Financhill
Buy
69

IIIN Quote, Financials, Valuation and Earnings

Last price:
$35.72
Seasonality move :
6.73%
Day range:
$35.13 - $35.86
52-week range:
$22.49 - $35.86
Dividend yield:
0.34%
P/E ratio:
30.81x
P/S ratio:
1.23x
P/B ratio:
2.03x
Volume:
141.7K
Avg. volume:
189.2K
1-year change:
5.74%
Market cap:
$693.8M
Revenue:
$529.2M
EPS (TTM):
$1.16
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $472.6M $590.6M $826.8M $649.2M $529.2M
Revenue Growth (YoY) 3.71% 24.96% 40% -21.49% -18.48%
 
Cost of Revenues $416.8M $469.1M $629.5M $583.8M $479.6M
Gross Profit $55.8M $121.5M $197.3M $65.4M $49.6M
Gross Profit Margin 11.8% 20.58% 23.86% 10.07% 9.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $32.4M $36M $30.7M $29.6M
Other Inc / (Exp) -$636K -$3M $230K $3.4M -$98K
Operating Expenses $31.3M $32.4M $36M $30.7M $29.6M
Operating Income $24.4M $89.2M $161.3M $34.7M $20M
 
Net Interest Expenses -- $75K -- -- --
EBT. Incl. Unusual Items $24.2M $86.1M $161.7M $41.8M $25.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M $19.5M $36.7M $9.3M $6M
Net Income to Company $19M $66.6M $125M $32.4M $19.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19M $66.6M $125M $32.4M $19.3M
 
Basic EPS (Cont. Ops) $0.99 $3.44 $6.41 $1.66 $0.99
Diluted EPS (Cont. Ops) $0.98 $3.41 $6.37 $1.66 $0.99
Weighted Average Basic Share $19.3M $19.3M $19.5M $19.5M $19.5M
Weighted Average Diluted Share $19.4M $19.5M $19.6M $19.6M $19.6M
 
EBITDA $38.5M $100.7M $176.3M $55.1M $40.8M
EBIT $24.3M $86.2M $161.8M $41.8M $25.4M
 
Revenue (Reported) $472.6M $590.6M $826.8M $649.2M $529.2M
Operating Income (Reported) $24.4M $89.2M $161.3M $34.7M $20M
Operating Income (Adjusted) $24.3M $86.2M $161.8M $41.8M $25.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $139M $213.2M $159.1M $127.4M $160.7M
Revenue Growth (YoY) 21.02% 53.39% -25.4% -19.9% 26.11%
 
Cost of Revenues $108.8M $156.1M $145.8M $111.7M $136.1M
Gross Profit $30.2M $57.1M $13.3M $15.7M $24.5M
Gross Profit Margin 21.75% 26.77% 8.34% 12.34% 15.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.3M $7.2M $7.5M $7.9M $10.8M
Other Inc / (Exp) -$620K $376K $57K -$9K -$707K
Operating Expenses $10.3M $7.2M $7.5M $7.9M $10.8M
Operating Income $19.9M $49.9M $5.8M $7.8M $13.7M
 
Net Interest Expenses $19K $13K -- -- --
EBT. Incl. Unusual Items $19.3M $50.2M $6.5M $9M $13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M $11.2M $1.4M $2M $3.1M
Net Income to Company $14.9M $39M $5.1M $6.9M $10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.9M $39M $5.1M $6.9M $10.2M
 
Basic EPS (Cont. Ops) $0.77 $2.00 $0.26 $0.36 $0.53
Diluted EPS (Cont. Ops) $0.76 $1.99 $0.26 $0.35 $0.52
Weighted Average Basic Share $19.3M $19.5M $19.5M $19.5M $19.5M
Weighted Average Diluted Share $19.5M $19.6M $19.6M $19.6M $19.5M
 
EBITDA $22.9M $53.9M $9.8M $12.8M $17.9M
EBIT $19.3M $50.3M $6.6M $9M $13.3M
 
Revenue (Reported) $139M $213.2M $159.1M $127.4M $160.7M
Operating Income (Reported) $19.9M $49.9M $5.8M $7.8M $13.7M
Operating Income (Adjusted) $19.3M $50.3M $6.6M $9M $13.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $518.8M $723.7M $761.1M $572.4M $570.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $434.4M $552.8M $632.2M $516M $508.8M
Gross Profit $84.3M $170.9M $128.9M $56.3M $61.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.9M $33M $31.2M $30.3M $34M
Other Inc / (Exp) -$1.6M -$1.4M $3.3M $37K -$1.8M
Operating Expenses $34.9M $33M $31.2M $30.3M $34M
Operating Income $49.5M $137.9M $97.7M $26M $27.7M
 
Net Interest Expenses $50K $57K -- -- --
EBT. Incl. Unusual Items $47.8M $136.5M $102.4M $31.3M $29.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.6M $30.8M $23.3M $7M $7M
Net Income to Company $37.2M $105.7M $79.1M $24.3M $22.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.2M $105.7M $79.1M $24.3M $22.5M
 
Basic EPS (Cont. Ops) $1.92 $5.44 $4.04 $1.25 $1.17
Diluted EPS (Cont. Ops) $1.90 $5.39 $4.03 $1.24 $1.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $62.3M $151.3M $116.2M $45.7M $46.5M
EBIT $47.9M $136.6M $102.5M $31.4M $29.6M
 
Revenue (Reported) $518.8M $723.7M $761.1M $572.4M $570.5M
Operating Income (Reported) $49.5M $137.9M $97.7M $26M $27.7M
Operating Income (Adjusted) $47.9M $136.6M $102.5M $31.4M $29.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $258.6M $391.7M $326M $249.1M $290.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $208.5M $292.2M $294.9M $227.1M $256.3M
Gross Profit $50.1M $99.4M $31M $22M $34.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.9M $19.5M $14.6M $14.2M $18.7M
Other Inc / (Exp) -$1.3M $334K $3.4M $13K -$1.7M
Operating Expenses $18.9M $19.5M $14.6M $14.2M $18.7M
Operating Income $31.2M $80M $16.4M $7.7M $15.4M
 
Net Interest Expenses $39K $21K -- -- --
EBT. Incl. Unusual Items $29.9M $80.3M $21M $10.5M $14.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M $18.1M $4.7M $2.4M $3.5M
Net Income to Company $23.1M $62.1M $16.2M $8.1M $11.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.1M $62.1M $16.2M $8.1M $11.3M
 
Basic EPS (Cont. Ops) $1.19 $3.19 $0.83 $0.42 $0.59
Diluted EPS (Cont. Ops) $1.18 $3.17 $0.83 $0.41 $0.58
Weighted Average Basic Share $38.6M $38.9M $39M $39M $39M
Weighted Average Diluted Share $39M $39.3M $39.1M $39.2M $39.1M
 
EBITDA $37.1M $87.7M $27.6M $18.1M $23.8M
EBIT $29.9M $80.3M $21M $10.6M $14.8M
 
Revenue (Reported) $258.6M $391.7M $326M $249.1M $290.4M
Operating Income (Reported) $31.2M $80M $16.4M $7.7M $15.4M
Operating Income (Adjusted) $29.9M $80.3M $21M $10.6M $14.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $68.7M $89.9M $48.3M $125.7M $111.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.8M $67.9M $81.6M $63.4M $58.3M
Inventory $69M $79M $197.7M $103.3M $88.8M
Prepaid Expenses $4.1M $5.2M $4.6M $4M $4.5M
Other Current Assets $1.5M $4.9M $3.2M $2.4M $2.7M
Total Current Assets $197M $246.9M $335.3M $298.9M $267.3M
 
Property Plant And Equipment $103.9M $107.3M $109.7M $122M $127.2M
Long-Term Investments $170K $106K $41K $175K $125K
Goodwill $9.7M $9.7M $9.7M $9.7M $9.7M
Other Intangibles $8.6M $7.7M $6.8M $6.1M $5.3M
Other Long-Term Assets $18.5M $18.9M $10.1M $10.7M $12.8M
Total Assets $337.9M $390.7M $471.7M $447.5M $422.6M
 
Accounts Payable $39M $49.4M $46.8M $34.3M $37.5M
Accrued Expenses $10M $11M $11.4M $7.4M $5.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1M $997K $999K $877K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.7M $68.8M $62.6M $46.2M $47M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $73.1M $88.7M $82M $66M $71.7M
 
Common Stock $19.3M $19.4M $19.5M $19.5M $19.5M
Other Common Equity Adj -$2M -$2.4M -$977K -$283K -$608K
Common Equity $264.8M $302M $389.7M $381.5M $350.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $264.8M $302M $389.7M $381.5M $350.9M
 
Total Liabilities and Equity $337.9M $390.7M $471.7M $447.5M $422.6M
Cash and Short Terms $68.7M $89.9M $48.3M $125.7M $111.5M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $58.9M $69.7M $80.2M $83.9M $28.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.1M $80.7M $65.9M $55.5M $79.8M
Inventory $68.6M $127M $136.5M $92.5M $96M
Prepaid Expenses $4.8M $3.7M $3.4M $3.9M $3.7M
Other Current Assets $1.8M $1.6M $2M $2.9M $2.8M
Total Current Assets $192.2M $282.8M $287.9M $239.7M $210.8M
 
Property Plant And Equipment $106.8M $109.3M $113.2M $129.8M $137.5M
Long-Term Investments $138K $73K $191K $150K $99K
Goodwill $9.7M $9.7M $9.7M $9.7M $37.8M
Other Intangibles $8.1M $7.3M $6.5M $5.7M $17.5M
Other Long-Term Assets $19.8M $11.4M $10.8M $12.1M $18.2M
Total Assets $336.9M $420.6M $428.2M $397.2M $421.9M
 
Accounts Payable $44.9M $58.5M $36.9M $25.4M $43M
Accrued Expenses $9.4M $9.8M $5.1M $3.8M $6.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1.2M $776K $1.1M $1.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59.2M $73.8M $45.1M $33.4M $54.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $78.1M $95.4M $63.2M $56.6M $80.4M
 
Common Stock $19.3M $19.4M $19.4M $19.5M $19.4M
Other Common Equity Adj -$2M -$2.4M -$977K -$283K -$608K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $258.7M $325.1M $365M $340.6M $341.4M
 
Total Liabilities and Equity $336.9M $420.6M $428.2M $397.2M $421.9M
Cash and Short Terms $58.9M $69.7M $80.2M $83.9M $28.4M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $19M $66.6M $125M $32.4M $19.3M
Depreciation & Amoritzation $14.3M $14.5M $14.5M $13.3M $15.4M
Stock-Based Compensation $2M $2M $2.4M $2.4M $3.1M
Change in Accounts Receivable -$5.8M -$14.1M -$13.7M $18.2M $5.1M
Change in Inventories $5.1M -$10.1M -$118.6M $94.3M $14.5M
Cash From Operations $56.2M $69.9M $5.7M $142.2M $58.2M
 
Capital Expenditures $7.1M $17.5M $15.9M $30.7M $19.1M
Cash Acquisitions -$18.4M -- -- -- --
Cash From Investing -$23.2M -$17.8M -$6M -$20.9M -$19.6M
 
Dividends Paid (Ex Special Dividend) -$2.3M -$31.3M -$41.2M -$41.3M -$50.9M
Special Dividend Paid
Long-Term Debt Issued $322K $297K $266K $323K $298K
Long-Term Debt Repaid -$322K -$297K -$266K -$323K -$298K
Repurchase of Common Stock -- -- -$1.2M -$2.3M -$1.8M
Other Financing Activities -$230K -$665K -$483K -$609K -$352K
Cash From Financing -$2.5M -$30.9M -$41.2M -$44M -$52.7M
 
Beginning Cash (CF) $38.2M $68.7M $89.9M $48.3M $125.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.5M $21.2M -$41.6M $77.4M -$14.1M
Ending Cash (CF) $68.7M $89.9M $48.3M $125.7M $111.5M
 
Levered Free Cash Flow $49.1M $52.4M -$10.2M $111.5M $39.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $14.9M $39M $5.1M $6.9M $10.2M
Depreciation & Amoritzation $3.6M $3.6M $3.2M $3.9M $4.6M
Stock-Based Compensation $710K $830K $983K $997K $1.3M
Change in Accounts Receivable -$8.9M -$7.1M $2.9M -$12.2M -$30.4M
Change in Inventories -$4.3M -$45.5M $34.7M $1.6M $2.6M
Cash From Operations $15.3M $6.4M $46.6M $1.4M -$3.3M
 
Capital Expenditures $5.9M $7.8M $7.2M $2M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.9M $990K -$7.1M -$2.2M -$2.4M
 
Dividends Paid (Ex Special Dividend) -$580K -$583K -$584K -$584K -$582K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $89K $88K $75K $67K $66K
Long-Term Debt Repaid -$89K -$88K -$75K -$67K -$66K
Repurchase of Common Stock -- -- -$1M -$303K -$1.1M
Other Financing Activities -$97K -$137K -$351K -$141K -$103K
Cash From Financing -$628K -$720K -$1.9M -$843K -$1.8M
 
Beginning Cash (CF) $50.2M $63M $42.6M $85.6M $36M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.8M $6.7M $37.5M -$1.7M -$7.5M
Ending Cash (CF) $58.9M $69.7M $80.2M $83.9M $28.4M
 
Levered Free Cash Flow $9.4M -$1.3M $39.4M -$580K -$5.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.2M $105.7M $79.1M $24.3M $22.5M
Depreciation & Amoritzation $14.5M $14.7M $13.7M $14.3M $16.9M
Stock-Based Compensation $1.8M $2.2M $2.4M $2.7M $3.4M
Change in Accounts Receivable -$3.2M -$22.6M $14.8M $10.3M -$24.2M
Change in Inventories $3.1M -$58.4M -$9.4M $44M $9M
Cash From Operations $58.9M $60.7M $65.2M $85.8M $50.7M
 
Capital Expenditures $13.5M $17.3M $22.7M $29.5M $9.8M
Cash Acquisitions $3.1M -- -- -- -$71.5M
Cash From Investing -$8.9M -$9M -$11.4M -$30M -$81.4M
 
Dividends Paid (Ex Special Dividend) -$31.3M -$41.2M -$41.3M -$50.9M -$21.8M
Special Dividend Paid
Long-Term Debt Issued $321K $296K $275K $315K $299K
Long-Term Debt Repaid -$321K -$296K -$275K -$315K -$299K
Repurchase of Common Stock -- -- -$3.1M -$1.2M -$2.7M
Other Financing Activities -$264K -$747K -- -$419K --
Cash From Financing -$31.4M -$41M -$43.3M -$52M -$24.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.6M $10.8M $10.4M $3.8M -$55.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $45.3M $43.4M $42.5M $56.3M $40.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $23.1M $62.1M $16.2M $8.1M $11.3M
Depreciation & Amoritzation $7.2M $7.3M $6.6M $7.6M $9M
Stock-Based Compensation $934K $1.1M $1.1M $1.4M $1.7M
Change in Accounts Receivable -$4.3M -$12.8M $15.8M $7.9M -$21.5M
Change in Inventories $340K -$48M $61.2M $10.8M $5.3M
Cash From Operations $29.2M $20.1M $79.6M $23.2M $15.7M
 
Capital Expenditures $8.8M $8.6M $15.4M $14.2M $4.9M
Cash Acquisitions -- -- -- -- -$71.5M
Cash From Investing -$8.9M -$86K -$5.5M -$14.6M -$76.3M
 
Dividends Paid (Ex Special Dividend) -$30.1M -$40M -$40.1M -$49.8M -$20.6M
Special Dividend Paid $1.5M $2M $2M $2.5M $1M
Long-Term Debt Issued $134K $133K $142K $134K $135K
Long-Term Debt Repaid -$134K -$133K -$142K -$134K -$135K
Repurchase of Common Stock -- -- -$1.9M -$842K -$1.7M
Other Financing Activities -$110K -$192K -$351K -$161K -$103K
Cash From Financing -$30.1M -$40.1M -$42.3M -$50.4M -$22.4M
 
Beginning Cash (CF) $118.9M $152.9M $91M $211.3M $147.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M -$20.2M $31.8M -$41.7M -$83.1M
Ending Cash (CF) $109.1M $132.7M $122.8M $169.6M $64.4M
 
Levered Free Cash Flow $20.5M $11.4M $64.2M $9M $10.8M

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock