NOVT
Novanta Inc.
$163.29
+$3.59(+2.25%)
54
Overall
45
Value
63
Tech
55
Quality
Market Cap
$4.63B
Volume
402.92K
52W Range
$98.27 - $165.56
Target Price
$171.50
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $384.8M | $521.3M | $614.3M | $626.1M | $590.6M | $706.8M | $860.9M | $881.7M | $949.2M | $980.6M | ||
| Total Revenue | $384.8M | $521.3M | $614.3M | $626.1M | $590.6M | $706.8M | $860.9M | $881.7M | $949.2M | $980.6M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-222.3M | $-300.8M | $-352.8M | $364.0M | $346.1M | $406.5M | $482.4M | $481.8M | $527.7M | $545.3M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $162.5M | $220.5M | $261.5M | $262.1M | $244.5M | $300.3M | $378.5M | $399.9M | $421.5M | $435.3M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-129.9M | $-163.0M | $-190.5M | $206.8M | $188.6M | $236.3M | $271.0M | $289.4M | $311.0M | $341.3M | ||
| Research & Development | $32.0M | $41.7M | $51.0M | $56.0M | $61.0M | $72.5M | $85.8M | $91.7M | $95.5M | $95.5M | ||
| Research Expense | $32.0M | $41.7M | $51.0M | $56.0M | $61.0M | $72.5M | $85.8M | $91.7M | $95.5M | $95.5M | ||
| Selling, General & Administrative | $81.7M | $101.7M | $115.9M | $118.4M | $109.9M | $129.2M | $158.9M | $164.5M | $175.9M | $195.7M | ||
| Selling & Marketing Expenses | $81.7M | $101.7M | $115.9M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-4.2M | $-5.5M | $-7.4M | $118.4M | $109.9M | $129.2M | $158.9M | $164.5M | $175.9M | $195.7M | ||
| Salaries & Wages | $-4.3M | $-5.5M | $-7.7M | $286.0K | $111.0K | $393.0K | $-205.0K | -- | -- | -- | ||
| Depreciation & Amortization | $8.3M | $12.1M | $15.6M | $15.9M | $14.0M | $16.6M | $26.3M | $20.4M | $25.8M | $27.5M | ||
| Depreciation & Amortization | $8.3M | $12.1M | $15.6M | $15.9M | $14.0M | $16.6M | $26.3M | $20.4M | $25.8M | $27.5M | ||
| Amortization | $8.3M | $12.1M | $15.6M | $15.9M | $14.0M | $16.6M | $26.3M | $20.4M | $25.8M | $27.5M | ||
| Other Operating Expenses | $7.9M | $7.5M | $8.0M | $-16.6M | $-3.8M | $-18.0M | $-12.1M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $32.6M | $57.6M | $71.0M | $55.3M | $55.9M | $64.1M | $103.1M | $110.5M | $110.6M | $94.0M | ||
| EBITDA | $52.9M | $106.9M | $98.4M | $85.7M | $98.0M | $125.5M | $140.8M | $156.2M | $166.1M | $153.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | $430.0K | $432.0K | $340.0K | $308.0K | $25.8M | $31.5M | $21.5M | ||
| Intinc | -- | $-7.2M | $-9.8M | $-8.5M | $-6.6M | $-7.4M | $-15.6M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | -- | $-7.2M | $-9.8M | $-8.5M | $-6.6M | $-7.4M | $-15.6M | $-25.8M | $-31.5M | $-21.5M | ||
| Other Income/Expense | $-2.2M | $-26.2M | $44.0K | $243.0K | $-21.0K | $368.0K | $-4.7M | $675.0K | $442.0K | $708.0K | ||
| Other Special Charges | $2.2M | $-229.0K | $-44.0K | $-243.0K | $21.0K | $-368.0K | $-371.0K | $-675.0K | $-442.0K | $-708.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-4.9M | $-346.0K | $-2.0M | $-388.0K | $-33.4M | $-52.4M | $4.4M | $11.8M | $10.5M | $16.1M | ||
| Special Income Charges | $7.2M | $2.3M | $3.1M | $388.0K | $31.7M | $50.5M | $-4.4M | $-11.8M | $-10.5M | $-16.1M | ||
| Impairment of Capital Assets | $-2.3M | $-2.0M | $-1.1M | $200.0K | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $32.5M | $76.1M | $61.3M | $46.2M | $59.7M | $82.1M | $87.5M | $109.6M | $110.6M | $91.1M | ||
| Pre-Tax Income | $32.5M | $76.1M | $61.3M | $45.8M | $48.4M | $56.2M | $87.2M | $83.7M | $79.1M | $69.6M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $10.5M | $13.8M | $10.2M | $5.0M | $3.9M | $5.8M | $13.1M | $10.9M | $15.0M | $15.8M | ||
| NET INCOME | ||||||||||||
| Net Income | $22.0M | $60.1M | $49.1M | $40.8M | $44.5M | $50.3M | $74.1M | $72.9M | $64.1M | $53.8M | ||
| Net Income (Continuing Operations) | $22.0M | $60.1M | $49.1M | $40.8M | $44.5M | $50.3M | $74.1M | $72.9M | $64.1M | $53.8M | ||
| Net Income (Discontinued Operations) | $22.0M | $60.1M | $49.1M | $40.8M | $44.5M | $50.3M | $74.1M | $72.9M | $64.1M | $53.8M | ||
| Net Income (Common Stockholders) | $22.0M | $60.1M | $49.1M | $73.9M | $52.1M | $50.3M | $74.1M | $72.9M | $64.1M | $53.8M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $91.6M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-352.2M | $-463.7M | $-543.3M | $570.8M | $534.7M | $642.7M | $753.4M | $771.2M | $838.7M | $886.6M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $34.7M | $34.8M | $34.9M | $35.0M | $35.1M | $35.4M | $35.7M | $35.8M | $36.0M | $36.6M | ||
| Average Shares Outstanding (Diluted) | $34.9M | $35.3M | $35.5M | $35.5M | $35.7M | $35.8M | $35.9M | $36.0M | $36.1M | $36.7M | ||
| Shares Outstanding | $34.5M | $34.6M | $34.9M | $35.1M | $35.3M | $35.6M | $35.7M | $35.8M | $36.0M | $35.7M | ||
| Basic EPS | $0.63 | $1.14 | $1.46 | $1.16 | $1.27 | $1.42 | $2.08 | $2.03 | $1.78 | $1.47 | ||
| Basic EPS (Continuing Operations) | $0.63 | $1.14 | -- | $1.16 | $1.27 | $1.42 | $2.08 | $2.03 | $1.78 | $1.47 | ||
| Diluted EPS | $0.63 | $1.13 | $1.43 | $1.15 | $1.25 | $1.41 | $2.06 | $2.02 | $1.77 | $1.47 | ||
| Diluted EPS (Continuing Operations) | $0.63 | $1.13 | -- | $1.15 | $1.25 | $1.41 | $2.06 | $2.02 | $1.77 | $1.47 | ||
| OTHER METRICS | ||||||||||||
| Accretion On Preferred Stock | -- | $-20.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Acquisition Expense | -- | -- | -- | $7.9M | $-667.0K | $9.7M | $-24.0K | $1.0M | $3.2M | $6.5M | ||
| Earnings from equity interest | $2.3M | $104.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $2.3M | $104.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $1.7M | $-36.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | -- | $-2.3M | $-2.0M | $417.2M | $476.8M | -- | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | $-4.6M | $-7.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | $1.7M | $1.9M | -- | -- | -- | -- | ||
| Other Gand A | $-4.2M | $-5.5M | $-7.4M | $118.4M | $109.9M | $129.2M | $158.9M | $164.5M | $175.9M | $195.7M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $2.6M | $2.6M | -- | -- | -- | -- | -- | ||
| Other Write Off | $-82.0K | $-358.0K | $-295.0K | $179.0K | $207.0K | $45.0K | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | $-20.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-4.2M | $-5.5M | $-7.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $81.7M | $101.7M | $115.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-4.9M | $-346.0K | $-2.0M | $-388.0K | $-33.4M | $-52.4M | $4.4M | $11.8M | $10.5M | $16.1M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NOVT | $163.29 | +2.2% | 402.92K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |