Financhill
Buy
53

ICHR Quote, Financials, Valuation and Earnings

Last price:
$45.30
Seasonality move :
-7.76%
Day range:
$40.39 - $47.46
52-week range:
$13.12 - $47.46
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.64x
P/B ratio:
2.35x
Volume:
5.7M
Avg. volume:
1.1M
1-year change:
32.91%
Market cap:
$1.6B
Revenue:
$947.7M
EPS (TTM):
-$1.54
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.3B $811.1M $849M $947.7M
Revenue Growth (YoY) 19.98% 16.7% -36.64% 4.68% 11.62%
 
Cost of Revenues $931.7M $1.1B $722.5M $754.3M $868.2M
Gross Profit $165.2M $194M $88.7M $94.8M $79.5M
Gross Profit Margin 15.06% 15.15% 10.93% 11.16% 8.39%
 
R&D Expenses $15.7M $19.6M $20.2M $23M $23.1M
Selling, General & Admin $65.9M $88.6M $79.3M $79.4M --
Other Inc / (Exp) -$807K $563K -$804K -$1.1M --
Operating Expenses $76.8M $103.7M $99.6M $102.4M $118.7M
Operating Income $88.4M $90.3M -$10.9M -$7.6M -$39.3M
 
Net Interest Expenses $6.5M $11.1M $19.4M $9.3M $6.6M
EBT. Incl. Unusual Items $73.8M $75.3M -$31.1M -$18.1M -$47.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $2.5M $11.9M $2.8M $5.2M
Net Income to Company $70.9M $72.8M -$43M -$20.8M -$52.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.9M $72.8M -$43M -$20.8M -$52.8M
 
Basic EPS (Cont. Ops) $2.51 $2.54 -$1.47 -$0.64 -$1.54
Diluted EPS (Cont. Ops) $2.45 $2.51 -$1.47 -$0.64 -$1.54
Weighted Average Basic Share $28.3M $28.7M $29.2M $32.8M $34.2M
Weighted Average Diluted Share $29M $29M $29.2M $32.8M $34.2M
 
EBITDA $114.4M $125.4M $23.7M $23.1M -$5.8M
EBIT $88.4M $90.3M -$10.9M -$7.6M -$39.3M
 
Revenue (Reported) $1.1B $1.3B $811.1M $849M $947.7M
Operating Income (Reported) $88.4M $90.3M -$10.9M -$7.6M -$39.3M
Operating Income (Adjusted) $88.4M $90.3M -$10.9M -$7.6M -$39.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $287.2M $301.7M $203.5M $233.3M $223.6M
Revenue Growth (YoY) 17.24% 5.06% -32.56% 14.65% -4.15%
 
Cost of Revenues $244.6M $256.8M $186.3M $208.6M $204.7M
Gross Profit $42.5M $45M $17.2M $24.7M $18.9M
Gross Profit Margin 14.81% 14.9% 8.44% 10.6% 8.45%
 
R&D Expenses $4.2M $4.9M $5.5M $5.9M $5.6M
Selling, General & Admin $21.7M $22M $19.6M $20.1M --
Other Inc / (Exp) -$704K -$111K $109K -$272K --
Operating Expenses $21.5M $27M $25.1M $26M $32.7M
Operating Income $21M $18M -$8M -$1.3M -$13.8M
 
Net Interest Expenses $1.5M $4.2M $4.7M $1.7M $1.7M
EBT. Incl. Unusual Items $14.2M $13.7M -$12.5M -$3.2M -$15.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$672K -$505K -$614K $745K $132K
Net Income to Company $14.9M $14.2M -$11.9M -$3.9M -$16M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.9M $14.2M -$11.9M -$3.9M -$16M
 
Basic EPS (Cont. Ops) $0.52 $0.49 -$0.40 -$0.12 -$0.46
Diluted EPS (Cont. Ops) $0.51 $0.49 -$0.40 -$0.12 -$0.46
Weighted Average Basic Share $28.5M $28.8M $29.4M $33.8M $34.4M
Weighted Average Diluted Share $29M $29M $29.4M $33.8M $34.4M
 
EBITDA $29.4M $26.4M $582K $6.7M -$3.8M
EBIT $21M $18M -$8M -$1.3M -$13.8M
 
Revenue (Reported) $287.2M $301.7M $203.5M $233.3M $223.6M
Operating Income (Reported) $21M $18M -$8M -$1.3M -$13.8M
Operating Income (Adjusted) $21M $18M -$8M -$1.3M -$13.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.3B $811.1M $849M $947.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $933.9M $1.1B $722.5M $754.3M $868.6M
Gross Profit $163M $194M $88.7M $94.8M $79.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.7M $19.6M $20.2M $23M $23.1M
Selling, General & Admin $65.9M $88.6M $79.3M $79.4M $68.5M
Other Inc / (Exp) -$807K $563K -$804K -$1.1M --
Operating Expenses $77.2M $103.7M $99.6M $102.4M $99.4M
Operating Income $85.9M $90.3M -$10.9M -$7.6M -$20.3M
 
Net Interest Expenses $6.5M $11.1M $19.4M $9.3M $6.6M
EBT. Incl. Unusual Items $73.8M $75.3M -$31.1M -$18.1M -$47.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $2.5M $11.9M $2.8M $5.2M
Net Income to Company $70.9M $72.8M -$43M -$20.8M -$52.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.9M $72.8M -$43M -$20.8M -$52.8M
 
Basic EPS (Cont. Ops) $2.51 $2.53 -$1.47 -$0.65 -$1.54
Diluted EPS (Cont. Ops) $2.45 $2.51 -$1.47 -$0.65 -$1.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $111.9M $125.4M $23.7M $29.4M $15.3M
EBIT $85.9M $90.3M -$10.9M -$7.6M -$20.3M
 
Revenue (Reported) $1.1B $1.3B $811.1M $849M $947.7M
Operating Income (Reported) $85.9M $90.3M -$10.9M -$7.6M -$20.3M
Operating Income (Adjusted) $85.9M $90.3M -$10.9M -$7.6M -$20.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.3B $811.1M $849M $947.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $722.5M $754.3M $868.6M --
Gross Profit $194M $88.7M $94.8M $79.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.6M $20.2M $23M $23.1M --
Selling, General & Admin $88.6M $79.3M $79.4M $68.5M --
Other Inc / (Exp) $563K -$804K -$1.1M -$274K --
Operating Expenses $103.7M $99.6M $102.4M $99.4M --
Operating Income $90.3M -$10.9M -$7.6M -$20.3M --
 
Net Interest Expenses $11.1M $19.4M $9.3M $6.6M --
EBT. Incl. Unusual Items $75.3M -$31.1M -$18.1M -$47.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $11.9M $2.8M $5.2M --
Net Income to Company $72.8M -$43M -$20.8M -$52.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $72.8M -$43M -$20.8M -$52.8M --
 
Basic EPS (Cont. Ops) $2.53 -$1.47 -$0.65 -$1.54 --
Diluted EPS (Cont. Ops) $2.51 -$1.47 -$0.65 -$1.54 --
Weighted Average Basic Share $114.9M $116.8M $131M $136.9M --
Weighted Average Diluted Share $116.2M $116.8M $131M $136.9M --
 
EBITDA $125.4M $23.7M $29.4M $15.3M --
EBIT $90.3M -$10.9M -$7.6M -$20.3M --
 
Revenue (Reported) $1.3B $811.1M $849M $947.7M --
Operating Income (Reported) $90.3M -$10.9M -$7.6M -$20.3M --
Operating Income (Adjusted) $90.3M -$10.9M -$7.6M -$20.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $75.5M $86.5M $80M $108.7M $98.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $143M $136.3M $66.7M $86.6M $70.5M
Inventory $236.1M $283.7M $245.9M $250.1M $231.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.2M $7M $8.8M $7.2M --
Total Current Assets $462.8M $513.5M $401.4M $452.6M $410.1M
 
Property Plant And Equipment $115M $138.6M $129.4M $139.3M $139M
Long-Term Investments -- -- -- -- --
Goodwill $335.9M $335.4M $335.4M $335.4M --
Other Intangibles $89.9M $72M $57.3M $48.7M --
Other Long-Term Assets $9.2M $12.9M $11.9M $15.2M --
Total Assets $1B $1.1B $938.5M $995.6M $942.9M
 
Accounts Payable $159.7M $110.2M $60.5M $91.7M $84M
Accrued Expenses $19.1M $23.6M $14.9M $16M --
Current Portion Of Long-Term Debt $7.5M $7.5M $7.5M $7.5M --
Current Portion Of Capital Lease Obligations $7.6M $9.2M $9.5M $11.5M --
Other Current Liabilities $14.4M $15.8M $6.6M $9M --
Total Current Liabilities $208.3M $166.3M $99M $135.7M $129.6M
 
Long-Term Debt $307.6M $325M $269.4M $155.2M $142.7M
Capital Leases -- -- -- -- --
Total Liabilities $520.2M $496.2M $373.8M $297.2M $279M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity $500.7M $587.5M $564.7M $698.3M $663.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $500.7M $587.5M $564.7M $698.3M $663.9M
 
Total Liabilities and Equity $1B $1.1B $938.5M $995.6M $942.9M
Cash and Short Terms $75.5M $86.5M $80M $108.7M $98.3M
Total Debt $315.1M $332.5M $276.9M $162.7M $148.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $75.5M $86.5M $80M $108.7M $98.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $143M $136.3M $66.7M $86.6M $70.5M
Inventory $236.1M $283.7M $245.9M $250.1M $231.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.2M $7M $8.8M $7.2M --
Total Current Assets $462.8M $513.5M $401.4M $452.6M $410.1M
 
Property Plant And Equipment $115M $138.6M $129.4M $139.3M $139M
Long-Term Investments -- -- -- -- --
Goodwill $335.9M $335.4M $335.4M $335.4M --
Other Intangibles $89.9M $72M $57.3M $48.7M --
Other Long-Term Assets $9.2M $12.9M $11.9M $15.2M --
Total Assets $1B $1.1B $938.5M $995.6M $942.9M
 
Accounts Payable $159.7M $110.2M $60.5M $91.7M $84M
Accrued Expenses $19.1M $23.6M $14.9M $16M --
Current Portion Of Long-Term Debt $7.5M $7.5M $7.5M $7.5M --
Current Portion Of Capital Lease Obligations $7.6M $9.2M $9.5M $11.5M --
Other Current Liabilities $14.4M $15.8M $6.6M $9M --
Total Current Liabilities $208.3M $166.3M $99M $135.7M $129.6M
 
Long-Term Debt $307.6M $325M $269.4M $155.2M $142.7M
Capital Leases -- -- -- -- --
Total Liabilities $520.2M $496.2M $373.8M $297.2M $279M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $500.7M $587.5M $564.7M $698.3M $663.9M
 
Total Liabilities and Equity $1B $1.1B $938.5M $995.6M $942.9M
Cash and Short Terms $75.5M $86.5M $80M $108.7M $98.3M
Total Debt $315.1M $332.5M $276.9M $162.7M $148.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $70.9M $72.8M -$43M -$20.8M -$52.8M
Depreciation & Amoritzation $26M $35.1M $34.6M $30.7M $33.5M
Stock-Based Compensation $11.5M $13.9M $17.3M $15.6M $16.7M
Change in Accounts Receivable -$33.5M $6.7M $69.6M -$19.9M $16.1M
Change in Inventories -$89.2M -$47.5M $37.8M -$4.2M -$1.5M
Cash From Operations $15.3M $31.5M $57.6M $27.9M $29.9M
 
Capital Expenditures $20.8M $29.4M $15.5M $17.6M $36.2M
Cash Acquisitions $268.8M -- -- -- --
Cash From Investing -$289.6M -$28.9M -$15.5M -$17.6M -$36.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $231.8M $25M -- -- --
Long-Term Debt Repaid -$139.1M -$17.5M -$52.5M -$120.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.5M -$2.8M -$3.7M -$5.4M --
Cash From Financing $96.9M $8.5M -$48.7M $18.5M -$4.1M
 
Beginning Cash (CF) $75.5M $86.5M $80M $108.7M $98.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$177.4M $11M -$6.5M $28.7M -$10.4M
Ending Cash (CF) -$101.9M $97.4M $73.4M $137.4M $87.9M
 
Levered Free Cash Flow -$5.6M $2M $42.1M $10.2M -$6.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $14.9M $14.2M -$11.9M -$3.9M -$16M
Depreciation & Amoritzation $8.3M $8.4M $8.5M $8M $10M
Stock-Based Compensation $3.4M $3.8M $4.7M $4.6M $4.2M
Change in Accounts Receivable -$12.8M $47M $36.6M -$2.5M $13.9M
Change in Inventories -$30.1M $7M $21M -$10.7M $6.8M
Cash From Operations -$9.1M $38.8M $37.6M -$2.5M $9.2M
 
Capital Expenditures $2.1M $7M $2.3M $4.4M $3.2M
Cash Acquisitions $268.8M -- -- -- --
Cash From Investing -$172.4M -$7M -$2.3M -$4.4M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $231.8M -- -- -- --
Long-Term Debt Repaid -$102.5M -$1.9M -$31.9M -$1.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9M -$592K -$790K -$1.2M --
Cash From Financing $128.9M -$1.8M -$31.3M -$892K -$131K
 
Beginning Cash (CF) $75.5M $86.5M $80M $108.7M $98.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.5M $30M $4M -$7.8M $5.8M
Ending Cash (CF) $23M $116.5M $84M $100.9M $104.1M
 
Levered Free Cash Flow -$11.3M $31.8M $35.3M -$6.9M $5.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $70.9M $72.8M -$43M -$20.8M -$52.8M
Depreciation & Amoritzation $26M $35.1M $34.6M $30.7M $33.5M
Stock-Based Compensation $11.5M $13.9M $17.3M $15.6M $16.7M
Change in Accounts Receivable -$33.5M $6.7M $69.6M -$19.9M $16.1M
Change in Inventories -$89.2M -$47.5M $37.8M -$4.2M -$1.5M
Cash From Operations $15.3M $31.5M $57.6M $27.9M $29.9M
 
Capital Expenditures $20.8M $29.4M $15.5M $17.6M $36.2M
Cash Acquisitions $268.8M -- -- -- --
Cash From Investing -$289.6M -$28.9M -$15.5M -$17.6M -$36.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$139.1M -$17.5M -$52.5M -$120.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.5M -$2.8M -$3.7M -$5.4M --
Cash From Financing $96.9M $8.5M -$48.7M $18.5M -$4.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$177.4M $11M -$6.5M $28.7M -$10.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.6M $2M $42.1M $10.2M -$6.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $72.8M -$43M -$20.8M -$52.8M --
Depreciation & Amoritzation $35.1M $34.6M $30.7M $33.5M --
Stock-Based Compensation $13.9M $17.3M $15.6M $16.7M --
Change in Accounts Receivable $6.7M $69.6M -$19.9M $16.1M --
Change in Inventories -$47.5M $37.8M -$4.2M -$1.5M --
Cash From Operations $31.5M $57.6M $27.9M $29.9M --
 
Capital Expenditures $29.4M $15.5M $17.6M $36.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.9M -$15.5M -$17.6M -$36.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M -- -- -- --
Long-Term Debt Repaid -$17.5M -$52.5M -$120.6M -$3.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$3.7M -$5.4M -$3M --
Cash From Financing $8.5M -$48.7M $18.5M -$4.1M --
 
Beginning Cash (CF) $223.5M $309.3M $441.6M $392.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11M -$6.5M $28.7M -$10.4M --
Ending Cash (CF) $234.5M $302.8M $470.3M $381.9M --
 
Levered Free Cash Flow $2M $42.1M $10.2M -$6.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
48
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 29x

Alerts

Buy
73
NKTR alert for Feb 11

Nektar Therapeutics [NKTR] is up 12.71% over the past day.

Buy
53
ICHR alert for Feb 11

Ichor Holdings Ltd. [ICHR] is up 1.26% over the past day.

Sell
26
MEDP alert for Feb 11

Medpace Holdings, Inc. [MEDP] is down 3.67% over the past day.

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

Show me the best stock