Financhill
Sell
42

ITCI Quote, Financials, Valuation and Earnings

Last price:
$94.86
Seasonality move :
2.9%
Day range:
$86.25 - $98.40
52-week range:
$62.78 - $98.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
15.58x
P/B ratio:
8.79x
Volume:
4.1M
Avg. volume:
586.4K
1-year change:
40.38%
Market cap:
$10.1B
Revenue:
$462.2M
EPS (TTM):
-$0.87
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $22.5M $81.7M $249.1M $462.2M
Revenue Growth (YoY) -- -- 262.65% 204.91% 85.51%
 
Cost of Revenues -- $1.9M $8M $20.4M $33.7M
Gross Profit -- $20.6M $73.7M $228.7M $428.4M
Gross Profit Margin -- 91.59% 90.17% 91.79% 92.7%
 
R&D Expenses $89.1M $65.8M $88.8M $134.7M $180.1M
Selling, General & Admin $64.9M $186.4M $272.6M $358.8M $409.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $154M $251.9M $359.4M $492.3M $587.8M
Operating Income -$154M -$231.2M -$285.7M -$263.6M -$159.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$147.7M -$227M -$284.1M -$256.3M -$139M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6K $14K $6K $6K $636K
Net Income to Company -$147.7M -$227M -$284.1M -$256.3M -$139.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$147.7M -$227M -$284.1M -$256.3M -$139.7M
 
Basic EPS (Cont. Ops) -$2.68 -$3.23 -$3.50 -$2.72 -$1.46
Diluted EPS (Cont. Ops) -$2.68 -$3.23 -$3.50 -$2.72 -$1.46
Weighted Average Basic Share $55.2M $70.4M $81.3M $94M $95.9M
Weighted Average Diluted Share $55.2M $70.4M $81.3M $94M $95.9M
 
EBITDA -$153.5M -$230.7M -$285.2M -$263M -$158.9M
EBIT -$154M -$231.2M -$285.7M -$263.6M -$159.4M
 
Revenue (Reported) -- $22.5M $81.7M $249.1M $462.2M
Operating Income (Reported) -$154M -$231.2M -$285.7M -$263.6M -$159.4M
Operating Income (Adjusted) -$154M -$231.2M -$285.7M -$263.6M -$159.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.4M $21.6M $71.9M $125.8M $175.2M
Revenue Growth (YoY) -- 193.22% 232.64% 75.05% 39.23%
 
Cost of Revenues $556.1K $2M $5.9M $9.1M $15.3M
Gross Profit $6.8M $19.6M $66M $116.7M $159.9M
Gross Profit Margin 92.45% 90.74% 91.86% 92.74% 91.26%
 
R&D Expenses $10.3M $27M $33.3M $41.6M $66.8M
Selling, General & Admin $52.5M $70.5M $88.4M $105.2M $132.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $62.7M $96.9M $121.6M $146.4M $198.7M
Operating Income -$55.9M -$77.3M -$55.6M -$29.7M -$38.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$55.2M -$76.9M -$53.5M -$24.2M -$26M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$23K $1K $43K $374K
Net Income to Company -$55.2M -$76.9M -$53.5M -$24.3M -$26.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$55.2M -$76.9M -$53.5M -$24.3M -$26.3M
 
Basic EPS (Cont. Ops) -$0.79 -$0.95 -$0.57 -$0.25 -$0.25
Diluted EPS (Cont. Ops) -$0.79 -$0.95 -$0.57 -$0.25 -$0.25
Weighted Average Basic Share $69.5M $81.4M $94.5M $96.1M $105.8M
Weighted Average Diluted Share $69.5M $81.4M $94.5M $96.1M $105.8M
 
EBITDA -$55.8M -$77.2M -$55.5M -$29.6M -$38.7M
EBIT -$55.9M -$77.3M -$55.6M -$29.7M -$38.8M
 
Revenue (Reported) $7.4M $21.6M $71.9M $125.8M $175.2M
Operating Income (Reported) -$55.9M -$77.3M -$55.6M -$29.7M -$38.8M
Operating Income (Adjusted) -$55.9M -$77.3M -$55.6M -$29.7M -$38.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $68.6M $187.2M $418.1M $612.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $6.6M $16.2M $29.8M $47.3M
Gross Profit $9.4M $62M $171M $388.3M $565.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $70.5M $73.7M $130.3M $163.2M $216.6M
Selling, General & Admin $150.8M $251.3M $343.8M $399.8M $471.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $221M $323M $473.2M $561M $687.1M
Operating Income -$211.7M -$261M -$302.2M -$172.7M -$121.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$206.9M -$259.1M -$298M -$154.9M -$85.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3K $16.7K $6K $188K $1.2M
Net Income to Company -$206.9M -$259.1M -$298M -$155.1M -$86.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$206.9M -$259.1M -$298M -$155.1M -$86.4M
 
Basic EPS (Cont. Ops) -$3.22 -$3.21 -$3.32 -$1.61 -$0.87
Diluted EPS (Cont. Ops) -$3.22 -$3.21 -$3.32 -$1.61 -$0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$211.1M -$260.5M -$301.6M -$172.2M -$121.1M
EBIT -$211.7M -$261M -$302.2M -$172.7M -$121.6M
 
Revenue (Reported) -- $68.6M $187.2M $418.1M $612.8M
Operating Income (Reported) -$211.7M -$261M -$302.2M -$172.7M -$121.6M
Operating Income (Adjusted) -$211.7M -$261M -$302.2M -$172.7M -$121.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.1M $56.2M $161.7M $330.7M $481.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $754K $5.5M $13.7M $23M $36.6M
Gross Profit $9.4M $50.7M $148M $307.6M $444.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $51.5M $59.4M $100.9M $129.4M $165.8M
Selling, General & Admin $128M $192.9M $264.2M $305.1M $366.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $179.3M $250.4M $364.3M $432.9M $532.2M
Operating Income -$169.9M -$199.7M -$216.2M -$125.3M -$87.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$166.3M -$198.4M -$212.2M -$110.9M -$57M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3K $6K $6K $188K $790K
Net Income to Company -$166.3M -$198.4M -$212.2M -$111.1M -$57.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$166.3M -$198.4M -$212.2M -$111.1M -$57.8M
 
Basic EPS (Cont. Ops) -$2.48 -$2.45 -$2.27 -$1.16 -$0.57
Diluted EPS (Cont. Ops) -$2.48 -$2.45 -$2.27 -$1.16 -$0.57
Weighted Average Basic Share $201.1M $243.5M $281.4M $287.2M $306.4M
Weighted Average Diluted Share $201.1M $243.5M $281.4M $287.2M $306.4M
 
EBITDA -$169.5M -$199.3M -$215.7M -$124.9M -$87.1M
EBIT -$169.9M -$199.7M -$216.2M -$125.3M -$87.5M
 
Revenue (Reported) $10.1M $56.2M $161.7M $330.7M $481.3M
Operating Income (Reported) -$169.9M -$199.7M -$216.2M -$125.3M -$87.5M
Operating Income (Adjusted) -$169.9M -$199.7M -$216.2M -$125.3M -$87.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $107.6M $60M $92.4M $148.6M $147.8M
Short Term Investments $116.4M $597.4M $320M $443.3M $350.2M
Accounts Receivable, Net -- $10.8M $20.2M $75.2M $114M
Inventory -- $7.1M $7.9M $23.9M $11.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.3M $14.2M $25.4M $45.2M $42.4M
Total Current Assets $230.3M $690.9M $467.3M $738M $667.8M
 
Property Plant And Equipment $20.5M $26.3M $22.6M $16.7M $14.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $86.1K $86.1K $86K $86K $45.9M
Total Assets $251.2M $717.3M $489.9M $754.8M $728.3M
 
Accounts Payable $7.4M $5.5M $8.7M $10.4M $11.5M
Accrued Expenses $16.1M $10.9M $17M $45.3M $81.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $5.5M $6.7M $4.6M $3.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.2M $36.9M $53.4M $83.2M $123.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $56.2M $60.5M $72M $98.7M $136.9M
 
Common Stock $5.6K $8.1K $8K $9K $10K
Other Common Equity Adj $128.3K $480.6K -$364K -$4.2M $104K
Common Equity $195M $656.9M $417.9M $656.1M $591.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $195M $656.9M $417.9M $656.1M $591.4M
 
Total Liabilities and Equity $251.2M $717.3M $489.9M $754.8M $728.3M
Cash and Short Terms $224M $657.4M $412.3M $591.9M $497.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $301M $106.1M $135.4M $99.4M $464.3M
Short Term Investments $421M $371.2M $493.4M $393.6M $542.3M
Accounts Receivable, Net $7.5M $16.9M $61.5M $102.7M $145.6M
Inventory $2.9M $8.2M $23.6M $43M $23.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.1M $29.5M $44.1M $62M $94.3M
Total Current Assets $744.9M $533.2M $759.8M $702.4M $1.3B
 
Property Plant And Equipment $26.3M $23.6M $22.2M $15.2M $16M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $86.1K $86.1K $86K $86K $36.7M
Total Assets $771.3M $557M $782M $717.7M $1.3B
 
Accounts Payable $8.6M $12M $14.2M $10.6M $10.3M
Accrued Expenses $12.2M $16.9M $34.8M $63.4M $122.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.3M $6.1M $7.2M $3.6M $4.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38M $49.9M $77.4M $103.1M $166.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $61.9M $70.2M $96.6M $117M $179.6M
 
Common Stock $8K $8.1K $9K $10K $11K
Other Common Equity Adj $768.7K $94.2K -$5.5M -$1.3M $1.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $709.4M $486.8M $685.4M $600.7M $1.1B
 
Total Liabilities and Equity $771.3M $557M $782M $717.7M $1.3B
Cash and Short Terms $721.9M $477.3M $628.7M $493M $1B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$147.7M -$227M -$284.1M -$256.3M -$139.7M
Depreciation & Amoritzation $477.1K $528K $533K $656K $528K
Stock-Based Compensation $20.8M $24.1M $34.3M $43M $52.8M
Change in Accounts Receivable -- -$10.8M -$9.4M -$55M -$38.8M
Change in Inventories -- -$7.1M -$892K -$16M -$26.3M
Cash From Operations -$128M -$230.1M -$259.5M -$270.2M -$124.2M
 
Capital Expenditures $700.4K $267K $325K $778K $269K
Cash Acquisitions -- -- -- -- --
Cash From Investing $177.4M -$480.3M $280.3M -$128.4M $105.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.2M $664.2M $11.5M $455.2M $17.8M
 
Beginning Cash (CF) $54.9M $107.6M $61.4M $93.8M $150.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.7M -$46.2M $32.3M $56.6M -$848K
Ending Cash (CF) $107.6M $61.4M $93.8M $150.4M $149.5M
 
Levered Free Cash Flow -$128.7M -$230.3M -$259.9M -$271M -$124.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$55.2M -$76.9M -$53.5M -$24.3M -$26.3M
Depreciation & Amoritzation $121K $134K $170K $135K $138K
Stock-Based Compensation $6.9M $9.5M $11.8M $14.3M $17.5M
Change in Accounts Receivable -$5.1M -$1.7M -$14.6M -$6.7M $106K
Change in Inventories -$612.1K -$399K $1.4M -$1.1M -$1.4M
Cash From Operations -$63.6M -$79.3M -$53.4M -$25.3M -$26.5M
 
Capital Expenditures $169.9K $309K $117K $268K $696K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$143.2M $63.8M $106.2M -$20.2M -$209.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $378.5M $591K $5.7M $2.6M $6.7M
 
Beginning Cash (CF) $130.7M $122.4M $78.6M $144M $695.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $171.7M -$14.9M $58.5M -$42.9M -$229M
Ending Cash (CF) $302.4M $107.5M $137.1M $101.2M $466.1M
 
Levered Free Cash Flow -$63.7M -$79.6M -$53.5M -$25.5M -$27.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$206.9M -$259.1M -$298M -$155.1M -$86.4M
Depreciation & Amoritzation $543.8K $512.9K $659K $535K $535K
Stock-Based Compensation $25.3M $29.7M $41.2M $49.1M $62.6M
Change in Accounts Receivable -$7.5M -$9.5M -$44.6M -$41.1M -$42.9M
Change in Inventories -$2.9M -$5.2M -$15.4M -$19.4M -$11M
Cash From Operations -$196.9M -$254.6M -$304.2M -$161.3M -$62.2M
 
Capital Expenditures -$458.3K $399K $807K $240K $750K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$266.2M $52.5M -$127.1M $108.4M -$137.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $663.3M $7.2M $460.9M $17M $564.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $200.2M -$194.9M $29.6M -$36M $364.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$196.4M -$255M -$305M -$161.6M -$62.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$166.3M -$198.4M -$212.2M -$111.1M -$57.8M
Depreciation & Amoritzation $402.1K $387K $513K $392K $399K
Stock-Based Compensation $19.4M $24.9M $31.9M $38M $47.7M
Change in Accounts Receivable -$7.5M -$6.2M -$41.4M -$27.5M -$31.6M
Change in Inventories -$2.9M -$1.1M -$15.6M -$19.1M -$3.8M
Cash From Operations -$161.8M -$186.4M -$231M -$122.1M -$60.1M
 
Capital Expenditures $191.9K $324K $806K $268K $749K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$304M $228.8M -$178.6M $58.1M -$185.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $660.5M $3.6M $453M $14.8M $561.9M
 
Beginning Cash (CF) $419.3M $315.3M $303.1M $371.9M $986.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194.8M $46.1M $43.3M -$49.2M $316.5M
Ending Cash (CF) $614.1M $361.3M $346.4M $322.6M $1.3B
 
Levered Free Cash Flow -$162M -$186.7M -$231.8M -$122.4M -$60.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock