Financhill
Sell
9

IRWD Quote, Financials, Valuation and Earnings

Last price:
$0.73
Seasonality move :
-0.25%
Day range:
$0.70 - $0.78
52-week range:
$0.59 - $8.45
Dividend yield:
0%
P/E ratio:
126.50x
P/S ratio:
0.33x
P/B ratio:
--
Volume:
3.3M
Avg. volume:
3.9M
1-year change:
-90.5%
Market cap:
$117.6M
Revenue:
$351.4M
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $389.5M $413.8M $410.6M $442.7M $351.4M
Revenue Growth (YoY) -9.08% 6.22% -0.76% 7.83% -20.63%
 
Cost of Revenues $3.1M -- -- -- --
Gross Profit $386.4M -- -- -- --
Gross Profit Margin 99.2% -- -- -- --
 
R&D Expenses $88.1M $70.4M $44.3M $116.1M $111.4M
Selling, General & Admin $140M $111.1M $116M $158.3M $144.3M
Other Inc / (Exp) -$21.5M -$1.1M $182K -$1.1B -$2M
Operating Expenses $228.1M $181.5M $160.3M $274.4M $255.7M
Operating Income $158.3M $232.2M $250.3M $168.3M $95.7M
 
Net Interest Expenses $28M $30.4M -- $2.7M $28.6M
EBT. Incl. Unusual Items $108.9M $200.7M $252.4M -$948.1M $65.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M -$327.8M $77.4M $83.5M $64.3M
Net Income to Company $106.2M $528.4M $175.1M -$1B $880K
 
Minority Interest in Earnings -- -- -- $29.3M --
Net Income to Common Excl Extra Items $106.2M $528.4M $175.1M -$1B $880K
 
Basic EPS (Cont. Ops) $0.67 $3.26 $1.13 -$6.45 $0.01
Diluted EPS (Cont. Ops) $0.66 $3.21 $0.96 -$6.45 $0.01
Weighted Average Basic Share $159.4M $162.2M $154.4M $155.4M $159.1M
Weighted Average Diluted Share $160.7M $164.4M $186.3M $155.4M $160.1M
 
EBITDA $141.9M $233.3M $261.4M -$924.9M $100.2M
EBIT $138.3M $231.8M $260M -$926.4M $98.2M
 
Revenue (Reported) $389.5M $413.8M $410.6M $442.7M $351.4M
Operating Income (Reported) $158.3M $232.2M $250.3M $168.3M $95.7M
Operating Income (Adjusted) $138.3M $231.8M $260M -$926.4M $98.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.7M $117.1M $107.2M $117.6M $90.5M
Revenue Growth (YoY) -7.62% 0.39% -8.48% 9.66% -22.98%
 
Cost of Revenues $897K -- -- -- --
Gross Profit $115.8M -- -- -- --
Gross Profit Margin 99.23% -- -- -- --
 
R&D Expenses $16.3M $31.9M $10.4M $35.7M $25.4M
Selling, General & Admin $34M $28.7M $28.4M $38.7M $33.6M
Other Inc / (Exp) -$13.7M -$2.6M -$18K -$5.6M $567K
Operating Expenses $50.2M $60.5M $38.8M $74.3M $59M
Operating Income $65.5M $56.6M $68.4M $43.2M $31.6M
 
Net Interest Expenses $7.3M $7.8M -- $7.2M $8.1M
EBT. Incl. Unusual Items $44.5M $46.3M $72.3M $30.4M $24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $4.9M $23.4M $32.1M $21.7M
Net Income to Company $43.2M $41.4M $48.9M -$1.7M $2.3M
 
Minority Interest in Earnings -- -- -- $658K --
Net Income to Common Excl Extra Items $43.2M $41.4M $48.9M -$1.1M $2.3M
 
Basic EPS (Cont. Ops) $0.27 $0.25 $0.32 -$0.01 $0.02
Diluted EPS (Cont. Ops) $0.27 $0.25 $0.27 -$0.01 $0.02
Weighted Average Basic Share $160.1M $163.3M $153.3M $156M $159.9M
Weighted Average Diluted Share $161.8M $165.9M $185.7M $156M $163.9M
 
EBITDA $53.5M $55.8M $75.6M $39.3M $33.4M
EBIT $53.1M $55.4M $75.2M $38.8M $32.9M
 
Revenue (Reported) $116.7M $117.1M $107.2M $117.6M $90.5M
Operating Income (Reported) $65.5M $56.6M $68.4M $43.2M $31.6M
Operating Income (Adjusted) $53.1M $55.4M $75.2M $38.8M $32.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $389.5M $413.8M $410.6M $442.7M $351.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit $386.4M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $88.1M $70.4M $44.3M $116.1M $111.4M
Selling, General & Admin $140M $111.1M $116M $158.3M $144.3M
Other Inc / (Exp) -$21.5M -$1.1M $182K -$1.1B -$2M
Operating Expenses $228.1M $181.5M $160.3M $274.4M $255.7M
Operating Income $158.3M $232.2M $250.3M $168.3M $95.7M
 
Net Interest Expenses $28M $30.4M -- $2.7M $28.6M
EBT. Incl. Unusual Items $108.9M $200.7M $252.4M -$948.1M $65.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M -$327.8M $77.4M $83.5M $64.3M
Net Income to Company $106.2M $528.4M $175.1M -$1B $880K
 
Minority Interest in Earnings -- -- -- $29.3M --
Net Income to Common Excl Extra Items $106.2M $528.4M $175.1M -$1B $880K
 
Basic EPS (Cont. Ops) $0.67 $3.26 $1.14 -$6.45 --
Diluted EPS (Cont. Ops) $0.66 $3.23 $0.97 -$6.51 --
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $141.9M $233.3M $261.4M -$925.3M $99.8M
EBIT $138.3M $231.8M $260M -$926.8M $97.8M
 
Revenue (Reported) $389.5M $413.8M $410.6M $442.7M $351.4M
Operating Income (Reported) $158.3M $232.2M $250.3M $168.3M $95.7M
Operating Income (Adjusted) $138.3M $231.8M $260M -$926.8M $97.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $413.8M $410.6M $442.7M $351.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $70.4M $44.3M $116.1M $111.4M --
Selling, General & Admin $111.1M $116M $158.3M $144.3M --
Other Inc / (Exp) -$1.1M $182K -$1.1B -$2M --
Operating Expenses $181.5M $160.3M $274.4M $255.7M --
Operating Income $232.2M $250.3M $168.3M $95.7M --
 
Net Interest Expenses $30.4M $3.3M $15.3M $28.6M --
EBT. Incl. Unusual Items $200.7M $252.4M -$948.1M $65.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$327.8M $77.4M $83.5M $64.3M --
Net Income to Company $528.4M $175.1M -$1B $880K --
 
Minority Interest in Earnings -- -- $29.3M -- --
Net Income to Common Excl Extra Items $528.4M $175.1M -$1B $880K --
 
Basic EPS (Cont. Ops) $3.26 $1.14 -$6.45 -- --
Diluted EPS (Cont. Ops) $3.23 $0.97 -$6.51 -- --
Weighted Average Basic Share $649M $617.5M $621.7M $636.3M --
Weighted Average Diluted Share $657M $744.6M $685M $640.9M --
 
EBITDA $233.3M $261.4M -$925.3M $99.8M --
EBIT $231.8M $260M -$926.8M $97.8M --
 
Revenue (Reported) $413.8M $410.6M $442.7M $351.4M --
Operating Income (Reported) $232.2M $250.3M $168.3M $95.7M --
Operating Income (Adjusted) $231.8M $260M -$926.8M $97.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $362.6M $620.1M $656.2M $92.2M $88.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $122.4M $114M $115.5M $129.1M $81.9M
Inventory -- -- -- -- --
Prepaid Expenses $9.2M -- -- -- --
Other Current Assets -- $8.7M $7.7M $12M $11.9M
Total Current Assets $495.8M $745.2M $780.6M $233.3M $182.4M
 
Property Plant And Equipment $25.5M $22.9M $20.3M $18.2M $15.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $3.7M $2.9M
Other Long-Term Assets $1.4M $1.5M $1.3M $3.6M $5.9M
Total Assets $559.2M $1.1B $1.1B $471.1M $350.9M
 
Accounts Payable $661K $935K $483K $7.8M $2.1M
Accrued Expenses $12.4M $19.4M $5.4M $35.6M $12M
Current Portion Of Long-Term Debt -- $116.9M -- $199.6M --
Current Portion Of Capital Lease Obligations $3.1M $3.1M $3.1M $3.1M $3.2M
Other Current Liabilities $2.6M $4.8M $3.6M $6.2M $4.4M
Total Current Liabilities $32.2M $161.7M $25.5M $276.1M $38.8M
 
Long-Term Debt $430.3M $337.3M $396.3M $498.3M $584M
Capital Leases -- -- -- -- --
Total Liabilities $496.6M $521M $448.1M $817.4M $652.2M
 
Common Stock $161K $162K $154K $156K $160K
Other Common Equity Adj -- -- -- -$3M $923K
Common Equity $62.6M $605.9M $652.4M -$346.3M -$301.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $62.6M $605.9M $652.4M -$346.3M -$301.3M
 
Total Liabilities and Equity $559.2M $1.1B $1.1B $471.1M $350.9M
Cash and Short Terms $362.6M $620.1M $656.2M $92.2M $88.6M
Total Debt $430.3M $454.2M $396.3M $697.9M $584M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $362.6M $620.1M $656.2M $92.2M $88.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $122.4M $114M $115.5M $129.1M $81.9M
Inventory -- -- -- -- --
Prepaid Expenses $9.2M -- -- -- --
Other Current Assets -- $8.7M $7.7M $12M $11.9M
Total Current Assets $495.8M $745.2M $780.6M $233.3M $182.4M
 
Property Plant And Equipment $25.5M $22.9M $20.3M $18.2M $15.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $3.7M $2.9M
Other Long-Term Assets $1.4M $1.5M $1.3M $3.6M $5.9M
Total Assets $559.2M $1.1B $1.1B $471.1M $350.9M
 
Accounts Payable $661K $935K $483K $7.8M $2.1M
Accrued Expenses $12.4M $19.4M $5.4M $35.6M $12M
Current Portion Of Long-Term Debt -- $116.9M -- $199.6M --
Current Portion Of Capital Lease Obligations $3.1M $3.1M $3.1M $3.1M $3.2M
Other Current Liabilities $2.6M $4.8M $3.6M $6.2M $4.4M
Total Current Liabilities $32.2M $161.7M $25.5M $276.1M $38.8M
 
Long-Term Debt $430.3M $337.3M $396.3M $498.3M $584M
Capital Leases -- -- -- -- --
Total Liabilities $496.6M $521M $448.1M $817.4M $652.2M
 
Common Stock $161K $162K $154K $156K $160K
Other Common Equity Adj -- -- -- -$3M $923K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $62.6M $605.9M $652.4M -$346.3M -$301.3M
 
Total Liabilities and Equity $559.2M $1.1B $1.1B $471.1M $350.9M
Cash and Short Terms $362.6M $620.1M $656.2M $92.2M $88.6M
Total Debt $430.3M $454.2M $396.3M $697.9M $584M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $106.2M $528.4M $175.1M -$1B $880K
Depreciation & Amoritzation $3.6M $1.5M $1.4M $1.6M $2M
Stock-Based Compensation $31.2M $22.3M $27M $32M $29.9M
Change in Accounts Receivable $4.1M $7.7M $8M $924K $47.2M
Change in Inventories $648K -- -- -- --
Cash From Operations $168.8M $261.9M $273.8M $183.4M $103.5M
 
Capital Expenditures $1.8M $265K $136K $273K $142K
Cash Acquisitions -- -- -- -$1B --
Cash From Investing -$1.8M -$265K -$136K -$1B -$142K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $400M $150M
Long-Term Debt Repaid -- -- -$120.7M -$100M -$265M
Repurchase of Common Stock -- -$24.1M -$126.4M -- --
Other Financing Activities -- -- -- -$29.2M -$3M
Cash From Financing $18.5M -$4.6M -$237.6M $277.2M -$107M
 
Beginning Cash (CF) $179.2M $364.8M $621.9M $657.9M $92.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $185.5M $257.1M $36.1M -$565.7M -$3.6M
Ending Cash (CF) $364.8M $621.9M $657.9M $92.2M $88.6M
 
Levered Free Cash Flow $167M $261.6M $273.6M $183.2M $103.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $43.2M $41.4M $48.9M -$1.7M $2.3M
Depreciation & Amoritzation $421K $336K $340K $512K $485K
Stock-Based Compensation $10M $6.1M $7.3M $8.7M $4.6M
Change in Accounts Receivable -$9.3M -$12.4M $937K -$4.6M -$5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $51.5M $64.6M $79.2M $35.8M $15.2M
 
Capital Expenditures $28K $128K -$27K $211K --
Cash Acquisitions -- -- -- -$4M --
Cash From Investing -$28K -$128K $27K -$4.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$25M -$15M
Repurchase of Common Stock -- -$24.1M -- -- --
Other Financing Activities -- -- -- -$26.9M -$90K
Cash From Financing $3.5M -$18.6M $2.8M -$50.9M -$14.9M
 
Beginning Cash (CF) $309.8M $576M $575.9M $111.5M $88.2M
Foreign Exchange Rate Adjustment -- -- -- -$50K $21K
Additions / Reductions $55M $45.9M $82M -$19.3M $327K
Ending Cash (CF) $364.8M $621.9M $657.9M $92.2M $88.6M
 
Levered Free Cash Flow $51.5M $64.4M $79.2M $35.6M $15.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $106.2M $528.4M $175.1M -$1B $880K
Depreciation & Amoritzation $3.6M $1.5M $1.4M $1.6M $2M
Stock-Based Compensation $31.2M $22.3M $27M $32M $29.9M
Change in Accounts Receivable $4.1M $7.7M $8M $924K $47.2M
Change in Inventories -- -- -- -- --
Cash From Operations $168.8M $261.9M $273.8M $183.4M $103.5M
 
Capital Expenditures $1.8M $265K $136K $273K $142K
Cash Acquisitions -- -- -- -$1B --
Cash From Investing -$1.8M -$265K -$136K -$1B -$142K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$100M -$265M
Repurchase of Common Stock -- -$24.1M -$126.4M -- --
Other Financing Activities -- -- -- -- -$3M
Cash From Financing $18.5M -$4.6M -$237.6M $277.2M -$107M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $185.5M $257.1M $36.1M -$565.7M -$3.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $167M $261.6M $273.6M $183.2M $103.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $528.4M $175.1M -$1B $880K --
Depreciation & Amoritzation $1.5M $1.4M $1.6M $2M --
Stock-Based Compensation $22.3M $27M $32M $29.9M --
Change in Accounts Receivable $7.7M $8M $924K $47.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $261.9M $273.8M $183.4M $103.5M --
 
Capital Expenditures $265K $136K $273K $142K --
Cash Acquisitions -- -- -$1B -- --
Cash From Investing -$265K -$136K -$1B -$142K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $400M $150M --
Long-Term Debt Repaid -- -$120.7M -$100M -$265M --
Repurchase of Common Stock -$24.1M -$126.4M -- -- --
Other Financing Activities -- -- -$29.2M -$3M --
Cash From Financing -$4.6M -$237.6M $277.2M -$107M --
 
Beginning Cash (CF) $1.9B $2.3B $1.7B $407.4M --
Foreign Exchange Rate Adjustment -- -- -$53K -$32K --
Additions / Reductions $257.1M $36.1M -$565.7M -$3.6M --
Ending Cash (CF) $2.1B $2.3B $1.1B $403.8M --
 
Levered Free Cash Flow $261.6M $273.6M $183.2M $103.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy, Sell or Hold?
Is Uber Stock a Buy, Sell or Hold?

Uber (NYSE:UBER) has been through quite a ride over the…

Is Micron a Good Stock to Buy Now?
Is Micron a Good Stock to Buy Now?

Like most of its peers in the semiconductor industry, Micron…

Is Uber Finally on the Path to Consistent Profitability?
Is Uber Finally on the Path to Consistent Profitability?

After posting massive losses quarter after quarter for years, Uber…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 32x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
46
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
32
MAN alert for Apr 18

ManpowerGroup [MAN] is down 19.07% over the past day.

Sell
24
GPN alert for Apr 18

Global Payments [GPN] is down 17.44% over the past day.

Buy
51
CAR alert for Apr 18

Avis Budget Group [CAR] is up 16.54% over the past day.

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

Show me the best stock