Nova Ltd.
Nova Ltd. designs, develops, produces, and sells process control systems used in the manufacture of semiconductors in Israel, Taiwan, the United States, China, Korea, and internationally. Its product portfolio includes a set of metrology platforms for di…
Semiconductors
IL, Rehovot [HQ]
NVMI/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39.00 | 86.00 | 102.00 | 96.00 | 111.00 | 120.00 | 148.00 | 163.00 | 221.00 | 251.00 | 224.00 | 269.00 | 416.00 | 570.00 | 517.00 | |
|
EPS
|
0.14 | 0.91 | 1.07 | 0.44 | 0.39 | 0.68 | 0.58 | 0.35 | 1.68 | 1.94 | 1.26 | 1.71 | 3.28 | 4.89 | 4.73 | |
| Diluted in mil. | 0.13 | 0.86 | 1.04 | 0.43 | 0.38 | 0.67 | 0.57 | 0.35 | 1.63 | 1.89 | 1.23 | 1.65 | 3.12 | 4.40 | 4.25 | |
|
Profit
|
17.00 | 47.00 | 57.00 | 51.00 | 59.00 | 63.00 | 77.00 | 75.00 | 131.00 | 145.00 | 121.00 | 152.00 | 237.00 | 322.00 | 293.00 | |
| Gross Margin | 44.73 | 54.74 | 56.40 | 53.19 | 52.97 | 52.74 | 51.90 | 45.93 | 59.10 | 57.83 | 54.16 | 56.77 | 57.04 | 56.49 | 56.61 | |
| Pre Tax | 2.00 | 22.00 | 25.00 | 11.00 | 13.00 | 17.00 | 12.00 | 11.00 | 60.00 | 63.00 | 39.00 | 56.00 | 109.00 | 158.00 | 154.00 | |
| Profit Margin | 6.69 | 25.60 | 24.91 | 12.43 | 11.68 | 14.49 | 8.23 | 6.94 | 27.07 | 25.26 | 17.56 | 20.97 | 26.26 | 27.76 | 29.87 | |
| ETR | -6.20 | -1.38 | -9.76 | 1.04 | 19.28 | -6.74 | -28.64 | 15.27 | 22.69 | 14.27 | 10.93 | 15.20 | 14.78 | 11.49 | 11.89 | |
| Net | 2.00 | 22.00 | 28.00 | 11.00 | 10.00 | 18.00 | 15.00 | 9.00 | 46.00 | 54.00 | 35.00 | 47.00 | 93.00 | 140.00 | 136.00 | |
| Profit Margin | 6.69 | 25.60 | 27.34 | 12.30 | 9.43 | 15.46 | 10.59 | 5.88 | 20.93 | 21.65 | 15.64 | 17.78 | 22.37 | 24.57 | 26.32 | |
| EBITDA | 3.00 | 23.00 | 26.00 | 13.00 | 15.00 | 20.00 | 26.00 | 16.00 | 63.00 | 68.00 | 46.00 | 65.00 | 121.00 | 164.00 | 142.00 | |
| EBITDA Margin | 9.47 | 26.70 | 25.69 | 13.90 | 14.22 | 17.30 | 17.85 | 10.36 | 28.83 | 27.13 | 20.81 | 24.24 | 29.16 | 28.84 | 27.53 | |
| Operating Income | 2.00 | 21.00 | 24.00 | 10.00 | 12.00 | 16.00 | 11.00 | 10.00 | 57.00 | 60.00 | 36.00 | 55.00 | 112.00 | 149.00 | 132.00 | |
| Operating Margin | 6.28 | 25.25 | 24.04 | 11.01 | 11.06 | 14.02 | 7.80 | 6.20 | 26.05 | 24.07 | 16.19 | 20.63 | 27.01 | 26.27 | 25.54 | |
| Interest Income | - - | - - | - - | 1.00 | - - | - - | - - | 1.00 | 2.00 | 2.00 | 3.00 | 4.00 | 2.00 | 6.00 | 22.00 | |
| Loss | -36.00 | -64.00 | -78.00 | -85.00 | -99.00 | -103.00 | -134.00 | -153.00 | -164.00 | -190.00 | -188.00 | -213.00 | -303.00 | -420.00 | -385.00 | |
| Cost of Revenue | -21.00 | -39.00 | -44.00 | -45.00 | -52.00 | -57.00 | -71.00 | -88.00 | -90.00 | -105.00 | -103.00 | -116.00 | -178.00 | -248.00 | -224.00 | |
|
Operating Expenses
|
-15.00 | -25.00 | -33.00 | -40.00 | -46.00 | -46.00 | -62.00 | -65.00 | -73.00 | -84.00 | -85.00 | -97.00 | -124.00 | -172.00 | -160.00 | |
| R&D | -6.00 | -12.00 | -18.00 | -24.00 | -29.00 | -29.00 | -39.00 | -34.00 | -38.00 | -45.00 | -44.00 | -53.00 | -65.00 | -90.00 | -88.00 | |
| G&A | -2.00 | -2.00 | -3.00 | -3.00 | -5.00 | -4.00 | -5.00 | -6.00 | -8.00 | -8.00 | -10.00 | -12.00 | -17.00 | -23.00 | -20.00 | |
| SG&A | -8.00 | -13.00 | -14.00 | -15.00 | -17.00 | -17.00 | -21.00 | -27.00 | -31.00 | -36.00 | -38.00 | -41.00 | -56.00 | -75.00 | -72.00 | |
| S&M | -6.00 | -10.00 | -11.00 | -11.00 | -11.00 | -12.00 | -15.00 | -20.00 | -23.00 | -27.00 | -28.00 | -29.00 | -39.00 | -52.00 | -52.00 | |
| Depreciation and Amortization | -1.00 | -1.00 | -1.00 | -2.00 | -3.00 | -3.00 | -9.00 | -6.00 | -6.00 | -7.00 | -10.00 | -9.00 | -8.00 | -14.00 | -10.00 | |
| Interest Expenses | - - | - - | - - | -1.00 | - - | - - | - - | -1.00 | -2.00 | -2.00 | - - | - - | -4.00 | -1.00 | -1.00 | |
| Other Expenses | - - | - - | - - | -1.00 | - - | - - | -2.00 | -1.00 | -2.00 | -2.00 | -3.00 | - - | -3.00 | -8.00 | -22.00 | |
|
WA Shares Outstanding
|
19.00 | 24.00 | 26.00 | 26.00 | 27.00 | 27.00 | 27.00 | 27.00 | 27.00 | 28.00 | 27.00 | 28.00 | 28.00 | 28.00 | 28.00 | |
| Diluted | 20.00 | 25.00 | 26.00 | 27.00 | 27.00 | 27.00 | 27.00 | 27.00 | 28.00 | 28.00 | 28.00 | 28.00 | 29.00 | 31.00 | 32.00 |