Financhill
Sell
23

ISPO Quote, Financials, Valuation and Earnings

Last price:
$3.51
Seasonality move :
-11.43%
Day range:
$3.21 - $3.43
52-week range:
$3.11 - $9.31
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.06x
P/B ratio:
--
Volume:
59K
Avg. volume:
45.2K
1-year change:
-12.05%
Market cap:
$37.1M
Revenue:
$329.1M
EPS (TTM):
-$4.40
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $217.1M $165.6M $234.7M $345.5M $329.1M
Revenue Growth (YoY) 21.51% -23.72% 41.76% 47.19% -4.76%
 
Cost of Revenues $138.8M $100.6M $152.7M $229.3M $274.8M
Gross Profit $78.3M $65M $82M $116.2M $54.3M
Gross Profit Margin 36.08% 39.25% 34.93% 33.63% 16.5%
 
R&D Expenses $2.6M $2.8M $4.9M $14.2M $11.3M
Selling, General & Admin $53M $40.7M $77.8M $105.2M $104.3M
Other Inc / (Exp) -$66K $214K $9.1M -$1.3M $1.9M
Operating Expenses $83.5M $65.2M $112.6M $165M $148.2M
Operating Income -$5.2M -$212K -$30.6M -$48.8M -$93.9M
 
Net Interest Expenses $999K $542K $635K $188K $1.1M
EBT. Incl. Unusual Items -$6.2M -$540K -$22.2M -$50.3M -$93.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $799K $721K
Net Income to Company -$6.2M -$540K -$22.2M -$51.1M -$93.9M
 
Minority Interest in Earnings -- -- -- $27M $42.1M
Net Income to Common Excl Extra Items -$6.2M -$540K -$22.2M -$24.1M -$51.8M
 
Basic EPS (Cont. Ops) -$2.66 -$0.23 -$9.47 -$9.20 -$15.31
Diluted EPS (Cont. Ops) -$2.66 -$0.23 -$9.47 -$9.20 -$15.31
Weighted Average Basic Share $2.3M $2.3M $2.3M $2.6M $3.4M
Weighted Average Diluted Share $2.3M $2.3M $2.3M $2.6M $3.4M
 
EBITDA -$76K $4.4M -$26.4M $44.8M $4.3M
EBIT -$5.2M -$212K -$30.6M -$48.8M -$93.9M
 
Revenue (Reported) $217.1M $165.6M $234.7M $345.5M $329.1M
Operating Income (Reported) -$5.2M -$212K -$30.6M -$48.8M -$93.9M
Operating Income (Adjusted) -$5.2M -$212K -$30.6M -$48.8M -$93.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $42.7M $64.8M $93.1M $82.6M $69.1M
Revenue Growth (YoY) -- 51.94% 43.67% -11.31% -16.33%
 
Cost of Revenues $25.3M $42.4M $63M $62M $19.7M
Gross Profit $17.4M $22.4M $30.2M $20.6M $49.4M
Gross Profit Margin 40.71% 34.6% 32.4% 24.91% 71.46%
 
R&D Expenses $664K $1.2M $3.8M $2.7M $1.7M
Selling, General & Admin $9.7M $23.4M $26.4M $30.9M $26.6M
Other Inc / (Exp) -- -- $4M $264K -$7.2M
Operating Expenses $15.6M $31.6M $41.3M $44M $35M
Operating Income $1.8M -$9.2M -$11.1M -$23.5M $14.4M
 
Net Interest Expenses $120K -- -- $1.7M $454K
EBT. Incl. Unusual Items $1.7M -$9.1M -$7.1M -$24.9M $6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $202K $492K $151K
Net Income to Company -- -$9.1M -$7.3M -$25.4M $6.6M
 
Minority Interest in Earnings -- -- $4.1M $8.8M -$2.3M
Net Income to Common Excl Extra Items $1.7M -$9.1M -$3.1M -$16.7M $4.3M
 
Basic EPS (Cont. Ops) $0.71 -$3.89 -$1.13 -$4.87 $0.77
Diluted EPS (Cont. Ops) $0.71 -$3.89 -$1.13 -$4.87 $0.62
Weighted Average Basic Share $2.3M $2.3M $2.8M $3.4M $5.6M
Weighted Average Diluted Share $2.3M $2.3M $2.8M $3.4M $7.4M
 
EBITDA $2.6M -$8.2M $12.8M $1.2M $23.8M
EBIT $1.8M -$9.2M -$11.1M -$23.2M $7.2M
 
Revenue (Reported) $42.7M $64.8M $93.1M $82.6M $69.1M
Operating Income (Reported) $1.8M -$9.2M -$11.1M -$23.5M $14.4M
Operating Income (Adjusted) $1.8M -$9.2M -$11.1M -$23.2M $7.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $206.3M $327.3M $345M $287.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $140.5M $210.3M $278.5M $177.4M
Gross Profit -- $65.8M $116.9M $66.5M $110.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $3.7M $11.4M $14.1M $8M
Selling, General & Admin -- $65.3M $103M $104.1M $96.3M
Other Inc / (Exp) -- $9.1M -$2.6M $1.4M -$1.3M
Operating Expenses -- $93.1M $158.5M $158.2M $129.9M
Operating Income -- -$27.3M -$41.6M -$91.7M -$19.8M
 
Net Interest Expenses $120K $742K $358K $1.2M $1.1M
EBT. Incl. Unusual Items -- -$18.8M -$44.5M -$91.5M -$22.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $589K $1.1M $163K
Net Income to Company -- -- -$45.1M -$92.6M -$22.4M
 
Minority Interest in Earnings -- -- $19M $43M $10.5M
Net Income to Common Excl Extra Items -- -$18.8M -$26.1M -$49.6M -$11.9M
 
Basic EPS (Cont. Ops) -- -$8.00 -$11.40 -$14.93 -$3.72
Diluted EPS (Cont. Ops) -- -$8.00 -$11.40 -$14.93 -$4.40
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$23.5M $31.6M $536K $54.3M
EBIT -- -$27.3M -$41.6M -$91.4M -$27.2M
 
Revenue (Reported) -- $206.3M $327.3M $345M $287.5M
Operating Income (Reported) -- -$27.3M -$41.6M -$91.7M -$19.8M
Operating Income (Adjusted) -- -$27.3M -$41.6M -$91.4M -$27.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $42.7M $166.4M $258.9M $258.4M $216.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.3M $110.1M $167.7M $216.8M $119.5M
Gross Profit $17.4M $56.3M $91.2M $41.5M $97.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $664K $3M $9.5M $9.4M $6M
Selling, General & Admin $9.7M $56.3M $81.5M $80.5M $72.4M
Other Inc / (Exp) -- $9.1M -$2.6M $162K -$3M
Operating Expenses $15.6M $78.5M $124.4M $117.6M $99.3M
Operating Income $1.8M -$22.2M -$33.1M -$76M -$2M
 
Net Interest Expenses $120K $546K $331K $1.7M $1.2M
EBT. Incl. Unusual Items $1.7M -$13.6M -$35.9M -$77.1M -$6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $589K $909K $351K
Net Income to Company -- -$13.6M -$36.5M -$78M -$6.5M
 
Minority Interest in Earnings -- -- $19M $35M $3.4M
Net Income to Common Excl Extra Items $1.7M -$13.6M -$17.5M -$43M -$3.1M
 
Basic EPS (Cont. Ops) $0.71 -$5.79 -$7.73 -$12.73 -$1.21
Diluted EPS (Cont. Ops) $0.71 -$5.79 -$7.73 -$12.73 -$1.89
Weighted Average Basic Share $2.3M $7M $7.5M $10M $13M
Weighted Average Diluted Share $2.3M $7M $7.5M $10M $15.6M
 
EBITDA $2.6M -$19M $38.9M -$5.3M $44.6M
EBIT $1.8M -$22.2M -$33.1M -$75.8M -$9.1M
 
Revenue (Reported) $42.7M $166.4M $258.9M $258.4M $216.7M
Operating Income (Reported) $1.8M -$22.2M -$33.1M -$76M -$2M
Operating Income (Adjusted) $1.8M -$22.2M -$33.1M -$75.8M -$9.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $40.1M $62.8M $80.2M $80.3M $36.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.8M $3M $2.4M $3.1M $3.3M
Inventory -- -- -- -- --
Prepaid Expenses $20.6M $17.9M $28.3M $30.8M $26.7M
Other Current Assets $587K $908K $762K $302K $1.7M
Total Current Assets $75.4M $89.3M $114.8M $116.9M $74.8M
 
Property Plant And Equipment $9.7M $9M $8.7M $290M $229.2M
Long-Term Investments -- -- -- -- --
Goodwill $21.2M $21.2M $21.2M $21.2M $21.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $1.1M $1.1M $2.3M $5.4M
Total Assets $107.8M $120.6M $145.8M $430.4M $330.7M
 
Accounts Payable $22M $16.1M $33.1M -- --
Accrued Expenses $4M $3.1M $6M -- --
Current Portion Of Long-Term Debt -- -- $13.3M -- --
Current Portion Of Capital Lease Obligations -- -- -- $74.3M $62M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $145.4M $160.6M $229.7M $278.1M $245.2M
 
Long-Term Debt -- $9.6M -- -- $23.9M
Capital Leases -- -- -- -- --
Total Liabilities $273.3M $283.8M $335.5M $505.4M $485.4M
 
Common Stock $21.5M $21.5M $21.5M $12K $13K
Other Common Equity Adj -- -- -- -- --
Common Equity -$186.9M -$184.7M -$211.2M $11.7M -$30.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$86.7M -$124.5M
Total Equity -$165.5M -$163.2M -$189.7M -$75M -$154.7M
 
Total Liabilities and Equity $107.8M $120.6M $145.8M $430.4M $330.7M
Cash and Short Terms $40.1M $62.8M $80.2M $80.3M $36.6M
Total Debt $7M $23.6M $13.3M -- $23.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $78.9M $82.1M $49.7M $13.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $3.1M $2.5M $1.3M $2.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $22M $28.2M $24.7M $18.5M
Other Current Assets -- $832K $502K $1.8M $1.9M
Total Current Assets -- $108.5M $115.1M $79.9M $47.9M
 
Property Plant And Equipment -- $8.5M $270.2M $246.6M $199.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $21.2M $21.2M $21.2M $21.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1.1M $1.2M $5.6M $5M
Total Assets -- $139.3M $407.7M $353.3M $273.3M
 
Accounts Payable -- $28.4M $31M $14.5M $16.5M
Accrued Expenses -- $5.3M $5.4M -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $70.6M $64.9M $55.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $203.4M $266.1M $243.7M $217.5M
 
Long-Term Debt -- -- -- $25M $21.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $313.4M $471.5M $494.9M $407.9M
 
Common Stock -- $21.5M $13K $13K $10K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$81.2M -$117.5M --
Total Equity -- -$174M -$63.8M -$141.6M -$134.6M
 
Total Liabilities and Equity -- $139.3M $407.7M $353.3M $273.3M
Cash and Short Terms -- $78.9M $82.1M $49.7M $13.5M
Total Debt -- $13.3M -- $25M $21.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$6.2M -$540K -$22.2M -$51.1M -$93.9M
Depreciation & Amoritzation $5.1M $4.6M $4.3M $93.5M $98.2M
Stock-Based Compensation $1.4M $2.8M $3.3M $8.8M $13.7M
Change in Accounts Receivable $6.2M $8M $707K -$1M -$549K
Change in Inventories -- -- -- -- --
Cash From Operations $3.9M $11.6M $28.8M -$45.7M -$51.4M
 
Capital Expenditures $4.4M $3.9M $4M $14.3M $12.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.4M -$3.9M -$4M -$14.3M -$12.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$120K -$184K --
Special Dividend Paid
Long-Term Debt Issued $7M $37.6M -- $14M $25M
Long-Term Debt Repaid -$924K -$21M -$765K -$27.3M --
Repurchase of Common Stock -- -- -$7.8M -- --
Other Financing Activities -- -- -$148K $65.5M -$2M
Cash From Financing $6.1M $16.6M -$8.8M $58.9M $23.8M
 
Beginning Cash (CF) $37.2M $42.8M $67M $83M $81.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M $24.2M $16M -$1M -$39.7M
Ending Cash (CF) $42.8M $67M $83M $81.9M $42.3M
 
Levered Free Cash Flow -$476K $7.7M $24.7M -$60M -$63.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$9.1M -$7.3M -$25.4M $6.6M
Depreciation & Amoritzation -- $995K $24M $24.4M $16.5M
Stock-Based Compensation -- $1.9M $2.6M $6.7M $11.7M
Change in Accounts Receivable -- -$215K -$202K $1.6M $790K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$1.3M -$21.9M -$16.1M -$13.7M
 
Capital Expenditures -- $1.4M $4.8M $3.7M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.4M -$4.8M -$3.7M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $25M --
Long-Term Debt Repaid -- -$289K -$14M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$269K $9.7M
Cash From Financing -- -$289K -$12.7M $25.1M $9.7M
 
Beginning Cash (CF) -- $84.7M $123.1M $46M $29.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2.9M -$39.3M $5.3M -$5.3M
Ending Cash (CF) -- $81.8M $83.7M $51.4M $24.1M
 
Levered Free Cash Flow -- -$2.6M -$26.6M -$19.8M -$15.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$45.1M -$92.6M -$22.4M
Depreciation & Amoritzation -- -- $73.2M $92M $81.5M
Stock-Based Compensation -- $2.8M $5.8M $14.4M $19.8M
Change in Accounts Receivable -- -- $1.2M $365K -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$37.9M -$42.8M -$28.7M
 
Capital Expenditures -- $2.7M $11.2M $15.1M $6.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$11.2M -$15.1M -$6.2M
 
Dividends Paid (Ex Special Dividend) -- -$81K -$222K -$1K --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.7M $8.4M
Cash From Financing -- -- $51M $25.6M $7.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.9M -$32.4M -$27.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$49.1M -$58M -$34.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$13.6M -$36.5M -$78M -$6.5M
Depreciation & Amoritzation -- $3.2M $72M $70.5M $53.8M
Stock-Based Compensation -- $2.8M $5.4M $11.1M $17.2M
Change in Accounts Receivable -- -$420K $89K $1.5M $781K
Change in Inventories -- -- -- -- --
Cash From Operations -- $18.4M -$48.3M -$45.4M -$22.7M
 
Capital Expenditures -- $2.7M $9.9M $10.7M $4.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2.7M -$9.9M -$10.7M -$4.8M
 
Dividends Paid (Ex Special Dividend) -- -$81K -$183K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $14M $25M --
Long-Term Debt Repaid -- -$765K -$27.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $66.1M -$1.1M $9.3M
Cash From Financing -- -$846K $58.9M $25.6M $9.4M
 
Beginning Cash (CF) -- $226.3M $341.1M $189.6M $105M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $14.8M $789K -$30.6M -$18.1M
Ending Cash (CF) -- $241.1M $341.9M $159M $86.9M
 
Levered Free Cash Flow -- $15.7M -$58.1M -$56.1M -$27.5M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock