Financhill
Sell
42

ICHR Quote, Financials, Valuation and Earnings

Last price:
$31.65
Seasonality move :
20.22%
Day range:
$30.65 - $31.15
52-week range:
$26.40 - $46.43
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.20x
P/B ratio:
1.50x
Volume:
52.4K
Avg. volume:
253K
1-year change:
-8%
Market cap:
$1B
Revenue:
$811.1M
EPS (TTM):
-$0.93
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $620.8M $914.2M $1.1B $1.3B $811.1M
Revenue Growth (YoY) -24.62% 47.26% 19.98% 16.7% -36.64%
 
Cost of Revenues $534.5M $789.3M $919.4M $1.1B $707.7M
Gross Profit $86.4M $124.9M $177.5M $211.9M $103.4M
Gross Profit Margin 13.91% 13.66% 16.18% 16.55% 12.75%
 
R&D Expenses $11.1M $13.4M $15.7M $19.6M $20.2M
Selling, General & Admin $47.3M $56.6M $65.9M $88.6M $79.3M
Other Inc / (Exp) -$55K -$534K -$807K $563K -$804K
Operating Expenses $71.4M $83.3M $96.5M $126M $114.3M
Operating Income $15M $41.6M $81M $85.8M -$10.9M
 
Net Interest Expenses $10.6M $8.7M $6.5M $11.1M $19.4M
EBT. Incl. Unusual Items $4.3M $32.3M $73.8M $75.3M -$31.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.5M -$988K $2.9M $2.5M $11.9M
Net Income to Company $10.7M $33.3M $70.9M $72.8M -$43M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.7M $33.3M $70.9M $72.8M -$43M
 
Basic EPS (Cont. Ops) $0.48 $1.44 $2.51 $2.54 -$1.47
Diluted EPS (Cont. Ops) $0.47 $1.42 $2.45 $2.51 -$1.47
Weighted Average Basic Share $22.4M $23.2M $28.3M $28.7M $29.2M
Weighted Average Diluted Share $22.8M $23.5M $29M $29M $29.2M
 
EBITDA $36.8M $65.3M $106.2M $121.5M $22.9M
EBIT $14.9M $41M $80.2M $86.4M -$11.7M
 
Revenue (Reported) $620.8M $914.2M $1.1B $1.3B $811.1M
Operating Income (Reported) $15M $41.6M $81M $85.8M -$10.9M
Operating Income (Adjusted) $14.9M $41M $80.2M $86.4M -$11.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $227.7M $262.9M $355.6M $196.8M $211.1M
Revenue Growth (YoY) 47.41% 15.45% 35.3% -44.68% 7.31%
 
Cost of Revenues $195.2M $219.2M $292.1M $172.7M $183.3M
Gross Profit $32.5M $43.6M $63.6M $24.1M $27.8M
Gross Profit Margin 14.28% 16.6% 17.87% 12.23% 13.16%
 
R&D Expenses $3.3M $3.9M $4.9M $5.2M $5.9M
Selling, General & Admin $13.4M $15.1M $22.2M $20.1M $20.2M
Other Inc / (Exp) -$242K $104K $210K -$29K -$587K
Operating Expenses $20M $22.4M $31M $28.9M $28.2M
Operating Income $12.5M $21.2M $32.5M -$4.8M -$385K
 
Net Interest Expenses $2.1M $1.5M $3.2M $5.1M $1.6M
EBT. Incl. Unusual Items $10.2M $19.8M $29.5M -$10M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$310K $1.3M $477K $436K $166K
Net Income to Company $10.5M $18.5M $29M -$10.4M -$2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.5M $18.5M $29M -$10.4M -$2.8M
 
Basic EPS (Cont. Ops) $0.46 $0.65 $1.01 -$0.36 -$0.08
Diluted EPS (Cont. Ops) $0.45 $0.64 $1.00 -$0.36 -$0.08
Weighted Average Basic Share $23.1M $28.4M $28.8M $29.3M $33.7M
Weighted Average Diluted Share $23.3M $29M $29.1M $29.3M $33.7M
 
EBITDA $18.7M $27.5M $41.1M $4M $6.1M
EBIT $12.3M $21.3M $32.8M -$4.9M -$972K
 
Revenue (Reported) $227.7M $262.9M $355.6M $196.8M $211.1M
Operating Income (Reported) $12.5M $21.2M $32.5M -$4.8M -$385K
Operating Income (Adjusted) $12.3M $21.3M $32.8M -$4.9M -$972K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $858.6M $1.1B $1.3B $909.4M $819.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $742.2M $889.8M $1.1B $777.4M $722.5M
Gross Profit $116.5M $164.9M $209.9M $132M $96.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.2M $14.7M $18.8M $19.6M $22.7M
Selling, General & Admin $56.9M $57.7M $88.2M $81.7M $78.9M
Other Inc / (Exp) -$280K -$424K -$30K -$1M -$767K
Operating Expenses $83.4M $86M $125.8M $116.9M $111M
Operating Income $33M $78.9M $84.2M $15.1M -$14.3M
 
Net Interest Expenses $9.2M $7M $8.3M $18.9M $12.3M
EBT. Incl. Unusual Items $23.6M $71.5M $75.8M -$4.9M -$27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $2.9M $2.4M $12M $1.4M
Net Income to Company $28.7M $68.6M $73.5M -$16.9M -$28.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.7M $68.6M $73.5M -$16.9M -$28.8M
 
Basic EPS (Cont. Ops) $1.26 $2.50 $2.56 -$0.58 -$0.93
Diluted EPS (Cont. Ops) $1.25 $2.45 $2.53 -$0.58 -$0.93
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $56.7M $102.3M $119.2M $48.4M $16.2M
EBIT $32.8M $78.5M $84.1M $14.1M -$15.1M
 
Revenue (Reported) $858.6M $1.1B $1.3B $909.4M $819.2M
Operating Income (Reported) $33M $78.9M $84.2M $15.1M -$14.3M
Operating Income (Adjusted) $32.8M $78.5M $84.1M $14.1M -$15.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $669.3M $809.7M $978.3M $607.6M $615.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $578.7M $679.2M $815.4M $524.6M $539.4M
Gross Profit $90.5M $130.5M $163M $83.1M $76.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.1M $11.5M $14.6M $14.7M $17.2M
Selling, General & Admin $43.1M $44.2M $66.6M $59.7M $59.3M
Other Inc / (Exp) -$213K -$103K $674K -$913K -$876K
Operating Expenses $63.2M $65.8M $95.1M $86M $82.7M
Operating Income $27.3M $64.7M $67.8M -$2.9M -$6.4M
 
Net Interest Expenses $6.7M $5M $6.8M $14.7M $7.6M
EBT. Incl. Unusual Items $20.4M $59.6M $61.6M -$18.6M -$14.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$363K $3.5M $3M $12.5M $2M
Net Income to Company $20.8M $56M $58.6M -$31.1M -$16.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.8M $56M $58.6M -$31.1M -$16.9M
 
Basic EPS (Cont. Ops) $0.91 $1.98 $2.04 -$1.07 -$0.53
Diluted EPS (Cont. Ops) $0.90 $1.94 $2.02 -$1.07 -$0.53
Weighted Average Basic Share $68.6M $84.6M $86M $87.4M $97.3M
Weighted Average Diluted Share $69.6M $86.8M $87.1M $87.4M $97.3M
 
EBITDA $45.2M $82.2M $95.2M $22.2M $15.5M
EBIT $27.1M $64.6M $68.5M -$3.8M -$7.3M
 
Revenue (Reported) $669.3M $809.7M $978.3M $607.6M $615.7M
Operating Income (Reported) $27.3M $64.7M $67.8M -$2.9M -$6.4M
Operating Income (Adjusted) $27.1M $64.6M $68.5M -$3.8M -$7.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $60.6M $252.9M $75.5M $86.5M $80M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $84.8M $101M $143M $136.3M $66.7M
Inventory $127M $134.8M $236.1M $283.7M $245.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.4M $7.1M $8.2M $7M $8.8M
Total Current Assets $276.9M $495.7M $462.8M $513.5M $401.4M
 
Property Plant And Equipment $58.7M $51.9M $115M $138.6M $129.4M
Long-Term Investments -- -- -- -- --
Goodwill $173M $174.9M $335.9M $335.4M $335.4M
Other Intangibles $52M $39.8M $89.9M $72M $57.3M
Other Long-Term Assets $1.1M $5.5M $9.2M $12.9M $11.9M
Total Assets $566.6M $774.2M $1B $1.1B $938.5M
 
Accounts Payable $131.6M $116.7M $159.7M $110.2M $60.5M
Accrued Expenses $12.8M $20.8M $19.1M $23.6M $14.9M
Current Portion Of Long-Term Debt $8.8M $8.8M $7.5M $7.5M $7.5M
Current Portion Of Capital Lease Obligations $5.5M $5.1M $7.6M $9.2M $9.5M
Other Current Liabilities $5.2M $10.7M $14.4M $15.8M $6.6M
Total Current Liabilities $163.9M $162M $208.3M $166.3M $99M
 
Long-Term Debt $169.3M $191.5M $285.3M $293.2M $241.2M
Capital Leases -- -- -- -- --
Total Liabilities $345.1M $362.5M $520.2M $496.2M $373.8M
 
Common Stock $2K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity $221.4M $411.7M $500.7M $587.5M $564.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $221.4M $411.7M $500.7M $587.5M $564.7M
 
Total Liabilities and Equity $566.6M $774.2M $1B $1.1B $938.5M
Cash and Short Terms $60.6M $252.9M $75.5M $86.5M $80M
Total Debt $178.1M $200.3M $292.8M $300.7M $248.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $78.9M $128M $56.5M $75.9M $116.4M
Short Term Investments -- $98.7M -- -- --
Accounts Receivable, Net $104.1M $121.7M $183.3M $103.4M $84.2M
Inventory $137.6M $193.9M $290.7M $266.9M $239.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.6M $7.2M $5.2M $5.1M $7.1M
Total Current Assets $326.2M $549.5M $535.6M $451.3M $447.1M
 
Property Plant And Equipment $55.4M $61.8M $131.3M $133.2M $124.4M
Long-Term Investments -- -- -- -- --
Goodwill $173M $174.9M $335.4M $335.4M $335.4M
Other Intangibles $42M $29.7M $76M $60.5M $51M
Other Long-Term Assets $4.1M $7.4M $13.3M $12.1M $14.7M
Total Assets $605.4M $828.5M $1.1B $994.4M $975.9M
 
Accounts Payable $107.6M $138M $141.9M $74M $81M
Accrued Expenses $16.8M $19M $26.4M $16.2M $17.3M
Current Portion Of Long-Term Debt $8.8M $5.6M $7.5M $7.5M $7.5M
Current Portion Of Capital Lease Obligations $5.2M $4.9M $8.1M $9.4M $10.2M
Other Current Liabilities $9.9M $13.4M $21.2M $8.6M $6.9M
Total Current Liabilities $148.3M $181M $205.1M $115.7M $122.9M
 
Long-Term Debt $193.5M $158.8M $295M $272.9M $122.8M
Capital Leases -- -- -- -- --
Total Liabilities $350.8M $347.9M $532.9M $421.7M $278.6M
 
Common Stock $2K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $254.7M $480.7M $569.8M $572.7M $697.3M
 
Total Liabilities and Equity $605.4M $828.5M $1.1B $994.4M $975.9M
Cash and Short Terms $78.9M $226.7M $56.5M $75.9M $116.4M
Total Debt $202.2M $164.4M $302.5M $280.4M $130.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $10.7M $33.3M $70.9M $72.8M -$43M
Depreciation & Amoritzation $21.9M $24.2M $26M $35.1M $34.6M
Stock-Based Compensation $8.5M $9.9M $11.5M $13.9M $17.3M
Change in Accounts Receivable -$44.6M -$16.1M -$33.5M $6.7M $69.6M
Change in Inventories -$5.9M -$8.5M -$89.2M -$47.5M $37.8M
Cash From Operations $57.2M $38.3M $15.3M $31.5M $57.6M
 
Capital Expenditures $20.5M $10.3M $20.8M $29.4M $15.5M
Cash Acquisitions -- -$5M -$268.8M $500K --
Cash From Investing -$20.5M -$14.6M -$289.6M -$28.9M -$15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13M $30M $231.8M $25M --
Long-Term Debt Repaid -$36.8M -$8.8M -$139.1M -$17.5M -$52.5M
Repurchase of Common Stock -$1.6M -- -- -- --
Other Financing Activities -$290K -$1.8M -$5.5M -$2.8M -$3.7M
Cash From Financing -$19.9M $168.6M $96.9M $8.5M -$48.7M
 
Beginning Cash (CF) $43.8M $60.6M $252.9M $75.5M $86.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.8M $192.3M -$177.4M $11M -$6.5M
Ending Cash (CF) $60.6M $252.9M $75.5M $86.5M $80M
 
Levered Free Cash Flow $36.7M $28M -$5.6M $2M $42.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.5M $18.5M $29M -$10.4M -$2.8M
Depreciation & Amoritzation $6.4M $6.2M $8.3M $8.9M $7.1M
Stock-Based Compensation $2.4M $3M $3.7M $4.8M $4.7M
Change in Accounts Receivable $738K -$2.6M -$24.9M -$7.6M -$18.9M
Change in Inventories $11.6M -$27.7M -$331K -$710K -$7.9M
Cash From Operations $23.3M -$14.5M $19.6M $4M $8.1M
 
Capital Expenditures $2.6M $3.3M $8M $2.4M $5.9M
Cash Acquisitions -- -- $500K -- --
Cash From Investing -$2.6M $2.7M -$7.5M -$2.4M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.2M -$2.2M -$1.9M -$11.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$184K -$696K -$881K -$553K -$953K
Cash From Financing $1.3M -$1.9M -$1.6M -$10.3M -$73K
 
Beginning Cash (CF) $57M $141.7M $46.1M $84.6M $114.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M -$13.7M $10.4M -$8.7M $2.1M
Ending Cash (CF) $78.9M $128M $56.5M $75.9M $116.4M
 
Levered Free Cash Flow $20.7M -$17.8M $11.5M $1.6M $2.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $28.7M $68.6M $73.5M -$16.9M -$28.8M
Depreciation & Amoritzation $23.9M $23.9M $35.1M $34.4M $31.3M
Stock-Based Compensation $11.4M $10.6M $13.5M $16.5M $15.7M
Change in Accounts Receivable -$27M -$17.6M -$53.1M $79.9M $19.2M
Change in Inventories -$31.8M -$57.2M -$84.6M $23.8M $27.5M
Cash From Operations $30.3M $64.5M -$16.5M $58.8M $67.9M
 
Capital Expenditures $12.3M $20.7M $24.6M $20.2M $15.5M
Cash Acquisitions -- -- -$268.3M -- --
Cash From Investing -$12.3M -$123.5M -$194.3M -$20.2M -$15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38M -- -- -- --
Long-Term Debt Repaid -$14.8M -$38.7M -$118.1M -$22.5M -$150.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$2.9M -$5.1M -$3.5M -$5M
Cash From Financing $30.8M $108.1M $139.2M -$19.1M -$11.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.7M $49.1M -$71.6M $19.5M $40.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18M $43.8M -$41.1M $38.6M $52.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20.8M $56M $58.6M -$31.1M -$16.9M
Depreciation & Amoritzation $18M $17.7M $26.7M $26M $22.8M
Stock-Based Compensation $7.4M $8.1M $10.1M $12.7M $11M
Change in Accounts Receivable -$19.3M -$20.7M -$40.3M $33M -$17.4M
Change in Inventories -$10.5M -$59.2M -$54.5M $16.8M $6.5M
Cash From Operations -$1.9M $24.4M -$7.3M $20.1M $30.4M
 
Capital Expenditures $8.3M $18.7M $22.5M $13.2M $13.2M
Cash Acquisitions -- -- $500K -- --
Cash From Investing -$8.3M -$117.2M -$22M -$13.2M -$13.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30M -- $25M -- --
Long-Term Debt Repaid -$6.6M -$36.6M -$15.6M -$20.6M -$118.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$2.6M -$2.2M -$2.9M -$4.2M
Cash From Financing $28.5M -$32M $10.2M -$17.4M $19.4M
 
Beginning Cash (CF) $159.2M $637.6M $156.1M $239.9M $296.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.3M -$124.9M -$19M -$10.5M $36.5M
Ending Cash (CF) $177.5M $512.7M $137M $229.4M $332.9M
 
Levered Free Cash Flow -$10.2M $5.7M -$29.8M $6.8M $17.1M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 5.45% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.99% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.36% over the past day.

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

Show me the best stock