Financhill
Buy
51

CGNX Quote, Financials, Valuation and Earnings

Last price:
$36.04
Seasonality move :
11.89%
Day range:
$35.95 - $37.01
52-week range:
$34.79 - $53.13
Dividend yield:
0.85%
P/E ratio:
70.67x
P/S ratio:
7.06x
P/B ratio:
3.94x
Volume:
963.4K
Avg. volume:
1.1M
1-year change:
-15%
Market cap:
$6.2B
Revenue:
$837.5M
EPS (TTM):
$0.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $725.6M $811M $1B $1B $837.5M
Revenue Growth (YoY) -10.01% 11.77% 27.88% -2.99% -16.75%
 
Cost of Revenues $189.8M $206.4M $277.3M $284.2M $236.3M
Gross Profit $535.9M $604.6M $759.8M $721.9M $601.2M
Gross Profit Margin 73.85% 74.55% 73.27% 71.75% 71.79%
 
R&D Expenses $119.4M $131M $135.4M $141.1M $139.4M
Selling, General & Admin $273.8M $267.6M $309.4M $312.1M $339.1M
Other Inc / (Exp) $20.4M -$19.1M $3.8M -$18M $12.6M
Operating Expenses $393.3M $398.6M $444.7M $453.2M $478.5M
Operating Income $142.6M $206M $315.1M $268.7M $122.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $163M $186.9M $318.9M $250.7M $135.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$40.9M $10.7M $39M $35.2M $22.1M
Net Income to Company $203.9M $176.2M $279.9M $215.5M $113.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $203.9M $176.2M $279.9M $215.5M $113.2M
 
Basic EPS (Cont. Ops) $1.19 $1.02 $1.59 $1.24 $0.66
Diluted EPS (Cont. Ops) $1.16 $1.00 $1.56 $1.23 $0.65
Weighted Average Basic Share $171.2M $173.5M $176.5M $173.4M $172.2M
Weighted Average Diluted Share $175.3M $176.6M $179.9M $174.9M $173.4M
 
EBITDA $167.5M $232.5M $335.4M $288.3M $144.6M
EBIT $142.6M $206M $315.1M $268.7M $122.7M
 
Revenue (Reported) $725.6M $811M $1B $1B $837.5M
Operating Income (Reported) $142.6M $206M $315.1M $268.7M $122.7M
Operating Income (Adjusted) $142.6M $206M $315.1M $268.7M $122.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $251.1M $284.8M $209.6M $197.2M $234.7M
Revenue Growth (YoY) 36.96% 13.45% -26.41% -5.91% 19.01%
 
Cost of Revenues $59.7M $85.7M $57.4M $54.5M $75.3M
Gross Profit $191.3M $199.1M $152.2M $142.8M $159.4M
Gross Profit Margin 76.21% 69.91% 72.63% 72.39% 67.9%
 
R&D Expenses $30.2M $34.5M $34M $32.6M $35.2M
Selling, General & Admin $64.2M $77.1M $75.4M $82.3M $92.6M
Other Inc / (Exp) $4.4M $1M -$3.6M -$885K $5M
Operating Expenses $94.4M $111.6M $109.3M $114.9M $127.8M
Operating Income $96.9M $87.5M $42.9M $27.9M $31.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $101.3M $88.6M $39.3M $27M $36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.8M $9.7M $5.4M $8.1M $7M
Net Income to Company $87.5M $78.9M $34M $18.9M $29.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.5M $78.9M $34M $18.9M $29.6M
 
Basic EPS (Cont. Ops) $0.50 $0.45 $0.20 $0.11 $0.17
Diluted EPS (Cont. Ops) $0.49 $0.44 $0.19 $0.11 $0.17
Weighted Average Basic Share $173.9M $176.8M $173.3M $172.2M $171.5M
Weighted Average Diluted Share $177.1M $180.3M $174.3M $173.4M $172.8M
 
EBITDA $103M $92.6M $47.8M $33M $40.4M
EBIT $96.9M $87.5M $42.9M $27.9M $31.6M
 
Revenue (Reported) $251.1M $284.8M $209.6M $197.2M $234.7M
Operating Income (Reported) $96.9M $87.5M $42.9M $27.9M $31.6M
Operating Income (Adjusted) $96.9M $87.5M $42.9M $27.9M $31.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $757.2M $1B $1B $880.3M $881.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $196.1M $263.3M $283.4M $244.5M $278.5M
Gross Profit $561M $753.3M $727.3M $635.8M $603M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $129.6M $134.3M $139.5M $141.8M $142M
Selling, General & Admin $267.8M $300.5M $319.1M $324.7M $366.8M
Other Inc / (Exp) -$18.8M $7.3M -$19.3M $11M $15.8M
Operating Expenses $397.4M $434.8M $458.6M $466.6M $508.8M
Operating Income $163.7M $318.5M $268.7M $169.2M $94.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $144.9M $325.9M $249.4M $180.2M $110M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$42.3M $30.2M $35.7M $22.9M $21M
Net Income to Company $187.2M $295.7M $213.7M $157.3M $89.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $187.2M $295.7M $213.7M $157.3M $89.1M
 
Basic EPS (Cont. Ops) $1.08 $1.69 $1.23 $0.91 $0.52
Diluted EPS (Cont. Ops) $1.06 $1.65 $1.21 $0.91 $0.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $190.6M $340.6M $288.2M $189.2M $125.9M
EBIT $163.7M $318.5M $268.7M $169.2M $94.2M
 
Revenue (Reported) $757.2M $1B $1B $880.3M $881.5M
Operating Income (Reported) $163.7M $318.5M $268.7M $169.2M $94.2M
Operating Income (Adjusted) $163.7M $318.5M $268.7M $169.2M $94.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $587.4M $793M $766.7M $640.9M $684.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $151.3M $208.2M $214.3M $174.7M $216.9M
Gross Profit $436.1M $584.8M $552.3M $466.2M $467.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $96.6M $99.9M $104M $104.7M $107.3M
Selling, General & Admin $193.5M $226.4M $236.2M $248.8M $276.4M
Other Inc / (Exp) -$24.1M $2.4M -$20.7M $8.3M $11.5M
Operating Expenses $290.1M $326.3M $340.2M $353.5M $383.7M
Operating Income $146.1M $258.6M $212.2M $112.7M $84.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $122M $261M $191.5M $121M $95.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.2M $34.6M $31.3M $19M $17.9M
Net Income to Company $106.8M $226.3M $160.2M $102M $77.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106.8M $226.3M $160.2M $102M $77.8M
 
Basic EPS (Cont. Ops) $0.61 $1.29 $0.93 $0.59 $0.45
Diluted EPS (Cont. Ops) $0.60 $1.26 $0.91 $0.59 $0.45
Weighted Average Basic Share $518.6M $529.7M $520.9M $517.2M $514.8M
Weighted Average Diluted Share $525M $540.3M $526M $520.9M $518.1M
 
EBITDA $166M $274M $226.8M $127.7M $109.1M
EBIT $146.1M $258.6M $212.2M $112.7M $84.2M
 
Revenue (Reported) $587.4M $793M $766.7M $640.9M $684.8M
Operating Income (Reported) $146.1M $258.6M $212.2M $112.7M $84.2M
Operating Income (Adjusted) $146.1M $258.6M $212.2M $112.7M $84.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $171.4M $269.1M $186.2M $181.4M $202.7M
Short Term Investments $240.5M $103.2M $137.5M $218.8M $129.4M
Accounts Receivable, Net $103.4M $125.7M $130.3M $125.4M $114.2M
Inventory $60.3M $60.8M $113.1M $122.5M $162.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $26.8M $37.2M $68.7M $67.5M $68.1M
Total Current Assets $607.2M $601.7M $639.8M $717.7M $679M
 
Property Plant And Equipment $107M $101.8M $100.7M $117.4M $181M
Long-Term Investments $433.5M $395.1M $583.7M $454.1M $244.2M
Goodwill $243.4M $244.1M $241.7M $242.6M $393.2M
Other Intangibles $39.5M $15.6M $11.9M $12.4M $113M
Other Long-Term Assets $5.8M $7.8M $7.2M $6.6M $7.1M
Total Assets $1.9B $1.8B $2B $2B $2B
 
Accounts Payable $17.9M $16.3M $44.1M $27.1M $21.5M
Accrued Expenses $41.3M $36M $41.5M $43.8M $44.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.6M $8.1M $7.8M $8.5M $9.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $120.5M $132.3M $188.6M $187.7M $151.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $530.2M $538.5M $573.6M $519.7M $513.1M
 
Common Stock $345K $352K $351K $345K $343K
Other Common Equity Adj -$37.3M -$33.8M -$47.9M -$69.3M -$45.3M
Common Equity $1.4B $1.3B $1.4B $1.4B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.3B $1.4B $1.4B $1.5B
 
Total Liabilities and Equity $1.9B $1.8B $2B $2B $2B
Cash and Short Terms $411.9M $372.3M $323.6M $400.1M $332M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $298.4M $203.5M $266M $395.5M $197.1M
Short Term Investments $95.4M $189.1M $208.4M $117.1M $90.8M
Accounts Receivable, Net $127.8M $129.8M $96.3M $130.5M $158M
Inventory $53.9M $81.2M $108.6M $133.9M $155.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $37.4M $61.2M $106M $68.3M $68.8M
Total Current Assets $628.1M $672.1M $787.5M $847M $672.1M
 
Property Plant And Equipment $106.2M $101M $110.9M $149.7M $175.6M
Long-Term Investments $619.3M $592.8M $343.2M $333M $319.3M
Goodwill $243.1M $241.8M $237.5M $241M $391.7M
Other Intangibles $16.5M $12.8M $9.4M $10M $102.6M
Other Long-Term Assets $7.7M $7.4M $6.6M $6.2M $6.8M
Total Assets $2.1B $2B $1.9B $2B $2.1B
 
Accounts Payable $21.5M $26.8M $22.2M $23.1M $30M
Accrued Expenses $68.3M $80.3M $64.1M $79.1M $76.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.9M $7.9M $8.1M $8M $9.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $139.4M $165.1M $161.3M $169.7M $170.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $554.7M $555.8M $511M $501.3M $496.2M
 
Common Stock $349K $354K $346K $344K $343K
Other Common Equity Adj -$37.9M -$41.7M -$82.4M -$70M -$37.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.5B $1.4B $1.5B $1.6B
 
Total Liabilities and Equity $2.1B $2B $1.9B $2B $2.1B
Cash and Short Terms $393.7M $392.6M $474.4M $512.6M $287.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $203.9M $176.2M $279.9M $215.5M $113.2M
Depreciation & Amoritzation $24.9M $26.5M $20.3M $19.6M $21.9M
Stock-Based Compensation $45.6M $42.7M $43.8M $54.5M $54.8M
Change in Accounts Receivable $20.3M -$22.1M -$2.9M $5.3M $23.1M
Change in Inventories $17.8M -$10.3M -$54.9M -$48.9M -$22.6M
Cash From Operations $253.3M $242.4M $314.1M $243.4M $112.9M
 
Capital Expenditures $21.7M $13.3M $15.5M $19.7M $23.1M
Cash Acquisitions -$166.9M $1M -- -$5.1M -$257.1M
Cash From Investing -$157.3M $169.4M -$252.5M -$4.5M $32.3M
 
Dividends Paid (Ex Special Dividend) -$35.1M -$390.5M -$43.3M -$45.9M -$49.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$61.7M -$51M -$161.7M -$204.3M -$79.8M
Other Financing Activities -- -$1M -- -- --
Cash From Financing -$32.2M -$316.9M -$141.6M -$240.4M -$125.6M
 
Beginning Cash (CF) $108.2M $171.4M $269.1M $186.2M $181.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.7M $95M -$80.1M -$1.4M $19.6M
Ending Cash (CF) $171.4M $269.1M $186.2M $181.4M $202.7M
 
Levered Free Cash Flow $231.6M $229.1M $298.6M $223.7M $89.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $87.5M $78.9M $34M $18.9M $29.6M
Depreciation & Amoritzation $6.2M $5.1M $4.9M $5.1M $8.8M
Stock-Based Compensation $9.3M $10.6M $13.4M $12.4M $13.1M
Change in Accounts Receivable -$29.3M $13.7M $75.2M $18.6M $3.9M
Change in Inventories -$1.4M -$13M -$15.7M -$8M $2.3M
Cash From Operations $83.3M $64.1M $83.5M $41M $56.3M
 
Capital Expenditures $2.8M $4.1M $4.4M $5.9M $4.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107.3M -$53.5M $46.9M $200.3M -$27.4M
 
Dividends Paid (Ex Special Dividend) -$9.6M -$10.6M -$11.3M -$12M -$12.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$27.4M -$24.1M -$10.5M -$4M
Other Financing Activities -- -- -- -- --
Cash From Financing $33.6M -$23.3M -$35.5M -$21.9M -$15.2M
 
Beginning Cash (CF) $286M $217M $177M $177.5M $176.6M
Foreign Exchange Rate Adjustment $2.8M -$864K -$6M -$1.4M $6.7M
Additions / Reductions $9.6M -$12.7M $94.9M $219.4M $13.7M
Ending Cash (CF) $298.4M $203.5M $266M $395.5M $197.1M
 
Levered Free Cash Flow $80.4M $60M $79.2M $35.2M $51.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $187.2M $295.7M $213.7M $157.3M $89.1M
Depreciation & Amoritzation $26.9M $22M $19.5M $20M $31.7M
Stock-Based Compensation $44.2M $43.9M $51.8M $54.6M $52.6M
Change in Accounts Receivable -$22.6M $6.4M $35.9M -$33.5M -$14.3M
Change in Inventories $878K -$29.8M -$68.2M -$26.1M -$6.2M
Cash From Operations $227.2M $341.8M $232.4M $164.7M $112.2M
 
Capital Expenditures $18.1M $14.2M $20.4M $20.1M $20M
Cash Acquisitions -- -- -- -- -$258.5M
Cash From Investing -$86.4M -$87.5M $170.9M $84.8M -$220.7M
 
Dividends Paid (Ex Special Dividend) -$38M -$393.8M -$45.3M -$48.3M -$51.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$51M -$48.3M -$291.7M -$85.6M -$44M
Other Financing Activities -- -- -- -- --
Cash From Financing $34.1M -$348.6M -$328.6M -$124.9M -$95.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $174.9M -$94.3M $74.7M $124.5M -$204.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $209.1M $327.6M $212M $144.6M $92.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $106.8M $226.3M $160.2M $102M $77.8M
Depreciation & Amoritzation $19.9M $15.4M $14.6M $15M $24.8M
Stock-Based Compensation $32.1M $33.4M $41.4M $41.5M $39.4M
Change in Accounts Receivable -$34.5M -$6M $32.8M -$6M -$43.4M
Change in Inventories -$3.1M -$22.5M -$35.8M -$13M $3.4M
Cash From Operations $159.5M $258.9M $177.1M $98.4M $97.7M
 
Capital Expenditures $9.8M $10.7M $15.6M $16.1M $13M
Cash Acquisitions -- -- -- -- -$1.4M
Cash From Investing -$44M -$301M $122.5M $211.8M -$41.2M
 
Dividends Paid (Ex Special Dividend) -$28.6M -$31.8M -$33.8M -$36.2M -$38.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$51M -$48.3M -$178.4M -$59.6M -$23.8M
Other Financing Activities -$1M -- -- -- --
Cash From Financing $10.8M -$21M -$208M -$92.6M -$62.7M
 
Beginning Cash (CF) $696.6M $728.8M $529M $523M $518.1M
Foreign Exchange Rate Adjustment $745K -$2.5M -$11.8M -$3.5M $602K
Additions / Reductions $126.2M -$63.1M $91.7M $217.6M -$6.2M
Ending Cash (CF) $823.6M $663.2M $608.8M $737.2M $512.6M
 
Levered Free Cash Flow $149.6M $248.2M $161.5M $82.4M $84.7M

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
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

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

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock