Financhill
Sell
21

IMXI Quote, Financials, Valuation and Earnings

Last price:
$11.00
Seasonality move :
11.46%
Day range:
$10.77 - $11.17
52-week range:
$10.07 - $22.38
Dividend yield:
0%
P/E ratio:
6.53x
P/S ratio:
0.54x
P/B ratio:
2.37x
Volume:
830.3K
Avg. volume:
359.3K
1-year change:
-46.89%
Market cap:
$330.6M
Revenue:
$658.6M
EPS (TTM):
$1.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $357.2M $459.2M $546.8M $658.7M $658.6M
Revenue Growth (YoY) 11.77% 28.55% 19.08% 20.47% -0.01%
 
Cost of Revenues $238.6M $350.5M $417M $501.1M $497.2M
Gross Profit $118.6M $108.7M $129.8M $157.7M $161.4M
Gross Profit Margin 33.21% 23.67% 23.73% 23.94% 24.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.9M $30.3M $34.4M $47.7M $47.9M
Other Inc / (Exp) -- -$1M -$3M -$1.7M -$4.9M
Operating Expenses $65.7M $39.8M $43.9M $60.5M $61.5M
Operating Income $52.9M $68.9M $85.9M $97.1M $99.9M
 
Net Interest Expenses $6.6M $4.5M $5.6M $10.4M $11.7M
EBT. Incl. Unusual Items $46.3M $63.3M $77.3M $85.1M $83.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.5M $16.5M $19.9M $25.5M $24.5M
Net Income to Company $33.8M $46.8M $57.3M $59.5M $58.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.8M $46.8M $57.3M $59.5M $58.8M
 
Basic EPS (Cont. Ops) $0.89 $1.22 $1.52 $1.67 $1.81
Diluted EPS (Cont. Ops) $0.88 $1.20 $1.48 $1.63 $1.79
Weighted Average Basic Share $38.1M $38.5M $37.7M $35.6M $32.4M
Weighted Average Diluted Share $38.4M $39.1M $38.6M $36.4M $32.9M
 
EBITDA $63.7M $77.3M $92.4M $108.4M $108.7M
EBIT $52.9M $67.9M $82.9M $95.5M $95M
 
Revenue (Reported) $357.2M $459.2M $546.8M $658.7M $658.6M
Operating Income (Reported) $52.9M $68.9M $85.9M $97.1M $99.9M
Operating Income (Adjusted) $52.9M $67.9M $82.9M $95.5M $95M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $94.6M $114.7M $145.4M $150.4M $144.3M
Revenue Growth (YoY) 22.43% 21.24% 26.77% 3.47% -4.06%
 
Cost of Revenues $73.2M $88.3M $112.3M $116M $112.1M
Gross Profit $21.3M $26.4M $33.1M $34.4M $32.2M
Gross Profit Margin 22.55% 22.99% 22.76% 22.85% 22.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $7.1M $11.3M $10M $11M
Other Inc / (Exp) -- -- -- -$10K -$1.5M
Operating Expenses $7.8M $9.3M $14.2M $14.8M $16.7M
Operating Income $13.5M $17.1M $18.8M $19.6M $15.6M
 
Net Interest Expenses $1.3M $952K $2.2M $2.7M $2.7M
EBT. Incl. Unusual Items $12.2M $16.2M $16.6M $16.9M $11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $4.5M $4.9M $4.8M $3.6M
Net Income to Company $9M $11.7M $11.8M $12.1M $7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9M $11.7M $11.8M $12.1M $7.8M
 
Basic EPS (Cont. Ops) $0.23 $0.30 $0.32 $0.36 $0.25
Diluted EPS (Cont. Ops) $0.23 $0.30 $0.31 $0.35 $0.25
Weighted Average Basic Share $38.2M $38.4M $36.5M $33.7M $30.6M
Weighted Average Diluted Share $38.8M $39.1M $37.4M $34.2M $30.8M
 
EBITDA $15.8M $19.3M $21.7M $22.8M $17.7M
EBIT $13.5M $17.1M $18.8M $19.6M $14.1M
 
Revenue (Reported) $94.6M $114.7M $145.4M $150.4M $144.3M
Operating Income (Reported) $13.5M $17.1M $18.8M $19.6M $15.6M
Operating Income (Adjusted) $13.5M $17.1M $18.8M $19.6M $14.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $374.5M $479.3M $577.5M $663.8M $652.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $285.1M $365.6M $441M $504.8M $493.3M
Gross Profit $89.4M $113.7M $136.5M $159M $159.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.3M $31.9M $38.7M $46.3M $47.3M
Other Inc / (Exp) -- -- -- -$1.7M -$6.4M
Operating Expenses $32.7M $41.2M $48.9M $61.1M $63.4M
Operating Income $56.7M $72.5M $87.6M $97.9M $95.9M
 
Net Interest Expenses $6M $4.1M $6.9M $10.9M $11.7M
EBT. Incl. Unusual Items $50.7M $67.3M $77.8M $85.3M $77.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.6M $17.8M $20.3M $25.4M $23.3M
Net Income to Company $37.1M $49.5M $57.4M $59.9M $54.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.1M $49.5M $57.4M $59.9M $54.5M
 
Basic EPS (Cont. Ops) $0.97 $1.28 $1.53 $1.72 $1.71
Diluted EPS (Cont. Ops) $0.97 $1.26 $1.50 $1.67 $1.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $67.2M $80.8M $94.8M $109.4M $103.6M
EBIT $56.7M $71.5M $84.6M $96.2M $89.5M
 
Revenue (Reported) $374.5M $479.3M $577.5M $663.8M $652.5M
Operating Income (Reported) $56.7M $72.5M $87.6M $97.9M $95.9M
Operating Income (Adjusted) $56.7M $71.5M $84.6M $96.2M $89.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $94.6M $114.7M $145.4M $150.4M $144.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $73.2M $88.3M $112.3M $116M $112.1M
Gross Profit $21.3M $26.4M $33.1M $34.4M $32.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $7.1M $11.3M $10M $11M
Other Inc / (Exp) -- -- -- -$10K -$1.5M
Operating Expenses $7.8M $9.3M $14.2M $14.8M $16.7M
Operating Income $13.5M $17.1M $18.8M $19.6M $15.6M
 
Net Interest Expenses $1.3M $952K $2.2M $2.7M $2.7M
EBT. Incl. Unusual Items $12.2M $16.2M $16.6M $16.9M $11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $4.5M $4.9M $4.8M $3.6M
Net Income to Company $9M $11.7M $11.8M $12.1M $7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9M $11.7M $11.8M $12.1M $7.8M
 
Basic EPS (Cont. Ops) $0.23 $0.30 $0.32 $0.36 $0.25
Diluted EPS (Cont. Ops) $0.23 $0.30 $0.31 $0.35 $0.25
Weighted Average Basic Share $38.2M $38.4M $36.5M $33.7M $30.6M
Weighted Average Diluted Share $38.8M $39.1M $37.4M $34.2M $30.8M
 
EBITDA $15.8M $19.3M $21.7M $22.8M $17.7M
EBIT $13.5M $17.1M $18.8M $19.6M $14.1M
 
Revenue (Reported) $94.6M $114.7M $145.4M $150.4M $144.3M
Operating Income (Reported) $13.5M $17.1M $18.8M $19.6M $15.6M
Operating Income (Adjusted) $13.5M $17.1M $18.8M $19.6M $14.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74.9M $132.5M $149.5M $239.2M $130.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55M $67.3M $129.8M $155.2M $107.1M
Inventory -- -- -- -- --
Prepaid Expenses $56.1M $62M $97.1M $34.3M $56.2M
Other Current Assets $218K $1M $4.7M $2.6M $1.9M
Total Current Assets $186.7M $263.5M $382.4M $432.9M $297.8M
 
Property Plant And Equipment $13M $17.9M $52.9M $60.1M $68.9M
Long-Term Investments -- -- -- -- --
Goodwill $36.3M $36.3M $49.8M $54M $55.2M
Other Intangibles $20.4M $15.4M $19.8M $18.1M $26.8M
Other Long-Term Assets $1.4M $5.8M $4.7M $5.4M $7.8M
Total Assets $259.5M $340.5M $512.1M $576.8M $462.4M
 
Accounts Payable $12.8M $23.2M $25.7M $36.5M $19.5M
Accrued Expenses $5.9M $9.2M $10.6M $14.4M $14.8M
Current Portion Of Long-Term Debt $7M $3.9M $5M $7.2M --
Current Portion Of Capital Lease Obligations -- -- $5.3M $5M $6.5M
Other Current Liabilities -- -- $1.3M $2M $2.4M
Total Current Liabilities $83.9M $116.9M $184.8M $223.4M $152M
 
Long-Term Debt $80.6M $79.2M $150.2M $181.1M $156.6M
Capital Leases -- -- -- -- --
Total Liabilities $165.2M $197.5M $362.2M $427.8M $327.5M
 
Common Stock $4K $4K $4K $4K $4K
Other Common Equity Adj -$13K -$76K -$142K $262K -$1.4M
Common Equity $94.3M $143M $149.9M $149M $134.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $94.3M $143M $149.9M $149M $134.9M
 
Total Liabilities and Equity $259.5M $340.5M $512.1M $576.8M $462.4M
Cash and Short Terms $74.9M $132.5M $149.5M $239.2M $130.5M
Total Debt $87.6M $83.1M $155.2M $188.2M $156.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $55.1M $157.2M $85.5M $218.8M $151.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.8M $86.4M $102.6M $149.1M $131M
Inventory -- -- -- -- --
Prepaid Expenses $92.1M $20.2M $110.6M $29.1M $39.9M
Other Current Assets $208K $500K $4.2M $2.6M $1.3M
Total Current Assets $214.6M $265.2M $304.4M $401.8M $325.9M
 
Property Plant And Equipment $13.8M $26.1M $51.5M $63.6M $70.3M
Long-Term Investments -- -- -- -- --
Goodwill $36.3M $36.3M $48.6M $54M $55.2M
Other Intangibles $19.1M $14.4M $18.7M $17.1M $26.1M
Other Long-Term Assets $3M $5.8M $5M $5.4M $7.4M
Total Assets $286.8M $349.7M $430.8M $548.7M $490.6M
 
Accounts Payable $11.2M $17.2M $21.3M $40.3M $23.4M
Accrued Expenses $6.2M $6.7M $9.4M $13.5M $13.9M
Current Portion Of Long-Term Debt $7.7M $3.9M $5.5M $7.7M --
Current Portion Of Capital Lease Obligations -- $1.5M $4.8M $5.4M $6.4M
Other Current Liabilities -- -- $1.3M $2M $2.4M
Total Current Liabilities $87.5M $113.7M $156.4M $238.6M $186.5M
 
Long-Term Debt $93.2M $78.2M $93.7M $150.5M $147.4M
Capital Leases -- -- -- -- --
Total Liabilities $181.2M $197M $274.9M $410.5M $351.3M
 
Common Stock $4K $4K $4K $4K $4K
Other Common Equity Adj -$17K $36K $40K $117K -$1.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $105.6M $152.7M $155.9M $138.2M $139.2M
 
Total Liabilities and Equity $286.8M $349.7M $430.8M $548.7M $490.6M
Cash and Short Terms $55.1M $157.2M $85.5M $218.8M $151.8M
Total Debt $100.9M $82.1M $99.2M $158.2M $147.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.8M $46.8M $57.3M $59.5M $58.8M
Depreciation & Amoritzation $10.8M $9.5M $9.5M $12.9M $13.6M
Stock-Based Compensation $3.2M $4.6M $7.1M $8.1M $7M
Change in Accounts Receivable -$17.1M -$13.8M -$48.6M -$29.2M $41.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$880K $78.1M $15.2M $143.5M $53.1M
 
Capital Expenditures $4.1M $10.6M $12.2M $12.8M $30M
Cash Acquisitions -- -$185K -$356K -$5.5M -$13.9M
Cash From Investing -$4.1M -$10.8M -$12.5M -$18.3M -$43.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $40.2M $76M $38M $3B
Long-Term Debt Repaid -$7.7M -$44.2M -$4.4M -$5.5M -$3.1B
Repurchase of Common Stock -- -$5.6M -$53.7M -$66.3M -$75.1M
Other Financing Activities -- -$3.8M -$5.5M -$4.7M -$5.5M
Cash From Financing -$6.2M -$9.6M $14.1M -$37.1M -$114.2M
 
Beginning Cash (CF) $86.1M $74.9M $132.5M $149.5M $239.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.1M $57.7M $16.7M $88.1M -$105.1M
Ending Cash (CF) $74.9M $132.5M $149.5M $239.2M $130.5M
 
Levered Free Cash Flow -$4.9M $67.5M $3M $130.7M $23.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $9M $11.7M $11.8M $12.1M $7.8M
Depreciation & Amoritzation $2.3M $2.2M $2.9M $3.2M $3.6M
Stock-Based Compensation $896K $1.3M $1.7M $2.2M $2.1M
Change in Accounts Receivable -$11.9M -$19.5M $26.4M $4.5M -$25.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$32.4M $33.3M $1.2M $48.2M $41.3M
 
Capital Expenditures $1.9M $4.3M $2.1M $13.5M $5.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9M -$4.3M -$2.1M -$13.5M -$5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- $1.9B
Long-Term Debt Repaid -$1.9M -$1.1M -$56.1M -$30.1M -$1.9B
Repurchase of Common Stock -- -$3.6M -$7.6M -$23.4M -$5M
Other Financing Activities -- -- -- -- --
Cash From Financing $14.5M -$4.4M -$63.8M -$55.1M -$15.1M
 
Beginning Cash (CF) $74.9M $132.5M $149.5M $239.2M $130.5M
Foreign Exchange Rate Adjustment -$3K $229K $710K -$100K $437K
Additions / Reductions -$19.8M $24.5M -$64.8M -$20.3M $20.8M
Ending Cash (CF) $55.1M $157.2M $85.5M $218.8M $151.8M
 
Levered Free Cash Flow -$34.3M $29M -$961K $34.8M $36M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.1M $49.5M $57.4M $59.9M $54.5M
Depreciation & Amoritzation $10.5M $9.3M $10.2M $13.2M $14M
Stock-Based Compensation $3.4M $5M $7.5M $8.6M $7M
Change in Accounts Receivable -$29.8M -$21.5M -$2.7M -$51.2M $11.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$52.1M $143.8M -$17M $190.6M $46.1M
 
Capital Expenditures $5.1M $13M $10M $24.2M $21.8M
Cash Acquisitions -- -$185K -$356K -$5.5M -$13.9M
Cash From Investing -$5.1M -$13.2M -$10.3M -$29.6M -$35.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15M -- -- $38M $4.9B
Long-Term Debt Repaid -$7.7M -$43.4M -$59.4M $20.5M -$4.9B
Repurchase of Common Stock -- -$9.2M -$57.7M -$82.1M -$56.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $10.3M -$28.6M -$45.3M -$28.4M -$74.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46.9M $102.1M -$72.6M $132.6M -$63.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$57.2M $130.8M -$26.9M $166.4M $24.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $9M $11.7M $11.8M $12.1M $7.8M
Depreciation & Amoritzation $2.3M $2.2M $2.9M $3.2M $3.6M
Stock-Based Compensation $896K $1.3M $1.7M $2.2M $2.1M
Change in Accounts Receivable -$11.9M -$19.5M $26.4M $4.5M -$25.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$32.4M $33.3M $1.2M $48.2M $41.3M
 
Capital Expenditures $1.9M $4.3M $2.1M $13.5M $5.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9M -$4.3M -$2.1M -$13.5M -$5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- $1.9B
Long-Term Debt Repaid -$1.9M -$1.1M -$56.1M -$30.1M -$1.9B
Repurchase of Common Stock -- -$3.6M -$7.6M -$23.4M -$5M
Other Financing Activities -- -- -- -- --
Cash From Financing $14.5M -$4.4M -$63.8M -$55.1M -$15.1M
 
Beginning Cash (CF) $74.9M $132.5M $149.5M $239.2M $130.5M
Foreign Exchange Rate Adjustment -$3K $229K $710K -$100K $437K
Additions / Reductions -$19.8M $24.5M -$64.8M -$20.3M $20.8M
Ending Cash (CF) $55.1M $157.2M $85.5M $218.8M $151.8M
 
Levered Free Cash Flow -$34.3M $29M -$961K $34.8M $36M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock