Financhill
Sell
14

ICHR Quote, Financials, Valuation and Earnings

Last price:
$16.70
Seasonality move :
5.22%
Day range:
$15.46 - $16.62
52-week range:
$15.38 - $42.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.64x
P/B ratio:
0.81x
Volume:
694.3K
Avg. volume:
438.8K
1-year change:
-57.39%
Market cap:
$564.5M
Revenue:
$849M
EPS (TTM):
-$0.65
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 $789.3M $919.4M $1.1B $707.7M $745.7M
Gross Profit $124.9M $177.5M $211.9M $103.4M $103.3M
Gross Profit Margin 13.66% 16.18% 16.55% 12.75% 12.17%
 
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 $83.3M $96.5M $126M $114.3M $111M
Operating Income $41.6M $81M $85.8M -$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 $65.3M $106.2M $121.5M $22.9M $22M
EBIT $41M $80.2M $86.4M -$11.7M -$8.8M
 
Revenue (Reported) $914.2M $1.1B $1.3B $811.1M $849M
Operating Income (Reported) $41.6M $81M $85.8M -$10.9M -$7.6M
Operating Income (Adjusted) $41M $80.2M $86.4M -$11.7M -$8.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $245M $287.2M $301.7M $203.5M $233.3M
Revenue Growth (YoY) 29.37% 17.24% 5.06% -32.56% 14.65%
 
Cost of Revenues $210.6M $240.2M $252.8M $183.1M $206.3M
Gross Profit $34.4M $47M $48.9M $20.3M $27M
Gross Profit Margin 14.02% 16.36% 16.21% 10% 11.57%
 
R&D Expenses $3.3M $4.2M $4.9M $5.5M $5.9M
Selling, General & Admin $13.5M $21.7M $22M $19.6M $20.1M
Other Inc / (Exp) -$321K -$704K -$111K $109K -$272K
Operating Expenses $20.1M $30.6M $30.9M $28.3M $28.2M
Operating Income $14.2M $16.3M $18M -$8M -$1.3M
 
Net Interest Expenses $2M $1.5M $4.2M $4.7M $1.7M
EBT. Incl. Unusual Items $11.9M $14.2M $13.7M -$12.5M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$625K -$672K -$505K -$614K $745K
Net Income to Company $12.5M $14.9M $14.2M -$11.9M -$3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.5M $14.9M $14.2M -$11.9M -$3.9M
 
Basic EPS (Cont. Ops) $0.52 $0.52 $0.49 -$0.40 -$0.12
Diluted EPS (Cont. Ops) $0.51 $0.51 $0.49 -$0.40 -$0.12
Weighted Average Basic Share $24.1M $28.5M $28.8M $29.4M $33.8M
Weighted Average Diluted Share $24.2M $29M $29M $29.4M $33.8M
 
EBITDA $20.1M $24M $26.3M $691K $6.5M
EBIT $13.9M $15.6M $17.9M -$7.9M -$1.5M
 
Revenue (Reported) $245M $287.2M $301.7M $203.5M $233.3M
Operating Income (Reported) $14.2M $16.3M $18M -$8M -$1.3M
Operating Income (Adjusted) $13.9M $15.6M $17.9M -$7.9M -$1.5M
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) -- -- -- -- --
 
Cost of Revenues $789.3M $919.4M $1.1B $707.7M $745.7M
Gross Profit $124.9M $177.5M $211.9M $103.4M $103.3M
Gross Profit Margin -- -- -- -- --
 
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 $83.3M $96.5M $126M $114.3M $111M
Operating Income $41.6M $81M $85.8M -$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) $1.43 $2.50 $2.53 -$1.47 -$0.65
Diluted EPS (Cont. Ops) $1.41 $2.45 $2.51 -$1.47 -$0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $65.3M $106.2M $121.5M $22.9M $22M
EBIT $41M $80.2M $86.4M -$11.7M -$8.8M
 
Revenue (Reported) $914.2M $1.1B $1.3B $811.1M $849M
Operating Income (Reported) $41.6M $81M $85.8M -$10.9M -$7.6M
Operating Income (Adjusted) $41M $80.2M $86.4M -$11.7M -$8.8M
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $919.4M $1.1B $707.7M $745.7M --
Gross Profit $177.5M $211.9M $103.4M $103.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.7M $19.6M $20.2M $23M --
Selling, General & Admin $65.9M $88.6M $79.3M $79.4M --
Other Inc / (Exp) -$807K $563K -$804K -$1.1M --
Operating Expenses $96.5M $126M $114.3M $111M --
Operating Income $81M $85.8M -$10.9M -$7.6M --
 
Net Interest Expenses $6.5M $11.1M $19.4M $9.3M --
EBT. Incl. Unusual Items $73.8M $75.3M -$31.1M -$18.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $2.5M $11.9M $2.8M --
Net Income to Company $70.9M $72.8M -$43M -$20.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.9M $72.8M -$43M -$20.8M --
 
Basic EPS (Cont. Ops) $2.50 $2.53 -$1.47 -$0.65 --
Diluted EPS (Cont. Ops) $2.45 $2.51 -$1.47 -$0.65 --
Weighted Average Basic Share $113M $114.9M $116.8M $131M --
Weighted Average Diluted Share $115.9M $116.1M $116.8M $131M --
 
EBITDA $106.2M $121.5M $22.9M $22M --
EBIT $80.2M $86.4M -$11.7M -$8.8M --
 
Revenue (Reported) $1.1B $1.3B $811.1M $849M --
Operating Income (Reported) $81M $85.8M -$10.9M -$7.6M --
Operating Income (Adjusted) $80.2M $86.4M -$11.7M -$8.8M --
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 $191.5M $285.3M $293.2M $241.2M $121M
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 $200.3M $292.8M $300.7M $248.7M $128.5M
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 $191.5M $285.3M $293.2M $241.2M $121M
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 -- -- -- -- --
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 $200.3M $292.8M $300.7M $248.7M $128.5M
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 $500K -- --
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) $60.6M $252.9M $75.5M $86.5M $80M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192.3M -$177.4M $11M -$6.5M $28.7M
Ending Cash (CF) $252.9M $75.5M $86.5M $80M $108.7M
 
Levered Free Cash Flow $28M -$5.6M $2M $42.1M $10.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12.5M $14.9M $14.2M -$11.9M -$3.9M
Depreciation & Amoritzation $6.2M $8.3M $8.4M $8.5M $8M
Stock-Based Compensation $2.5M $3.4M $3.8M $4.7M $4.6M
Change in Accounts Receivable $3.1M -$12.8M $47M $36.6M -$2.5M
Change in Inventories $2M -$30.1M $7M $21M -$10.7M
Cash From Operations $40.1M -$9.1M $38.8M $37.6M -$2.5M
 
Capital Expenditures $2M $2.1M $7M $2.3M $4.4M
Cash Acquisitions -- -$268.8M -- -- --
Cash From Investing -$6.3M -$172.4M -$7M -$2.3M -$4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $231.8M -- -- --
Long-Term Debt Repaid -$2.2M -$102.5M -$1.9M -$31.9M -$1.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$259K -$2.9M -$592K -$790K -$1.2M
Cash From Financing $140.1M $128.9M -$1.8M -$31.3M -$892K
 
Beginning Cash (CF) $78.9M $128M $56.5M $75.9M $116.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $174M -$52.5M $30M $4M -$7.8M
Ending Cash (CF) $252.9M $75.5M $86.5M $80M $108.7M
 
Levered Free Cash Flow $38.1M -$11.3M $31.8M $35.3M -$6.9M
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 -- -$268.8M $500K -- --
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 -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192.3M -$177.4M $11M -$6.5M $28.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $28M -$5.6M $2M $42.1M $10.2M
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 --
Depreciation & Amoritzation $26M $35.1M $34.6M $30.7M --
Stock-Based Compensation $11.5M $13.9M $17.3M $15.6M --
Change in Accounts Receivable -$33.5M $6.7M $69.6M -$19.9M --
Change in Inventories -$89.2M -$47.5M $37.8M -$4.2M --
Cash From Operations $15.3M $31.5M $57.6M $27.9M --
 
Capital Expenditures $20.8M $29.4M $15.5M $17.6M --
Cash Acquisitions -$268.8M $500K -- -- --
Cash From Investing -$289.6M -$28.9M -$15.5M -$17.6M --
 
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 --
 
Beginning Cash (CF) $765.6M $212.5M $315.8M $412.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$177.4M $11M -$6.5M $28.7M --
Ending Cash (CF) $588.2M $223.5M $309.3M $441.6M --
 
Levered Free Cash Flow -$5.6M $2M $42.1M $10.2M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock