NVMI

Value 202020212022202320242025 TTM Total revenue 269.4 M416.11 M570.73 M517.92 M672.4 M880.58 M — Gross profit 152.92 M237.36 M316.97 M293.18 M387.09 M505.2 M — Operating expenses 97.35 M124.97 M167.04 M160.91 M199.55 M251.73 M 26.47 M Selling/general/admin expenses 41.84 M56.66 M76.58 M72.87 M89.29 M108.34 M — Research & development 53.02 M65.86 M90.46 M88.04 M110.26 M143.39 M — Operating income 55.57 M112.39 M149.93 M132.26 M187.54 M253.47 M -26.56 M Non-Operating Income, Total -2.17 M-948 K3.47 M1.27 M-4.19 M7.44 M — Interest expense, net of interest capitalized 868 K4.23 M1.28 M1.28 M1.28 M2 M — Non-Operating Income, excl. Interest Expenses -3.04 M-5.18 M2.19 M-16 K-5.47 M5.44 M — Unusual income/expense —————— — Pretax income 56.5 M109.25 M158.41 M154.7 M216.29 M303.29 M -26.51 M Equity in earnings —————— — Taxes 8.59 M16.15 M18.2 M18.39 M32.52 M44.06 M 125.77 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 47.91 M93.1 M140.21 M136.31 M183.76 M259.22 M -152.28 M Discontinued operations —————— — Net income 47.91 M93.1 M140.21 M136.31 M183.76 M259.22 M -152.28 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 47.91 M93.1 M140.21 M137.44 M184.87 M260.98 M -152.28 M Basic earnings per share (Basic EPS) 1.713.284.894.736.318.61 — Diluted earnings per share (Diluted EPS) 1.653.124.44.285.757.96 -3 899.01 Average basic shares outstanding 28.1 M28.37 M28.7 M28.83 K29.11 K30.11 K — Diluted shares outstanding 28.95 M29.82 M31.87 M32.09 K32.14 K32.8 K — EBITDA 64.82 M127.26 M167.53 M146.75 M199.02 M272.09 M — EBIT 55.57 M112.39 M149.93 M132.26 M187.54 M253.47 M — Cost of revenue 116.47 M178.75 M253.76 M224.75 M285.31 M375.38 M — Other cost of goods sold 5.66 M5.13 M6.41 M8.75 M7.82 M8.56 M — Depreciation & amortization (cash flow) 9.25 M14.87 M17.6 M14.48 M11.48 M18.62 M 26.43 M