Financhill
Sell
36

IE Quote, Financials, Valuation and Earnings

Last price:
$7.99
Seasonality move :
-1.14%
Day range:
$7.83 - $8.11
52-week range:
$6.31 - $12.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
295.85x
P/B ratio:
3.85x
Volume:
250.2K
Avg. volume:
469.1K
1-year change:
-19.54%
Market cap:
$962.4M
Revenue:
$3.9M
EPS (TTM):
-$1.59
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.8M $4.6M $4.7M $8.4M $3.9M
Revenue Growth (YoY) -- 23.48% 0.41% 81.43% -53.76%
 
Cost of Revenues $1.8M $1.8M $1.5M $3.1M $3M
Gross Profit $1.9M $2.8M $3.1M $5.3M $917K
Gross Profit Margin 51.87% 61.47% 67.33% 62.86% 23.5%
 
R&D Expenses $4.2M $3.6M $3.8M $5M $6.1M
Selling, General & Admin $11M $11.7M $20.6M $27.1M $48.5M
Other Inc / (Exp) -$3.2M -$2.7M -$5.7M -$26.5M -$33.3M
Operating Expenses $28.1M $29.4M $63.9M $137.5M $181.3M
Operating Income -$26.2M -$26.6M -$60.7M -$132.2M -$180.4M
 
Net Interest Expenses $114K $175K $1.5M $972K $3M
EBT. Incl. Unusual Items -$29.5M -$29.5M -$68M -$159.6M -$216.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$717K $381K $484K $618K -$584K
Net Income to Company -$28.7M -$29.9M -$68.5M -$160.2M -$216.1M
 
Minority Interest in Earnings $4.1M $4.6M $9.2M $10.4M $16.7M
Net Income to Common Excl Extra Items -$24.6M -$25.2M -$59.3M -$149.8M -$199.4M
 
Basic EPS (Cont. Ops) -$0.27 -$0.27 -$0.64 -$1.91 -$1.95
Diluted EPS (Cont. Ops) -$0.27 -$0.27 -$0.64 -$1.91 -$1.95
Weighted Average Basic Share $92.9M $92.9M $92.9M $78.5M $102.5M
Weighted Average Diluted Share $92.9M $92.9M $92.9M $78.5M $102.5M
 
EBITDA -$25.5M -$25.3M -$62.2M -$154.4M -$211.1M
EBIT -$29.3M -$29.3M -$66.5M -$158.6M -$213.7M
 
Revenue (Reported) $3.8M $4.6M $4.7M $8.4M $3.9M
Operating Income (Reported) -$26.2M -$26.6M -$60.7M -$132.2M -$180.4M
Operating Income (Adjusted) -$29.3M -$29.3M -$66.5M -$158.6M -$213.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1M $1.2M $239K $671K
Revenue Growth (YoY) -- -- 13.01% -79.76% 180.75%
 
Cost of Revenues -- $531K $875K $275K $256K
Gross Profit -- $514K $306K -$36K $415K
Gross Profit Margin -- 49.19% 25.91% -15.06% 61.85%
 
R&D Expenses -- $1M $1.1M $1.2M $871K
Selling, General & Admin -- $7.9M $6.9M $11.5M $10.9M
Other Inc / (Exp) -- -$1.4M -$2.1M -$34.6M -$4.3M
Operating Expenses -- $18.9M $42M $46.9M $42.2M
Operating Income -- -$18.4M -$41.7M -$47M -$41.8M
 
Net Interest Expenses -- $468K $164K $1.7M $972K
EBT. Incl. Unusual Items -- -$20.2M -$44M -$83.3M -$47.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$48K -$167K -- --
Net Income to Company -- -$20.1M -$43.9M -$83.3M -$47.1M
 
Minority Interest in Earnings -- $2.5M $3.5M $5.4M $3.9M
Net Income to Common Excl Extra Items -- -$17.6M -$40.4M -$77.9M -$43.2M
 
Basic EPS (Cont. Ops) -- -$0.19 -$0.43 -$0.74 -$0.36
Diluted EPS (Cont. Ops) -- -$0.19 -$0.43 -$0.74 -$0.36
Weighted Average Basic Share -- $92.9M $92.9M $104.9M $120.4M
Weighted Average Diluted Share -- $92.9M $92.9M $104.9M $120.4M
 
EBITDA -- -$18.6M -$43M -$81.1M -$45.7M
EBIT -- -$19.7M -$43.9M -$81.5M -$46.2M
 
Revenue (Reported) -- $1M $1.2M $239K $671K
Operating Income (Reported) -- -$18.4M -$41.7M -$47M -$41.8M
Operating Income (Adjusted) -- -$19.7M -$43.9M -$81.5M -$46.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $8.7M $2.5M $3.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.4M $3.8M $1.8M
Gross Profit -- -- $7.3M -$1.3M $1.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $4.8M $6.5M $3.4M
Selling, General & Admin -- -- $23.2M $45.2M $48M
Other Inc / (Exp) -- -$847K -$30.8M -$31.9M -$11.9M
Operating Expenses -- -- $118.1M $175.2M $196.1M
Operating Income -- -- -$110.8M -$176.5M -$194.7M
 
Net Interest Expenses -- $583K $2.4M $2.2M $1.9M
EBT. Incl. Unusual Items -- -- -$144M -$210.6M -$208.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1.8M -$666K -$410K
Net Income to Company -- -- -$145.8M -$209.9M -$208.1M
 
Minority Interest in Earnings -- $6.7M $9.3M $18.1M $15.4M
Net Income to Common Excl Extra Items -- -- -$136.5M -$191.8M -$192.7M
 
Basic EPS (Cont. Ops) -- -- -$1.73 -$1.95 -$1.59
Diluted EPS (Cont. Ops) -- -- -$1.73 -$1.95 -$1.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$137.3M -$205.1M -$201M
EBIT -- -- -$141.6M -$208.3M -$203.4M
 
Revenue (Reported) -- -- $8.7M $2.5M $3.2M
Operating Income (Reported) -- -- -$110.8M -$176.5M -$194.7M
Operating Income (Adjusted) -- -- -$141.6M -$208.3M -$203.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $4.1M $8.2M $2.2M $1.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.2M $1M $1.7M $548K
Gross Profit -- $2.9M $7.1M $517K $1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $2.7M $3.7M $5.2M $2.5M
Selling, General & Admin -- $14.2M $16.8M $34.9M $34.4M
Other Inc / (Exp) -- -$847K -$25.9M -$31.5M -$10.2M
Operating Expenses -- $41.5M $95.7M $133.5M $148.3M
Operating Income -- -$38.5M -$88.6M -$132.9M -$147.3M
 
Net Interest Expenses -- $583K $1.4M $2.4M $1.4M
EBT. Incl. Unusual Items -- -$40M -$115.9M -$166.9M -$158.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$232K $1.1M -$200K -$26K
Net Income to Company -- -$39.7M -$117M -$166.7M -$158.7M
 
Minority Interest in Earnings -- $6.7M $6.8M $14.5M $13.2M
Net Income to Common Excl Extra Items -- -$33M -$110.2M -$152.2M -$145.5M
 
Basic EPS (Cont. Ops) -- -$0.36 -$1.45 -$1.54 -$1.21
Diluted EPS (Cont. Ops) -- -$0.36 -$1.45 -$1.54 -$1.21
Weighted Average Basic Share -- $278.7M $249.7M $291M $361M
Weighted Average Diluted Share -- $278.7M $249.7M $291M $361M
 
EBITDA -- -$36.2M -$111.3M -$162.3M -$152.3M
EBIT -- -$39.4M -$114.5M -$164.4M -$154.2M
 
Revenue (Reported) -- $4.1M $8.2M $2.2M $1.6M
Operating Income (Reported) -- -$38.5M -$88.6M -$132.9M -$147.3M
Operating Income (Adjusted) -- -$39.4M -$114.5M -$164.4M -$154.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $9.3M $49.9M $139.7M $205M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2M $1.4M $1.5M $3.3M
Inventory -- $3.5M $5.9M $5.6M $5M
Prepaid Expenses -- $1.1M -- $4.2M $3.1M
Other Current Assets -- -- $1.2M -- --
Total Current Assets -- $16.8M $58.3M $151M $216.5M
 
Property Plant And Equipment -- $34.4M $75.6M $90.7M $222.9M
Long-Term Investments -- $8.9M $9.5M $8.2M $42.1M
Goodwill -- -- -- -- --
Other Intangibles -- $7.5M $4.3M -- --
Other Long-Term Assets -- $1.3M $2.3M $181K $161K
Total Assets -- $71.7M $153.5M $260.5M $487.2M
 
Accounts Payable -- $1.3M $5.7M $4.6M $12.9M
Accrued Expenses -- $1.1M $2.9M $6.7M $3.5M
Current Portion Of Long-Term Debt -- $5.8M -- -- $12.7M
Current Portion Of Capital Lease Obligations -- $585K $342K $706K $699K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $15.2M $40.6M $17.4M $39.7M
 
Long-Term Debt -- -- $78.8M $25.9M $64.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $23M $125.7M $58M $110.9M
 
Common Stock -- -- $6K $9K $12K
Other Common Equity Adj -- -$1.5M -$1.5M -$1.2M -$2.1M
Common Equity -- $42M $21.9M $206.4M $374.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $6.7M $5.9M -$3.9M $2M
Total Equity -- $48.7M $27.8M $202.4M $376.3M
 
Total Liabilities and Equity -- $71.7M $153.5M $260.5M $487.2M
Cash and Short Terms -- $9.3M $49.9M $139.7M $205M
Total Debt -- $5.8M $78.8M $25.9M $77.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $177.7M $235.7M $68.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $1.5M $2.4M $2.8M
Inventory -- -- $6.1M $4.8M --
Prepaid Expenses -- -- $7.1M -- $3.7M
Other Current Assets -- -- -- $4.6M --
Total Current Assets -- -- $192.4M $260.8M $104.7M
 
Property Plant And Equipment -- -- $88.4M $221M $233M
Long-Term Investments -- -- $8.6M $42.8M $32.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $3.4M $8.2M $5.2M
Total Assets -- -- $294.8M $532.9M $375.4M
 
Accounts Payable -- -- -- -- $14.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $37M $16.1M
Current Portion Of Capital Lease Obligations -- -- $289K $623K $856K
Other Current Liabilities -- -- -- -- $4.7M
Total Current Liabilities -- -- $20.3M $62.5M $41.9M
 
Long-Term Debt -- -- $25.4M $75.8M $66.5M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $51.3M $144.1M $115.2M
 
Common Stock -- -- $9K $12K $12K
Other Common Equity Adj -- -- -$852K -$1.9M -$2.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$352K $591K $10.2M
Total Equity -- -- $243.5M $388.8M $260.3M
 
Total Liabilities and Equity -- -- $294.8M $532.9M $375.4M
Cash and Short Terms -- -- $177.7M $235.7M $68.1M
Total Debt -- -- $25.4M $112.8M $82.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$28.7M -$29.9M -$68.5M -$160.2M -$216.1M
Depreciation & Amoritzation $3.9M $4M $4.3M $4.2M $2.6M
Stock-Based Compensation $382K $1.1M $3.7M $4.8M $21M
Change in Accounts Receivable -$568K -$312K $1.5M -$112K -$1.8M
Change in Inventories -$9K -$1M -$2.3M -$2.1M $542K
Cash From Operations -$23M -$23M -$47.8M -$115.7M -$150.5M
 
Capital Expenditures $4M $16.7M $18.4M $44.4M $82.1M
Cash Acquisitions -$5.3M -- -$870K -$4M -$68.7M
Cash From Investing -$9.5M -$16.7M -$22.6M -$48.4M -$150.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M $192K $72.9M $96.2M $4M
Long-Term Debt Repaid -- -$2.8M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $31.4M $46.7M $28.4M -$21K $39.4M
Cash From Financing $34M $44.1M $111M $254.4M $366.5M
 
Beginning Cash (CF) $3.1M $4.7M $9.3M $49.9M $139.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $4.4M $40.5M $90.3M $65.2M
Ending Cash (CF) $4.7M $9.3M $49.9M $139.7M $205M
 
Levered Free Cash Flow -$27M -$39.7M -$66.2M -$160.1M -$232.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$20.1M -$43.9M -$83.3M -$47.1M
Depreciation & Amoritzation -- $1.2M $899K $419K $494K
Stock-Based Compensation -- $1.8M $722K $5.7M $4M
Change in Accounts Receivable -- $1.4M -$362K -$278K -$1.3M
Change in Inventories -- -$354K $203K -$108K -$894K
Cash From Operations -- -$12.6M -$34.6M -$41.1M -$36.9M
 
Capital Expenditures -- $2.5M $8.4M $7M $10.1M
Cash Acquisitions -- -$870K -$1.6M -$66.8M --
Cash From Investing -- -$3.5M -$9.9M -$73.8M -$10.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $71.5M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $3.9M -- -- --
Cash From Financing -- $84.8M -$1.3M $300.3M $135K
 
Beginning Cash (CF) -- $11.8M $223.8M $63.8M $133.8M
Foreign Exchange Rate Adjustment -- -$307K -$402K -$152K $74K
Additions / Reductions -- $68.7M -$45.8M $185.4M -$46.8M
Ending Cash (CF) -- $80.2M $177.7M $249M $87.1M
 
Levered Free Cash Flow -- -$15.2M -$43M -$48.1M -$46.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$145.8M -$209.9M -$208.1M
Depreciation & Amoritzation -- -- $4.3M $3.2M $2.3M
Stock-Based Compensation -- $2.9M $3.3M $18.5M $16.2M
Change in Accounts Receivable -- -- $267K -$908K -$1.4M
Change in Inventories -- -- -$1.6M -$1.1M -$1.6M
Cash From Operations -- -- -$97.1M -$143.9M -$174.9M
 
Capital Expenditures -- $7.3M $45.9M $56.4M $47.3M
Cash Acquisitions -- -$870K -$3.6M -$68.3M -$1.6M
Cash From Investing -- -- -$52.2M -$124.7M -$48.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $36.3M
Cash From Financing -- -- $247.1M $339.9M $62.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $97.9M $71.2M -$161.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$142.9M -$200.3M -$222.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$39.7M -$117M -$166.7M -$158.7M
Depreciation & Amoritzation -- $3.2M $3.2M $2.1M $1.8M
Stock-Based Compensation -- $2.9M $2.5M $16.2M $11.4M
Change in Accounts Receivable -- $1.1M -$115K -$911K -$484K
Change in Inventories -- -$1M -$263K $737K -$1.4M
Cash From Operations -- -$29.5M -$78.8M -$107M -$131.4M
 
Capital Expenditures -- $7.3M $34.7M $46.7M $11.9M
Cash Acquisitions -- -$870K -$3.6M -$67.9M -$900K
Cash From Investing -- -$8.8M -$38.3M -$114.6M -$12.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $71.5M $86.2M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $28.5M -$12K $29.5M $26.4M
Cash From Financing -- $109.4M $245.5M $331M $27.2M
 
Beginning Cash (CF) -- $25.8M $303.5M $310.5M $518.2M
Foreign Exchange Rate Adjustment -- -$183K -$572K $40K -$1M
Additions / Reductions -- $71M $128.4M $109.3M -$117M
Ending Cash (CF) -- $96.6M $431.3M $419.8M $400.2M
 
Levered Free Cash Flow -- -$36.8M -$113.5M -$153.7M -$143.3M

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

GET BETTER TRADE IDEAS

Popular

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock