Financhill
Sell
49

IE Quote, Financials, Valuation and Earnings

Last price:
$6.71
Seasonality move :
-0.45%
Day range:
$6.54 - $6.76
52-week range:
$4.50 - $12.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
249.85x
P/B ratio:
2.90x
Volume:
800.3K
Avg. volume:
929.6K
1-year change:
-44.22%
Market cap:
$889.7M
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

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock