Financhill
Buy
55

IE Quote, Financials, Valuation and Earnings

Last price:
$7.01
Seasonality move :
18.18%
Day range:
$6.27 - $7.03
52-week range:
$5.34 - $12.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
289.64x
P/B ratio:
3.44x
Volume:
1.8M
Avg. volume:
855.7K
1-year change:
-21.04%
Market cap:
$925.3M
Revenue:
$2.9M
EPS (TTM):
-$1.07
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $553K $268K $1.7M $1.3M
Revenue Growth (YoY) -- -- -51.54% 523.51% -20.29%
 
Cost of Revenues -- $348K $2.1M $1.3M $470K
Gross Profit -- $205K -$1.8M $400K $862K
Gross Profit Margin -- 37.07% -680.97% 23.94% 64.72%
 
R&D Expenses -- $1.1M $1.3M $892K $330K
Selling, General & Admin -- $6.4M $10.3M $13.6M $10.6M
Other Inc / (Exp) -- -$4.9M -$348K -$1.8M $49.5M
Operating Expenses -- $22.4M $41.7M $47.9M $30.6M
Operating Income -- -$22.2M -$43.6M -$47.5M -$29.7M
 
Net Interest Expenses -- $951K -- $562K $1.3M
EBT. Incl. Unusual Items -- -$28.1M -$43.7M -$49.8M $18.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $716K -$466K -$384K $58K
Net Income to Company -- -$28.8M -$43.2M -$49.4M $18.5M
 
Minority Interest in Earnings -- $2.5M $3.6M $2.2M -$1.6M
Net Income to Common Excl Extra Items -- -$26.3M -$39.6M -$47.2M $16.9M
 
Basic EPS (Cont. Ops) -- -$0.28 -$0.41 -$0.38 $0.14
Diluted EPS (Cont. Ops) -- -$0.28 -$0.41 -$0.38 $0.14
Weighted Average Basic Share -- $92.9M $93.1M $118.9M $120.5M
Weighted Average Diluted Share -- $92.9M $93.1M $118.9M $120.5M
 
EBITDA -- -$26M -$42.9M -$48.7M $20.7M
EBIT -- -$27.1M -$43.9M -$49.2M $19.8M
 
Revenue (Reported) -- $553K $268K $1.7M $1.3M
Operating Income (Reported) -- -$22.2M -$43.6M -$47.5M -$29.7M
Operating Income (Adjusted) -- -$27.1M -$43.9M -$49.2M $19.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $4.7M $8.4M $3.9M $2.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.5M $3.1M $3M $1M
Gross Profit -- $3.1M $5.3M $917K $1.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $3.8M $5M $6.1M $2.9M
Selling, General & Admin -- $20.6M $27.1M $48.5M $45M
Other Inc / (Exp) -- -$5.7M -$26.2M -$33.3M $39.3M
Operating Expenses -- $63.9M $137.5M $181.3M $178.8M
Operating Income -- -$60.7M -$132.2M -$180.4M -$177M
 
Net Interest Expenses -- $1.5M $1.2M $3M $2.6M
EBT. Incl. Unusual Items -- -$68M -$159.6M -$216.7M -$140.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $484K $618K -$584K $32K
Net Income to Company -- -$68.5M -$160.2M -$216.1M -$140.3M
 
Minority Interest in Earnings -- $9.2M $10.4M $16.7M $11.6M
Net Income to Common Excl Extra Items -- -$59.3M -$149.8M -$199.4M -$128.6M
 
Basic EPS (Cont. Ops) -- -$0.64 -$1.86 -$1.92 -$1.07
Diluted EPS (Cont. Ops) -- -$0.64 -$1.86 -$1.92 -$1.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$62.2M -$154.2M -$211M -$131.7M
EBIT -- -$66.5M -$158.4M -$213.6M -$134.4M
 
Revenue (Reported) -- $4.7M $8.4M $3.9M $2.9M
Operating Income (Reported) -- -$60.7M -$132.2M -$180.4M -$177M
Operating Income (Adjusted) -- -$66.5M -$158.4M -$213.6M -$134.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7M $8.4M $3.9M $2.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $3.1M $3M $1M --
Gross Profit $3.1M $5.3M $917K $1.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.8M $5M $6.1M $2.9M --
Selling, General & Admin $20.6M $27.1M $48.5M $45M --
Other Inc / (Exp) -$5.7M -$26.2M -$33.3M $39.3M --
Operating Expenses $63.9M $137.5M $181.3M $178.8M --
Operating Income -$60.7M -$132.2M -$180.4M -$177M --
 
Net Interest Expenses $1.5M $1.4M $3M $2.6M --
EBT. Incl. Unusual Items -$68M -$159.6M -$216.7M -$140.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $484K $618K -$584K $32K --
Net Income to Company -$68.5M -$160.2M -$216.1M -$140.3M --
 
Minority Interest in Earnings $9.2M $10.4M $16.7M $11.6M --
Net Income to Common Excl Extra Items -$59.3M -$149.8M -$199.4M -$128.6M --
 
Basic EPS (Cont. Ops) -$0.64 -$1.86 -$1.92 -$1.07 --
Diluted EPS (Cont. Ops) -$0.64 -$1.86 -$1.92 -$1.07 --
Weighted Average Basic Share $371.6M $342.8M $409.8M $481.5M --
Weighted Average Diluted Share $371.6M $342.8M $409.8M $481.5M --
 
EBITDA -$62.2M -$154.2M -$211M -$131.7M --
EBIT -$66.5M -$158.4M -$213.6M -$134.4M --
 
Revenue (Reported) $4.7M $8.4M $3.9M $2.9M --
Operating Income (Reported) -$60.7M -$132.2M -$180.4M -$177M --
Operating Income (Adjusted) -$66.5M -$158.4M -$213.6M -$134.4M --
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $49.9M $139.7M $205M $41M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.4M $1.5M $1M $762K
Inventory -- $5.9M $5.6M $5M --
Prepaid Expenses -- -- $4.2M $3.1M $2.4M
Other Current Assets -- $1.2M -- -- --
Total Current Assets -- $58.3M $151M $216.5M $69.3M
 
Property Plant And Equipment -- $75.6M $90.7M $222.9M $235.5M
Long-Term Investments -- $9.5M $8.2M $42.1M $66.6M
Goodwill -- -- -- -- --
Other Intangibles -- $4.3M -- -- --
Other Long-Term Assets -- $2.3M $181K $5.7M $3.5M
Total Assets -- $153.5M $260.5M $487.2M $374.9M
 
Accounts Payable -- $5.7M $4.6M $12.9M $6.3M
Accrued Expenses -- $2.9M $6.7M $3.5M $2.4M
Current Portion Of Long-Term Debt -- -- -- $12.7M $12.4M
Current Portion Of Capital Lease Obligations -- $342K $706K $699K $784K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $40.6M $17.4M $39.7M $33.4M
 
Long-Term Debt -- $78.8M $25.9M $64.6M $55.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $125.7M $58M $110.9M $94.5M
 
Common Stock -- $6K $9K $12K $12K
Other Common Equity Adj -- -$1.5M -$1.2M -$2.1M -$3.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.9M -$3.9M $2M $11.8M
Total Equity -- $27.8M $202.4M $376.3M $280.4M
 
Total Liabilities and Equity -- $153.5M $260.5M $487.2M $374.9M
Cash and Short Terms -- $49.9M $139.7M $205M $41M
Total Debt -- $78.8M $25.9M $77.3M $67.5M
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$28.8M -$43.2M -$49.4M $18.5M
Depreciation & Amoritzation -- $1.1M $1M $507K $874K
Stock-Based Compensation -- $748K $2.3M $4.7M $3.5M
Change in Accounts Receivable -- $382K $3K -$918K $869K
Change in Inventories -- -$1.3M -$1.8M -$195K -$88K
Cash From Operations -- -$18.3M -$37M -$43.5M -$30.7M
 
Capital Expenditures -- $11.1M $9.7M $35.4M $1.7M
Cash Acquisitions -- -- -$372K -$733K --
Cash From Investing -- -$13.8M -$10M -$36.1M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4M $10M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$26K -$9K $10M -$1.3M
Cash From Financing -- $1.6M $8.9M $35.5M -$8.3M
 
Beginning Cash (CF) -- $80.2M $177.7M $249M $87.1M
Foreign Exchange Rate Adjustment -- $180K $90K $170K -$1M
Additions / Reductions -- -$30.5M -$38.1M -$44.2M -$40.7M
Ending Cash (CF) -- $49.9M $139.7M $205M $41M
 
Levered Free Cash Flow -- -$29.4M -$46.6M -$78.9M -$32.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$68.5M -$160.2M -$216.1M -$140.3M
Depreciation & Amoritzation -- $4.3M $4.2M $2.6M $2.7M
Stock-Based Compensation -- $3.7M $4.8M $21M $15M
Change in Accounts Receivable -- $1.5M -$112K -$1.8M $385K
Change in Inventories -- -$2.3M -$2.1M $542K -$1.5M
Cash From Operations -- -$47.8M -$115.7M -$150.5M -$162.1M
 
Capital Expenditures -- $18.4M $44.4M $82.1M $13.6M
Cash Acquisitions -- -$870K -$4M -$68.7M -$900K
Cash From Investing -- -$22.6M -$48.4M -$150.8M -$14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $28.4M -- -- $25.1M
Cash From Financing -- $111M $254.4M $366.5M $18.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $40.5M $90.3M $65.2M -$157.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$66.2M -$160.1M -$232.6M -$175.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$68.5M -$160.2M -$216.1M -$140.3M --
Depreciation & Amoritzation $4.3M $4.2M $2.6M $2.7M --
Stock-Based Compensation $3.7M $4.8M $21M $15M --
Change in Accounts Receivable $1.5M -$112K -$1.8M $385K --
Change in Inventories -$2.3M -$2.1M $542K -$1.5M --
Cash From Operations -$47.8M -$115.7M -$150.5M -$162.1M --
 
Capital Expenditures $18.4M $44.4M $82.1M $13.6M --
Cash Acquisitions -$870K -$4M -$68.7M -$900K --
Cash From Investing -$22.6M -$48.4M -$150.8M -$14.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $72.9M $96.2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $28.4M -$21K $39.4M $25.1M --
Cash From Financing $111M $254.4M $366.5M $18.9M --
 
Beginning Cash (CF) $106M $481.1M $559.5M $605.3M --
Foreign Exchange Rate Adjustment -$3K -$482K $210K -$2.1M --
Additions / Reductions $40.5M $90.3M $65.2M -$157.7M --
Ending Cash (CF) $146.5M $570.9M $624.9M $441.2M --
 
Levered Free Cash Flow -$66.2M -$160.1M -$232.6M -$175.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock