Financhill
Buy
57

IE Quote, Financials, Valuation and Earnings

Last price:
$9.67
Seasonality move :
-10.06%
Day range:
$9.49 - $9.96
52-week range:
$4.50 - $12.13
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
359.32x
P/B ratio:
4.17x
Volume:
2.3M
Avg. volume:
827.3K
1-year change:
0.73%
Market cap:
$1.3B
Revenue:
$2.9M
EPS (TTM):
-$0.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6M $4.7M $8.4M $3.9M $2.9M
Revenue Growth (YoY) 23.48% 0.41% 81.43% -53.76% -25.67%
 
Cost of Revenues $1.8M $1.5M $3.1M $3M $1M
Gross Profit $2.8M $3.1M $5.3M $917K $1.9M
Gross Profit Margin 61.47% 67.33% 62.86% 23.5% 64.91%
 
R&D Expenses $3.6M $3.8M $5M $6.1M $2.9M
Selling, General & Admin $11.7M $20.6M $27.1M $48.5M $45M
Other Inc / (Exp) -$2.7M -$5.7M -$26.5M -$33.3M $39.3M
Operating Expenses $29.4M $63.9M $137.5M $181.3M $178.8M
Operating Income -$26.6M -$60.7M -$132.2M -$180.4M -$177M
 
Net Interest Expenses $175K $1.5M $972K $3M $2.6M
EBT. Incl. Unusual Items -$29.5M -$68M -$159.6M -$216.7M -$140.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $381K $484K $618K -$584K $32K
Net Income to Company -$29.9M -$68.5M -$160.2M -$216.1M -$140.3M
 
Minority Interest in Earnings $4.6M $9.2M $10.4M $16.7M $11.6M
Net Income to Common Excl Extra Items -$25.2M -$59.3M -$149.8M -$199.4M -$128.6M
 
Basic EPS (Cont. Ops) -$0.27 -$0.64 -$1.91 -$1.95 -$1.07
Diluted EPS (Cont. Ops) -$0.27 -$0.64 -$1.91 -$1.95 -$1.07
Weighted Average Basic Share $92.9M $92.9M $78.5M $102.5M $120.4M
Weighted Average Diluted Share $92.9M $92.9M $78.5M $102.5M $120.4M
 
EBITDA -$25.3M -$62.2M -$154.4M -$211.1M -$135M
EBIT -$29.3M -$66.5M -$158.6M -$213.7M -$137.7M
 
Revenue (Reported) $4.6M $4.7M $8.4M $3.9M $2.9M
Operating Income (Reported) -$26.6M -$60.7M -$132.2M -$180.4M -$177M
Operating Income (Adjusted) -$29.3M -$66.5M -$158.6M -$213.7M -$137.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.6M $6.8M $679K $360K $735K
Revenue Growth (YoY) -- 333.74% -89.96% -46.98% 104.17%
 
Cost of Revenues $317K $52K $184K $100K $293K
Gross Profit $1.2M $6.7M $495K $260K $442K
Gross Profit Margin 79.67% 99.23% 72.9% 72.22% 60.14%
 
R&D Expenses $956K $1.3M $1.8M $810K $52K
Selling, General & Admin $2.8M $5.3M $10.7M $12.7M $11.6M
Other Inc / (Exp) $2.1M $1.6M -$95K -$3.3M -$5.6M
Operating Expenses $10M $23.9M $39.1M $57.1M $27.4M
Operating Income -$8.8M -$17.2M -$38.6M -$56.9M -$27M
 
Net Interest Expenses $89K $762K -- -- $1.5M
EBT. Incl. Unusual Items -$6.8M -$16.4M -$38.7M -$60.1M -$34.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$236K $1.3M -$72K -$26K --
Net Income to Company -$6.6M -$17.7M -$38.6M -$60.1M -$34.1M
 
Minority Interest in Earnings $1.9M $2.2M $2.5M $4.6M $3.6M
Net Income to Common Excl Extra Items -$4.7M -$15.5M -$36.1M -$55.5M -$30.5M
 
Basic EPS (Cont. Ops) -$0.05 -$0.17 -$0.39 -$0.46 -$0.24
Diluted EPS (Cont. Ops) -$0.05 -$0.17 -$0.39 -$0.46 -$0.24
Weighted Average Basic Share $92.9M $92.6M $93M $120.2M $126.7M
Weighted Average Diluted Share $92.9M $92.6M $93M $120.2M $126.7M
 
EBITDA -$5.6M -$14.5M -$37.5M -$56.3M -$26.4M
EBIT -$6.7M -$15.6M -$38.6M -$56.9M -$27M
 
Revenue (Reported) $1.6M $6.8M $679K $360K $735K
Operating Income (Reported) -$8.8M -$17.2M -$38.6M -$56.9M -$27M
Operating Income (Adjusted) -$6.7M -$15.6M -$38.6M -$56.9M -$27M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $9.9M $2.4M $3.6M $3.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.3M $3.3M $2.9M $1.2M
Gross Profit -- $8.6M -$910K $682K $2.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.2M $5.6M $5.1M $2.1M
Selling, General & Admin -- $23M $32.6M $50.5M $44M
Other Inc / (Exp) $2.1M -$6.2M -$27.9M -$36.5M $37M
Operating Expenses -- $77.8M $152.6M $199.4M $149.1M
Operating Income -- -$69.2M -$153.5M -$198.7M -$147.1M
 
Net Interest Expenses $89K $2.2M $428K $3M $4.2M
EBT. Incl. Unusual Items -- -$77.6M -$181.9M -$238.1M -$114.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2M -$775K -$538K $58K
Net Income to Company -- -$79.6M -$181.1M -$237.6M -$114.3M
 
Minority Interest in Earnings $1.9M $9.5M $10.7M $18.8M $10.7M
Net Income to Common Excl Extra Items -- -$70.1M -$170.4M -$218.8M -$103.6M
 
Basic EPS (Cont. Ops) -- -$0.76 -$2.08 -$1.99 -$0.85
Diluted EPS (Cont. Ops) -- -$0.76 -$2.08 -$1.99 -$0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$71.2M -$177.2M -$229.7M -$101.8M
EBIT -- -$75.4M -$181.4M -$231.9M -$104.5M
 
Revenue (Reported) -- $9.9M $2.4M $3.6M $3.3M
Operating Income (Reported) -- -$69.2M -$153.5M -$198.7M -$147.1M
Operating Income (Adjusted) -- -$75.4M -$181.4M -$231.9M -$104.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.6M $6.8M $679K $360K $735K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $317K $52K $184K $100K $293K
Gross Profit $1.2M $6.7M $495K $260K $442K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $956K $1.3M $1.8M $810K $52K
Selling, General & Admin $2.8M $5.3M $10.7M $12.7M $11.6M
Other Inc / (Exp) $2.1M $1.6M -$95K -$3.3M -$5.6M
Operating Expenses $10M $23.9M $39.1M $57.1M $27.4M
Operating Income -$8.8M -$17.2M -$38.6M -$56.9M -$27M
 
Net Interest Expenses $89K $762K -- -- $1.5M
EBT. Incl. Unusual Items -$6.8M -$16.4M -$38.7M -$60.1M -$34.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$236K $1.3M -$72K -$26K --
Net Income to Company -$6.6M -$17.7M -$38.6M -$60.1M -$34.1M
 
Minority Interest in Earnings $1.9M $2.2M $2.5M $4.6M $3.6M
Net Income to Common Excl Extra Items -$4.7M -$15.5M -$36.1M -$55.5M -$30.5M
 
Basic EPS (Cont. Ops) -$0.05 -$0.17 -$0.39 -$0.46 -$0.24
Diluted EPS (Cont. Ops) -$0.05 -$0.17 -$0.39 -$0.46 -$0.24
Weighted Average Basic Share $92.9M $92.6M $93M $120.2M $126.7M
Weighted Average Diluted Share $92.9M $92.6M $93M $120.2M $126.7M
 
EBITDA -$5.6M -$14.5M -$37.5M -$56.3M -$26.4M
EBIT -$6.7M -$15.6M -$38.6M -$56.9M -$27M
 
Revenue (Reported) $1.6M $6.8M $679K $360K $735K
Operating Income (Reported) -$8.8M -$17.2M -$38.6M -$56.9M -$27M
Operating Income (Adjusted) -$6.7M -$15.6M -$38.6M -$56.9M -$27M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.3M $49.9M $139.7M $205M $41M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2M $1.4M $1.5M $1M $762K
Inventory $3.5M $5.9M $5.6M $5M --
Prepaid Expenses $1.1M -- $4.2M $3.1M $2.4M
Other Current Assets -- $1.2M -- -- --
Total Current Assets $16.8M $58.3M $151M $216.5M $69.3M
 
Property Plant And Equipment $34.4M $75.6M $90.7M $222.9M $235.5M
Long-Term Investments $8.9M $9.5M $8.2M $42.1M $66.6M
Goodwill -- -- -- -- --
Other Intangibles $7.5M $4.3M -- -- --
Other Long-Term Assets $1.3M $2.3M $181K $5.7M $3.5M
Total Assets $71.7M $153.5M $260.5M $487.2M $374.9M
 
Accounts Payable $1.3M $5.7M $4.6M $12.9M $6.3M
Accrued Expenses $1.1M $2.9M $6.7M $3.5M $2.4M
Current Portion Of Long-Term Debt $5.8M -- -- $12.7M $12.4M
Current Portion Of Capital Lease Obligations $585K $342K $706K $699K $784K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.2M $40.6M $17.4M $39.7M $33.4M
 
Long-Term Debt -- $78.8M $25.9M $64.6M $55.1M
Capital Leases -- -- -- -- --
Total Liabilities $23M $125.7M $58M $110.9M $94.5M
 
Common Stock -- $6K $9K $12K $12K
Other Common Equity Adj -$1.5M -$1.5M -$1.2M -$2.1M -$3.3M
Common Equity $42M $21.9M $206.4M $374.3M $268.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.7M $5.9M -$3.9M $2M $11.8M
Total Equity $48.7M $27.8M $202.4M $376.3M $280.4M
 
Total Liabilities and Equity $71.7M $153.5M $260.5M $487.2M $374.9M
Cash and Short Terms $9.3M $49.9M $139.7M $205M $41M
Total Debt $5.8M $78.8M $25.9M $77.3M $67.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $29.8M $107M $149.2M $78.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.1M $2.2M $4.3M $111K
Inventory -- $6.3M $5.9M $5.3M --
Prepaid Expenses -- $1.2M -- $2.9M $2.3M
Other Current Assets -- -- $3.1M -- --
Total Current Assets -- $38.4M $118.2M $191.8M $114.3M
 
Property Plant And Equipment -- $79.8M $92.7M $224.6M $236.8M
Long-Term Investments -- $15M $7.8M $39M $61.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $4.8M $8.2M $5.7M $2.3M
Total Assets -- $141.7M $227.4M $461.2M $414.4M
 
Accounts Payable -- -- -- $22.3M $10.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $13.8M $13.2M
Current Portion Of Capital Lease Obligations -- $553K $831K $623K $797K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $41.4M $17.3M $39.2M $37.2M
 
Long-Term Debt -- $82.2M $26.4M $65.2M $55.8M
Capital Leases -- -- -- -- --
Total Liabilities -- $130.5M $58.3M $111.4M $99M
 
Common Stock -- $6K $9K $12K $13K
Other Common Equity Adj -- -$1.4M -$1.2M -$2.3M -$3.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3.7M -$6.4M $18.2M $8.4M
Total Equity -- $11.2M $169.1M $349.7M $315.3M
 
Total Liabilities and Equity -- $141.7M $227.4M $461.2M $414.4M
Cash and Short Terms -- $29.8M $107M $149.2M $78.9M
Total Debt -- $82.2M $26.4M $79M $68.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.9M -$68.5M -$160.2M -$216.1M -$140.3M
Depreciation & Amoritzation $4M $4.3M $4.2M $2.6M $2.7M
Stock-Based Compensation $1.1M $3.7M $4.8M $21M $15M
Change in Accounts Receivable -$312K $1.5M -$112K -$1.8M $385K
Change in Inventories -$1M -$2.3M -$2.1M $542K -$1.5M
Cash From Operations -$23M -$47.8M -$115.7M -$150.5M -$162.1M
 
Capital Expenditures $16.7M $18.4M $44.4M $82.1M $13.6M
Cash Acquisitions -- -$870K -$4M -$68.7M -$900K
Cash From Investing -$16.7M -$22.6M -$48.4M -$150.8M -$14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $192K $72.9M $96.2M $4M $5M
Long-Term Debt Repaid -$2.8M -- -- -- -$12.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $46.7M $28.4M -$21K $39.4M $25.1M
Cash From Financing $44.1M $111M $254.4M $366.5M $18.9M
 
Beginning Cash (CF) $4.7M $9.3M $49.9M $139.7M $205M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.4M $40.5M $90.3M $65.2M -$157.7M
Ending Cash (CF) $9.3M $49.9M $139.7M $205M $41M
 
Levered Free Cash Flow -$39.7M -$66.2M -$160.1M -$232.6M -$175.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.6M -$17.7M -$38.6M -$60.1M -$34.1M
Depreciation & Amoritzation $1.1M $1.1M $1M $622K $622K
Stock-Based Compensation $460K $955K $5.1M $3.3M $3M
Change in Accounts Receivable $181K $253K -$710K -$896K $10.2M
Change in Inventories -$70K -$449K -$144K -$309K --
Cash From Operations -$9.2M -$14.6M -$30M -$50M -$15.8M
 
Capital Expenditures $1.2M $4.8M $2.1M $972K $2K
Cash Acquisitions -- -$793K -$555K -$495K --
Cash From Investing -$1.2M -$5.6M -$2.7M -$1.5M -$2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.5M -- -- $26M $142K
Cash From Financing $5.5M -- $3K $26M $70.8M
 
Beginning Cash (CF) $9.3M $49.9M $139.7M $205M $45.3M
Foreign Exchange Rate Adjustment $63K $138K $17K -$256K $249K
Additions / Reductions -$4.8M -$20.2M -$32.7M -$25.4M $55M
Ending Cash (CF) $4.6M $29.8M $107M $179.4M $98.2M
 
Levered Free Cash Flow -$10.4M -$19.4M -$32.1M -$50.9M -$15.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$79.6M -$181.1M -$237.6M -$114.3M
Depreciation & Amoritzation -- $4.2M $4.2M $2.2M $2.7M
Stock-Based Compensation $460K $4.2M $9M $19.2M $14.6M
Change in Accounts Receivable -- $1.5M -$1.1M -$2M $11.5M
Change in Inventories -- -$2.7M -$1.8M $377K -$1.2M
Cash From Operations -- -$53.3M -$131.1M -$170.5M -$127.9M
 
Capital Expenditures $1.2M $22M $41.7M $80.9M $12.6M
Cash Acquisitions -- -$1.7M -$3.7M -$68.6M -$405K
Cash From Investing -- -$27M -$45.5M -$149.6M -$13M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $65.4M -$749K
Cash From Financing -- $105.4M $254.4M $392.5M $63.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $25.1M $77.8M $72.4M -$77.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$75.3M -$172.8M -$251.4M -$140.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.6M -$17.7M -$38.6M -$60.1M -$34.1M
Depreciation & Amoritzation $1.1M $1.1M $1M $622K $622K
Stock-Based Compensation $460K $955K $5.1M $3.3M $3M
Change in Accounts Receivable $181K $253K -$710K -$896K $10.2M
Change in Inventories -$70K -$449K -$144K -$309K --
Cash From Operations -$9.2M -$14.6M -$30M -$50M -$15.8M
 
Capital Expenditures $1.2M $4.8M $2.1M $972K $2K
Cash Acquisitions -- -$793K -$555K -$495K --
Cash From Investing -$1.2M -$5.6M -$2.7M -$1.5M -$2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.5M -- -- $26M $142K
Cash From Financing $5.5M -- $3K $26M $70.8M
 
Beginning Cash (CF) $9.3M $49.9M $139.7M $205M $45.3M
Foreign Exchange Rate Adjustment $63K $138K $17K -$256K $249K
Additions / Reductions -$4.8M -$20.2M -$32.7M -$25.4M $55M
Ending Cash (CF) $4.6M $29.8M $107M $179.4M $98.2M
 
Levered Free Cash Flow -$10.4M -$19.4M -$32.1M -$50.9M -$15.8M

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

GET BETTER TRADE IDEAS

Popular

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock