NVCR
NovoCure Limited
$13.09
+$0.40(+3.15%)
46
Overall
60
Value
33
Tech
--
Quality
Market Cap
$1.42B
Volume
2.68M
52W Range
$10.87 - $34.13
Target Price
$27.19
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $33.1M | $82.9M | $177.0M | $248.1M | $351.3M | $494.4M | $535.0M | $537.8M | $509.3M | $605.2M | ||
| Total Revenue | $33.1M | $82.9M | $177.0M | $248.1M | $351.3M | $494.4M | $535.0M | $537.8M | $509.3M | $605.2M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-20.6M | $-39.9M | $-55.6M | $-80.0M | $310.0K | $616.0K | $1.0M | $114.9M | $128.3M | $137.2M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $12.5M | $36.6M | $121.4M | $168.0M | $262.7M | $387.9M | $420.2M | $423.0M | $381.1M | $468.0M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-116.5M | $-151.9M | $-160.7M | $-201.7M | $263.6M | $357.5M | $464.5M | $512.5M | $613.9M | $638.5M | ||
| Research & Development | $43.7M | $41.5M | $38.1M | $50.6M | $79.0M | $132.0M | $316.2M | $206.1M | $223.1M | $209.6M | ||
| Research Expense | $43.7M | $41.5M | $38.1M | $50.6M | $79.0M | $132.0M | $201.3M | $206.1M | $223.1M | $209.6M | ||
| Selling, General & Administrative | $72.7M | $110.5M | $122.6M | $151.1M | $184.6M | $225.5M | $263.2M | $306.4M | $390.9M | $428.9M | ||
| Selling & Marketing Expenses | $38.9M | $59.4M | $63.5M | $77.7M | $96.7M | $118.0M | $137.1M | $173.7M | $226.8M | $239.1M | ||
| General & Administrative Expenses | $33.9M | $51.0M | $59.1M | $73.5M | $87.9M | $107.4M | $126.1M | $132.8M | $164.1M | $189.8M | ||
| Salaries & Wages | $-11.9M | $-21.4M | $-27.1M | $-39.8M | $984.0K | $1.6M | $1.5M | $2.1M | $115.6M | -- | ||
| Depreciation & Amortization | $-1.3M | $-1.7M | $-2.0M | $-2.0M | $2.1M | $2.6M | $2.8M | $114.9M | $3.9M | $6.2M | ||
| Depreciation & Amortization | $-1.3M | $-1.7M | $-2.0M | $-2.0M | $2.1M | $2.6M | $2.8M | $114.9M | $3.9M | -- | ||
| Amortization | $-579.0K | $-1.4M | $-2.3M | $-4.3M | $-494.0K | $5.9M | $4.4M | $4.3M | $4.6M | $4.0M | ||
| Other Operating Expenses | $-848.0K | $-1.1M | $700.0K | $87.0K | $1.9M | $6.0M | $7.3M | $-5.9M | $9.3M | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-104.0M | $-115.3M | $-39.3M | $-33.7M | $-914.0K | $30.4M | $-44.3M | $-89.5M | $-232.9M | $-170.5M | ||
| EBITDA | $-106.9M | $-123.0M | $-52.3M | $-52.8M | $5.4M | $44.8M | $-38.4M | $-67.9M | $-198.9M | $-135.2M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-3.2M | $-7.3M | $-11.7M | $-16.9M | $7.9M | $17.6M | $3.4M | $3.3M | $4.9M | $10.3M | ||
| Intinc | $84.0K | $659.0K | $1.1M | $2.7M | $4.4M | $1.8M | $-7.7M | $7.7M | $41.1M | -- | ||
| Net Non-Operating Interest Income/Expense | $-3.2M | $-6.1M | $-9.2M | $-12.3M | $-7.9M | $-12.3M | $-7.7M | $-11.2M | $41.1M | $39.3M | ||
| Other Income/Expense | -- | -- | -- | -- | -- | $-1.3M | $-306.0K | $-3.5M | $-26.4M | $-28.3M | ||
| Other Special Charges | -- | -- | -- | -- | -- | $1.3M | $306.0K | $17.8M | $26.4M | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-356.0K | $-430.0K | $-506.0K | $-526.0K | $88.6M | $1.1M | $1.5M | $1.6M | $6.2M | -- | ||
| Special Income Charges | $356.0K | $430.0K | $506.0K | $526.0K | $-88.6M | $-1.1M | $-2.1M | $-2.5M | $-6.7M | $-3.2M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | -- | $649.0K | $955.0K | $493.0K | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-110.4M | $-128.8M | $-60.2M | $-62.9M | $-914.0K | $35.7M | $-48.6M | $-78.5M | $-186.8M | $-120.8M | ||
| Pre-Tax Income | $-107.1M | $-121.5M | $-48.5M | $-45.9M | $-8.8M | $18.1M | $-52.1M | $-81.8M | $-191.7M | $-131.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $4.4M | $10.4M | $13.2M | $17.6M | $-1.6M | $-1.7M | $6.3M | $10.7M | $15.3M | $37.5M | ||
| NET INCOME | ||||||||||||
| Net Income | $-111.6M | $-131.8M | $-61.7M | $-63.6M | $-7.2M | $19.8M | $-58.4M | $-92.5M | $-207.0M | $-168.6M | ||
| Net Income (Continuing Operations) | $-111.6M | $-131.8M | $-61.7M | $-63.6M | $-7.2M | $19.8M | $-58.4M | $-92.5M | $-207.0M | $-168.6M | ||
| Net Income (Discontinued Operations) | $-111.6M | $-131.8M | $-61.7M | $-63.6M | $-7.2M | $19.8M | $-58.4M | $-92.5M | $-207.0M | $-168.6M | ||
| Net Income (Common Stockholders) | $-111.6M | $-131.8M | $-61.7M | $-63.6M | $-7.2M | $19.8M | $-58.4M | $-92.5M | $-207.0M | $-168.6M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-137.1M | $-191.8M | $-216.4M | $-281.7M | $263.9M | $358.1M | $465.5M | $627.4M | $742.2M | $775.7M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $30.4M | $85.6M | $88.5M | $91.8M | $97.2M | $100.9M | $103.4M | $104.7M | $106.4M | $107.8M | ||
| Average Shares Outstanding (Diluted) | $30.4M | $85.6M | $88.1M | $92.1M | $107.9M | $108.9M | $103.4M | $104.7M | $106.4M | $107.8M | ||
| Shares Outstanding | $84.4M | $87.1M | $89.9M | $95.0M | $99.6M | $102.4M | $104.4M | $105.5M | $107.1M | $109.9M | ||
| Basic EPS | -- | -- | -- | -- | $0.04 | $0.20 | $-0.56 | $-0.88 | $-1.95 | $-1.56 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | -- | $-0.88 | $-1.95 | $-1.56 | ||
| Diluted EPS | $-3.67 | $-1.54 | $-0.70 | $-0.69 | $-0.07 | $0.18 | $-0.56 | $-0.88 | $-1.95 | $-1.56 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | -- | $-0.88 | $-1.95 | $-1.56 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | $114.9M | -- | -- | ||
| Development Expense | -- | -- | -- | -- | -- | -- | $114.9M | -- | -- | -- | ||
| Excise Taxes | $-1.5M | $-972.0K | $-1.2M | $-1.7M | -- | -- | -- | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | -- | -- | -- | -- | $106.5M | -- | -- | -- | -- | ||
| Other Gand A | $33.9M | $51.0M | $59.1M | $73.5M | $87.9M | $107.4M | $126.1M | $132.8M | $164.1M | $189.8M | ||
| Other Taxes | $-818.0K | $-867.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $33.9M | $51.0M | $59.1M | $73.5M | $87.9M | $107.4M | $126.1M | -- | -- | -- | ||
| Selling Expense | $38.9M | $59.4M | $63.5M | $77.7M | $96.7M | $118.0M | $137.1M | -- | -- | -- | ||
| Restruct | $-356.0K | $-430.0K | $-506.0K | $-526.0K | $88.6M | $1.1M | $1.5M | $1.6M | $6.2M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NVCR | $13.09 | +3.2% | 2.68M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |