Financhill
Buy
82

IESC Quote, Financials, Valuation and Earnings

Last price:
$398.65
Seasonality move :
12.68%
Day range:
$394.00 - $452.81
52-week range:
$146.52 - $482.35
Dividend yield:
0%
P/E ratio:
29.78x
P/S ratio:
2.68x
P/B ratio:
10.05x
Volume:
166.6K
Avg. volume:
167K
1-year change:
100.92%
Market cap:
$8.9B
Revenue:
$3.4B
EPS (TTM):
$15.02
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $2.2B $2.4B $2.9B $3.4B
Revenue Growth (YoY) 27.67% 41.02% 9.71% 21.33% 16.89%
 
Cost of Revenues $1.3B $1.9B $2B $2.2B $2.6B
Gross Profit $266.1M $293.5M $415.1M $659.5M $816.9M
Gross Profit Margin 17.32% 13.54% 17.46% 22.86% 24.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202.3M $262.7M $298.6M $396.7M $475M
Other Inc / (Exp) $122K -$255K $15.1M $2.1M --
Operating Expenses $180.3M $237.2M $269.2M $359.6M $432.4M
Operating Income $85.7M $56.2M $145.9M $299.9M $384.5M
 
Net Interest Expenses $962K $3M $3M $1.3M $1.8M
EBT. Incl. Unusual Items $84.9M $53M $158.5M $304.7M $393.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.2M $12.8M $38.8M $72.2M $96.8M
Net Income to Company $68.7M $40.2M $119.8M $232.5M $311.8M
 
Minority Interest in Earnings $2M $10.1M $27.2M $30.5M $8.8M
Net Income to Common Excl Extra Items $68.7M $40.2M $119.8M $232.5M $311.8M
 
Basic EPS (Cont. Ops) $3.21 $1.45 $4.58 $10.02 $15.22
Diluted EPS (Cont. Ops) $3.16 $1.44 $4.54 $9.89 $15.02
Weighted Average Basic Share $20.8M $20.7M $20.2M $20.2M $19.9M
Weighted Average Diluted Share $21.1M $20.9M $20.4M $20.4M $20.2M
 
EBITDA $107.7M $81.7M $175.3M $337M $427.1M
EBIT $85.7M $56.2M $145.9M $299.9M $384.5M
 
Revenue (Reported) $1.5B $2.2B $2.4B $2.9B $3.4B
Operating Income (Reported) $85.7M $56.2M $145.9M $299.9M $384.5M
Operating Income (Adjusted) $85.7M $56.2M $145.9M $299.9M $384.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $483.8M $617.4M $649M $775.8M $897.8M
Revenue Growth (YoY) 43.18% 27.61% 5.12% 19.53% 15.73%
 
Cost of Revenues $398.2M $526.2M $517.7M $600.4M $677.1M
Gross Profit $85.6M $91.2M $131.3M $175.3M $220.7M
Gross Profit Margin 17.7% 14.77% 20.23% 22.6% 24.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.5M $72.8M $87.2M $110.9M $128.6M
Other Inc / (Exp) -$8K $726K -$193K $4.2M --
Operating Expenses $55.5M $66.1M $77.9M $99.8M $116.3M
Operating Income $30.1M $25.1M $53.4M $75.5M $104.4M
 
Net Interest Expenses $325K $1.2M $398K $140K $496K
EBT. Incl. Unusual Items $29.8M $24.6M $53.3M $80.3M $108.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $6.5M $12.3M $14.8M $21.3M
Net Income to Company $23.5M $18.1M $41M $65.5M $102.3M
 
Minority Interest in Earnings $651K $3.1M $7.2M $19.5M $1.8M
Net Income to Common Excl Extra Items $23.5M $18.1M $41M $65.5M $102.3M
 
Basic EPS (Cont. Ops) $1.10 $0.73 $1.68 $2.30 $5.06
Diluted EPS (Cont. Ops) $1.08 $0.72 $1.66 $2.27 $4.99
Weighted Average Basic Share $20.8M $20.5M $20.2M $20M $19.9M
Weighted Average Diluted Share $21.1M $20.7M $20.4M $20.3M $20.2M
 
EBITDA $36.2M $31.8M $62.6M $86.6M $116.7M
EBIT $30.1M $25.1M $53.4M $75.5M $104.4M
 
Revenue (Reported) $483.8M $617.4M $649M $775.8M $897.8M
Operating Income (Reported) $30.1M $25.1M $53.4M $75.5M $104.4M
Operating Income (Adjusted) $30.1M $25.1M $53.4M $75.5M $104.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $2.2B $2.4B $2.9B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.9B $2B $2.2B $2.6B
Gross Profit $266.1M $293.5M $415.1M $659.5M $812.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202.3M $262.7M $298.6M $396.7M $475M
Other Inc / (Exp) $122K -$255K $15.1M $2.1M --
Operating Expenses $180.3M $237.2M $269.2M $359.6M $428M
Operating Income $85.7M $56.2M $145.9M $299.9M $384.5M
 
Net Interest Expenses $962K $3M $3M $1.3M $1.8M
EBT. Incl. Unusual Items $84.9M $53M $158.5M $304.7M $393.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.2M $12.8M $38.8M $72.2M $96.8M
Net Income to Company $68.7M $40.2M $119.8M $232.5M $311.8M
 
Minority Interest in Earnings $2M $10.1M $27.2M $33.3M $8.8M
Net Income to Common Excl Extra Items $68.7M $40.2M $119.8M $232.5M $311.8M
 
Basic EPS (Cont. Ops) $3.20 $1.46 $4.58 $9.88 $15.22
Diluted EPS (Cont. Ops) $3.16 $1.44 $4.53 $9.75 $15.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $107.7M $81.7M $175.3M $337M $431.5M
EBIT $85.7M $56.2M $145.9M $299.9M $384.5M
 
Revenue (Reported) $1.5B $2.2B $2.4B $2.9B $3.4B
Operating Income (Reported) $85.7M $56.2M $145.9M $299.9M $384.5M
Operating Income (Adjusted) $85.7M $56.2M $145.9M $299.9M $384.5M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2.2B $2.4B $2.9B $3.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2B $2.2B $2.6B --
Gross Profit $293.5M $415.1M $659.5M $812.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $262.7M $298.6M $396.7M $475M --
Other Inc / (Exp) -$255K $15.1M $2.1M $4.3M --
Operating Expenses $237.2M $269.2M $359.6M $428M --
Operating Income $56.2M $145.9M $299.9M $384.5M --
 
Net Interest Expenses $3M $3M $1.3M $1.8M --
EBT. Incl. Unusual Items $53M $158.5M $304.7M $393.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.8M $38.8M $72.2M $96.8M --
Net Income to Company $40.2M $119.8M $232.5M $311.8M --
 
Minority Interest in Earnings $10.1M $27.2M $33.3M $8.8M --
Net Income to Common Excl Extra Items $40.2M $119.8M $232.5M $311.8M --
 
Basic EPS (Cont. Ops) $1.46 $4.58 $9.88 $15.22 --
Diluted EPS (Cont. Ops) $1.44 $4.53 $9.75 $15.02 --
Weighted Average Basic Share $82.7M $80.8M $80.6M $79.7M --
Weighted Average Diluted Share $83.4M $81.7M $81.7M $80.7M --
 
EBITDA $81.7M $175.3M $337M $431.5M --
EBIT $56.2M $145.9M $299.9M $384.5M --
 
Revenue (Reported) $2.2B $2.4B $2.9B $3.4B --
Operating Income (Reported) $56.2M $145.9M $299.9M $384.5M --
Operating Income (Adjusted) $56.2M $145.9M $299.9M $384.5M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $23.1M $24.8M $75.8M $135.8M $231.8M
Short Term Investments -- -- -- $35M --
Accounts Receivable, Net $371.4M $487.9M $489.4M $619.8M $721.3M
Inventory $68.6M $96.3M $95.7M $101.7M $111.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $21.1M $15.4M $10.5M $14.4M --
Total Current Assets $484.2M $624.4M $671.3M $871.7M $1.1B
 
Property Plant And Equipment $82.3M $120.6M $137.5M $196.2M $271.6M
Long-Term Investments $10K $2.4M $675K -- $59.7M
Goodwill $92.4M $92.4M $92.4M $94M --
Other Intangibles $85.6M $71.9M $56.2M $45.9M --
Other Long-Term Assets $2.2M $1.7M $16.1M $13.9M --
Total Assets $786.3M $957.2M $1B $1.3B $1.6B
 
Accounts Payable $137M $185M $138.6M $149.4M $209.4M
Accrued Expenses $37.1M $39.5M $37.6M $53M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14M $17.3M $19.5M $22M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $311.6M $401.9M $400.6M $522.6M $633.4M
 
Long-Term Debt $71.3M $127M $50.2M $46.2M $65.4M
Capital Leases -- -- -- -- --
Total Liabilities $415.7M $566.7M $509M $618.7M $750.8M
 
Common Stock $220K $220K $220K $220K $220K
Other Common Equity Adj -- -- -- -- --
Common Equity $346M $361.3M $450M $611.1M $884M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $24.6M $29.2M $50M $41M $4M
Total Equity $370.5M $390.5M $499.9M $652.1M $888M
 
Total Liabilities and Equity $786.3M $957.2M $1B $1.3B $1.6B
Cash and Short Terms $23.1M $24.8M $75.8M $135.8M $231.8M
Total Debt $72.3M $129.9M $54.5M $50.7M $69.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $23.1M $24.8M $75.8M $135.8M $231.8M
Short Term Investments -- -- -- $35M --
Accounts Receivable, Net $371.4M $487.9M $489.4M $619.8M $721.3M
Inventory $68.6M $96.3M $95.7M $101.7M $111.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $21.1M $15.4M $10.5M $14.4M --
Total Current Assets $484.2M $624.4M $671.3M $871.7M $1.1B
 
Property Plant And Equipment $82.3M $120.6M $137.5M $196.2M $271.6M
Long-Term Investments $10K $2.4M $675K -- $59.7M
Goodwill $92.4M $92.4M $92.4M $94M --
Other Intangibles $85.6M $71.9M $56.2M $45.9M --
Other Long-Term Assets $2.2M $1.7M $16.1M $13.9M --
Total Assets $786.3M $957.2M $1B $1.3B $1.6B
 
Accounts Payable $234.1M $296.7M $138.6M $337M $426.3M
Accrued Expenses $37.1M $39.5M $37.6M $53M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14M $17.3M $19.5M $22M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $311.6M $401.9M $400.6M $522.6M $633.4M
 
Long-Term Debt $71.3M $127M $50.2M $46.2M $65.4M
Capital Leases -- -- -- -- --
Total Liabilities $415.7M $566.7M $509M $618.7M $750.8M
 
Common Stock $220K $220K $220K $220K $220K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $24.6M $29.2M $50M $41M $4M
Total Equity $370.5M $390.5M $499.9M $652.1M $888M
 
Total Liabilities and Equity $786.3M $957.2M $1B $1.3B $1.6B
Cash and Short Terms $23.1M $24.8M $75.8M $135.8M $231.8M
Total Debt $72.3M $129.9M $54.5M $50.7M $69.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $68.7M $40.2M $119.8M $232.5M $311.8M
Depreciation & Amoritzation $21.9M $25.5M $29.4M $37.1M $46.9M
Stock-Based Compensation $3.5M $3.8M $4.4M $5.5M $12.9M
Change in Accounts Receivable -$55.4M -$95.8M $2.9M -$93.5M -$79.9M
Change in Inventories -$30.5M -$27.8M -$1.1M -$3.5M $4.1M
Cash From Operations $37.9M $16.3M $153.9M $234.4M $348.2M
 
Capital Expenditures $7.4M $29.3M $17.7M $45.2M $67.3M
Cash Acquisitions $93.7M -- -- $99M $92.4M
Cash From Investing -$100.8M -$29.5M $2.8M -$140.8M -$203.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.9B $2.4B $2.9B --
Long-Term Debt Repaid -$1.3B -$1.9B -$2.5B -$2.9B --
Repurchase of Common Stock $7M $18.6M $8.3M $44M $41.6M
Other Financing Activities -$1.5M -$7M -$11.5M -$52.2M --
Cash From Financing $32.4M $15M -$105.8M -$68.5M -$56.1M
 
Beginning Cash (CF) $23.1M $24.8M $75.8M $100.8M $127.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.5M $1.7M $50.9M $25.1M $88.4M
Ending Cash (CF) -$7.4M $26.6M $126.7M $125.9M $215.6M
 
Levered Free Cash Flow $30.5M -$13M $136.2M $189.2M $280.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23.5M $18.1M $41M $65.5M $102.3M
Depreciation & Amoritzation $6M $6.7M $9.3M $11.1M $12.2M
Stock-Based Compensation $777K $878K $1.1M $1.2M $3.5M
Change in Accounts Receivable -$44.7M -$35M -$22.5M -$13.2M -$15.7M
Change in Inventories $3.2M -$3.6M $6.9M $7.7M -$318K
Cash From Operations $2.8M $34.1M $57.3M $92.8M $166.4M
 
Capital Expenditures $2M $2.6M $6.4M $14.3M $20M
Cash Acquisitions -$231K -$500K -$165K $104K $69.8M
Cash From Investing -$1.7M -$2.6M -$6.2M -$13.3M -$89.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $371.5M $540.7M $622.6M $806.5M --
Long-Term Debt Repaid -$362.5M -$555.7M -$623.4M -$807.8M --
Repurchase of Common Stock $5.5M $8.1M $71K $19.7M $51K
Other Financing Activities -- -$648K -$3M -$3.4M --
Cash From Financing $3.5M -$23.7M -$3.9M -$23.6M -$23.7M
 
Beginning Cash (CF) $23.1M $24.8M $75.8M $100.8M $127.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M $7.8M $47.2M $55.9M $53.1M
Ending Cash (CF) $27.7M $32.6M $123M $156.8M $180.3M
 
Levered Free Cash Flow $765K $31.4M $50.9M $78.5M $146.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $68.7M $40.2M $119.8M $232.5M $311.8M
Depreciation & Amoritzation $21.9M $25.5M $29.4M $37.1M $46.9M
Stock-Based Compensation $3.5M $3.8M $4.4M $5.5M $12.9M
Change in Accounts Receivable -$55.4M -$95.8M $2.9M -$93.5M -$79.9M
Change in Inventories -$30.5M -$27.8M -$1.1M -$3.5M $4.1M
Cash From Operations $37.9M $16.3M $153.9M $234.4M $348.2M
 
Capital Expenditures $7.4M $29.3M $17.7M $45.2M $67.3M
Cash Acquisitions $93.7M -- -- $99M $92.4M
Cash From Investing -$100.8M -$29.5M $2.8M -$140.8M -$203.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.9B $2.4B $2.9B --
Long-Term Debt Repaid -$1.3B -$1.9B -$2.5B -$2.9B --
Repurchase of Common Stock $7M $18.6M $8.3M $44M $41.6M
Other Financing Activities -- -$7M -$11.5M -$52.2M --
Cash From Financing $32.4M $15M -$105.8M -$68.5M -$56.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.5M $1.7M $50.9M $25.1M $88.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30.5M -$13M $136.2M $189.2M $280.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $40.2M $119.8M $232.5M $311.8M --
Depreciation & Amoritzation $25.5M $29.4M $37.1M $46.9M --
Stock-Based Compensation $3.8M $4.4M $5.5M $12.9M --
Change in Accounts Receivable -$95.8M $2.9M -$93.5M -$79.9M --
Change in Inventories -$27.8M -$1.1M -$3.5M $4.1M --
Cash From Operations $16.3M $153.9M $234.4M $348.2M --
 
Capital Expenditures $29.3M $17.7M $45.2M $67.3M --
Cash Acquisitions -- -- $99M $92.4M --
Cash From Investing -$29.5M $2.8M -$140.8M -$203.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $2.4B $2.9B $996.4M --
Long-Term Debt Repaid -$1.9B -$2.5B -$2.9B -$979.7M --
Repurchase of Common Stock $18.6M $8.3M $44M $41.6M --
Other Financing Activities -$7M -$11.5M -$52.2M -$7.5M --
Cash From Financing $15M -$105.8M -$68.5M -$56.1M --
 
Beginning Cash (CF) $69M $124.7M $339.2M $317.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M $50.9M $25.1M $88.4M --
Ending Cash (CF) $70.8M $175.6M $364.2M $405.6M --
 
Levered Free Cash Flow -$13M $136.2M $189.2M $280.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

Stock Ideas

Sell
50
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
39
SMX alert for Dec 17

SMX (Security Matters) Plc [SMX] is up 10.73% over the past day.

Sell
45
ZBIO alert for Dec 17

Zenas BioPharma, Inc. [ZBIO] is down 2.93% over the past day.

Sell
46
BE alert for Dec 18

Bloom Energy Corp. [BE] is down 12.34% over the past day.

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

Show me the best stock