Financhill
Buy
59

ITAYY Quote, Financials, Valuation and Earnings

Last price:
$3.35
Seasonality move :
-2.04%
Day range:
$3.35 - $3.35
52-week range:
$2.90 - $3.87
Dividend yield:
11.24%
P/E ratio:
5.23x
P/S ratio:
0.86x
P/B ratio:
1.03x
Volume:
--
Avg. volume:
761
1-year change:
-4.29%
Market cap:
$1.9B
Revenue:
$2.4B
EPS (TTM):
$0.64
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.7B $1.2B $2.1B $3.6B $2.4B
Revenue Growth (YoY) -14.55% -30.91% 75.21% 75.09% -34.7%
 
Cost of Revenues $1.4B $981.7M $1.2B $1.7B $1.6B
Gross Profit $326.7M $203.7M $916.5M $1.9B $742.5M
Gross Profit Margin 19.04% 17.18% 44.13% 52.1% 31.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128.7M $58.4M $83.9M $163.6M $92M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $148M $103.3M $121M $211.7M $141.5M
Operating Income $178.7M $100.3M $795.6M $1.7B $601.1M
 
Net Interest Expenses -- $489K -- -- --
EBT. Incl. Unusual Items $185.9M $72.6M $621.1M $1.5B $644.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59.4M $34.7M $145.7M $345.4M $144.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.9M $1.6M $180K $726K $711K
Net Income to Common Excl Extra Items $129.4M $39.5M $475.6M $1.2B $500.3M
 
Basic EPS (Cont. Ops) $0.24 $0.08 $0.86 $2.14 $0.88
Diluted EPS (Cont. Ops) $0.24 $0.08 $0.86 $2.14 $0.88
Weighted Average Basic Share $548.3M $548.3M $548.3M $561.9M $565M
Weighted Average Diluted Share $548.3M $548.3M $548.3M $561.9M $565M
 
EBITDA $187.4M $96.6M $642.7M $1.6B $665M
EBIT $187.4M $76M $623.1M $1.5B $646.1M
 
Revenue (Reported) $1.7B $1.2B $2.1B $3.6B $2.4B
Operating Income (Reported) $178.7M $100.3M $795.6M $1.7B $601.1M
Operating Income (Adjusted) $187.4M $76M $623.1M $1.5B $646.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $219.3M $647M $1.2B $527.5M $607.6M
Revenue Growth (YoY) -46.79% 195.11% 84.67% -55.86% 15.2%
 
Cost of Revenues $173.4M $343.3M $535.9M $375.5M $403.4M
Gross Profit $45.8M $303.7M $659M $151.9M $204.3M
Gross Profit Margin 20.91% 46.94% 55.15% 28.81% 33.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.4M $27.2M $45M $24.7M $46.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$4.3M $35M $53.8M $36.7M $55M
Operating Income $50.2M $268.8M $605.2M $115.2M $149.2M
 
Net Interest Expenses $25.7M $64K -- -- --
EBT. Incl. Unusual Items $12.9M $197.8M $549.5M $125.3M $190.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $44M $116.7M $26.6M $46.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$2K $121K $123K -$160K
Net Income to Common Excl Extra Items $10.1M $153.9M $433M $98.9M $143.9M
 
Basic EPS (Cont. Ops) $0.02 $0.28 $0.78 $0.18 $0.26
Diluted EPS (Cont. Ops) $0.02 $0.28 $0.78 $0.18 $0.26
Weighted Average Basic Share $548.3M $548.3M $565.1M $565M $565M
Weighted Average Diluted Share $548.3M $548.3M $565.1M $565M $565M
 
EBITDA $18.7M $203.2M $555.8M $130M $191.6M
EBIT $13.6M $198.5M $550.3M $125.5M $191.2M
 
Revenue (Reported) $219.3M $647M $1.2B $527.5M $607.6M
Operating Income (Reported) $50.2M $268.8M $605.2M $115.2M $149.2M
Operating Income (Adjusted) $13.6M $198.5M $550.3M $125.5M $191.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.6B $3.4B $2.8B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1B $1.6B $1.8B $1.6B
Gross Profit $228.7M $594.9M $1.8B $1.1B $611.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88M $63.1M $133.1M $145.3M $136.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $96.9M $133.1M $172.8M $199.1M $173.3M
Operating Income $131.8M $461.8M $1.6B $897.4M $438.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $113.1M $350.4M $1.4B $920M $481.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.6M $79.7M $318M $208.7M $115M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.7M $306K $424K $825K $595K
Net Income to Common Excl Extra Items $68.2M $271M $1.1B $712.1M $367.5M
 
Basic EPS (Cont. Ops) $0.14 $0.50 $1.96 $1.26 $0.64
Diluted EPS (Cont. Ops) $0.14 $0.50 $1.96 $1.26 $0.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $131.3M $373.4M $1.4B $942.5M $489.8M
EBIT $115.9M $353.3M $1.4B $921.8M $484.8M
 
Revenue (Reported) $1.3B $1.6B $3.4B $2.8B $2.2B
Operating Income (Reported) $131.8M $461.8M $1.6B $897.4M $438.6M
Operating Income (Adjusted) $115.9M $353.3M $1.4B $921.8M $484.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $2.6B $1.8B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $792.3M $1.2B $1.2B $1.2B --
Gross Profit $531M $1.4B $610.2M $479.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.2M $106.4M $88.1M $132.8M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $81.8M $133.6M $120.9M $152.7M --
Operating Income $449.2M $1.3B $489.3M $326.8M --
 
Net Interest Expenses $122K $57K -- -- --
EBT. Incl. Unusual Items $352M $1.1B $521.6M $359.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80.5M $252.8M $116.1M $86.6M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $20K $264K $363K $247K --
Net Income to Common Excl Extra Items $271.5M $893.8M $405.8M $273M --
 
Basic EPS (Cont. Ops) $0.50 $1.60 $0.72 $0.48 --
Diluted EPS (Cont. Ops) $0.50 $1.60 $0.72 $0.48 --
Weighted Average Basic Share $1.6B $1.7B $1.7B $1.7B --
Weighted Average Diluted Share $1.6B $1.7B $1.7B $1.7B --
 
EBITDA $369.1M $1.2B $538.1M $362.8M --
EBIT $354.1M $1.1B $522.9M $361.6M --
 
Revenue (Reported) $1.3B $2.6B $1.8B $1.7B --
Operating Income (Reported) $449.2M $1.3B $489.3M $326.8M --
Operating Income (Adjusted) $354.1M $1.1B $522.9M $361.6M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $159.2M $231.5M $691M $1.4B $851.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $133.6M $74.7M $186.8M $280.5M $197.4M
Inventory $102.6M $60.2M $62.4M $96.1M $98M
Prepaid Expenses $40.4M $33.9M $35.3M $80.7M $94.1M
Other Current Assets $17M -- -- $10M $16.1M
Total Current Assets $469.4M $409.6M $988M $1.9B $1.3B
 
Property Plant And Equipment $237.5M $230.2M $191.7M $185.3M $181.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.3M $13M $12.8M $22.1M $65.3M
Total Assets $1.2B $1.2B $1.7B $2.6B $2.2B
 
Accounts Payable $77.7M $62.3M $85.3M $144.3M $110M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $20.5M $11.6M $23.4M $5.9M
Other Current Liabilities $105K $5.4M $24.6M $2.2M $640K
Total Current Liabilities $233.3M $207.3M $364.7M $585.6M $294.3M
 
Long-Term Debt -- $35.7M $25.8M $12.8M $7.6M
Capital Leases -- -- -- -- --
Total Liabilities $324.6M $312.3M $464.7M $689.9M $399.3M
 
Common Stock $63.9M $63.9M $63.9M $63.9M $63.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $889.8M $854.1M $1.2B $2B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$5.3M -$7.8M -$7.7M -$4.8M $961K
Total Equity $884.5M $846.3M $1.2B $2B $1.8B
 
Total Liabilities and Equity $1.2B $1.2B $1.7B $2.6B $2.2B
Cash and Short Terms $159.2M $231.5M $691M $1.4B $851.1M
Total Debt $10.6M $43.4M $35.7M $26M $48M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $208.7M $509.9M $1.3B $871.5M $963.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69.8M $202.5M $365.9M $151.9M $170.8M
Inventory $86.6M $54.6M $84.2M $130.7M $97.4M
Prepaid Expenses $29.2M $31M $60.5M $98.8M $34.4M
Other Current Assets -- -- -- $15.2M $75M
Total Current Assets $410.7M $811.9M $1.8B $1.3B $1.4B
 
Property Plant And Equipment $240.3M $202.5M $193.4M $171.2M $518.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.1M -- -- -- --
Other Long-Term Assets $19.4M $13.2M $14M $78.6M $8.9M
Total Assets $1.2B $1.5B $2.5B $2.1B $2.3B
 
Accounts Payable $74M $75.7M $108.4M $142.7M $157M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $25.3M $16.9M $26.1M $8.3M $2.5M
Other Current Liabilities $3M $27.9M $16.3M $457K $889K
Total Current Liabilities $220M $369.2M $452.8M $350.3M $355.4M
 
Long-Term Debt -- $30.9M $12.7M $14.4M $46.7M
Capital Leases -- -- -- -- --
Total Liabilities $316.3M $471.6M $552.4M $458.7M $507.7M
 
Common Stock $63.9M $63.9M $63.9M $63.9M $63.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$7.8M -$7.9M -$6.5M $1.7M $714K
Total Equity $863.4M $1B $1.9B $1.7B $1.8B
 
Total Liabilities and Equity $1.2B $1.5B $2.5B $2.1B $2.3B
Cash and Short Terms $208.7M $509.9M $1.3B $871.5M $963.6M
Total Debt -- $39.7M $26M $29.6M $85M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $76.6M $27.3M $22.4M $44.4M $80.7M
Cash Acquisitions -- -- -- -- -$419K
Cash From Investing -$95.9M -$44.8M -$24.7M -$71.3M -$137.6M
 
Dividends Paid (Ex Special Dividend) -$214M -$64.8M -$106.7M -$538.4M -$673.9M
Special Dividend Paid
Long-Term Debt Issued $46.5M $48.7M -- -- $121.7M
Long-Term Debt Repaid -$35.9M -$15.6M -$7.7M -$9.9M -$100.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $280K $3.7M $6.5M
Cash From Financing -$203.4M -$55.2M -$134.2M -$504.6M -$665.7M
 
Beginning Cash (CF) $368.2M $159.2M $231.5M $691M $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$209.9M $72.7M $458.8M $749.6M -$582.2M
Ending Cash (CF) $159.2M $231.5M $691M $1.4B $851.1M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $16M $8.4M $13.9M $19.5M $19.5M
Cash Acquisitions -- -$1K -- -$419K -$1.1M
Cash From Investing -$14.8M -$10.3M -$12.9M -$18.3M -$20.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$199.3M -$90M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.6M $131.1M
Long-Term Debt Repaid -- -- -$5M -$395K -$64.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1K -- $1K --
Cash From Financing -$7.4M -$8.6M -$13.5M -$203.1M -$23.9M
 
Beginning Cash (CF) $207.7M $390.2M $808.4M $1B $876.6M
Foreign Exchange Rate Adjustment -$3.6M $1.1M -$3.3M -$2.4M $7M
Additions / Reductions $4.5M $118.6M $446M -$143.1M $79.9M
Ending Cash (CF) $208.7M $509.9M $1.3B $871.5M $963.6M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $61.2M $12.7M $37.1M $52.5M $96.5M
Cash Acquisitions -- -- -- -$419K -$1.3M
Cash From Investing -$81.3M -$29.7M -$43.4M -$142.7M -$87.8M
 
Dividends Paid (Ex Special Dividend) -$97M -$35.5M -$332.9M -$973.4M -$216M
Special Dividend Paid
Long-Term Debt Issued $15.6M -- -- $10.6M $274.2M
Long-Term Debt Repaid -$26.2M -- -- -$7M -$221.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$124.8M -$14.8M -$304.8M -$985.4M -$173.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57.1M $296.6M $748.6M -$379.6M $89.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $19.6M $34.3M $42.4M $58.2M --
Cash Acquisitions -- -- -$419K -$1.3M --
Cash From Investing -$21.6M -$40.3M -$111.7M -$61.9M --
 
Dividends Paid (Ex Special Dividend) -$12.7M -$238.9M -$673.9M -$216M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $10.6M $163.2M --
Long-Term Debt Repaid -$3.9M -$9.9M -$7M -$128.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1K $1.5M $6.8M -- --
Cash From Financing -$29.4M -$200M -$680.8M -$188.9M --
 
Beginning Cash (CF) $897.7M $2.4B $4B $2.6B --
Foreign Exchange Rate Adjustment $339K -$7.8M $2.6M $1.9M --
Additions / Reductions $278.1M $567.9M -$561.4M $110.5M --
Ending Cash (CF) $1.2B $3B $3.4B $2.8B --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock