Merged with Globus Medical in Sep 2023
Company logo

NUVA - NuVasive, Inc.

NASDAQ -> Healthcare -> Medical Devices
San Diego, United States
Type: Equity

NUVA price evolution
NUVA
(in millions $) 30 Jun 2023 31 Mar 2023 31 Jan 2023 30 Sep 2022
Current assets
Cash $82.21 $182.69 $250.16 $238.99
Short term investments
Net receivables $267.11 $250.02 $249.37 $235.58
Inventory $350.81 $345.94 $338.6 $341
Total current assets $728.25 $806.36 $865.21 $843.23
Long term investments
Property, plant & equipment $452.59 $448.75 $441.62 $433.16
Goodwill & intangible assets $808.28 $813.03 $823.95 $812.42
Total noncurrent assets $1361.3 $1360.8 $1359.29 $1331.71
Total investments
Total assets $2089.55 $2167.15 $2224.51 $2174.95
Current liabilities
Accounts payable $118.81 $122.28 $120.33 $119.3
Deferred revenue
Short long term debt $360.79 $459.41 $458.07 $456.92
Total current liabilities $582.58 $674.8 $716.05 $697.4
Long term debt $545.36 $546.48 $445.07 $548.26
Total noncurrent liabilities $614.43 $618.68 $639.57 $645.39
Total debt $906.15 $1005.89 $1006.08 $1005.18
Total liabilities $1197.01 $1293.47 $1355.62 $1342.8
Shareholders' equity
Retained earnings $92.47 $85.1 $86.11 $62.04
Other shareholder equity -$1.26 -$1.39 -$3.25 -$4.36
Total shareholder equity $892.54 $873.68 $868.89 $832.15
(in millions $) 31 Jan 2023 31 Dec 2021 31 Dec 2020 31 Dec 2019
Current assets
Cash $250.16 $247.59 $858.36 $214.53
Short term investments $173.15
Net receivables $249.37 $214.4 $207.07 $211.53
Inventory $338.6 $315.85 $300.62 $312.42
Total current assets $865.21 $802.42 $1562.18 $764.34
Long term investments
Property, plant & equipment $441.62 $406.65 $388.64 $333.25
Goodwill & intangible assets $823.95 $876.14 $711.82 $762.16
Total noncurrent assets $1359.29 $1351.65 $1130.9 $1120.95
Total investments $173.15
Total assets $2224.51 $2154.07 $2693.08 $1885.29
Current liabilities
Accounts payable $20.32 $115.61 $110.4 $97.16
Deferred revenue
Short long term debt $458.07 $9.87 $653.18 $5.57
Total current liabilities $716.05 $200.89 $836.36 $206.92
Long term debt $445.07 $996.58 $877.86 $696.45
Total noncurrent liabilities $639.57 $1157.98 $937.8 $763.17
Total debt $1006.08 $1006.44 $1531.04 $702.02
Total liabilities $1355.62 $1358.87 $1774.16 $970.08
Shareholders' equity
Retained earnings $86.11 $45.71 $45.32 $82.47
Other shareholder equity -$3.25 -$7.79 -$7.58 -$9.42
Total shareholder equity $868.89 $795.21 $918.92 $915.21
(in millions $) 30 Jun 2023 31 Mar 2023 31 Dec 2022 30 Sep 2022
Revenue
Total revenue $317.79 $307.71 $305.45 $295.28
Cost of revenue $89.47 $86.37 $90.78 $80.87
Gross Profit $228.31 $221.34 $214.67 $214.41
Operating activities
Research & development $28.65 $24.57 $25.59 $23.67
Selling, general & administrative $163.86 $176.19 $159.11 $154
Total operating expenses $210.35 $214.18 $198 $192.64
Operating income $17.96 $7.17 $16.67 $21.77
Income from continuing operations
EBIT $18.49 $4.56 $36.34 $1.54
Income tax expense $5.12 $1.19 $7.92 -$0.84
Interest expense $6.01 $4.38 $4.34 $4.35
Net income
Net income $7.36 -$1.01 $24.08 -$1.98
Income (for common shares) $7.36 -$1.01 $24.08 -$1.98
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Revenue
Total revenue $1201.94 $1138.99 $1050.58 $1168.07
Cost of revenue $336.51 $322.28 $321.63 $312.36
Gross Profit $865.43 $816.71 $728.95 $855.71
Operating activities
Research & development $98.52 $92.63 $79.84 $72.38
Selling, general & administrative $634.1 $610.09 $547.2 $611.18
Total operating expenses $782 $828.74 $690.65 $732.66
Operating income $83.44 -$12.03 $38.3 $123.05
Income from continuing operations
EBIT $69.75 -$37.33 $22.92 $119.04
Income tax expense $11.91 $5.7 -$10.39 $15.28
Interest expense $17.42 $21.06 $70.47 $38.52
Net income
Net income $40.41 -$64.09 -$37.15 $65.23
Income (for common shares) $40.41 -$64.09 -$37.15 $65.23
(in millions $) 30 Jun 2023 31 Mar 2023 31 Dec 2022 30 Sep 2022
Net income $7.36 -$1.01 $24.08 -$1.98
Operating activities
Depreciation $32.92 $33.47 $36.83 $36.91
Business acquisitions & disposals -$3.08 -$8.67 -$1.15
Stock-based compensation $7.95 $6.91 $9.46 $4.82
Total cash flows from operations $36.52 $1.97 $46.77 $54.26
Investing activities
Capital expenditures -$34.01 -$35.15 -$32.11 -$38.38
Investments
Total cash flows from investing -$40.09 -$35.15 -$40.98 -$39.52
Financing activities
Dividends paid
Sale and purchase of stock $3.42 -$2.96 $2.1 -$0.12
Net borrowings -$100
Total cash flows from financing -$96.8 -$34.9 $1.58 -$0.5
Effect of exchange rate -$0.1 $0.62 $3.79 -$2.72
Change in cash and equivalents -$100.48 -$67.46 $11.16 $11.52
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Net income $40.41 -$64.09 -$37.15 $65.23
Operating activities
Depreciation $147.03 $149.52 $140.94 $135.59
Business acquisitions & disposals -$15.07 -$195.81 -$4.1
Stock-based compensation $28.6 $25.29 $18.14 $30.3
Total cash flows from operations $169.12 $182.17 $185.91 $235.29
Investing activities
Capital expenditures -$139.23 -$111.11 -$105.73 -$122.88
Investments $173.02 -$172.34
Total cash flows from investing -$155.19 -$136.06 -$281.93 -$134.48
Financing activities
Dividends paid
Sale and purchase of stock $0.14 -$2.6 $19.42 -$8.06
Net borrowings -$649.43 $873.85
Total cash flows from financing -$8.59 -$653.35 $736.66 -$6.64
Effect of exchange rate -$2.76 -$3.54 $3.2 $0.13
Change in cash and equivalents $2.57 -$610.78 $643.84 $94.29
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding 52.45M
Revenue $1.23B
EBITDA $201.06M
EBIT $60.92M
Net Income $28.45M
Revenue Q/Q 2.36%
Revenue Y/Y 4.44%
P/E ratio 0.00
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 0.00
Book/Share 17.04
Cash/Share 1.57
EPS $0.54
ROA 1.31%
ROE 3.28%
Debt/Equity 1.56
Net debt/EBITDA 5.54
Current ratio 1.25
Quick ratio 0.65