Financhill
Buy
55

IE Quote, Financials, Valuation and Earnings

Last price:
$6.56
Seasonality move :
20.14%
Day range:
$6.36 - $6.77
52-week range:
$4.50 - $12.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
279.68x
P/B ratio:
3.33x
Volume:
528.5K
Avg. volume:
1M
1-year change:
-28.3%
Market cap:
$893.7M
Revenue:
$2.9M
EPS (TTM):
-$1.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6M $4.7M $8.4M $3.9M $2.9M
Revenue Growth (YoY) 23.48% 0.41% 81.43% -53.76% -25.67%
 
Cost of Revenues $1.8M $1.5M $3.1M $3M $1M
Gross Profit $2.8M $3.1M $5.3M $917K $1.9M
Gross Profit Margin 61.47% 67.33% 62.86% 23.5% 64.91%
 
R&D Expenses $3.6M $3.8M $5M $6.1M $2.9M
Selling, General & Admin $11.7M $20.6M $27.1M $48.5M $45M
Other Inc / (Exp) -$2.7M -$5.7M -$26.5M -$33.3M $39.3M
Operating Expenses $29.4M $63.9M $137.5M $181.3M $178.8M
Operating Income -$26.6M -$60.7M -$132.2M -$180.4M -$177M
 
Net Interest Expenses $175K $1.5M $972K $3M $2.6M
EBT. Incl. Unusual Items -$29.5M -$68M -$159.6M -$216.7M -$140.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $381K $484K $618K -$584K $32K
Net Income to Company -$29.9M -$68.5M -$160.2M -$216.1M -$140.3M
 
Minority Interest in Earnings $4.6M $9.2M $10.4M $16.7M $11.6M
Net Income to Common Excl Extra Items -$25.2M -$59.3M -$149.8M -$199.4M -$128.6M
 
Basic EPS (Cont. Ops) -$0.27 -$0.64 -$1.91 -$1.95 -$1.07
Diluted EPS (Cont. Ops) -$0.27 -$0.64 -$1.91 -$1.95 -$1.07
Weighted Average Basic Share $92.9M $92.9M $78.5M $102.5M $120.4M
Weighted Average Diluted Share $92.9M $92.9M $78.5M $102.5M $120.4M
 
EBITDA -$25.3M -$62.2M -$154.4M -$211.1M -$135M
EBIT -$29.3M -$66.5M -$158.6M -$213.7M -$137.7M
 
Revenue (Reported) $4.6M $4.7M $8.4M $3.9M $2.9M
Operating Income (Reported) -$26.6M -$60.7M -$132.2M -$180.4M -$177M
Operating Income (Adjusted) -$29.3M -$66.5M -$158.6M -$213.7M -$137.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $553K $268K $1.7M $1.3M
Revenue Growth (YoY) -- -- -51.54% 523.51% -20.29%
 
Cost of Revenues -- $348K $2.1M $1.3M $470K
Gross Profit -- $205K -$1.8M $400K $862K
Gross Profit Margin -- 37.07% -680.97% 23.94% 64.72%
 
R&D Expenses -- $1.1M $1.3M $892K $330K
Selling, General & Admin -- $6.4M $10.3M $13.6M $10.6M
Other Inc / (Exp) -- -$4.9M -$348K -$1.8M $49.5M
Operating Expenses -- $22.4M $41.7M $47.9M $30.6M
Operating Income -- -$22.2M -$43.6M -$47.5M -$29.7M
 
Net Interest Expenses -- $951K -- $562K $1.3M
EBT. Incl. Unusual Items -- -$28.1M -$43.7M -$49.8M $18.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $716K -$466K -$384K $58K
Net Income to Company -- -$28.8M -$43.2M -$49.4M $18.5M
 
Minority Interest in Earnings -- $2.5M $3.6M $2.2M -$1.6M
Net Income to Common Excl Extra Items -- -$26.3M -$39.6M -$47.2M $16.9M
 
Basic EPS (Cont. Ops) -- -$0.28 -$0.41 -$0.38 $0.14
Diluted EPS (Cont. Ops) -- -$0.28 -$0.41 -$0.38 $0.14
Weighted Average Basic Share -- $92.9M $93.1M $118.9M $120.5M
Weighted Average Diluted Share -- $92.9M $93.1M $118.9M $120.5M
 
EBITDA -- -$26M -$42.9M -$48.7M $20.7M
EBIT -- -$27.1M -$43.9M -$49.2M $19.8M
 
Revenue (Reported) -- $553K $268K $1.7M $1.3M
Operating Income (Reported) -- -$22.2M -$43.6M -$47.5M -$29.7M
Operating Income (Adjusted) -- -$27.1M -$43.9M -$49.2M $19.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $4.7M $8.4M $3.9M $2.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.5M $3.1M $3M $1M
Gross Profit -- $3.1M $5.3M $917K $1.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $3.8M $5M $6.1M $2.9M
Selling, General & Admin -- $20.6M $27.1M $48.5M $45M
Other Inc / (Exp) -- -$5.7M -$26.2M -$33.3M $39.3M
Operating Expenses -- $63.9M $137.5M $181.3M $178.8M
Operating Income -- -$60.7M -$132.2M -$180.4M -$177M
 
Net Interest Expenses -- $1.5M $1.2M $3M $2.6M
EBT. Incl. Unusual Items -- -$68M -$159.6M -$216.7M -$140.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $484K $618K -$584K $32K
Net Income to Company -- -$68.5M -$160.2M -$216.1M -$140.3M
 
Minority Interest in Earnings -- $9.2M $10.4M $16.7M $11.6M
Net Income to Common Excl Extra Items -- -$59.3M -$149.8M -$199.4M -$128.6M
 
Basic EPS (Cont. Ops) -- -$0.64 -$1.86 -$1.92 -$1.07
Diluted EPS (Cont. Ops) -- -$0.64 -$1.86 -$1.92 -$1.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$62.2M -$154.2M -$211M -$131.7M
EBIT -- -$66.5M -$158.4M -$213.6M -$134.4M
 
Revenue (Reported) -- $4.7M $8.4M $3.9M $2.9M
Operating Income (Reported) -- -$60.7M -$132.2M -$180.4M -$177M
Operating Income (Adjusted) -- -$66.5M -$158.4M -$213.6M -$134.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7M $8.4M $3.9M $2.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $3.1M $3M $1M --
Gross Profit $3.1M $5.3M $917K $1.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.8M $5M $6.1M $2.9M --
Selling, General & Admin $20.6M $27.1M $48.5M $45M --
Other Inc / (Exp) -$5.7M -$26.2M -$33.3M $39.3M --
Operating Expenses $63.9M $137.5M $181.3M $178.8M --
Operating Income -$60.7M -$132.2M -$180.4M -$177M --
 
Net Interest Expenses $1.5M $1.4M $3M $2.6M --
EBT. Incl. Unusual Items -$68M -$159.6M -$216.7M -$140.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $484K $618K -$584K $32K --
Net Income to Company -$68.5M -$160.2M -$216.1M -$140.3M --
 
Minority Interest in Earnings $9.2M $10.4M $16.7M $11.6M --
Net Income to Common Excl Extra Items -$59.3M -$149.8M -$199.4M -$128.6M --
 
Basic EPS (Cont. Ops) -$0.64 -$1.86 -$1.92 -$1.07 --
Diluted EPS (Cont. Ops) -$0.64 -$1.86 -$1.92 -$1.07 --
Weighted Average Basic Share $371.6M $342.8M $409.8M $481.5M --
Weighted Average Diluted Share $371.6M $342.8M $409.8M $481.5M --
 
EBITDA -$62.2M -$154.2M -$211M -$131.7M --
EBIT -$66.5M -$158.4M -$213.6M -$134.4M --
 
Revenue (Reported) $4.7M $8.4M $3.9M $2.9M --
Operating Income (Reported) -$60.7M -$132.2M -$180.4M -$177M --
Operating Income (Adjusted) -$66.5M -$158.4M -$213.6M -$134.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.3M $49.9M $139.7M $205M $41M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2M $1.4M $1.5M $1M $762K
Inventory $3.5M $5.9M $5.6M $5M --
Prepaid Expenses $1.1M -- $4.2M $3.1M $2.4M
Other Current Assets -- $1.2M -- -- --
Total Current Assets $16.8M $58.3M $151M $216.5M $69.3M
 
Property Plant And Equipment $34.4M $75.6M $90.7M $222.9M $235.5M
Long-Term Investments $8.9M $9.5M $8.2M $42.1M $66.6M
Goodwill -- -- -- -- --
Other Intangibles $7.5M $4.3M -- -- --
Other Long-Term Assets $1.3M $2.3M $181K $5.7M $3.5M
Total Assets $71.7M $153.5M $260.5M $487.2M $374.9M
 
Accounts Payable $1.3M $5.7M $4.6M $12.9M $6.3M
Accrued Expenses $1.1M $2.9M $6.7M $3.5M $2.4M
Current Portion Of Long-Term Debt $5.8M -- -- $12.7M $12.4M
Current Portion Of Capital Lease Obligations $585K $342K $706K $699K $784K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.2M $40.6M $17.4M $39.7M $33.4M
 
Long-Term Debt -- $78.8M $25.9M $64.6M $55.1M
Capital Leases -- -- -- -- --
Total Liabilities $23M $125.7M $58M $110.9M $94.5M
 
Common Stock -- $6K $9K $12K $12K
Other Common Equity Adj -$1.5M -$1.5M -$1.2M -$2.1M -$3.3M
Common Equity $42M $21.9M $206.4M $374.3M $268.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.7M $5.9M -$3.9M $2M $11.8M
Total Equity $48.7M $27.8M $202.4M $376.3M $280.4M
 
Total Liabilities and Equity $71.7M $153.5M $260.5M $487.2M $374.9M
Cash and Short Terms $9.3M $49.9M $139.7M $205M $41M
Total Debt $5.8M $78.8M $25.9M $77.3M $67.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $49.9M $139.7M $205M $41M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.4M $1.5M $1M $762K
Inventory -- $5.9M $5.6M $5M --
Prepaid Expenses -- -- $4.2M $3.1M $2.4M
Other Current Assets -- $1.2M -- -- --
Total Current Assets -- $58.3M $151M $216.5M $69.3M
 
Property Plant And Equipment -- $75.6M $90.7M $222.9M $235.5M
Long-Term Investments -- $9.5M $8.2M $42.1M $66.6M
Goodwill -- -- -- -- --
Other Intangibles -- $4.3M -- -- --
Other Long-Term Assets -- $2.3M $181K $5.7M $3.5M
Total Assets -- $153.5M $260.5M $487.2M $374.9M
 
Accounts Payable -- $5.7M $4.6M $12.9M $6.3M
Accrued Expenses -- $2.9M $6.7M $3.5M $2.4M
Current Portion Of Long-Term Debt -- -- -- $12.7M $12.4M
Current Portion Of Capital Lease Obligations -- $342K $706K $699K $784K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $40.6M $17.4M $39.7M $33.4M
 
Long-Term Debt -- $78.8M $25.9M $64.6M $55.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $125.7M $58M $110.9M $94.5M
 
Common Stock -- $6K $9K $12K $12K
Other Common Equity Adj -- -$1.5M -$1.2M -$2.1M -$3.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.9M -$3.9M $2M $11.8M
Total Equity -- $27.8M $202.4M $376.3M $280.4M
 
Total Liabilities and Equity -- $153.5M $260.5M $487.2M $374.9M
Cash and Short Terms -- $49.9M $139.7M $205M $41M
Total Debt -- $78.8M $25.9M $77.3M $67.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.9M -$68.5M -$160.2M -$216.1M -$140.3M
Depreciation & Amoritzation $4M $4.3M $4.2M $2.6M $2.7M
Stock-Based Compensation $1.1M $3.7M $4.8M $21M $15M
Change in Accounts Receivable -$312K $1.5M -$112K -$1.8M $385K
Change in Inventories -$1M -$2.3M -$2.1M $542K -$1.5M
Cash From Operations -$23M -$47.8M -$115.7M -$150.5M -$162.1M
 
Capital Expenditures $16.7M $18.4M $44.4M $82.1M $13.6M
Cash Acquisitions -- -$870K -$4M -$68.7M -$900K
Cash From Investing -$16.7M -$22.6M -$48.4M -$150.8M -$14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $192K $72.9M $96.2M $4M $5M
Long-Term Debt Repaid -$2.8M -- -- -- -$12.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $46.7M $28.4M -$21K $39.4M $25.1M
Cash From Financing $44.1M $111M $254.4M $366.5M $18.9M
 
Beginning Cash (CF) $4.7M $9.3M $49.9M $139.7M $205M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.4M $40.5M $90.3M $65.2M -$157.7M
Ending Cash (CF) $9.3M $49.9M $139.7M $205M $41M
 
Levered Free Cash Flow -$39.7M -$66.2M -$160.1M -$232.6M -$175.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$28.8M -$43.2M -$49.4M $18.5M
Depreciation & Amoritzation -- $1.1M $1M $507K $874K
Stock-Based Compensation -- $748K $2.3M $4.7M $3.5M
Change in Accounts Receivable -- $382K $3K -$918K $869K
Change in Inventories -- -$1.3M -$1.8M -$195K -$88K
Cash From Operations -- -$18.3M -$37M -$43.5M -$30.7M
 
Capital Expenditures -- $11.1M $9.7M $35.4M $1.7M
Cash Acquisitions -- -- -$372K -$733K --
Cash From Investing -- -$13.8M -$10M -$36.1M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4M $10M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$26K -$9K $10M -$1.3M
Cash From Financing -- $1.6M $8.9M $35.5M -$8.3M
 
Beginning Cash (CF) -- $80.2M $177.7M $249M $87.1M
Foreign Exchange Rate Adjustment -- $180K $90K $170K -$1M
Additions / Reductions -- -$30.5M -$38.1M -$44.2M -$40.7M
Ending Cash (CF) -- $49.9M $139.7M $205M $41M
 
Levered Free Cash Flow -- -$29.4M -$46.6M -$78.9M -$32.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$68.5M -$160.2M -$216.1M -$140.3M
Depreciation & Amoritzation -- $4.3M $4.2M $2.6M $2.7M
Stock-Based Compensation -- $3.7M $4.8M $21M $15M
Change in Accounts Receivable -- $1.5M -$112K -$1.8M $385K
Change in Inventories -- -$2.3M -$2.1M $542K -$1.5M
Cash From Operations -- -$47.8M -$115.7M -$150.5M -$162.1M
 
Capital Expenditures -- $18.4M $44.4M $82.1M $13.6M
Cash Acquisitions -- -$870K -$4M -$68.7M -$900K
Cash From Investing -- -$22.6M -$48.4M -$150.8M -$14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $28.4M -- -- $25.1M
Cash From Financing -- $111M $254.4M $366.5M $18.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $40.5M $90.3M $65.2M -$157.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$66.2M -$160.1M -$232.6M -$175.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$68.5M -$160.2M -$216.1M -$140.3M --
Depreciation & Amoritzation $4.3M $4.2M $2.6M $2.7M --
Stock-Based Compensation $3.7M $4.8M $21M $15M --
Change in Accounts Receivable $1.5M -$112K -$1.8M $385K --
Change in Inventories -$2.3M -$2.1M $542K -$1.5M --
Cash From Operations -$47.8M -$115.7M -$150.5M -$162.1M --
 
Capital Expenditures $18.4M $44.4M $82.1M $13.6M --
Cash Acquisitions -$870K -$4M -$68.7M -$900K --
Cash From Investing -$22.6M -$48.4M -$150.8M -$14.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $72.9M $96.2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $28.4M -$21K $39.4M $25.1M --
Cash From Financing $111M $254.4M $366.5M $18.9M --
 
Beginning Cash (CF) $106M $481.1M $559.5M $605.3M --
Foreign Exchange Rate Adjustment -$3K -$482K $210K -$2.1M --
Additions / Reductions $40.5M $90.3M $65.2M -$157.7M --
Ending Cash (CF) $146.5M $570.9M $624.9M $441.2M --
 
Levered Free Cash Flow -$66.2M -$160.1M -$232.6M -$175.7M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Stock Ideas

Buy
59
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 36x

Alerts

Sell
48
FI alert for Apr 25

Fiserv [FI] is up 0.33% over the past day.

Buy
66
FARO alert for Apr 25

Faro Technologies [FARO] is up 0.93% over the past day.

Buy
55
PI alert for Apr 25

Impinj [PI] is up 2.15% over the past day.

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

Show me the best stock