Financhill
Buy
58

INSW Quote, Financials, Valuation and Earnings

Last price:
$37.74
Seasonality move :
-1.87%
Day range:
$36.75 - $37.94
52-week range:
$27.20 - $65.94
Dividend yield:
1.27%
P/E ratio:
5.82x
P/S ratio:
2.18x
P/B ratio:
0.99x
Volume:
715.1K
Avg. volume:
822.4K
1-year change:
-39.13%
Market cap:
$1.9B
Revenue:
$951.6M
EPS (TTM):
$6.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $421.6M $272.5M $864.7M $1.1B $951.6M
Revenue Growth (YoY) 15.15% -35.36% 217.26% 23.95% -11.21%
 
Cost of Revenues $252.5M $310.4M $394.1M $444.2M $473.5M
Gross Profit $169.2M -$37.8M $470.5M $627.5M $478.2M
Gross Profit Margin 40.12% -13.87% 54.42% 58.55% 50.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29M $33.2M $46.4M $47.5M $52.6M
Other Inc / (Exp) -$109.6M -$25.3M $17.9M $32.1M $29.9M
Operating Expenses $29M $33.2M $46.4M $47.5M $52.6M
Operating Income $140.2M -$71M $424.2M $580.1M $425.6M
 
Net Interest Expenses $36.2M $36.7M $54.1M $51.8M $39.8M
EBT. Incl. Unusual Items -$5.5M -$133M $388M $560.3M $415.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $1.6M $88K $3.9M -$1.1M
Net Income to Company -$5.5M -$134.7M $387.9M $556.4M $416.7M
 
Minority Interest in Earnings -- $1.2M -- -- --
Net Income to Common Excl Extra Items -$5.5M -$133.5M $387.9M $556.4M $416.7M
 
Basic EPS (Cont. Ops) -$0.20 -$3.48 $7.85 $11.35 $8.45
Diluted EPS (Cont. Ops) -$0.20 -$3.48 $7.77 $11.25 $8.38
Weighted Average Basic Share $28.4M $38.4M $49.4M $49M $49.3M
Weighted Average Diluted Share $28.4M $38.4M $49.8M $49.4M $49.7M
 
EBITDA $105.5M -$9.6M $556.1M $755.1M $614.8M
EBIT $31.2M -$96.2M $445.7M $626.1M $465.3M
 
Revenue (Reported) $421.6M $272.5M $864.7M $1.1B $951.6M
Operating Income (Reported) $140.2M -$71M $424.2M $580.1M $425.6M
Operating Income (Adjusted) $31.2M -$96.2M $445.7M $626.1M $465.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $46.8M $101.5M $287.1M $274.4M $183.4M
Revenue Growth (YoY) -62.7% 117.05% 182.94% -4.43% -33.17%
 
Cost of Revenues $50.4M $98.1M $100.9M $107.7M $120.9M
Gross Profit -$3.7M $3.3M $186.2M $166.7M $62.5M
Gross Profit Margin -7.81% 3.3% 64.85% 60.77% 34.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.2M $10.2M $11.2M $12.1M $13.2M
Other Inc / (Exp) $5.7M $6.6M $14.6M $2.7M $11.8M
Operating Expenses $8.2M $10.2M $11.2M $12.1M $13.2M
Operating Income -$11.8M -$6.8M $175M $154.6M $49.2M
 
Net Interest Expenses $7.3M $12.7M $16.9M $12.9M $11.5M
EBT. Incl. Unusual Items -$13.4M -$13M $172.6M $144.5M $49.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4K -$1K -- --
Net Income to Company -$13.4M -$13M $172.6M $144.5M $49.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.4M -$13M $172.6M $144.5M $49.6M
 
Basic EPS (Cont. Ops) -$0.48 -$0.26 $3.51 $2.95 $1.00
Diluted EPS (Cont. Ops) -$0.48 -$0.26 $3.47 $2.92 $1.00
Weighted Average Basic Share $28M $49.6M $49.1M $49M $49.3M
Weighted Average Diluted Share $28M $49.6M $49.6M $49.4M $49.5M
 
EBITDA $10.7M $26.7M $221.5M $194M $101.3M
EBIT -$6.1M -$257K $192M $159.8M $61.6M
 
Revenue (Reported) $46.8M $101.5M $287.1M $274.4M $183.4M
Operating Income (Reported) -$11.8M -$6.8M $175M $154.6M $49.2M
Operating Income (Adjusted) -$6.1M -$257K $192M $159.8M $61.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $343.1M $327.3M $1.1B $1.1B $860.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $235.8M $358.1M $396.9M $451M $486.7M
Gross Profit $107.2M -$30.8M $653.4M $608.1M $373.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.7M $35.2M $47.4M $48.3M $53.7M
Other Inc / (Exp) -$98.1M -$24.5M $25.9M $20.2M $40.4M
Operating Expenses $29.7M $35.2M $47.4M $48.3M $55.2M
Operating Income $77.6M -$66M $605.9M $559.8M $318.7M
 
Net Interest Expenses $31.4M $42.2M $58.3M $47.7M $38.4M
EBT. Incl. Unusual Items -$51.9M -$132.7M $573.6M $532.2M $320.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $1.6M $83K $3.9M --
Net Income to Company -$51.9M -$134.3M $573.5M $528.3M $321.8M
 
Minority Interest in Earnings -- $1.2M -- -- --
Net Income to Common Excl Extra Items -$51.9M -$133.1M $573.5M $528.3M $321.8M
 
Basic EPS (Cont. Ops) -$1.90 -$3.05 $11.65 $10.78 $6.51
Diluted EPS (Cont. Ops) -$1.92 -$3.05 $11.53 $10.69 $6.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $52.9M $6.5M $752.2M $727.6M $522.1M
EBIT -$19.9M -$90.4M $639.3M $593.9M $367.2M
 
Revenue (Reported) $343.1M $327.3M $1.1B $1.1B $860.6M
Operating Income (Reported) $77.6M -$66M $605.9M $559.8M $318.7M
Operating Income (Adjusted) -$19.9M -$90.4M $639.3M $593.9M $367.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $46.8M $101.5M $287.1M $274.4M $183.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.4M $98.1M $100.9M $107.7M $120.9M
Gross Profit -$3.7M $3.3M $186.2M $166.7M $62.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.2M $10.2M $11.2M $12.1M $13.2M
Other Inc / (Exp) $5.7M $6.6M $14.6M $2.7M $11.8M
Operating Expenses $8.2M $10.2M $11.2M $12.1M $13.2M
Operating Income -$11.8M -$6.8M $175M $154.6M $49.2M
 
Net Interest Expenses $7.3M $12.7M $16.9M $12.9M $11.5M
EBT. Incl. Unusual Items -$13.4M -$13M $172.6M $144.5M $49.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4K -$1K -- --
Net Income to Company -$13.4M -$13M $172.6M $144.5M $49.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.4M -$13M $172.6M $144.5M $49.6M
 
Basic EPS (Cont. Ops) -$0.48 -$0.26 $3.51 $2.95 $1.00
Diluted EPS (Cont. Ops) -$0.48 -$0.26 $3.47 $2.92 $1.00
Weighted Average Basic Share $28M $49.6M $49.1M $49M $49.3M
Weighted Average Diluted Share $28M $49.6M $49.6M $49.4M $49.5M
 
EBITDA $10.7M $26.7M $221.5M $194M $101.3M
EBIT -$6.1M -$257K $192M $159.8M $61.6M
 
Revenue (Reported) $46.8M $101.5M $287.1M $274.4M $183.4M
Operating Income (Reported) -$11.8M -$6.8M $175M $154.6M $49.2M
Operating Income (Adjusted) -$6.1M -$257K $192M $159.8M $61.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $199.4M $97.9M $243.7M $126.8M $157.5M
Short Term Investments -- -- $80M $60M --
Accounts Receivable, Net $4.9M $7M $10.2M $9.9M $4.3M
Inventory $3.6M $2.1M $531K $1.3M $1.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6M $11.8M $9M $10.3M $15.6M
Total Current Assets $256.8M $224.5M $642.6M $465M $376.3M
 
Property Plant And Equipment $1.1B $1.9B $1.9B $1.9B $2.1B
Long-Term Investments $141.9M $180.3M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $19.5M $9.6M $10M $6.6M $25.2M
Total Assets $1.6B $2.3B $2.6B $2.5B $2.6B
 
Accounts Payable $2.6M $1.6M $1.8M $6.6M $5.8M
Accrued Expenses $23.8M $38.3M $42.7M $38.7M $43.8M
Current Portion Of Long-Term Debt $61.5M $178.7M $162.9M $127.4M $50.1M
Current Portion Of Capital Lease Obligations $8.9M $8.4M $43.5M $10.2M $14.6M
Other Current Liabilities $8.3M $6.3M $941K $5.4M $2.9M
Total Current Liabilities $108.9M $234.6M $257.4M $195.6M $130.9M
 
Long-Term Debt $474.3M $926.3M $860.6M $595.2M $638.4M
Capital Leases -- -- -- -- --
Total Liabilities $614.5M $1.2B $1.1B $805.1M $780.3M
 
Common Stock $1.3B $1.6B $1.5B $1.5B $1.5B
Other Common Equity Adj -$32.6M -$12.4M $7M -$1.1M -$7.9M
Common Equity $972M $1.2B $1.5B $1.7B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $584K -- -- --
Total Equity $972M $1.2B $1.5B $1.7B $1.9B
 
Total Liabilities and Equity $1.6B $2.3B $2.6B $2.5B $2.6B
Cash and Short Terms $199.4M $97.9M $323.7M $186.8M $157.5M
Total Debt $535.8M $1.1B $1B $722.7M $688.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $156.2M $74.6M $156.2M $139.5M $132.8M
Short Term Investments -- -- $105M $75M --
Accounts Receivable, Net $4.3M $6.8M $9.8M $8.7M $6M
Inventory $2.3M $2.3M $698K $593K $573K
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.4M $16.6M $16.5M $15.1M $15.6M
Total Current Assets $221.4M $246.5M $562.6M $490.1M $326.6M
 
Property Plant And Equipment $1.1B $1.9B $1.9B $1.9B $2.1B
Long-Term Investments $144.8M $183.4M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $22.1M $13.6M $9.4M $32.4M $17.1M
Total Assets $1.6B $2.4B $2.6B $2.6B $2.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $61.5M $178.4M $155.5M $127.5M $50.2M
Current Portion Of Capital Lease Obligations $7.8M $10.8M $18.8M $10.2M $12M
Other Current Liabilities $3.9M -- -- -- --
Total Current Liabilities $97.7M $245.3M $227.5M $179.8M $118.4M
 
Long-Term Debt $459.5M $943M $777.2M $564.2M $544.7M
Capital Leases -- -- -- -- --
Total Liabilities $584.3M $1.2B $1B $756.5M $673.5M
 
Common Stock $1.3B $1.6B $1.5B $1.5B $1.5B
Other Common Equity Adj -$22.4M -$1.4M $2.9M -$300K -$8.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $584K -- -- --
Total Equity $967.8M $1.2B $1.6B $1.8B $1.9B
 
Total Liabilities and Equity $1.6B $2.4B $2.6B $2.6B $2.5B
Cash and Short Terms $156.2M $74.6M $261.2M $214.5M $132.8M
Total Debt $520.9M $1.1B $932.7M $691.7M $594.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.5M -$134.7M $387.9M $556.4M $416.7M
Depreciation & Amoritzation $74.3M $86.7M $110.4M $129M $149.4M
Stock-Based Compensation $5.6M $10.5M $6.7M $8.5M $9M
Change in Accounts Receivable $40.5M -$16.5M -$182.7M $42.6M $61.6M
Change in Inventories -- -- -- -- --
Cash From Operations $216.1M -$76.2M $287.8M $688.4M $547.1M
 
Capital Expenditures $50.6M $79M $116.7M $206.6M $285.2M
Cash Acquisitions $2.3M $54M $139M -- --
Cash From Investing $32.4M $133.3M $42.8M -$124.3M -$155M
 
Dividends Paid (Ex Special Dividend) -$6.8M -$40.9M -$69.8M -$308.2M -$284.4M
Special Dividend Paid
Long-Term Debt Issued $363M $530.8M $749.1M $219.7M $120M
Long-Term Debt Repaid -$504.9M -$625M -$838M -$568M -$159.1M
Repurchase of Common Stock -$30M -$16.7M -$20M -$13.9M -$25M
Other Financing Activities -$4.4M -$22.1M -$7M -$10.7M -$12.8M
Cash From Financing -$183.1M -$173.8M -$185.8M -$681.1M -$361.4M
 
Beginning Cash (CF) $150.2M $215.7M $98.9M $243.7M $126.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.4M -$116.7M $144.8M -$117M $30.7M
Ending Cash (CF) $215.7M $98.9M $243.7M $126.8M $157.5M
 
Levered Free Cash Flow $165.6M -$155.2M $171.1M $481.8M $262M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13.4M -$13M $172.6M $144.5M $49.6M
Depreciation & Amoritzation $16.8M $27M $29.5M $34.2M $39.7M
Stock-Based Compensation $1M $1.1M $1.9M $1.7M $1.9M
Change in Accounts Receivable -$2.7M -$13.4M $41.7M $4.2M $25.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$21M -$19.8M $220.8M $156.4M $69.9M
 
Capital Expenditures $3.5M $38.4M $67.2M $27.1M $83.3M
Cash Acquisitions $54K -- -- -- --
Cash From Investing -$3.4M -$14.6M -$72.2M -$42.9M $36.9M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$3M -$98.3M -$64.7M -$34.5M
Special Dividend Paid -- -- $1.9M $1.2M $580K
Long-Term Debt Issued -- $70.4M $55.7M -- $20M
Long-Term Debt Repaid -$15.4M -$55.4M -$172.1M -$31.7M -$113.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$970K -$3.1M -$4.5M -$3.3M
Cash From Financing -$18.9M $11.1M -$217.8M -$100.8M -$131.6M
 
Beginning Cash (CF) $215.7M $98.9M $243.7M $126.8M $157.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.3M -$23.3M -$69.2M $12.7M -$24.7M
Ending Cash (CF) $172.4M $75.6M $174.5M $139.5M $132.8M
 
Levered Free Cash Flow -$24.5M -$58.2M $153.6M $129.3M -$13.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$51.9M -$134.3M $573.5M $528.3M $321.8M
Depreciation & Amoritzation $72.8M $96.9M $112.9M $133.6M $155M
Stock-Based Compensation $5.5M $10.6M $7.5M $8.3M $9.3M
Change in Accounts Receivable $58M -$27.1M -$127.6M $5.1M $82.6M
Change in Inventories -- -- -- -- --
Cash From Operations $156.8M -$75M $528.4M $624M $460.6M
 
Capital Expenditures $24.9M $113.9M $145.6M $166.5M $341.4M
Cash Acquisitions $2M $54M $139M -- --
Cash From Investing $44.1M $122.1M -$14.8M -$94.9M -$75.2M
 
Dividends Paid (Ex Special Dividend) -$6.7M -$42.2M -$165.2M -$274.5M -$254.2M
Special Dividend Paid
Long-Term Debt Issued -- $601.2M $734.4M $164M $140M
Long-Term Debt Repaid -$106.7M -$664.9M -$954.7M -$427.6M -$241.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.5M -$21.3M -$9.2M -$12M -$11.6M
Cash From Financing -$138.9M -$143.9M -$414.7M -$564.1M -$392.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.1M -$96.8M $98.9M -$35M -$6.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $131.9M -$188.9M $382.9M $457.5M $119.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13.4M -$13M $172.6M $144.5M $49.6M
Depreciation & Amoritzation $16.8M $27M $29.5M $34.2M $39.7M
Stock-Based Compensation $1M $1.1M $1.9M $1.7M $1.9M
Change in Accounts Receivable -$2.7M -$13.4M $41.7M $4.2M $25.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$21M -$19.8M $220.8M $156.4M $69.9M
 
Capital Expenditures $3.5M $38.4M $67.2M $27.1M $83.3M
Cash Acquisitions $54K -- -- -- --
Cash From Investing -$3.4M -$14.6M -$72.2M -$42.9M $36.9M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$3M -$98.3M -$64.7M -$34.5M
Special Dividend Paid -- -- $1.9M $1.2M $580K
Long-Term Debt Issued -- $70.4M $55.7M -- $20M
Long-Term Debt Repaid -$15.4M -$55.4M -$172.1M -$31.7M -$113.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$970K -$3.1M -$4.5M -$3.3M
Cash From Financing -$18.9M $11.1M -$217.8M -$100.8M -$131.6M
 
Beginning Cash (CF) $215.7M $98.9M $243.7M $126.8M $157.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.3M -$23.3M -$69.2M $12.7M -$24.7M
Ending Cash (CF) $172.4M $75.6M $174.5M $139.5M $132.8M
 
Levered Free Cash Flow -$24.5M -$58.2M $153.6M $129.3M -$13.4M

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