Financhill
Sell
22

ICG Quote, Financials, Valuation and Earnings

Last price:
$1.54
Seasonality move :
-47.16%
Day range:
$1.41 - $1.68
52-week range:
$0.93 - $4.19
Dividend yield:
0%
P/E ratio:
7.73x
P/S ratio:
2.73x
P/B ratio:
1.38x
Volume:
49.5K
Avg. volume:
71.1K
1-year change:
-59.7%
Market cap:
$98.4M
Revenue:
$39.2M
EPS (TTM):
$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.9M $98M $70.4M $11.6M $39.2M
Revenue Growth (YoY) 52.62% 1138.4% -28.19% -83.5% 237.36%
 
Cost of Revenues $3.4M $17.8M $13.2M $10.9M $18.8M
Gross Profit $4.5M $80.2M $57.2M $740.7K $20.4M
Gross Profit Margin 56.62% 81.88% 81.25% 6.38% 52.1%
 
R&D Expenses $3.2M $8.2M $6.9M $5.5M $14.7M
Selling, General & Admin $471.7K $2.7M $2.3M $4.5M $5.4M
Other Inc / (Exp) $50.4K -$24.6K $520.2K -$66.7K $3.2M
Operating Expenses $3.7M $10.9M $9.2M $9.9M $20M
Operating Income $801.9K $69.4M $47.9M -$9.2M $438.5K
 
Net Interest Expenses $24.3K $30.5K $10.8K $8.8K $7.8K
EBT. Incl. Unusual Items $1.2M $69.8M $54.5M -$5M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1.8M -$1.2M -$183.4K
Net Income to Company $1.2M $69.8M $52.7M -$3.8M $7.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2M $69.8M $52.7M -$3.8M $7.2M
 
Basic EPS (Cont. Ops) $0.02 $1.17 $0.88 -$0.06 $0.12
Diluted EPS (Cont. Ops) $0.02 $1.17 $0.88 -$0.06 $0.12
Weighted Average Basic Share $59.8M $59.8M $59.8M $59.9M $60M
Weighted Average Diluted Share $59.8M $59.8M $59.8M $59.9M $60M
 
EBITDA $901.4K $69.6M $48.3M -$8.5M $1.1M
EBIT $801.9K $69.4M $47.9M -$9.2M $438.5K
 
Revenue (Reported) $7.9M $98M $70.4M $11.6M $39.2M
Operating Income (Reported) $801.9K $69.4M $47.9M -$9.2M $438.5K
Operating Income (Adjusted) $801.9K $69.4M $47.9M -$9.2M $438.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $18.4M $944.1K $8.4M $1.3M
Revenue Growth (YoY) -- -- -94.88% 791.12% -84.81%
 
Cost of Revenues -- $2.4M $2.1M $2.7M $2.5M
Gross Profit -- $16M -$1.1M $5.7M -$1.3M
Gross Profit Margin -- 87.01% -120.03% 67.65% -99.23%
 
R&D Expenses -- $2.8M $1.6M $1.9M $3.2M
Selling, General & Admin -- $648.7K $1.2M $1.5M $1.4M
Other Inc / (Exp) -- $1.4M $103.5K -$1.6M --
Operating Expenses -- $3.5M $2.7M $3.4M $4.6M
Operating Income -- $12.6M -$3.9M $2.3M -$5.8M
 
Net Interest Expenses -- $2.5K -- -- --
EBT. Incl. Unusual Items -- $14.4M -$3.1M $1.2M $9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $313.3K -$488.1K $756.9K -$753.2K
Net Income to Company $38.8M $50M -$4.8M $5.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $14.1M -$2.6M $440.3K $10.4M
 
Basic EPS (Cont. Ops) -- $0.24 -$0.04 $0.01 $0.17
Diluted EPS (Cont. Ops) -- $0.24 -$0.04 $0.01 $0.17
Weighted Average Basic Share -- $59.8M $59.9M $59.9M $60.6M
Weighted Average Diluted Share -- $59.8M $59.9M $59.9M $60.9M
 
EBITDA -- -- -$3.9M $2.3M --
EBIT -- $12.6M -$3.9M $2.3M -$5.8M
 
Revenue (Reported) -- $18.4M $944.1K $8.4M $1.3M
Operating Income (Reported) -- $12.6M -$3.9M $2.3M -$5.8M
Operating Income (Adjusted) -- $12.6M -$3.9M $2.3M -$5.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $90.3M $11.5M $33.7M $35.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $17.5M $11.3M $12.5M $22.6M
Gross Profit -- $72.8M $135.5K $21.2M $13.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $9.5M $5.3M $10.8M $15.3M
Selling, General & Admin -- $2.9M $3.6M $5.2M $6M
Other Inc / (Exp) -- $3.4M $882.5K -$1.8M --
Operating Expenses -- $12.3M $8.9M $16M $21.3M
Operating Income -- $60.5M -$8.8M $5.3M -$8.1M
 
Net Interest Expenses -- $21.2K $5.3K -- --
EBT. Incl. Unusual Items -- $63.8M -$4.2M $7.7M $10.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $750.1K -$1.1M $1.2M -$2.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $63M -$3.1M $6.5M $12.8M
 
Basic EPS (Cont. Ops) -- $1.05 -$0.05 $0.11 $0.21
Diluted EPS (Cont. Ops) -- $1.05 -$0.05 $0.11 $0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $82.8M -$6.8M $9.6M --
EBIT -- $60.5M -$8.8M $5.3M -$8.1M
 
Revenue (Reported) -- $90.3M $11.5M $33.7M $35.8M
Operating Income (Reported) -- $60.5M -$8.8M $5.3M -$8.1M
Operating Income (Adjusted) -- $60.5M -$8.8M $5.3M -$8.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $43.1M $6.7M $28.8M $25.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7M $8.4M $10.5M $14.9M --
Gross Profit $36.1M -$1.7M $18.3M $10.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.2M $4M $8.8M $8.9M --
Selling, General & Admin $1.3M $3.2M $4M $4.6M --
Other Inc / (Exp) $3.4M $892.6K -$829.9K -$9.7M --
Operating Expenses $6.5M $7.3M $12.8M $13.5M --
Operating Income $29.7M -$8.9M $5.5M -$3M --
 
Net Interest Expenses $5.7K $3.2K -- -- --
EBT. Incl. Unusual Items $32.7M -$6.3M $6.4M $9.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $750.1K -$1.4M $1M -$1.5M --
Net Income to Company $50M -$4.8M $5.4M -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32M -$4.9M $5.3M $11M --
 
Basic EPS (Cont. Ops) $0.53 -$0.08 $0.09 $0.18 --
Diluted EPS (Cont. Ops) $0.53 -$0.08 $0.09 $0.18 --
Weighted Average Basic Share $179.5M $179.6M $179.8M $181.1M --
Weighted Average Diluted Share $179.5M $179.6M $179.9M $181.4M --
 
EBITDA -- -$8.9M $5.5M $5.1M --
EBIT $29.7M -$8.9M $5.5M -$3M --
 
Revenue (Reported) $43.1M $6.7M $28.8M $25.4M --
Operating Income (Reported) $29.7M -$8.9M $5.5M -$3M --
Operating Income (Adjusted) $29.7M -$8.9M $5.5M -$3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3M $78.8M $102.5M $99.9M $75.7M
Short Term Investments -- -- -- $14.6M $27.2M
Accounts Receivable, Net $998.5K -- -- -- --
Inventory $2.3M $15.4M $14.1M $10.6M $19.1M
Prepaid Expenses -- $986.6K $2.6M -- $5.6M
Other Current Assets $4.9K $27.3K $35.4K $30.2K $4.4M
Total Current Assets $6.6M $95.3M $119.7M $112.4M $98.8M
 
Property Plant And Equipment $98.6K $611.6K $1.2M $7.2M $21.6M
Long-Term Investments $200 $200 $100 $91.1K $23.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $574.2K $20.9M
Other Long-Term Assets -- -- -- $59.4K $1.3M
Total Assets $6.7M $95.9M $137.1M $138.1M $149.3M
 
Accounts Payable $95K $1M $417.6K $27.5K $2M
Accrued Expenses -- $820.2K $719.4K -- $3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $36.6K $146.5K $140.9K $155.6K $37.3K
Other Current Liabilities $403.3K $480.4K $569K $455.4K $527.5K
Total Current Liabilities $1.5M $5M $2.8M $4M $10.5M
 
Long-Term Debt -- $198.8K $42.3K $107.3K --
Capital Leases -- -- -- -- --
Total Liabilities $1.5M $5.2M $2.8M $4.1M $10.5M
 
Common Stock $200 $200 $100 $100 $100
Other Common Equity Adj -- $6.9M $6.9M $7.1M $7.6M
Common Equity $2.4M $41.4M $61.2M $61M $69.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.2M $90.8M $134.3M $134M $138.8M
 
Total Liabilities and Equity $6.7M $95.9M $137.1M $138.1M $149.3M
Cash and Short Terms $3M $78.8M $102.5M $99.9M $75.7M
Total Debt -- $198.8K $42.3K $107.3K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $99.2M $96.8M $80.3M $63.8M
Short Term Investments -- -- $473K $7M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- $14.2M $7.7M $12.5M $18.3M
Prepaid Expenses -- $2.1M -- $7.3M --
Other Current Assets -- $7.9K $1.4M $18.4K --
Total Current Assets -- $116M $105.9M $103.9M $93.2M
 
Property Plant And Equipment -- $847.1K $6.7M $7.2M $20M
Long-Term Investments -- $100 $91.2K $21.3M $40.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- $91.1K $21.8M --
Other Long-Term Assets -- -- -- $61.6K --
Total Assets -- $132.8M $130.8M $151.8M $160.6M
 
Accounts Payable -- $318.6K $20.7K $1.1M $762.5K
Accrued Expenses -- $509.1K $1.5M -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $135.1K $97.2K $162K --
Other Current Liabilities -- $598.1K -- $418.8K --
Total Current Liabilities -- $2.8M $1.8M $10.1M $5.6M
 
Long-Term Debt -- $76.3K $155.5K -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $2.9M $1.9M $10.1M $5.6M
 
Common Stock -- $100 $100 $100 $100
Other Common Equity Adj -- $6.1M $6.9M $7.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $129.9M $128.9M $141.7M $154.9M
 
Total Liabilities and Equity -- $132.8M $130.8M $151.8M $160.6M
Cash and Short Terms -- $99.2M $96.8M $80.3M $63.8M
Total Debt -- $76.3K $155.5K -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2M $69.8M $52.7M -$3.8M $7.2M
Depreciation & Amoritzation $99.5K $209.9K $408.8K $540.6K $692.4K
Stock-Based Compensation -- -- -- $490.3K $1.2M
Change in Accounts Receivable -$222.4K $1M -- -- --
Change in Inventories $1.9M -$8.9M -$1.8M $1.6M -$13.3M
Cash From Operations $2.2M $61.3M $48.5M -$664.5K -$19M
 
Capital Expenditures $36.4K $274.4K $17.4M $7.2M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36.4K -$274.4K -$17.4M -$9.2M -$17.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $282.9K $774.4K -- -- --
Long-Term Debt Repaid -$862.5K -$774.4K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $640.3K -$124.4K -- -$1.4M --
Cash From Financing $60.7K $13.8M -- $7.2M --
 
Beginning Cash (CF) $3M $78.8M $102.5M $98M $44.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M $74.9M $31.2M -$2.6M -$36.3M
Ending Cash (CF) $5.3M $153.7M $133.6M $95.4M $8.3M
 
Levered Free Cash Flow $2.2M $61M $31.2M -$7.8M -$20.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $38.8M $50M -$4.8M $5.4M --
Depreciation & Amoritzation $129.2K $236.6K $323K $518.3K --
Stock-Based Compensation -- -- $272.7K $975K --
Change in Accounts Receivable $1M -- -- -- --
Change in Inventories -$15.8M -$1.7M -$1.7M -$12M --
Cash From Operations $34M $46.2M -$1M -$16.2M --
 
Capital Expenditures -- $389.5K $6M $669.3K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$165.2K -$16.9M -$7.5M -$8.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $772.1K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$124K -- -$1.4M -- --
Cash From Financing $632.9K -- $7.1M -- --
 
Beginning Cash (CF) $3M $99.2M $96.3M $73.3M $36.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.5M $29.3M -$1.4M -$25.1M --
Ending Cash (CF) $37.5M $102.6M $97.2M $71.8M --
 
Levered Free Cash Flow -- $45.8M -$7.1M -$16.8M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $272.6K $975K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -$211.5K $6M $669.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $50M -$4.8M $5.4M -- --
Depreciation & Amoritzation $236.6K $323K $518.3K -- --
Stock-Based Compensation -- $272.7K $975K -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$1.7M -$1.7M -$12M -- --
Cash From Operations $46.2M -$1M -$16.2M -- --
 
Capital Expenditures $389.5K $6M $669.3K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.9M -$7.5M -$8.9M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.4M -- -- --
Cash From Financing -- $7.1M -- -- --
 
Beginning Cash (CF) $116.6M $312.2M $254.2M $109.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M -$1.4M -$25.1M -- --
Ending Cash (CF) $102.6M $97.2M $71.8M -- --
 
Levered Free Cash Flow $45.8M -$7.1M -$16.8M -- --

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
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock