Financhill
Buy
56

IRTC Quote, Financials, Valuation and Earnings

Last price:
$137.05
Seasonality move :
8.38%
Day range:
$136.40 - $140.73
52-week range:
$55.92 - $137.91
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.90x
P/B ratio:
50.17x
Volume:
612.6K
Avg. volume:
485.9K
1-year change:
38.72%
Market cap:
$4.3B
Revenue:
$591.8M
EPS (TTM):
-$3.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $265.2M $322.8M $410.9M $492.7M $591.8M
Revenue Growth (YoY) 23.59% 21.75% 27.29% 19.9% 20.13%
 
Cost of Revenues $70.3M $109.3M $129.3M $160.9M $184.3M
Gross Profit $194.9M $213.6M $281.6M $331.8M $407.5M
Gross Profit Margin 73.5% 66.16% 68.54% 67.35% 68.86%
 
R&D Expenses $41.3M $38.7M $46.6M $60.2M $103.8M
Selling, General & Admin $197.2M $274.8M $322.2M $385.6M $418.6M
Other Inc / (Exp) $1.6M -- -$26.9M -$11.3M -$7M
Operating Expenses $238.6M $313.5M $368.8M $445.9M $522.4M
Operating Income -$43.7M -$99.9M -$87.2M -$114.1M -$114.9M
 
Net Interest Expenses $1.5M $1.1M $1.8M -- --
EBT. Incl. Unusual Items -$43.6M -$101M -$115.9M -$122.7M -$112.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $229K $367K $269K $750K $565K
Net Income to Company -$43.8M -$101.4M -$116.2M -$123.4M -$113.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.8M -$101.4M -$116.2M -$123.4M -$113.3M
 
Basic EPS (Cont. Ops) -$1.58 -$3.46 -$3.88 -$4.04 -$3.63
Diluted EPS (Cont. Ops) -$1.58 -$3.46 -$3.88 -$4.04 -$3.63
Weighted Average Basic Share $27.8M $29.3M $29.9M $30.5M $31.2M
Weighted Average Diluted Share $27.8M $29.3M $29.9M $30.5M $31.2M
 
EBITDA -$29.2M -$83.2M -$92.1M -$96.9M -$74.1M
EBIT -$42.1M -$99.8M -$111.7M -$119M -$99.9M
 
Revenue (Reported) $265.2M $322.8M $410.9M $492.7M $591.8M
Operating Income (Reported) -$43.7M -$99.9M -$87.2M -$114.1M -$114.9M
Operating Income (Adjusted) -$42.1M -$99.8M -$111.7M -$119M -$99.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $74.3M $92.4M $111.4M $131.9M $158.7M
Revenue Growth (YoY) 16.96% 24.31% 20.63% 18.39% 20.28%
 
Cost of Revenues $23.5M $30.6M $35.8M $44.4M $49.5M
Gross Profit $50.9M $61.8M $75.7M $87.5M $109.2M
Gross Profit Margin 68.43% 66.86% 67.91% 66.34% 68.83%
 
R&D Expenses $8.5M $10.5M $14.8M $17M $21.8M
Selling, General & Admin $69.8M $73.2M $100.3M $108.7M $120M
Other Inc / (Exp) $124K -$26.6M -- -$7.7M $875K
Operating Expenses $78.3M $83.7M $115.2M $125.7M $141.8M
Operating Income -$27.5M -$21.9M -$39.5M -$38.1M -$32.6M
 
Net Interest Expenses $335K $2M -- -- --
EBT. Incl. Unusual Items -$27.7M -$50.6M -$39M -$45.6M -$30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98K $47K $87K $32K $665K
Net Income to Company -$27.8M -$50.6M -$39.1M -$45.7M -$30.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.8M -$50.6M -$39.1M -$45.7M -$30.7M
 
Basic EPS (Cont. Ops) -$0.95 -$1.71 -$1.29 -$1.47 -$0.97
Diluted EPS (Cont. Ops) -$0.95 -$1.71 -$1.29 -$1.47 -$0.97
Weighted Average Basic Share $29.2M $29.6M $30.3M $31M $31.6M
Weighted Average Diluted Share $29.2M $29.6M $30.3M $31M $31.6M
 
EBITDA -$23.8M -$38.8M -$33.1M -$36.4M -$21M
EBIT -$27.3M -$48.5M -$38.1M -$42.8M -$27.6M
 
Revenue (Reported) $74.3M $92.4M $111.4M $131.9M $158.7M
Operating Income (Reported) -$27.5M -$21.9M -$39.5M -$38.1M -$32.6M
Operating Income (Adjusted) -$27.3M -$48.5M -$38.1M -$42.8M -$27.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $275.9M $340.9M $430M $513.2M $618.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.7M $116.4M $134.4M $169.5M $189.4M
Gross Profit $198.3M $224.5M $295.6M $343.6M $429.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $41.4M $40.7M $50.9M $62.4M $108.7M
Selling, General & Admin $218.8M $278.2M $349.4M $394M $429.9M
Other Inc / (Exp) $1.2M -$26.6M -$314K -$18.9M $1.9M
Operating Expenses $260.2M $318.9M $400.3M $456.4M $538.5M
Operating Income -$62M -$94.4M -$104.7M -$112.7M -$109.3M
 
Net Interest Expenses $1.5M $2.7M -- -- --
EBT. Incl. Unusual Items -$62.2M -$123.9M -$104.3M -$129.3M -$97.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $310K $316K $309K $695K $1.2M
Net Income to Company -$62.5M -$124.2M -$104.7M -$130M -$98.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.5M -$124.2M -$104.7M -$130M -$98.3M
 
Basic EPS (Cont. Ops) -$2.20 -$4.21 -$3.47 -$4.23 -$3.14
Diluted EPS (Cont. Ops) -$2.20 -$4.21 -$3.47 -$4.23 -$3.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$47.3M -$98.3M -$86.4M -$100.1M -$58.7M
EBIT -$60.8M -$121M -$101.3M -$123.7M -$84.7M
 
Revenue (Reported) $275.9M $340.9M $430M $513.2M $618.6M
Operating Income (Reported) -$62M -$94.4M -$104.7M -$112.7M -$109.3M
Operating Income (Adjusted) -$60.8M -$121M -$101.3M -$123.7M -$84.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $74.3M $92.4M $111.4M $131.9M $158.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.5M $30.6M $35.8M $44.4M $49.5M
Gross Profit $50.9M $61.8M $75.7M $87.5M $109.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.5M $10.5M $14.8M $17M $21.8M
Selling, General & Admin $69.8M $73.2M $100.3M $108.7M $120M
Other Inc / (Exp) $124K -$26.6M -- -$7.7M $875K
Operating Expenses $78.3M $83.7M $115.2M $125.7M $141.8M
Operating Income -$27.5M -$21.9M -$39.5M -$38.1M -$32.6M
 
Net Interest Expenses $335K $2M -- -- --
EBT. Incl. Unusual Items -$27.7M -$50.6M -$39M -$45.6M -$30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98K $47K $87K $32K $665K
Net Income to Company -$27.8M -$50.6M -$39.1M -$45.7M -$30.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.8M -$50.6M -$39.1M -$45.7M -$30.7M
 
Basic EPS (Cont. Ops) -$0.95 -$1.71 -$1.29 -$1.47 -$0.97
Diluted EPS (Cont. Ops) -$0.95 -$1.71 -$1.29 -$1.47 -$0.97
Weighted Average Basic Share $29.2M $29.6M $30.3M $31M $31.6M
Weighted Average Diluted Share $29.2M $29.6M $30.3M $31M $31.6M
 
EBITDA -$23.8M -$38.8M -$33.1M -$36.4M -$21M
EBIT -$27.3M -$48.5M -$38.1M -$42.8M -$27.6M
 
Revenue (Reported) $74.3M $92.4M $111.4M $131.9M $158.7M
Operating Income (Reported) -$27.5M -$21.9M -$39.5M -$38.1M -$32.6M
Operating Income (Adjusted) -$27.3M -$48.5M -$38.1M -$42.8M -$27.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $88.6M $127.6M $78.8M $36.2M $419.6M
Short Term Investments $246.6M $111.6M $134.3M $97.6M $116M
Accounts Receivable, Net $29.9M $46.4M $49.9M $61.5M $79.9M
Inventory $5.3M $10.3M $15.2M $14M $14M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.4M $9.7M $10.6M $21.6M $16.3M
Total Current Assets $377.8M $305.5M $288.8M $230.8M $645.8M
 
Property Plant And Equipment $119M $140.5M $136.3M $153.4M $172.7M
Long-Term Investments -- -- -- $3M $61.9M
Goodwill $862K $862K $862K $862K $862K
Other Intangibles -- -- -- -- --
Other Long-Term Assets $14.1M $16.1M $22.3M $45M $50.2M
Total Assets $511.7M $463M $448.2M $433.1M $931.4M
 
Accounts Payable $4.4M $10.5M $7.5M $5.5M $7.2M
Accrued Expenses $34.9M $47.5M $57.6M $74.9M $78.3M
Current Portion Of Long-Term Debt $11.7M $11.7M -- -- --
Current Portion Of Capital Lease Obligations $8.2M $11.1M $13M $15.2M $15.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.7M $87.9M $89.1M $107.4M $110.9M
 
Long-Term Debt $21.3M $9.7M $34.9M $35M $646.4M
Capital Leases -- -- -- -- --
Total Liabilities $170.1M $183.5M $208.4M $223M $840.5M
 
Common Stock $27K $27K $28K $31K $31K
Other Common Equity Adj $11K -$61K -$396K -$112K $165K
Common Equity $341.6M $279.5M $239.8M $210.1M $90.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $341.6M $279.5M $239.8M $210.1M $90.9M
 
Total Liabilities and Equity $511.7M $463M $448.2M $433.1M $931.4M
Cash and Short Terms $335.2M $239.1M $213.1M $133.8M $535.6M
Total Debt $33M $21.4M $34.9M $35M $646.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $137.4M $94.8M $52.8M $520.4M $375.3M
Short Term Investments $124.9M $114M $123.5M $48.7M $145.3M
Accounts Receivable, Net $60M $55.3M $49.6M $89.7M $80.6M
Inventory $6.9M $12.4M $16.4M $14.9M $14.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7M $9.8M $11.6M $13.8M $20.4M
Total Current Assets $336.1M $286.4M $253.9M $687.5M $636M
 
Property Plant And Equipment $126.7M $122.4M $141.5M $160.3M $177M
Long-Term Investments -- -- -- -- $62.7M
Goodwill $862K $862K $862K $862K $862K
Other Intangibles -- -- -- -- --
Other Long-Term Assets $14.9M $19.1M $25.4M $61.1M $49.5M
Total Assets $478.5M $428.7M $421.7M $909.8M $926.1M
 
Accounts Payable $5.2M $5.4M $9.8M $8.4M $11.9M
Accrued Expenses $30.2M $36.4M $46.9M $59.1M $71.5M
Current Portion Of Long-Term Debt $11.7M -- -- -- --
Current Portion Of Capital Lease Obligations $4.9M $11.5M $14M $15.3M $16.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59.4M $61.8M $81.9M $96.8M $111.3M
 
Long-Term Debt $18.4M $34.9M $34.9M $644.1M $647.2M
Capital Leases -- -- -- -- --
Total Liabilities $168.9M $183.9M $199.9M $819.5M $839.4M
 
Common Stock $27K $27K $30K $31K $32K
Other Common Equity Adj $12K -$353K -$69K -$89K $143K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $309.6M $244.8M $221.8M $90.3M $86.7M
 
Total Liabilities and Equity $478.5M $428.7M $421.7M $909.8M $926.1M
Cash and Short Terms $262.3M $208.8M $176.3M $569.1M $520.6M
Total Debt $30.1M $34.9M $34.9M $644.1M $647.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$43.8M -$101.4M -$116.2M -$123.4M -$113.3M
Depreciation & Amoritzation $12.9M $16.6M $19.6M $22.1M $25.8M
Stock-Based Compensation $41.5M $54.5M $57.7M $77.2M $76M
Change in Accounts Receivable -$38M -$53.6M -$61.8M -$81.2M -$91.9M
Change in Inventories -$1.4M -$5M -$5.1M $979K -$224K
Cash From Operations -$13.8M -$37.8M -$23M -$50.1M $3.4M
 
Capital Expenditures $13.6M $28.1M $29.8M $40.4M $48.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$132.4M $105.3M -$52.4M -$1.2M -$123M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $35M -- $736.3M
Long-Term Debt Repaid -$1.9M -$11.7M -$21.5M -- -$116.4M
Repurchase of Common Stock -- -- -- -- -$25M
Other Financing Activities -$10M -$25.9M -- -- -$91.9M
Cash From Financing $214.3M -$28.6M $26.7M $8.8M $511.4M
 
Beginning Cash (CF) $20.5M $88.6M $127.6M $78.8M $36.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.2M $38.9M -$48.7M -$42.5M $391.8M
Ending Cash (CF) $88.6M $127.6M $78.8M $36.2M $428M
 
Levered Free Cash Flow -$27.3M -$65.8M -$52.8M -$90.5M -$45.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$27.8M -$50.6M -$39.1M -$45.7M -$30.7M
Depreciation & Amoritzation $3.6M $9.7M $4.9M $6.4M $6.6M
Stock-Based Compensation $20.2M $13.9M $18.3M $21M $23.3M
Change in Accounts Receivable -$39.8M -$22.9M -$21.1M -$44.5M -$30.1M
Change in Inventories -$1.6M -$2.4M -$1.4M -$923K -$388K
Cash From Operations -$41.8M -$38.9M -$30.8M -$52M -$7.9M
 
Capital Expenditures $4.2M $5.6M $8.4M $9.8M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $117M -$8.5M $3.8M $40M -$38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $35M -- $736.3M --
Long-Term Debt Repaid -$2.9M -$21.4M -- -$116.4M --
Repurchase of Common Stock -- -- -- -$25M --
Other Financing Activities -$25.1M -$51K -- -$90.8M --
Cash From Financing -$26.4M $14.6M $905K $504.6M $1.7M
 
Beginning Cash (CF) $88.6M $127.6M $78.8M $36.2M $428M
Foreign Exchange Rate Adjustment -- -- -- -$4K -$18K
Additions / Reductions $48.7M -$32.8M -$26M $492.6M -$44.3M
Ending Cash (CF) $137.4M $94.8M $52.8M $528.8M $383.6M
 
Levered Free Cash Flow -$46.1M -$44.5M -$39.2M -$61.8M -$17.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$62.5M -$124.2M -$104.7M -$130M -$98.3M
Depreciation & Amoritzation $13.5M $22.7M $14.9M $23.6M $26M
Stock-Based Compensation $61.4M $48.2M $62.1M $79.9M $78.3M
Change in Accounts Receivable -$67.8M -$36.6M -$60M -$104.6M -$77.5M
Change in Inventories -$2.8M -$5.7M -$4.1M $1.5M $311K
Cash From Operations -$33.2M -$34.8M -$14.9M -$71.4M $47.5M
 
Capital Expenditures $14.4M $29.4M $32.7M $41.8M $48.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$75.3M -$20.3M -$40.1M $35M -$201.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $35M -- $736.3M --
Long-Term Debt Repaid -$4.9M -$30.1M -$77K -$116.4M --
Repurchase of Common Stock -- -- -- -$25M --
Other Financing Activities -$30.7M -$799K -- -- --
Cash From Financing $189.4M $12.5M $13M $512.6M $8.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.9M -$42.6M -$42M $476.1M -$145.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$47.6M -$64.2M -$47.6M -$113.2M -$1.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$27.8M -$50.6M -$39.1M -$45.7M -$30.7M
Depreciation & Amoritzation $3.6M $9.7M $4.9M $6.4M $6.6M
Stock-Based Compensation $20.2M $13.9M $18.3M $21M $23.3M
Change in Accounts Receivable -$39.8M -$22.9M -$21.1M -$44.5M -$30.1M
Change in Inventories -$1.6M -$2.4M -$1.4M -$923K -$388K
Cash From Operations -$41.8M -$38.9M -$30.8M -$52M -$7.9M
 
Capital Expenditures $4.2M $5.6M $8.4M $9.8M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $117M -$8.5M $3.8M $40M -$38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $35M -- $736.3M --
Long-Term Debt Repaid -$2.9M -$21.4M -- -$116.4M --
Repurchase of Common Stock -- -- -- -$25M --
Other Financing Activities -$25.1M -$51K -- -$90.8M --
Cash From Financing -$26.4M $14.6M $905K $504.6M $1.7M
 
Beginning Cash (CF) $88.6M $127.6M $78.8M $36.2M $428M
Foreign Exchange Rate Adjustment -- -- -- -$4K -$18K
Additions / Reductions $48.7M -$32.8M -$26M $492.6M -$44.3M
Ending Cash (CF) $137.4M $94.8M $52.8M $528.8M $383.6M
 
Levered Free Cash Flow -$46.1M -$44.5M -$39.2M -$61.8M -$17.3M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
60
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock