XNYSNVRO
Market cap123mUSD
Jan 10, Last price
3.29USD
1D
-5.73%
1Q
-31.88%
Jan 2017
-95.47%
IPO
-87.00%
Name
Nevro Corp
Chart & Performance
Profile
Nevro Corp., a medical device company, provides products for patients suffering from chronic pain in the United States and internationally. The company develops and commercializes the Senza spinal cord stimulation system, an evidence-based neuromodulation platform for the treatment of chronic pain, as well as Senza II and Senza Omnia systems. It also provides 10 kHz Therapy, which delivers neuromodulation solutions for treating chronic pain based on available clinical evidence. The company sells its products through its direct sales force, and a network of sales agents and independent distributors. Nevro Corp. was incorporated in 2006 and is headquartered in Redwood City, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 425,174 4.63% | 406,365 5.03% | |||||||
Cost of revenue | 189,532 | 183,063 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 235,642 | 223,302 | |||||||
NOPBT Margin | 55.42% | 54.95% | |||||||
Operating Taxes | (5,646) | 1,263 | |||||||
Tax Rate | 0.57% | ||||||||
NOPAT | 241,288 | 222,039 | |||||||
Net income | (92,213) -3,172.74% | 3,001 -102.28% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 6,540 | (2,457) | |||||||
BB yield | -0.84% | 0.17% | |||||||
Debt | |||||||||
Debt current | 5,722 | 5,195 | |||||||
Long-term debt | 220,739 | 207,459 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 43,088 | 2,157 | |||||||
Net debt | (96,262) | (162,337) | |||||||
Cash flow | |||||||||
Cash from operating activities | (58,829) | 24,675 | |||||||
CAPEX | (8,594) | (7,542) | |||||||
Cash from investing activities | (7,204) | 64,290 | |||||||
Cash from financing activities | 49,534 | (2,457) | |||||||
FCF | 225,985 | 201,606 | |||||||
Balance | |||||||||
Cash | 322,723 | 374,385 | |||||||
Long term investments | 606 | ||||||||
Excess cash | 301,464 | 354,673 | |||||||
Stockholders' equity | (699,617) | (610,256) | |||||||
Invested Capital | 1,257,677 | 1,136,737 | |||||||
ROIC | 20.15% | 19.67% | |||||||
ROCE | 42.23% | 42.41% | |||||||
EV | |||||||||
Common stock shares outstanding | 35,981 | 35,525 | |||||||
Price | 21.52 -45.66% | 39.60 -51.15% | |||||||
Market cap | 774,320 -44.96% | 1,406,800 -50.17% | |||||||
EV | 678,058 | 1,244,463 | |||||||
EBITDA | 247,177 | 233,629 | |||||||
EV/EBITDA | 2.74 | 5.33 | |||||||
Interest | 8,014 | 6,432 | |||||||
Interest/NOPBT | 3.40% | 2.88% |