Financhill
Buy
55

NOVT Quote, Financials, Valuation and Earnings

Last price:
$136.83
Seasonality move :
13.03%
Day range:
$135.12 - $138.32
52-week range:
$133.17 - $187.12
Dividend yield:
0%
P/E ratio:
76.42x
P/S ratio:
5.18x
P/B ratio:
6.56x
Volume:
224.1K
Avg. volume:
246.4K
1-year change:
-19.48%
Market cap:
$4.9B
Revenue:
$949.2M
EPS (TTM):
$1.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $590.6M $706.8M $860.9M $881.7M $949.2M
Revenue Growth (YoY) -5.67% 19.67% 21.8% 2.41% 7.67%
 
Cost of Revenues $346.1M $406.5M $482.4M $481.8M $527.7M
Gross Profit $244.5M $300.3M $378.5M $399.9M $421.5M
Gross Profit Margin 41.4% 42.49% 43.96% 45.36% 44.41%
 
R&D Expenses $61M $72.5M $85.8M $91.7M $95.5M
Selling, General & Admin $109.9M $129.2M $158.9M $164.5M $175.9M
Other Inc / (Exp) -$4.7M -$18.5M -$4.7M -$13.7M -$13.7M
Operating Expenses $184.8M $218.3M $271M $276.6M $297.3M
Operating Income $59.7M $82.1M $107.5M $123.3M $124.3M
 
Net Interest Expenses $6.6M $7.4M $15.6M $25.8M $31.5M
EBT. Incl. Unusual Items $48.4M $56.2M $87.2M $83.7M $79.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $5.8M $13.1M $10.9M $15M
Net Income to Company $44.5M $50.3M $74.1M $72.9M $64.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.5M $50.3M $74.1M $72.9M $64.1M
 
Basic EPS (Cont. Ops) $1.27 $1.42 $2.08 $2.03 $1.78
Diluted EPS (Cont. Ops) $1.25 $1.41 $2.06 $2.02 $1.77
Weighted Average Basic Share $35.1M $35.4M $35.7M $35.8M $36M
Weighted Average Diluted Share $35.7M $35.8M $35.9M $36M $36.1M
 
EBITDA $98M $125.5M $160.6M $169.9M $179.9M
EBIT $59.7M $82.1M $107.5M $123.3M $124.3M
 
Revenue (Reported) $590.6M $706.8M $860.9M $881.7M $949.2M
Operating Income (Reported) $59.7M $82.1M $107.5M $123.3M $124.3M
Operating Income (Adjusted) $59.7M $82.1M $107.5M $123.3M $124.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $147.5M $199M $218.4M $211.6M $238.1M
Revenue Growth (YoY) -7.64% 34.89% 9.76% -3.12% 12.52%
 
Cost of Revenues $85.2M $116.1M $123.8M $115M $129.8M
Gross Profit $62.3M $82.9M $94.5M $96.6M $108.2M
Gross Profit Margin 42.21% 41.66% 43.29% 45.64% 45.46%
 
R&D Expenses $16M $19.4M $21.9M $23.5M $25.3M
Selling, General & Admin $27.4M $35M $38.7M $41.7M $43.3M
Other Inc / (Exp) $977K -$1.5M -$4M -$4.6M -$5.4M
Operating Expenses $47M $59.7M $66M $70.3M $75.1M
Operating Income $15.3M $23.2M $28.6M $26.3M $33.1M
 
Net Interest Expenses $1.5M $2.9M $5.7M $5.9M $6.9M
EBT. Incl. Unusual Items $14.8M $18.8M $18.9M $15.7M $20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $5.1M $3.7M $3.2M $4.3M
Net Income to Company $12.7M $13.8M $15.3M $12.5M $16.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.7M $13.8M $15.3M $12.5M $16.5M
 
Basic EPS (Cont. Ops) $0.36 $0.39 $0.43 $0.35 $0.46
Diluted EPS (Cont. Ops) $0.35 $0.38 $0.42 $0.34 $0.46
Weighted Average Basic Share $35.1M $35.5M $35.7M $35.9M $36M
Weighted Average Diluted Share $35.8M $35.8M $36M $36.1M $36.1M
 
EBITDA $25.2M $36M $40.7M $37.8M $47.5M
EBIT $15.3M $23.2M $28.6M $26.3M $33.1M
 
Revenue (Reported) $147.5M $199M $218.4M $211.6M $238.1M
Operating Income (Reported) $15.3M $23.2M $28.6M $26.3M $33.1M
Operating Income (Adjusted) $15.3M $23.2M $28.6M $26.3M $33.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $590.6M $706.8M $860.9M $881.7M $949.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $346.1M $406.5M $482.4M $481.8M $527.7M
Gross Profit $244.5M $300.3M $378.5M $399.9M $421.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $61M $72.5M $85.8M $91.7M $95.5M
Selling, General & Admin $109.9M $129.2M $158.9M $164.5M $175.9M
Other Inc / (Exp) -$4.7M -$18.5M -$4.7M -$13.7M -$13.7M
Operating Expenses $184.8M $218.3M $271M $276.6M $297.3M
Operating Income $59.7M $82.1M $107.5M $123.3M $124.3M
 
Net Interest Expenses $6.6M $7.4M $15.6M $25.8M $31.5M
EBT. Incl. Unusual Items $48.4M $56.2M $87.2M $83.7M $79.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $5.8M $13.1M $10.9M $15M
Net Income to Company $44.5M $50.3M $74.1M $72.9M $64.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.5M $50.3M $74.1M $72.9M $64.1M
 
Basic EPS (Cont. Ops) $1.26 $1.42 $2.08 $2.03 $1.78
Diluted EPS (Cont. Ops) $1.25 $1.41 $2.07 $2.02 $1.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $98M $125.5M $160.6M $169.9M $179.9M
EBIT $59.7M $82.1M $107.5M $123.3M $124.3M
 
Revenue (Reported) $590.6M $706.8M $860.9M $881.7M $949.2M
Operating Income (Reported) $59.7M $82.1M $107.5M $123.3M $124.3M
Operating Income (Adjusted) $59.7M $82.1M $107.5M $123.3M $124.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $706.8M $860.9M $881.7M $949.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $406.5M $482.4M $481.8M $527.7M --
Gross Profit $300.3M $378.5M $399.9M $421.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $72.5M $85.8M $91.7M $95.5M --
Selling, General & Admin $129.2M $158.9M $164.5M $175.9M --
Other Inc / (Exp) -$18.5M -$4.7M -$13.7M -$13.7M --
Operating Expenses $218.3M $271M $276.6M $297.3M --
Operating Income $82.1M $107.5M $123.3M $124.3M --
 
Net Interest Expenses $7.4M $15.6M $25.8M $31.5M --
EBT. Incl. Unusual Items $56.2M $87.2M $83.7M $79.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $13.1M $10.9M $15M --
Net Income to Company $50.3M $74.1M $72.9M $64.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.3M $74.1M $72.9M $64.1M --
 
Basic EPS (Cont. Ops) $1.42 $2.08 $2.03 $1.78 --
Diluted EPS (Cont. Ops) $1.41 $2.07 $2.02 $1.78 --
Weighted Average Basic Share $141.6M $142.6M $143.4M $143.8M --
Weighted Average Diluted Share $143.1M $143.6M $144.1M $144.5M --
 
EBITDA $125.5M $160.6M $169.9M $179.9M --
EBIT $82.1M $107.5M $123.3M $124.3M --
 
Revenue (Reported) $706.8M $860.9M $881.7M $949.2M --
Operating Income (Reported) $82.1M $107.5M $123.3M $124.3M --
Operating Income (Adjusted) $82.1M $107.5M $123.3M $124.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $125.1M $117.4M $100.1M $105.1M $114M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $75.1M $115.6M $137.7M $139.4M $151M
Inventory $92.7M $125.7M $168M $149.4M $144.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.1M $13.2M $13.2M $13.4M $16M
Total Current Assets $304.2M $373.8M $420.5M $415.3M $433.6M
 
Property Plant And Equipment $113.1M $135.8M $146.5M $147.8M $156M
Long-Term Investments -- -- -- -- --
Goodwill $286M $479.5M $478.9M $484.5M $584.1M
Other Intangibles $148.5M $221M $175.8M $145M $185.8M
Other Long-Term Assets $2.9M $5.6M $4.4M $5.6M $6M
Total Assets $865.2M $1.2B $1.2B $1.2B $1.4B
 
Accounts Payable $43M $68.5M $75.2M $57.2M $76.9M
Accrued Expenses $15.7M $52.3M $5.1M $5.3M $4.8M
Current Portion Of Long-Term Debt $5.5M $5.1M $4.8M $5M $4.7M
Current Portion Of Capital Lease Obligations $15.9M $7.9M $8.5M $8.9M $10.6M
Other Current Liabilities $9.7M $13.9M $13.6M $16.8M $20.7M
Total Current Liabilities $114.2M $183.9M $164.5M $139.2M $167.8M
 
Long-Term Debt $194.9M $429.4M $430.7M $349.4M $411.9M
Capital Leases -- -- -- -- --
Total Liabilities $388.4M $706.6M $663.6M $552.6M $642.8M
 
Common Stock $423.9M $423.9M $423.9M $423.9M $423.9M
Other Common Equity Adj -$12.2M -$12.9M -$32M -$24M -$29.9M
Common Equity $476.8M $521.3M $577.6M $673.5M $745.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $476.8M $521.3M $577.6M $673.5M $745.7M
 
Total Liabilities and Equity $865.2M $1.2B $1.2B $1.2B $1.4B
Cash and Short Terms $125.1M $117.4M $100.1M $105.1M $114M
Total Debt $200.4M $434.5M $435.5M $354.4M $416.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $125.1M $117.4M $100.1M $105.1M $114M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $75.1M $115.6M $137.7M $139.4M $151M
Inventory $92.7M $125.7M $168M $149.4M $144.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.1M $13.2M $13.2M $13.4M $16M
Total Current Assets $304.2M $373.8M $420.5M $415.3M $433.6M
 
Property Plant And Equipment $113.1M $135.8M $146.5M $147.8M $156M
Long-Term Investments -- -- -- -- --
Goodwill $286M $479.5M $478.9M $484.5M $584.1M
Other Intangibles $148.5M $221M $175.8M $145M $185.8M
Other Long-Term Assets $2.9M $5.6M $4.4M $5.6M $6M
Total Assets $865.2M $1.2B $1.2B $1.2B $1.4B
 
Accounts Payable $43M $68.5M $75.2M $57.2M $76.9M
Accrued Expenses $15.7M $52.3M $5.1M $5.3M $4.8M
Current Portion Of Long-Term Debt $5.5M $5.1M $4.8M $5M $4.7M
Current Portion Of Capital Lease Obligations $15.9M $7.9M $8.5M $8.9M $10.6M
Other Current Liabilities $9.7M $13.9M $13.6M $16.8M $20.7M
Total Current Liabilities $114.2M $183.9M $164.5M $139.2M $167.8M
 
Long-Term Debt $194.9M $429.4M $430.7M $349.4M $411.9M
Capital Leases -- -- -- -- --
Total Liabilities $388.4M $706.6M $663.6M $552.6M $642.8M
 
Common Stock $423.9M $423.9M $423.9M $423.9M $423.9M
Other Common Equity Adj -$12.2M -$12.9M -$32M -$24M -$29.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $476.8M $521.3M $577.6M $673.5M $745.7M
 
Total Liabilities and Equity $865.2M $1.2B $1.2B $1.2B $1.4B
Cash and Short Terms $125.1M $117.4M $100.1M $105.1M $114M
Total Debt $200.4M $434.5M $435.5M $354.4M $416.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $44.5M $50.3M $74.1M $72.9M $64.1M
Depreciation & Amoritzation $38.3M $43.4M $53.2M $46.6M $55.6M
Stock-Based Compensation $23.1M $25.6M $23.1M $25.6M $23.3M
Change in Accounts Receivable $18M -$25.4M -$23.2M -$127K -$6.2M
Change in Inventories $22.1M -$19.1M -$48.5M $11.4M $4.8M
Cash From Operations $140.2M $94.6M $90.8M $120.1M $158.5M
 
Capital Expenditures $13.2M $22.2M $21.1M $20M $17.2M
Cash Acquisitions -- -$284.7M -$21.6M -- -$191.2M
Cash From Investing -$13.2M -$306.7M -$42.5M -$19.9M -$208.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $280M $69.9M -- $198M
Long-Term Debt Repaid -$35.4M -$41.1M -$59M -$86.6M -$131.1M
Repurchase of Common Stock -$5.5M -- -$10M -- --
Other Financing Activities -$43.5M -$34.1M -$61.1M -$11.3M -$10M
Cash From Financing -$84.4M $204.8M -$60.2M -$97.9M $56.9M
 
Beginning Cash (CF) $78.9M $125.1M $117.4M $100.1M $105.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.7M -$7.3M -$11.9M $2.3M $7.3M
Ending Cash (CF) $125.1M $117.4M $100.1M $105.1M $114M
 
Levered Free Cash Flow $127.1M $72.4M $69.7M $100.1M $141.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12.7M $13.8M $15.3M $12.5M $16.5M
Depreciation & Amoritzation $9.9M $12.8M $12.2M $11.5M $14.4M
Stock-Based Compensation $7M $5.4M $5.3M $7.2M $4.6M
Change in Accounts Receivable $8.4M -$3.9M $11.2M $6.2M $9.9M
Change in Inventories $10.2M -$7.1M -$2M $5.7M $4.4M
Cash From Operations $46.6M $28.7M $40.6M $39M $61.6M
 
Capital Expenditures $3.4M $7.4M $5.7M $6.2M $2.2M
Cash Acquisitions -- $453K -- -- --
Cash From Investing -$3.4M -$4.6M -$4.3M -$6.2M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.4M -$8.3M -$21.2M -$4.5M -$35.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25.8M -$1.2M -$2.2M -$565K -$533K
Cash From Financing -$27.2M -$9.5M -$23.5M -$5.1M -$35.6M
 
Beginning Cash (CF) $106.6M $102.4M $84.6M $76M $92.7M
Foreign Exchange Rate Adjustment $2.4M $386K $2.7M $1.3M -$2.6M
Additions / Reductions $16M $14.6M $12.9M $27.8M $23.9M
Ending Cash (CF) $125.1M $117.4M $100.1M $105.1M $114M
 
Levered Free Cash Flow $43.2M $21.3M $34.9M $32.8M $59.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $44.5M $50.3M $74.1M $72.9M $64.1M
Depreciation & Amoritzation $38.3M $43.4M $53.2M $46.6M $55.6M
Stock-Based Compensation $23.1M $25.6M $23.1M $25.6M $23.3M
Change in Accounts Receivable $18M -$25.4M -$23.2M -$127K -$6.2M
Change in Inventories $22.1M -$19.1M -$48.5M $11.4M $4.8M
Cash From Operations $140.2M $94.6M $90.8M $120.1M $158.5M
 
Capital Expenditures $13.2M $22.2M $21.1M $20M $17.2M
Cash Acquisitions -- -$284.7M -$21.6M -- -$191.2M
Cash From Investing -$13.2M -$306.7M -$42.5M -$19.9M -$208.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $198M
Long-Term Debt Repaid -$35.4M -$41.1M -$59M -$86.6M -$131.1M
Repurchase of Common Stock -$5.5M -- -- -- --
Other Financing Activities -$43.5M -$34.1M -$61.1M -$11.3M -$10M
Cash From Financing -$84.4M $204.8M -$60.2M -$97.9M $56.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.7M -$7.3M -$11.9M $2.3M $7.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $127.1M $72.4M $69.7M $100.1M $141.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $50.3M $74.1M $72.9M $64.1M --
Depreciation & Amoritzation $43.4M $53.2M $46.6M $55.6M --
Stock-Based Compensation $25.6M $23.1M $25.6M $23.3M --
Change in Accounts Receivable -$25.4M -$23.2M -$127K -$6.2M --
Change in Inventories -$19.1M -$48.5M $11.4M $4.8M --
Cash From Operations $94.6M $90.8M $120.1M $158.5M --
 
Capital Expenditures $22.2M $21.1M $20M $17.2M --
Cash Acquisitions -$284.7M -$21.6M -- -$191.2M --
Cash From Investing -$306.7M -$42.5M -$19.9M -$208.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $280M $69.9M -- $198M --
Long-Term Debt Repaid -$41.1M -$59M -$86.6M -$131.1M --
Repurchase of Common Stock -- -$10M -- -- --
Other Financing Activities -$34.1M -$61.1M -$11.3M -$10M --
Cash From Financing $204.8M -$60.2M -$97.9M $56.9M --
 
Beginning Cash (CF) $474.9M $401.3M $350.1M $389.7M --
Foreign Exchange Rate Adjustment -$335K -$5.4M $2.6M $1.7M --
Additions / Reductions -$7.3M -$11.9M $2.3M $7.3M --
Ending Cash (CF) $467.2M $384M $355M $398.7M --
 
Levered Free Cash Flow $72.4M $69.7M $100.1M $141.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

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

Show me the best stock