Financhill
Sell
49

ILMN Quote, Financials, Valuation and Earnings

Last price:
$82.30
Seasonality move :
3.93%
Day range:
$82.07 - $83.91
52-week range:
$68.70 - $156.66
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.05x
P/B ratio:
5.56x
Volume:
1.4M
Avg. volume:
2.1M
1-year change:
-16.37%
Market cap:
$13.2B
Revenue:
$4.4B
EPS (TTM):
-$6.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.2B $4.5B $4.6B $4.5B $4.4B
Revenue Growth (YoY) -8.58% 39.74% 1.28% -1.75% -2.93%
 
Cost of Revenues $1B $1.4B $1.6B $1.8B $1.5B
Gross Profit $2.2B $3.2B $3B $2.7B $2.9B
Gross Profit Margin 68.02% 69.69% 64.83% 60.92% 65.44%
 
R&D Expenses $682M $1.2B $1.3B $1.4B $1.2B
Selling, General & Admin $941M $2.1B $1.3B $1.6B $1.1B
Other Inc / (Exp) $284M $1.1B -$4.7B -$876M -$1.7B
Operating Expenses $1.6B $3.3B $2.6B $3B $2.3B
Operating Income $580M -$123M $354M -$222M $600M
 
Net Interest Expenses $8M $61M $15M $19M $54M
EBT. Incl. Unusual Items $856M $884M -$4.3B -$1.1B -$1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200M $122M $68M $44M $44M
Net Income to Company $656M $762M -$4.4B -$1.2B -$1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $656M $762M -$4.4B -$1.2B -$1.2B
 
Basic EPS (Cont. Ops) $4.48 $5.07 -$28.00 -$7.34 -$7.69
Diluted EPS (Cont. Ops) $4.45 $5.04 -$28.00 -$7.34 -$7.69
Weighted Average Basic Share $147M $150M $157M $158M $159M
Weighted Average Diluted Share $148M $151M $157M $158M $159M
 
EBITDA $1.1B $1.2B -$3.9B -$608M -$725M
EBIT $905M $945M -$4.3B -$1B -$1.1B
 
Revenue (Reported) $3.2B $4.5B $4.6B $4.5B $4.4B
Operating Income (Reported) $580M -$123M $354M -$222M $600M
Operating Income (Adjusted) $905M $945M -$4.3B -$1B -$1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.2B $1.1B $1.1B $1B
Revenue Growth (YoY) 27.24% 11.89% -11.12% -1.01% -3.25%
 
Cost of Revenues $329M $408M $432M $409M $358M
Gross Profit $764M $815M $655M $667M $683M
Gross Profit Margin 69.9% 66.64% 60.26% 61.99% 65.61%
 
R&D Expenses $197M $323M $341M $339M $252M
Selling, General & Admin $374M $308M $378M $439M $267M
Other Inc / (Exp) -$6M -$38M -$11M $8M $32M
Operating Expenses $571M $631M $719M $778M $519M
Operating Income $193M $184M -$64M -$111M $164M
 
Net Interest Expenses $18M $6M $3M $6M $14M
EBT. Incl. Unusual Items $169M $140M -$78M -$109M $182M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $54M -$81M $17M $51M
Net Income to Company $147M $86M $3M -$126M $131M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147M $86M $3M -$126M $131M
 
Basic EPS (Cont. Ops) $1.01 $0.55 $0.02 -$0.79 $0.83
Diluted EPS (Cont. Ops) $1.00 $0.55 $0.02 -$0.79 $0.82
Weighted Average Basic Share $146M $157M $158M $159M $159M
Weighted Average Diluted Share $147M $159M $158M $159M $159M
 
EBITDA $236M $237M $49M $17M $276M
EBIT $188M $146M -$58M -$91M $207M
 
Revenue (Reported) $1.1B $1.2B $1.1B $1.1B $1B
Operating Income (Reported) $193M $184M -$64M -$111M $164M
Operating Income (Adjusted) $188M $146M -$58M -$91M $207M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5B $4.7B $4.4B $4.5B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.5B $1.6B $1.7B $1.5B
Gross Profit $2.3B $3.2B $2.8B $2.8B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $723M $1.3B $1.3B $1.4B $1.1B
Selling, General & Admin $1B $2B $1.4B $1.7B $932M
Other Inc / (Exp) $293M $1B -$4.6B -$841M -$1.7B
Operating Expenses $1.8B $3.3B $2.7B $3B $2B
Operating Income $584M -$133M $106M -$285M $859M
 
Net Interest Expenses $29M $49M $13M $21M $61M
EBT. Incl. Unusual Items $848M $853M -$4.6B -$1.1B -$887M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218M $153M -$68M $142M $78M
Net Income to Company $630M $701M -$4.5B -$1.3B -$966M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $630M $700M -$4.5B -$1.3B -$965M
 
Basic EPS (Cont. Ops) $4.31 $4.63 -$28.53 -$8.15 -$6.05
Diluted EPS (Cont. Ops) $4.28 $4.60 -$28.53 -$8.15 -$6.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.2B -$4.1B -$640M -$466M
EBIT $905M $902M -$4.5B -$1.1B -$781M
 
Revenue (Reported) $3.5B $4.7B $4.4B $4.5B $4.3B
Operating Income (Reported) $584M -$133M $106M -$285M $859M
Operating Income (Adjusted) $905M $902M -$4.5B -$1.1B -$781M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.2B $1.1B $1.1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $329M $408M $432M $409M $358M
Gross Profit $764M $815M $655M $667M $683M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $197M $323M $341M $339M $252M
Selling, General & Admin $374M $308M $378M $439M $267M
Other Inc / (Exp) -$6M -$38M -$11M $8M $32M
Operating Expenses $571M $631M $719M $778M $519M
Operating Income $193M $184M -$64M -$111M $164M
 
Net Interest Expenses $18M $6M $3M $6M $14M
EBT. Incl. Unusual Items $169M $140M -$78M -$109M $182M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $54M -$81M $17M $51M
Net Income to Company $147M $86M $3M -$126M $131M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147M $86M $3M -$126M $131M
 
Basic EPS (Cont. Ops) $1.01 $0.55 $0.02 -$0.79 $0.83
Diluted EPS (Cont. Ops) $1.00 $0.55 $0.02 -$0.79 $0.82
Weighted Average Basic Share $146M $157M $158M $159M $159M
Weighted Average Diluted Share $147M $159M $158M $159M $159M
 
EBITDA $236M $237M $49M $17M $276M
EBIT $188M $146M -$58M -$91M $207M
 
Revenue (Reported) $1.1B $1.2B $1.1B $1.1B $1B
Operating Income (Reported) $193M $184M -$64M -$111M $164M
Operating Income (Adjusted) $188M $146M -$58M -$91M $207M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.2B $2B $1B $1.1B
Short Term Investments $1.7B $107M $26M $6M $93M
Accounts Receivable, Net $487M $648M $671M $734M $735M
Inventory $372M $431M $568M $587M $547M
Prepaid Expenses $152M -- -- -- --
Other Current Assets -- $295M $285M $234M $244M
Total Current Assets $4.5B $2.7B $3.6B $2.6B $2.7B
 
Property Plant And Equipment $1.5B $1.7B $1.7B $1.6B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $897M $7.1B $3.2B $2.5B $1.1B
Other Intangibles $142M $3.3B $3.3B $3B $295M
Other Long-Term Assets $609M $445M $423M $357M $348M
Total Assets $7.6B $15.2B $12.3B $10.1B $6.3B
 
Accounts Payable $192M $332M $293M $245M $221M
Accrued Expenses $83M $117M $626M $685M $135M
Current Portion Of Long-Term Debt $511M -- $1.2B -- $499M
Current Portion Of Capital Lease Obligations $51M $71M $76M $86M $79M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.1B $2.8B $1.6B $1.5B
 
Long-Term Debt $673M $1.7B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $4.5B $5.7B $4.4B $3.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj $2M $17M $3M -$1M $22M
Common Equity $4.7B $10.7B $6.6B $5.7B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $10.7B $6.6B $5.7B $2.4B
 
Total Liabilities and Equity $7.6B $15.2B $12.3B $10.1B $6.3B
Cash and Short Terms $3.5B $1.3B $2B $1.1B $1.2B
Total Debt $1.2B $1.7B $2.7B $1.5B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.4B $1.4B $1.5B $1.1B $1.1B
Short Term Investments $197M $65M $24M -- $124M
Accounts Receivable, Net $517M $614M $665M $635M $699M
Inventory $364M $465M $586M $584M $537M
Prepaid Expenses $131M $260M -- -- --
Other Current Assets -- -- $403M $256M $200M
Total Current Assets $5.6B $2.8B $3.2B $2.6B $2.7B
 
Property Plant And Equipment $1.4B $1.7B $1.7B $1.5B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $897M $7.1B $3.2B $2.5B $1.1B
Other Intangibles $134M $3.2B $3.2B $2.9B $278M
Other Long-Term Assets $638M $457M $423M $458M $373M
Total Assets $8.8B $15.3B $11.8B $10B $6.2B
 
Accounts Payable $178M $291M $242M $201M $207M
Accrued Expenses $93M $124M $641M $670M $122M
Current Portion Of Long-Term Debt $488M $499M $749M -- $499M
Current Portion Of Capital Lease Obligations $53M $72M $79M $86M $78M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.5B $2.2B $1.5B $1.4B
 
Long-Term Debt $1.7B $1.2B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $4.4B $5.1B $4.3B $3.8B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj $8M $18M -$1M $12M $8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.9B $10.9B $6.7B $5.7B $2.4B
 
Total Liabilities and Equity $8.8B $15.3B $11.8B $10B $6.2B
Cash and Short Terms $4.6B $1.4B $1.5B $1.1B $1.2B
Total Debt $2.2B $1.7B $2.2B $1.5B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $656M $762M -$4.4B -$1.2B -$1.2B
Depreciation & Amoritzation $187M $251M $394M $432M $354M
Stock-Based Compensation $194M $754M $366M $380M $370M
Change in Accounts Receivable $89M -$164M -$12M -$40M -$25M
Change in Inventories -$12M -$58M -$135M -$20M $19M
Cash From Operations $1.1B $545M $392M $478M $837M
 
Capital Expenditures $189M $208M $286M $195M $128M
Cash Acquisitions -$98M -$2.4B -$265M -$30M $2M
Cash From Investing -$554M -$1.1B -$591M -$231M -$178M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $988M $991M -- $1.2B
Long-Term Debt Repaid -- -$517M -- -$1.2B -$750M
Repurchase of Common Stock -$736M -- -- -- -$116M
Other Financing Activities -$91M -$582M -$54M -$41M -$1B
Cash From Financing -$766M -$51M $1B -$1.2B -$570M
 
Beginning Cash (CF) $2B $1.8B $1.2B $2B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$240M -$575M $801M -$963M $89M
Ending Cash (CF) $1.8B $1.2B $2B $1B $1.1B
 
Levered Free Cash Flow $891M $337M $106M $283M $709M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $147M $86M $3M -$126M $131M
Depreciation & Amoritzation $48M $91M $107M $108M $69M
Stock-Based Compensation $67M $92M $93M $96M $73M
Change in Accounts Receivable -$39M $31M $1M $90M $46M
Change in Inventories $8M -$34M -$18M $4M $10M
Cash From Operations $282M $172M $10M $77M $240M
 
Capital Expenditures $42M $61M $53M $36M $39M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.4B -$74M -$56M -$48M -$63M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $988M -- -- -- --
Long-Term Debt Repaid -$27M -- -$500M -- --
Repurchase of Common Stock -- -- -- -- -$200M
Other Financing Activities -$24M -$12M -$10M -$1M -$22M
Cash From Financing $968M $21M -$473M $35M -$195M
 
Beginning Cash (CF) $1.8B $1.2B $2B $1B $1.1B
Foreign Exchange Rate Adjustment -$3M -- $2M -$4M $4M
Additions / Reductions $2.6B $119M -$519M $64M -$18M
Ending Cash (CF) $4.4B $1.4B $1.5B $1.1B $1.1B
 
Levered Free Cash Flow $240M $111M -$43M $41M $201M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $630M $701M -$4.5B -$1.3B -$966M
Depreciation & Amoritzation $191M $294M $410M $433M $315M
Stock-Based Compensation $222M $779M $367M $383M $347M
Change in Accounts Receivable -$49M -$94M -$42M $49M -$69M
Change in Inventories $20M -$100M -$119M $2M $25M
Cash From Operations $1.1B $435M $230M $545M $1B
 
Capital Expenditures $191M $227M $278M $178M $131M
Cash Acquisitions $34M -$2.4B -$265M -$30M $2M
Cash From Investing $957M -$2.5B -$573M -$223M -$193M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $988M -- -- -- --
Long-Term Debt Repaid -$27M -$490M -$500M -$736M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$80M -$570M -$52M -$32M -$1B
Cash From Financing $393M -$998M $506M -$702M -$800M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$3.1B $163M -$380M $7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $890M $208M -$48M $367M $869M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $147M $86M $3M -$126M $131M
Depreciation & Amoritzation $48M $91M $107M $108M $69M
Stock-Based Compensation $67M $92M $93M $96M $73M
Change in Accounts Receivable -$39M $31M $1M $90M $46M
Change in Inventories $8M -$34M -$18M $4M $10M
Cash From Operations $282M $172M $10M $77M $240M
 
Capital Expenditures $42M $61M $53M $36M $39M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.4B -$74M -$56M -$48M -$63M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $988M -- -- -- --
Long-Term Debt Repaid -$27M -- -$500M -- --
Repurchase of Common Stock -- -- -- -- -$200M
Other Financing Activities -$24M -$12M -$10M -$1M -$22M
Cash From Financing $968M $21M -$473M $35M -$195M
 
Beginning Cash (CF) $1.8B $1.2B $2B $1B $1.1B
Foreign Exchange Rate Adjustment -$3M -- $2M -$4M $4M
Additions / Reductions $2.6B $119M -$519M $64M -$18M
Ending Cash (CF) $4.4B $1.4B $1.5B $1.1B $1.1B
 
Levered Free Cash Flow $240M $111M -$43M $41M $201M

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Visa Stock Now?
Should You Buy Visa Stock Now?

Having operations across 200 countries, Visa Inc. (NYSE:V) is arguably…

Is Palantir a Trillion-Dollar Stock?
Is Palantir a Trillion-Dollar Stock?

Shares of AI and data analytics leader Palantir (NASDAQ:PLTR) have…

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
76
SBET alert for Jun 5

SharpLink Gaming [SBET] is down 27.96% over the past day.

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 0.78% over the past day.

Buy
70
ZLAB alert for Jun 5

Zai Lab [ZLAB] is up 1.27% over the past day.

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

Show me the best stock