Financhill
Sell
29

ICHR Quote, Financials, Valuation and Earnings

Last price:
$17.78
Seasonality move :
8.55%
Day range:
$17.41 - $17.92
52-week range:
$13.12 - $35.56
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.63x
P/B ratio:
0.90x
Volume:
563.2K
Avg. volume:
914.4K
1-year change:
-46.46%
Market cap:
$605.5M
Revenue:
$849M
EPS (TTM):
-$1.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $914.2M $1.1B $1.3B $811.1M $849M
Revenue Growth (YoY) 47.26% 19.98% 16.7% -36.64% 4.68%
 
Cost of Revenues $798.9M $931.7M $1.1B $722.5M $754.3M
Gross Profit $115.4M $165.2M $194M $88.7M $94.8M
Gross Profit Margin 12.62% 15.06% 15.15% 10.93% 11.16%
 
R&D Expenses $13.4M $15.7M $19.6M $20.2M $23M
Selling, General & Admin $56.6M $65.9M $88.6M $79.3M $79.4M
Other Inc / (Exp) -$534K -$807K $563K -$804K -$1.1M
Operating Expenses $70M $76.8M $103.7M $99.6M $102.4M
Operating Income $45.4M $88.4M $90.3M -$10.9M -$7.6M
 
Net Interest Expenses $8.7M $6.5M $11.1M $19.4M $9.3M
EBT. Incl. Unusual Items $32.3M $73.8M $75.3M -$31.1M -$18.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$988K $2.9M $2.5M $11.9M $2.8M
Net Income to Company $33.3M $70.9M $72.8M -$43M -$20.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.3M $70.9M $72.8M -$43M -$20.8M
 
Basic EPS (Cont. Ops) $1.44 $2.51 $2.54 -$1.47 -$0.64
Diluted EPS (Cont. Ops) $1.42 $2.45 $2.51 -$1.47 -$0.64
Weighted Average Basic Share $23.2M $28.3M $28.7M $29.2M $32.8M
Weighted Average Diluted Share $23.5M $29M $29M $29.2M $32.8M
 
EBITDA $69.7M $114.4M $125.4M $23.7M $23.1M
EBIT $45.4M $88.4M $90.3M -$10.9M -$7.6M
 
Revenue (Reported) $914.2M $1.1B $1.3B $811.1M $849M
Operating Income (Reported) $45.4M $88.4M $90.3M -$10.9M -$7.6M
Operating Income (Adjusted) $45.4M $88.4M $90.3M -$10.9M -$7.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $262.9M $355.6M $196.8M $211.1M $239.3M
Revenue Growth (YoY) 15.45% 35.3% -44.68% 7.31% 13.34%
 
Cost of Revenues $222.6M $296M $176.3M $185.4M $230.7M
Gross Profit $40.2M $59.6M $20.4M $25.7M $8.6M
Gross Profit Margin 15.31% 16.76% 10.38% 12.18% 3.59%
 
R&D Expenses $3.9M $4.9M $5.2M $5.9M $5.9M
Selling, General & Admin $15.1M $22.2M $20.1M $20.2M $22.5M
Other Inc / (Exp) $104K $210K -$29K -$587K --
Operating Expenses $19.1M $26M $25.3M $26.1M $9.1M
Operating Income $21.2M $33.6M -$4.8M -$385K -$486K
 
Net Interest Expenses $1.5M $3.2M $5.1M $1.6M $1.7M
EBT. Incl. Unusual Items $19.8M $29.5M -$10M -$2.6M -$22.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $477K $436K $166K $683K
Net Income to Company $18.5M $29M -$10.4M -$2.8M -$22.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.5M $29M -$10.4M -$2.8M -$22.9M
 
Basic EPS (Cont. Ops) $0.65 $1.01 -$0.36 -$0.08 -$0.67
Diluted EPS (Cont. Ops) $0.64 $1.00 -$0.36 -$0.08 -$0.67
Weighted Average Basic Share $28.4M $28.8M $29.3M $33.7M $34.3M
Weighted Average Diluted Share $29M $29.1M $29.3M $33.7M $34.3M
 
EBITDA $27.4M $41.9M $4.1M $8.8M $6.9M
EBIT $21.2M $33.6M -$4.8M -$385K -$486K
 
Revenue (Reported) $262.9M $355.6M $196.8M $211.1M $239.3M
Operating Income (Reported) $21.2M $33.6M -$4.8M -$385K -$486K
Operating Income (Adjusted) $21.2M $33.6M -$4.8M -$385K -$486K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.3B $909.4M $819.2M $957.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $902.9M $1.1B $792.9M $732M $872.4M
Gross Profit $151.8M $191.5M $116.5M $87.2M $84.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.7M $18.8M $19.6M $22.7M $23.3M
Selling, General & Admin $57.7M $88.2M $81.7M $78.9M $88.6M
Other Inc / (Exp) -$424K -$30K -$1M -$767K --
Operating Expenses $72.4M $98.2M $101.4M $101.6M $92.6M
Operating Income $79.4M $93.3M $15.1M -$14.3M -$7.8M
 
Net Interest Expenses $7M $8.3M $18.9M $12.3M $6.6M
EBT. Incl. Unusual Items $71.5M $75.8M -$4.9M -$27.4M -$34.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $2.4M $12M $1.4M $5.8M
Net Income to Company $68.6M $73.5M -$16.9M -$28.8M -$40.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.6M $73.5M -$16.9M -$28.8M -$40.8M
 
Basic EPS (Cont. Ops) $2.51 $2.56 -$0.57 -$0.94 -$1.19
Diluted EPS (Cont. Ops) $2.45 $2.53 -$0.58 -$0.94 -$1.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $103.3M $128.4M $49.5M $23.3M $25.8M
EBIT $79.4M $93.3M $15.1M -$14.3M -$7.8M
 
Revenue (Reported) $1.1B $1.3B $909.4M $819.2M $957.3M
Operating Income (Reported) $79.4M $93.3M $15.1M -$14.3M -$7.8M
Operating Income (Adjusted) $79.4M $93.3M $15.1M -$14.3M -$7.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $809.7M $978.3M $607.6M $615.7M $724M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $689.2M $829.4M $536.2M $545.7M $663.9M
Gross Profit $120.5M $149M $71.5M $70M $60.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.5M $14.6M $14.7M $17.2M $17.5M
Selling, General & Admin $44.2M $66.6M $59.7M $59.3M $68.5M
Other Inc / (Exp) -$103K $674K -$913K -$876K -$274K
Operating Expenses $55.7M $76.7M $74.4M $76.4M $66.7M
Operating Income $64.8M $72.3M -$2.9M -$6.4M -$6.5M
 
Net Interest Expenses $5M $6.8M $14.7M $7.6M $4.9M
EBT. Incl. Unusual Items $59.6M $61.6M -$18.6M -$14.9M -$31.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $3M $12.5M $2M $5.1M
Net Income to Company $56M $58.6M -$31.1M -$16.9M -$36.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $56M $58.6M -$31.1M -$16.9M -$36.8M
 
Basic EPS (Cont. Ops) $1.99 $2.04 -$1.07 -$0.53 -$1.07
Diluted EPS (Cont. Ops) $1.93 $2.02 -$1.07 -$0.53 -$1.07
Weighted Average Basic Share $84.6M $86M $87.4M $97.3M $102.5M
Weighted Average Diluted Share $86.8M $87.1M $87.4M $97.3M $102.5M
 
EBITDA $82.5M $99M $23.1M $22.7M $19M
EBIT $64.8M $72.3M -$2.9M -$6.4M -$6.5M
 
Revenue (Reported) $809.7M $978.3M $607.6M $615.7M $724M
Operating Income (Reported) $64.8M $72.3M -$2.9M -$6.4M -$6.5M
Operating Income (Adjusted) $64.8M $72.3M -$2.9M -$6.4M -$6.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $252.9M $75.5M $86.5M $80M $108.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $101M $143M $136.3M $66.7M $86.6M
Inventory $134.8M $236.1M $283.7M $245.9M $250.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.1M $8.2M $7M $8.8M $7.2M
Total Current Assets $495.7M $462.8M $513.5M $401.4M $452.6M
 
Property Plant And Equipment $51.9M $115M $138.6M $129.4M $139.3M
Long-Term Investments -- -- -- -- --
Goodwill $174.9M $335.9M $335.4M $335.4M $335.4M
Other Intangibles $39.8M $89.9M $72M $57.3M $48.7M
Other Long-Term Assets $5.5M $9.2M $12.9M $11.9M $15.2M
Total Assets $774.2M $1B $1.1B $938.5M $995.6M
 
Accounts Payable $116.7M $159.7M $110.2M $60.5M $91.7M
Accrued Expenses $20.8M $19.1M $23.6M $14.9M $16M
Current Portion Of Long-Term Debt $8.8M $7.5M $7.5M $7.5M $7.5M
Current Portion Of Capital Lease Obligations $5.1M $7.6M $9.2M $9.5M $11.5M
Other Current Liabilities $10.7M $14.4M $15.8M $6.6M $9M
Total Current Liabilities $162M $208.3M $166.3M $99M $135.7M
 
Long-Term Debt $196.8M $307.6M $325M $269.4M $155.2M
Capital Leases -- -- -- -- --
Total Liabilities $362.5M $520.2M $496.2M $373.8M $297.2M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity $411.7M $500.7M $587.5M $564.7M $698.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $411.7M $500.7M $587.5M $564.7M $698.3M
 
Total Liabilities and Equity $774.2M $1B $1.1B $938.5M $995.6M
Cash and Short Terms $252.9M $75.5M $86.5M $80M $108.7M
Total Debt $205.5M $315.1M $332.5M $276.9M $162.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $226.7M $56.5M $75.9M $116.4M $92.5M
Short Term Investments $98.7M -- -- -- --
Accounts Receivable, Net $121.7M $183.3M $103.4M $84.2M $84.4M
Inventory $193.9M $290.7M $266.9M $239.4M $241.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.2M $5.2M $5.1M $7.1M --
Total Current Assets $549.5M $535.6M $451.3M $447.1M $424.9M
 
Property Plant And Equipment $61.8M $131.3M $133.2M $124.4M $147.4M
Long-Term Investments -- -- -- -- --
Goodwill $174.9M $335.4M $335.4M $335.4M --
Other Intangibles $29.7M $76M $60.5M $51M --
Other Long-Term Assets $7.4M $13.3M $12.1M $14.7M --
Total Assets $828.5M $1.1B $994.4M $975.9M $966.6M
 
Accounts Payable $138M $141.9M $74M $81M $92.6M
Accrued Expenses $19M $26.4M $16.2M $17.3M --
Current Portion Of Long-Term Debt $5.6M $7.5M $7.5M $7.5M --
Current Portion Of Capital Lease Obligations $4.9M $8.1M $9.4M $10.2M --
Other Current Liabilities $13.4M $21.2M $8.6M $6.9M --
Total Current Liabilities $181M $205.1M $115.7M $122.9M $138M
 
Long-Term Debt $162.8M $323.1M $301.5M $148.9M $145.5M
Capital Leases -- -- -- -- --
Total Liabilities $347.9M $532.9M $421.7M $278.6M $290.4M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $480.7M $569.8M $572.7M $697.3M $676.2M
 
Total Liabilities and Equity $828.5M $1.1B $994.4M $975.9M $966.6M
Cash and Short Terms $226.7M $56.5M $75.9M $116.4M $92.5M
Total Debt $168.4M $330.6M $309M $156.4M $151.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.3M $70.9M $72.8M -$43M -$20.8M
Depreciation & Amoritzation $24.2M $26M $35.1M $34.6M $30.7M
Stock-Based Compensation $9.9M $11.5M $13.9M $17.3M $15.6M
Change in Accounts Receivable -$16.1M -$33.5M $6.7M $69.6M -$19.9M
Change in Inventories -$8.5M -$89.2M -$47.5M $37.8M -$4.2M
Cash From Operations $38.3M $15.3M $31.5M $57.6M $27.9M
 
Capital Expenditures $10.3M $20.8M $29.4M $15.5M $17.6M
Cash Acquisitions $5M $268.8M -- -- --
Cash From Investing -$14.6M -$289.6M -$28.9M -$15.5M -$17.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M $231.8M $25M -- --
Long-Term Debt Repaid -$8.8M -$139.1M -$17.5M -$52.5M -$120.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$5.5M -$2.8M -$3.7M -$5.4M
Cash From Financing $168.6M $96.9M $8.5M -$48.7M $18.5M
 
Beginning Cash (CF) $252.9M $75.5M $86.5M $80M $108.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192.3M -$177.4M $11M -$6.5M $28.7M
Ending Cash (CF) $445.2M -$101.9M $97.4M $73.4M $137.4M
 
Levered Free Cash Flow $28M -$5.6M $2M $42.1M $10.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.5M $29M -$10.4M -$2.8M -$22.9M
Depreciation & Amoritzation $6.2M $8.3M $8.9M $7.1M $7.4M
Stock-Based Compensation $3M $3.7M $4.8M $4.7M $4.2M
Change in Accounts Receivable -$2.6M -$24.9M -$7.6M -$18.9M -$3.6M
Change in Inventories -$27.7M -$331K -$710K -$7.9M $980K
Cash From Operations -$14.5M $19.6M $4M $8.1M $9.2M
 
Capital Expenditures $3.3M $8M $2.4M $5.9M $7.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.7M -$7.5M -$2.4M -$5.9M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.2M -$1.9M -$11.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$696K -$881K -$553K -$953K --
Cash From Financing -$1.9M -$1.6M -$10.3M -$73K -$1.8M
 
Beginning Cash (CF) $128M $56.5M $75.9M $116.4M $92.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.7M $10.4M -$8.7M $2.1M $276K
Ending Cash (CF) $114.4M $66.9M $67.3M $118.5M $92.8M
 
Levered Free Cash Flow -$17.8M $11.5M $1.6M $2.2M $2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $68.6M $73.5M -$16.9M -$28.8M -$40.8M
Depreciation & Amoritzation $23.9M $35.1M $34.4M $31.3M $31.4M
Stock-Based Compensation $10.6M $13.5M $16.5M $15.7M $17.2M
Change in Accounts Receivable -$17.6M -$53.1M $79.9M $19.2M -$250K
Change in Inventories -$57.2M -$84.6M $23.8M $27.5M -$19M
Cash From Operations $64.5M -$16.5M $58.8M $67.9M $18.2M
 
Capital Expenditures $20.7M $24.6M $20.2M $15.5M $37.3M
Cash Acquisitions $5M $268.8M -- -- --
Cash From Investing -$123.5M -$194.3M -$20.2M -$15.5M -$37.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$38.7M -$118.1M -$22.5M -$150.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9M -$5.1M -$3.5M -$5M --
Cash From Financing $108.1M $139.2M -$19.1M -$11.9M -$4.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.1M -$71.6M $19.5M $40.5M -$23.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $43.8M -$41.1M $38.6M $52.4M -$19.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $56M $58.6M -$31.1M -$16.9M -$36.8M
Depreciation & Amoritzation $17.7M $26.7M $26M $22.8M $23.5M
Stock-Based Compensation $8.1M $10.1M $12.7M $11M $12.6M
Change in Accounts Receivable -$20.7M -$40.3M $33M -$17.4M $2.2M
Change in Inventories -$59.2M -$54.5M $16.8M $6.5M -$8.3M
Cash From Operations $24.4M -$7.3M $20.1M $30.4M $20.7M
 
Capital Expenditures $18.7M $22.5M $13.2M $13.2M $32.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117.2M -$22M -$13.2M -$13.2M -$32.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M -- -- --
Long-Term Debt Repaid -$36.6M -$15.6M -$20.6M -$118.8M -$3.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.6M -$2.2M -$2.9M -$4.2M -$3M
Cash From Financing -$32M $10.2M -$17.4M $19.4M -$4M
 
Beginning Cash (CF) $512.7M $137M $229.4M $332.9M $294M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$124.9M -$19M -$10.5M $36.5M -$16.2M
Ending Cash (CF) $387.8M $118M $218.8M $369.4M $277.8M
 
Levered Free Cash Flow $5.7M -$29.8M $6.8M $17.1M -$12.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.48% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.02% over the past day.

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

Show me the best stock