Financhill
Buy
52

NTRA Quote, Financials, Valuation and Earnings

Last price:
$160.41
Seasonality move :
-0.91%
Day range:
$157.27 - $161.15
52-week range:
$58.53 - $175.63
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
12.68x
P/B ratio:
23.99x
Volume:
519.1K
Avg. volume:
1.3M
1-year change:
161.78%
Market cap:
$21.1B
Revenue:
$1.1B
EPS (TTM):
-$1.76
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $302.3M $391M $625.5M $820.2M $1.1B
Revenue Growth (YoY) 17.34% 29.33% 59.97% 31.13% 31.99%
 
Cost of Revenues $175.5M $203.6M $318.4M $456.3M $589.8M
Gross Profit $126.9M $187.4M $307.1M $364M $492.7M
Gross Profit Margin 41.96% 47.92% 49.09% 44.37% 45.52%
 
R&D Expenses $51.4M $100M $264.2M $316.4M $320.7M
Selling, General & Admin $206.2M $303.6M $511M $588.6M $618.3M
Other Inc / (Exp) $14.4M -$5.8M -- -- --
Operating Expenses $257.5M $403.7M $775.2M $905M $939M
Operating Income -$130.7M -$216.3M -$468.2M -$541M -$446.2M
 
Net Interest Expenses $6.5M $7.5M $2.9M $5.8M --
EBT. Incl. Unusual Items -$122.8M -$229.6M -$471.1M -$546.8M -$434.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $98K $618K $978K $271K
Net Income to Company -$124.8M -$229.7M -$471.7M -$547.8M -$434.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$124.8M -$229.7M -$471.7M -$547.8M -$434.8M
 
Basic EPS (Cont. Ops) -$1.79 -$2.84 -$5.21 -$5.57 -$3.78
Diluted EPS (Cont. Ops) -$1.79 -$2.84 -$5.21 -$5.57 -$3.78
Weighted Average Basic Share $69.6M $81M $90.6M $98.4M $115M
Weighted Average Diluted Share $69.6M $81M $90.6M $98.4M $115M
 
EBITDA -$104.4M -$206M -$451.5M -$520.8M -$397.8M
EBIT -$112.1M -$214.6M -$462.8M -$537.5M -$421.9M
 
Revenue (Reported) $302.3M $391M $625.5M $820.2M $1.1B
Operating Income (Reported) -$130.7M -$216.3M -$468.2M -$541M -$446.2M
Operating Income (Adjusted) -$112.1M -$214.6M -$462.8M -$537.5M -$421.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $98.1M $158.1M $210.6M $268.3M $439.8M
Revenue Growth (YoY) 25.97% 61.11% 33.22% 27.38% 63.9%
 
Cost of Revenues $51.8M $81.4M $116.5M $147.3M $168M
Gross Profit $46.3M $76.7M $94.1M $121M $271.7M
Gross Profit Margin 47.2% 48.54% 44.69% 45.1% 61.8%
 
R&D Expenses $26.4M $98.5M $65.5M $77.2M $96.9M
Selling, General & Admin $75.7M $128.5M $147.7M $154.7M $214.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $102.1M $226.9M $213.2M $232M $311.1M
Operating Income -$55.8M -$150.2M -$119.1M -$111M -$39.3M
 
Net Interest Expenses $2.5M $804K $2.2M -- --
EBT. Incl. Unusual Items -$58.3M -$151M -$121.3M -$108.8M -$30.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25K $272K $185K $202K $730K
Net Income to Company -$58.3M -$151.3M -$121.5M -$109M -$31.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.3M -$151.3M -$121.5M -$109M -$31.6M
 
Basic EPS (Cont. Ops) -$0.72 -$1.63 -$1.25 -$0.95 -$0.26
Diluted EPS (Cont. Ops) -$0.72 -$1.63 -$1.25 -$0.95 -$0.26
Weighted Average Basic Share $80.9M $92.6M $97.1M $115.2M $123.8M
Weighted Average Diluted Share $80.9M $92.6M $97.1M $115.2M $123.8M
 
EBITDA -$51.8M -$145.9M -$113.8M -$98.6M -$19.5M
EBIT -$54M -$148.9M -$119M -$105.6M -$27.7M
 
Revenue (Reported) $98.1M $158.1M $210.6M $268.3M $439.8M
Operating Income (Reported) -$55.8M -$150.2M -$119.1M -$111M -$39.3M
Operating Income (Adjusted) -$54M -$148.9M -$119M -$105.6M -$27.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $361.9M $564.8M $776M $988.7M $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $188.2M $284.2M $423.1M $565.9M $648.6M
Gross Profit $173.7M $280.7M $352.9M $422.8M $883.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $82.7M $224.8M $300.3M $325.6M $357.6M
Selling, General & Admin $268.1M $458.4M $591.5M $600.7M $767.8M
Other Inc / (Exp) -$7.8M -- -- -- --
Operating Expenses $350.8M $683.1M $891.8M $926.3M $1.1B
Operating Income -$177.1M -$402.5M -$538.9M -$503.5M -$242.1M
 
Net Interest Expenses $3.5M $4.4M $6.3M -- --
EBT. Incl. Unusual Items -$188.5M -$406.9M -$545.3M -$498.8M -$212.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49K $683K $527K $501K $2.2M
Net Income to Company -$188.5M -$407.6M -$545.8M -$499.3M -$214.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$188.5M -$407.6M -$545.8M -$499.3M -$214.7M
 
Basic EPS (Cont. Ops) -$2.38 -$4.60 -$5.69 -$4.52 -$1.76
Diluted EPS (Cont. Ops) -$2.38 -$4.60 -$5.69 -$4.52 -$1.76
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$167.1M -$385.7M -$520.9M -$465.5M -$169.8M
EBIT -$175.1M -$396.3M -$536.6M -$486.6M -$199.9M
 
Revenue (Reported) $361.9M $564.8M $776M $988.7M $1.5B
Operating Income (Reported) -$177.1M -$402.5M -$538.9M -$503.5M -$242.1M
Operating Income (Adjusted) -$175.1M -$396.3M -$536.6M -$486.6M -$199.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $278.6M $452.5M $603M $771.5M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $143.7M $224.3M $329M $438.6M $497.3M
Gross Profit $134.9M $228.2M $274M $332.9M $723.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $67.7M $192.4M $228.5M $237.7M $274.7M
Selling, General & Admin $209.5M $364.3M $444.8M $456.9M $606.4M
Other Inc / (Exp) -$5.8M -- -- -- --
Operating Expenses $277.2M $556.7M $673.3M $694.6M $881.1M
Operating Income -$142.3M -$328.5M -$399.3M -$361.7M -$157.6M
 
Net Interest Expenses $5.1M $2M $5.4M -- --
EBT. Incl. Unusual Items -$153.3M -$330.5M -$404.7M -$356.7M -$134.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63K $648K $557K $80K $2.1M
Net Income to Company -$153.3M -$331.2M -$405.2M -$356.8M -$136.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$153.3M -$331.2M -$405.2M -$356.8M -$136.7M
 
Basic EPS (Cont. Ops) -$1.92 -$3.69 -$4.20 -$3.15 -$1.12
Diluted EPS (Cont. Ops) -$1.92 -$3.69 -$4.20 -$3.15 -$1.12
Weighted Average Basic Share $238.3M $267.3M $289.2M $340.6M $367.4M
Weighted Average Diluted Share $238.3M $267.3M $289.2M $340.6M $367.4M
 
EBITDA -$136.3M -$316M -$385.3M -$330M -$102M
EBIT -$142.5M -$324.3M -$398.1M -$347.2M -$125.2M
 
Revenue (Reported) $278.6M $452.5M $603M $771.5M $1.2B
Operating Income (Reported) -$142.3M -$328.5M -$399.3M -$361.7M -$157.6M
Operating Income (Adjusted) -$142.5M -$324.3M -$398.1M -$347.2M -$125.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $61.9M $48.7M $84.4M $466.1M $642.1M
Short Term Investments $379.1M $688.6M $829.9M $432.3M $236.9M
Accounts Receivable, Net $53.4M $78.6M $122.1M $244.4M $278.3M
Inventory $12.4M $20M $26.9M $35.4M $40.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.4M $26.6M $29.6M $33.6M $60.5M
Total Current Assets $523.2M $862.7M $1.1B $1.2B $1.3B
 
Property Plant And Equipment $47M $54.7M $124.5M $164.3M $167.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.5M $14.7M $18.8M $18.3M $15.4M
Total Assets $582.7M $932.2M $1.2B $1.4B $1.4B
 
Accounts Payable $8.6M $8.1M $27.2M $31.1M $15M
Accrued Expenses $32.2M $34M $68.2M $113.3M $110.8M
Current Portion Of Long-Term Debt $50.1M $50.1M -- -- --
Current Portion Of Capital Lease Obligations $5.7M $7.3M $5.8M $7.6M $11.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $179.9M $199.1M $219M $310.5M $307.3M
 
Long-Term Debt $73.7M $202.5M $280.4M $281.7M $282.9M
Capital Leases -- -- -- -- --
Total Liabilities $303.9M $445.9M $583.2M $688.7M $676.4M
 
Common Stock $8K $9K $10K $11K $11K
Other Common Equity Adj $919K $4.3M -$2.3M -$16.4M -$3.1M
Common Equity $278.7M $486.2M $653.3M $705.7M $765.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $278.7M $486.2M $653.3M $705.7M $765.3M
 
Total Liabilities and Equity $582.7M $932.2M $1.2B $1.4B $1.4B
Cash and Short Terms $441M $737.3M $914.3M $898.4M $879M
Total Debt $123.8M $252.5M $330.4M $362M $363.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $209.4M $95.1M $57M $668.7M $892.8M
Short Term Investments $600.2M $928.6M $464.1M $267.8M $29.5M
Accounts Receivable, Net $70.7M $110.4M $236.4M $255.1M $306.9M
Inventory $20.4M $28M $40.4M $42.1M $48.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.2M $28.9M $31.6M $33.5M $44.6M
Total Current Assets $916M $1.2B $829.6M $1.3B $1.3B
 
Property Plant And Equipment $48.5M $106.9M $161.3M $163M $230M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.2M $13.2M $18.2M $16.2M $38.4M
Total Assets $976.7M $1.3B $1B $1.4B $1.6B
 
Accounts Payable $9.3M $8.2M $34.2M $21.3M $27.8M
Accrued Expenses $41.8M $71.9M $106.4M $100.8M $95.6M
Current Portion Of Long-Term Debt $50.1M $50M $50.1M $80.4M --
Current Portion Of Capital Lease Obligations $6.4M $6.9M $6.1M $11M $9.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $195.9M $199.7M $267.3M $289.9M $301.4M
 
Long-Term Debt $200M $280.1M $281.3M $282.6M $286.5M
Capital Leases -- -- -- -- --
Total Liabilities $440.7M $552.4M $647.5M $661.9M $712.4M
 
Common Stock $9K $10K $10K $11K $12K
Other Common Equity Adj $5.2M $1.5M -$19.6M -$5.4M -$765K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $536M $759M $361.6M $784.7M $878.5M
 
Total Liabilities and Equity $976.7M $1.3B $1B $1.4B $1.6B
Cash and Short Terms $809.6M $1B $521.2M $936.6M $922.3M
Total Debt $250M $330.1M $331.5M $363.1M $367M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$124.8M -$229.7M -$471.7M -$547.8M -$434.8M
Depreciation & Amoritzation $7.7M $8.6M $11.3M $16.7M $24.1M
Stock-Based Compensation $28.6M $50.2M $115.2M $152.4M $191.8M
Change in Accounts Receivable $2.4M -$25.8M -$43.5M -$122.3M -$33.9M
Change in Inventories $917K -$7.5M -$6.9M -$8.5M -$5.4M
Cash From Operations -$63.4M -$182.5M -$335.2M -$431.5M -$247M
 
Capital Expenditures $5M $19.6M $41M $47.7M $39.2M
Cash Acquisitions $9.7M -- -- -- --
Cash From Investing -$266.4M -$331.5M -$205.2M $330.3M $168.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $278.3M -- $30M --
Long-Term Debt Repaid -- -$78.8M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $340.8M $500.8M $576.2M $482.6M $254.5M
 
Beginning Cash (CF) $51M $62M $48.9M $84.6M $466.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11M -$13.1M $35.8M $381.5M $176M
Ending Cash (CF) $62M $48.9M $84.6M $466.1M $642.1M
 
Levered Free Cash Flow -$68.4M -$202.1M -$376.3M -$479.2M -$286.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$58.3M -$151.3M -$121.5M -$109M -$31.6M
Depreciation & Amoritzation $2.2M $3M $5.1M $7M $8.2M
Stock-Based Compensation $15M $26.5M $40.3M $57.6M $70.6M
Change in Accounts Receivable -$12M -$10.6M -$28.1M $4.9M $29.1M
Change in Inventories -$2.4M $274K -$10M $612K -$7.7M
Cash From Operations -$33.1M -$91.1M -$102.2M -$29.7M $51.8M
 
Capital Expenditures $1.9M $13.1M $12.2M $9M $26.8M
Cash Acquisitions -- -- -- -- $10.5M
Cash From Investing -$110.3M -$431.4M $66.6M $81.3M $42.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $275.6M $554.8M $1.4M $236M $1.7M
 
Beginning Cash (CF) $77.4M $63M $91.4M $381.1M $796.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $132.2M $32.3M -$34.3M $287.6M $96M
Ending Cash (CF) $209.5M $95.3M $57.1M $668.7M $892.8M
 
Levered Free Cash Flow -$35.1M -$104.2M -$114.5M -$38.7M $25M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$188.5M -$407.6M -$545.8M -$499.3M -$214.7M
Depreciation & Amoritzation $8M $10.7M $15.8M $21.1M $30.1M
Stock-Based Compensation $42.9M $100.6M $146.8M $178.4M $251.9M
Change in Accounts Receivable -$13M -$40.1M -$125.6M -$18.8M -$51.7M
Change in Inventories -$7.3M -$8.4M -$11.7M -$1.6M -$6.6M
Cash From Operations -$124.3M -$309.8M -$449.1M -$270.5M $25.2M
 
Capital Expenditures $14.5M $39.6M $44.9M $41M $68.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$427.5M -$383.9M $387.9M $166.3M $172.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $709.7M $579.5M $23M $715.8M $26.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157.9M -$114.2M -$38.2M $611.6M $224.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$138.8M -$349.4M -$494M -$311.5M -$43.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$153.3M -$331.2M -$405.2M -$356.8M -$136.7M
Depreciation & Amoritzation $6.2M $8.3M $12.8M $17.2M $23.2M
Stock-Based Compensation $34.4M $84.8M $116.4M $142.4M $202.5M
Change in Accounts Receivable -$17.9M -$32.2M -$114.3M -$10.8M -$28.6M
Change in Inventories -$7.8M -$8.7M -$13.5M -$6.7M -$8M
Cash From Operations -$109.2M -$236.5M -$350.4M -$189.4M $82.8M
 
Capital Expenditures $12.1M $32M $35.9M $29.1M $58.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$232.3M -$284.7M $308.4M $144.4M $148.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $278.3M -- -- -- --
Long-Term Debt Repaid -$78.8M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $489.1M $567.7M $14.5M $247.6M $19.2M
 
Beginning Cash (CF) $213.6M $177.2M $334.5M $1.3B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $147.5M $46.5M -$27.5M $202.6M $250.7M
Ending Cash (CF) $361.1M $223.7M $307M $1.5B $2.5B
 
Levered Free Cash Flow -$121.3M -$268.5M -$386.2M -$218.5M $24M

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: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

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