…
Illumina, Inc. offers sequencing- and array-based solutions for genetic and genomic analysis in the United States, Singapore, the United Kingdom, and internationally. It operates through Core Illumina and GRAIL segments. The company offers sequencing and array-based instruments and consumables, which include reagents, flow cells, and library preparation; whole-genome sequencing kits, which sequence entire genomes of various size and complexity; and targeted resequencing kits, which sequence exomes, specific genes, and RNA or other genomic regions of interest. It also provides whole-genome sequencing, genotyping, noninvasive prenatal testing, and product support services; and Galleri, a multi-cancer early detection test. In addition, the company is developing solutions to help accelerate cancer diagnoses, blood-based detection for minimal residual disease, and other post-diagnostic applications. The company serves genomic research centers, academic institutions, government laboratories, and hospitals, as well as pharmaceutical, biotechnology, commercial molecular diagnostic laboratories, and consumer genomics companies. It markets and distributes its products directly to customers, as well as through life-science distributors. Illumina, Inc. was incorporated in 1998 and is based in San Diego, California.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
Illumina makes DNA sequencing systems, consumables and analytics used in research and clinical genomics. Long-term growth drivers include broader clinical adoption of genomics, recurring consumables tied to its installed base and periodic platform upgrades which may benefit revenue visibility. The company’s market leadership and high switching costs could support durable cashflows.
Key risks include customer and product-concentration and cyclicality of capital-equipment sales, intense competition and pricing pressure, and exposure to patent, regulatory and legal disputes.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | -4336.00M | 884.00M | 856.00M | 1118.00M | 894.00M |
| Minority interest | - | 0.00M | 0.00M | -12.00M | -44.00M |
| Net income | -4404.00M | 762.00M | 656.00M | 1002.00M | 826.00M |
| Selling general administrative | 1297.00M | 2092.00M | 941.00M | 835.00M | 794.00M |
| Gross profit | 2972.00M | 3154.00M | 2203.00M | 2467.00M | 2300.00M |
| Reconciled depreciation | 394.00M | 251.00M | 187.00M | 188.00M | 179.00M |
| Ebit | -4179.00M | -123.00M | 393.00M | 985.00M | 704.00M |
| Ebitda | -3785.00M | 128.00M | 580.00M | 1173.00M | 883.00M |
| Depreciation and amortization | 394.00M | 251.00M | 187.00M | 188.00M | 179.00M |
| Non operating income net other | -157.00M | 1068.00M | 325.00M | 185.00M | 68.00M |
| Operating income | -4179.00M | -123.00M | 393.00M | 985.00M | 883.00M |
| Other operating expenses | 4230.00M | 4649.00M | 2659.00M | 2558.00M | 2450.00M |
| Interest expense | 26.00M | 61.00M | 49.00M | 52.00M | 57.00M |
| Tax provision | 68.00M | 122.00M | 200.00M | 128.00M | 112.00M |
| Interest income | 11.00M | 919.00M | 41.00M | 75.00M | 44.00M |
| Net interest income | -15.00M | -61.00M | -8.00M | 23.00M | -13.00M |
| Extraordinary items | - | - | - | - | -11.00M |
| Non recurring | 4533.00M | - | - | - | - |
| Income tax expense | 68.00M | 122.00M | 200.00M | 128.00M | 112.00M |
| Total revenue | 4584.00M | 4526.00M | 3239.00M | 3543.00M | 3333.00M |
| Total operating expenses | 7151.00M | 3277.00M | 1623.00M | 1482.00M | 1417.00M |
| Cost of revenue | 1612.00M | 1372.00M | 1036.00M | 1076.00M | 1033.00M |
| Total other income expense net | -8829.00M | 1007.00M | 463.00M | 133.00M | 11.00M |
| Net income from continuing ops | -4404.00M | 762.00M | 656.00M | 990.00M | 782.00M |
| Net income applicable to common shares | -4404.00M | 762.00M | 656.00M | 1002.00M | 826.00M |
| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 10111.00M | 12252.00M | 15217.00M | 7585.00M | 7316.00M |
| Intangible assets | 2993.00M | 3285.00M | 3250.00M | 142.00M | 145.00M |
| Other current assets | 216.00M | 285.00M | 295.00M | 152.00M | 105.00M |
| Total liab | 4366.00M | 5653.00M | 4477.00M | 2891.00M | 2703.00M |
| Total stockholder equity | 5745.00M | 6599.00M | 10740.00M | 4694.00M | 4613.00M |
| Deferred long term liab | - | 705.00M | 705.00M | - | - |
| Other current liab | 987.00M | 987.00M | 456.00M | 355.00M | 304.00M |
| Common stock | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
| Capital stock | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
| Retained earnings | -19.00M | 1142.00M | 5485.00M | 4723.00M | 4067.00M |
| Other liab | - | 649.00M | 915.00M | 303.00M | 202.00M |
| Good will | 2545.00M | 3239.00M | 7113.00M | 897.00M | 824.00M |
| Other assets | - | 212.00M | 445.00M | 609.00M | 179.00M |
| Cash | 1048.00M | 2011.00M | 1232.00M | 1810.00M | 2042.00M |
| Cash and equivalents | - | 2011.00M | 1232.00M | 1810.00M | - |
| Total current liabilities | 1570.00M | 2773.00M | 1093.00M | 1244.00M | 665.00M |
| Current deferred revenue | 252.00M | 245.00M | 234.00M | 186.00M | 167.00M |
| Net debt | 1214.00M | 1468.00M | 1237.00M | 45.00M | -206.00M |
| Short term debt | 86.00M | 1248.00M | 71.00M | 511.00M | 45.00M |
| Short long term debt | - | 1248.00M | - | 511.00M | - |
| Short long term debt total | 2262.00M | 3479.00M | 2469.00M | 1855.00M | 1836.00M |
| Other stockholder equity | 5763.00M | 5452.00M | 5236.00M | -33.00M | 539.00M |
| Property plant equipment | - | 1091.00M | 1696.00M | 922.00M | 889.00M |
| Total current assets | 2609.00M | 3561.00M | 2713.00M | 4483.00M | 4451.00M |
| Long term investments | - | - | - | - | 273.00M |
| Net tangible assets | - | 4058.00M | 377.00M | 4326.00M | 4339.00M |
| Short term investments | 6.00M | 26.00M | 107.00M | 1662.00M | 1372.00M |
| Net receivables | 752.00M | 671.00M | 648.00M | 487.00M | 573.00M |
| Long term debt | 1489.00M | 1487.00M | 1695.00M | 673.00M | 1141.00M |
| Inventory | 587.00M | 568.00M | 431.00M | 372.00M | 359.00M |
| Accounts payable | 245.00M | 293.00M | 332.00M | 192.00M | 149.00M |
| Accumulated other comprehensive income | -1.00M | 3.00M | 17.00M | 2.00M | 5.00M |
| Common stock total equity | - | 2.00M | 2.00M | 2.00M | 2.00M |
| Retained earnings total equity | - | 1142.00M | 5485.00M | 4723.00M | 4067.00M |
| Treasury stock | - | - | -3702.00M | -3848.00M | -3021.00M |
| Non currrent assets other | 217.00M | 423.00M | 445.00M | 589.00M | 388.00M |
| Non current assets total | 7502.00M | 8691.00M | 12504.00M | 3102.00M | 2865.00M |
| Capital lease obligations | 773.00M | 744.00M | 774.00M | 671.00M | 740.00M |
| Long term debt total | - | 1487.00M | 1695.00M | 673.00M | 1141.00M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -591.00M | -1069.00M | -143.00M | 1003.00M | -1402.00M |
| Change to liabilities | 324.00M | 174.00M | 60.00M | -112.00M | 144.00M |
| Total cashflows from investing activities | -591.00M | -1069.00M | -554.00M | 745.00M | -1813.00M |
| Net borrowings | 991.00M | 471.00M | 471.00M | -550.00M | 731.00M |
| Total cash from financing activities | 1000.00M | -51.00M | -766.00M | -897.00M | 594.00M |
| Change to operating activities | 389.00M | 10.00M | -44.00M | -126.00M | 95.00M |
| Net income | -4404.00M | 762.00M | 656.00M | 990.00M | 782.00M |
| Change in cash | 779.00M | -578.00M | -232.00M | 898.00M | -81.00M |
| Begin period cash flow | 1232.00M | 1810.00M | 2042.00M | 1144.00M | 1225.00M |
| End period cash flow | 2011.00M | 1232.00M | 1810.00M | 2042.00M | 1144.00M |
| Total cash from operating activities | 392.00M | 545.00M | 1080.00M | 1051.00M | 1142.00M |
| Issuance of capital stock | 63.00M | 60.00M | 61.00M | 59.00M | 46.00M |
| Depreciation | 394.00M | 251.00M | 187.00M | 188.00M | 179.00M |
| Other cashflows from investing activities | -305.00M | -1069.00M | -222.00M | -49.00M | -115.00M |
| Dividends paid | - | - | - | - | 735.00M |
| Change to inventory | -135.00M | -58.00M | -12.00M | 25.00M | -53.00M |
| Change to account receivables | -12.00M | -164.00M | 89.00M | -58.00M | -105.00M |
| Sale purchase of stock | 63.00M | 60.00M | -736.00M | -324.00M | -201.00M |
| Other cashflows from financing activities | 937.00M | 406.00M | -91.00M | -82.00M | 1488.00M |
| Change to netincome | 4069.00M | -288.00M | 124.00M | 105.00M | 158.00M |
| Capital expenditures | 466.00M | 208.00M | 189.00M | 209.00M | 296.00M |
| Change receivables | -12.00M | -164.00M | 89.00M | -58.00M | -105.00M |
| Cash flows other operating | 156.00M | -264.00M | -64.00M | -133.00M | -4.00M |
| Exchange rate changes | - | - | - | - | -4.00M |
| Cash and cash equivalents changes | 801.00M | -575.00M | -240.00M | 899.00M | -81.00M |
| Change in working capital | 204.00M | -152.00M | 73.00M | -194.00M | -18.00M |
| Stock based compensation | 366.00M | 754.00M | 194.00M | 194.00M | 193.00M |
| Other non cash items | 3855.00M | -994.00M | -147.00M | -138.00M | 24.00M |
| Free cash flow | -74.00M | 337.00M | 891.00M | 842.00M | 846.00M |
Sector: Healthcare Industry: Diagnostics & Research
|
Stock Name
|
Change
(USD) |
Price
(USD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| ILMN Illumina Inc |
- -% |
238.21 | - | 129.87 | 4.49 | 3.52 | 4.76 | -35.27 |
| TMO Thermo Fisher Scientific Inc |
15.69 2.30% |
698.34 | 34.71 | 23.87 | 4.62 | 4.43 | 5.29 | 20.89 |
| DHR Danaher Corporation |
2.14 0.94% |
230.11 | 29.09 | 28.01 | 5.67 | 3.20 | 6.00 | 19.09 |
| WUXIF WuXi AppTec Co. Ltd |
- -% |
23.25 | 22.29 | 17.95 | 1.53 | 5.98 | 8.39 | 14.30 |
| WUXAY WuXi AppTec Co. Ltd |
-0.81 3.50% |
22.35 | 23.28 | 18.73 | 1.51 | 6.24 | 8.39 | 14.30 |
Illumina, Inc. offers sequencing- and array-based solutions for genetic and genomic analysis in the United States, Singapore, the United Kingdom, and internationally. It operates through Core Illumina and GRAIL segments. The company offers sequencing and array-based instruments and consumables, which include reagents, flow cells, and library preparation; whole-genome sequencing kits, which sequence entire genomes of various size and complexity; and targeted resequencing kits, which sequence exomes, specific genes, and RNA or other genomic regions of interest. It also provides whole-genome sequencing, genotyping, noninvasive prenatal testing, and product support services; and Galleri, a multi-cancer early detection test. In addition, the company is developing solutions to help accelerate cancer diagnoses, blood-based detection for minimal residual disease, and other post-diagnostic applications. The company serves genomic research centers, academic institutions, government laboratories, and hospitals, as well as pharmaceutical, biotechnology, commercial molecular diagnostic laboratories, and consumer genomics companies. It markets and distributes its products directly to customers, as well as through life-science distributors. Illumina, Inc. was incorporated in 1998 and is based in San Diego, California.
| Name | Title | Year Born |
|---|---|---|
| Mr. Francis A. deSouza | CEO & Director | 1971 |
| Dr. Alexander Aravanis M.D., Ph.D. | CTO & Head of Research and Product Devel. | 1977 |
| Mr. Charles E. Dadswell | Sr. VP, Gen. Counsel & Sec. | 1959 |
| Ms. Susan H. Tousi | Chief Commercial Officer | 1969 |
| Stephanie Campos | Pres | NA |
| Dr. Joydeep Goswami M.B.A., Ph.D. | Chief Strategy & Corp. Devel. Officer and Interim CFO | 1971 |
| Mr. Kevin Carl Pegels | Chief of Global Operations | NA |
| Mr. Scott Ericksen | VP & Chief Accounting Officer | 1972 |
| Ms. Carissa Rollins | Chief Information Officer | NA |
| Ms. Sallilyn Schwartz | VP of Investor Relations | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.