common Equity Adj $68.4M -$307.9M -$408.4M -$426M -$409.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.6B $10.2B $9.8B $9.1B $6.7B
 
Total Liabilities and Equity $13.9B $14.4B $13.7B $12.6B $9.5B
Cash and Short Terms $1B $2.1B $1.9B $1.6B $1.7B
Total Debt $1.2M $1.2B $1.2B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.8B $4.3B -$3.6B -$637.3M -$1.8B
Depreciation & Amoritzation $138.6M $137.6M $137.3M $145.9M $151.6M
Stock-Based Compensation $41.6M $51.2M $60.9M $61.3M $62.3M
Change in Accounts Receivable -$15M -$20.4M -$87.4M $11.4M $16.2M
Change in Inventories -$52.1M $46.1M -$158.8M -$46.3M $8.5M
Cash From Operations $585M $669.5M $194.4M $374.9M $455.2M
 
Capital Expenditures $108.6M $133.7M $114.3M $156.7M $189M
Cash Acquisitions -$84.4M -$125.5M -$99.3M $2.5M --
Cash From Investing -$69.9M -$797.4M -$1.2B $20.2M -$160.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.2B -- --
Long-Term Debt Repaid -$426.9M -$3M -$500K -$500K -$400K
Repurchase of Common Stock -$100M -$50M -$215.7M -$428.7M -$203.6M
Other Financing Activities -$16.3M -$23M -$14M -$14.9M -$34M
Cash From Financing -$523M -$55.4M $973.6M -$425.6M -$218.8M
 
Beginning Cash (CF) $662.7M $667.1M $471.1M $434.5M $404.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M -$183.3M -$39.6M -$30.5M $76.2M
Ending Cash (CF) $667.1M $471.1M $434.5M $404.4M $489.8M
 
Levered Free Cash Flow $476.4M $535.7M $80.1M $218.2M $266.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $977.4M -$3.4B $69M $383.9M $64M
Depreciation & Amoritzation $32.7M $33.4M $35.6M $37.1M $38.1M
Stock-Based Compensation $11.7M $13.5M $16.6M $15.3M $15.3M
Change in Accounts Receivable $1.3M -$46.8M -$1.4M $37.4M $37.2M
Change in Inventories $5.8M -$35.5M -$30.1M -$8.8M -$17.9M
Cash From Operations $113.6M $50.5M $98.1M $69.8M $129.9M
 
Capital Expenditures $19.5M $33.1M $35.7M $40.2M $34.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$48.3M -$916.1M -$70.5M -$43.1M $2.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2B -- -- --
Long-Term Debt Repaid -$1.4M -$104K -$115K -$200K -$100K
Repurchase of Common Stock -$50M -- -- -$4.7M -$101.9M
Other Financing Activities -- -- -- -$600K --
Cash From Financing -$47.3M $1.2B $4.3M -- -$97.7M
 
Beginning Cash (CF) $667.1M $471.1M $434.5M $404.4M $489.8M
Foreign Exchange Rate Adjustment -$7.3M $6.9M -$2M $2.7M -$1.8M
Additions / Reductions $17.9M $324.6M $32M $26.7M $35.1M
Ending Cash (CF) $677.7M $802.7M $464.5M $433.8M $523.1M
 
Levered Free Cash Flow $94.1M $17.4M $62.4M $29.6M $95.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.1B -$90.4M -$191.2M -$322.4M -$2.2B
Depreciation & Amoritzation $137.7M $138.3M $139.5M $147.4M $152.6M
Stock-Based Compensation $43.6M $53M $64M $60M $62.3M
Change in Accounts Receivable -$15.9M -$68.5M -$42M $50.2M $16M
Change in Inventories -$32.6M $4.8M -$153.4M -$25M -$600K
Cash From Operations $635.8M $606.3M $242M $346.6M $515.3M
 
Capital Expenditures $106.4M $147.3M $116.9M $161.2M $183.2M
Cash Acquisitions -$84.4M -$125.5M -$99.3M -- --
Cash From Investing -$105.8M -$1.7B -$361.9M $47.6M -$114.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.2B -- -- --
Long-Term Debt Repaid -$426.9M -$1.7M -$511K -$585K -$300K
Repurchase of Common Stock -$50M -- -$215.7M -$433.4M -$300.8M
Other Financing Activities -- -- -- -$15.5M --
Cash From Financing -$471.8M $1.2B -$212.4M -$429.9M -$316.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.2M $123.4M -$332.3M -$35.8M $84.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $529.4M $459.1M $125.1M $185.4M $332.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $977.4M -$3.4B $69M $383.9M $64M
Depreciation & Amoritzation $32.7M $33.4M $35.6M $37.1M $38.1M
Stock-Based Compensation $11.7M $13.5M $16.6M $15.3M $15.3M
Change in Accounts Receivable $1.3M -$46.8M -$1.4M $37.4M $37.2M
Change in Inventories $5.8M -$35.5M -$30.1M -$8.8M -$17.9M
Cash From Operations $113.6M $50.5M $98.1M $69.8M $129.9M
 
Capital Expenditures $19.5M $33.1M $35.7M $40.2M $34.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$48.3M -$916.1M -$70.5M -$43.1M $2.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2B -- -- --
Long-Term Debt Repaid -$1.4M -$104K -$115K -$200K -$100K
Repurchase of Common Stock -$50M -- -- -$4.7M -$101.9M
Other Financing Activities -- -- -- -$600K --
Cash From Financing -$47.3M $1.2B $4.3M -- -$97.7M
 
Beginning Cash (CF) $667.1M $471.1M $434.5M $404.4M $489.8M
Foreign Exchange Rate Adjustment -$7.3M $6.9M -$2M $2.7M -$1.8M
Additions / Reductions $17.9M $324.6M $32M $26.7M $35.1M
Ending Cash (CF) $677.7M $802.7M $464.5M $433.8M $523.1M
 
Levered Free Cash Flow $94.1M $17.4M $62.4M $29.6M $95.5M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock