Financhill
Sell
32

ICHR Quote, Financials, Valuation and Earnings

Last price:
$30.51
Seasonality move :
14.89%
Day range:
$29.36 - $31.74
52-week range:
$26.40 - $46.43
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.15x
P/B ratio:
1.44x
Volume:
649.7K
Avg. volume:
258.4K
1-year change:
-4.73%
Market cap:
$1B
Revenue:
$811.1M
EPS (TTM):
-$0.93
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $620.8M $914.2M $1.1B $1.3B $811.1M
Revenue Growth (YoY) -24.62% 47.26% 19.98% 16.7% -36.64%
 
Cost of Revenues $534.5M $789.3M $919.4M $1.1B $707.7M
Gross Profit $86.4M $124.9M $177.5M $211.9M $103.4M
Gross Profit Margin 13.91% 13.66% 16.18% 16.55% 12.75%
 
R&D Expenses $11.1M $13.4M $15.7M $19.6M $20.2M
Selling, General & Admin $47.3M $56.6M $65.9M $88.6M $79.3M
Other Inc / (Exp) -$55K -$534K -$807K $563K -$804K
Operating Expenses $71.4M $83.3M $96.5M $126M $114.3M
Operating Income $15M $41.6M $81M $85.8M -$10.9M
 
Net Interest Expenses $10.6M $8.7M $6.5M $11.1M $19.4M
EBT. Incl. Unusual Items $4.3M $32.3M $73.8M $75.3M -$31.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.5M -$988K $2.9M $2.5M $11.9M
Net Income to Company $10.7M $33.3M $70.9M $72.8M -$43M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.7M $33.3M $70.9M $72.8M -$43M
 
Basic EPS (Cont. Ops) $0.48 $1.44 $2.51 $2.54 -$1.47
Diluted EPS (Cont. Ops) $0.47 $1.42 $2.45 $2.51 -$1.47
Weighted Average Basic Share $22.4M $23.2M $28.3M $28.7M $29.2M
Weighted Average Diluted Share $22.8M $23.5M $29M $29M $29.2M
 
EBITDA $36.8M $65.3M $106.2M $121.5M $22.9M
EBIT $14.9M $41M $80.2M $86.4M -$11.7M
 
Revenue (Reported) $620.8M $914.2M $1.1B $1.3B $811.1M
Operating Income (Reported) $15M $41.6M $81M $85.8M -$10.9M
Operating Income (Adjusted) $14.9M $41M $80.2M $86.4M -$11.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $227.7M $262.9M $355.6M $196.8M $211.1M
Revenue Growth (YoY) 47.41% 15.45% 35.3% -44.68% 7.31%
 
Cost of Revenues $195.2M $219.2M $292.1M $172.7M $183.3M
Gross Profit $32.5M $43.6M $63.6M $24.1M $27.8M
Gross Profit Margin 14.28% 16.6% 17.87% 12.23% 13.16%
 
R&D Expenses $3.3M $3.9M $4.9M $5.2M $5.9M
Selling, General & Admin $13.4M $15.1M $22.2M $20.1M $20.2M
Other Inc / (Exp) -$242K $104K $210K -$29K -$587K
Operating Expenses $20M $22.4M $31M $28.9M $28.2M
Operating Income $12.5M $21.2M $32.5M -$4.8M -$385K
 
Net Interest Expenses $2.1M $1.5M $3.2M $5.1M $1.6M
EBT. Incl. Unusual Items $10.2M $19.8M $29.5M -$10M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$310K $1.3M $477K $436K $166K
Net Income to Company $10.5M $18.5M $29M -$10.4M -$2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.5M $18.5M $29M -$10.4M -$2.8M
 
Basic EPS (Cont. Ops) $0.46 $0.65 $1.01 -$0.36 -$0.08
Diluted EPS (Cont. Ops) $0.45 $0.64 $1.00 -$0.36 -$0.08
Weighted Average Basic Share $23.1M $28.4M $28.8M $29.3M $33.7M
Weighted Average Diluted Share $23.3M $29M $29.1M $29.3M $33.7M
 
EBITDA $18.7M $27.5M $41.1M $4M $6.1M
EBIT $12.3M $21.3M $32.8M -$4.9M -$972K
 
Revenue (Reported) $227.7M $262.9M $355.6M $196.8M $211.1M
Operating Income (Reported) $12.5M $21.2M $32.5M -$4.8M -$385K
Operating Income (Adjusted) $12.3M $21.3M $32.8M -$4.9M -$972K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $858.6M $1.1B $1.3B $909.4M $819.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $742.2M $889.8M $1.1B $777.4M $722.5M
Gross Profit $116.5M $164.9M $209.9M $132M $96.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.2M $14.7M $18.8M $19.6M $22.7M
Selling, General & Admin $56.9M $57.7M $88.2M $81.7M $78.9M
Other Inc / (Exp) -$280K -$424K -$30K -$1M -$767K
Operating Expenses $83.4M $86M $125.8M $116.9M $111M
Operating Income $33M $78.9M $84.2M $15.1M -$14.3M
 
Net Interest Expenses $9.2M $7M $8.3M $18.9M $12.3M
EBT. Incl. Unusual Items $23.6M $71.5M $75.8M -$4.9M -$27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $2.9M $2.4M $12M $1.4M
Net Income to Company $28.7M $68.6M $73.5M -$16.9M -$28.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.7M $68.6M $73.5M -$16.9M -$28.8M
 
Basic EPS (Cont. Ops) $1.26 $2.50 $2.56 -$0.58 -$0.93
Diluted EPS (Cont. Ops) $1.25 $2.45 $2.53 -$0.58 -$0.93
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $56.7M $102.3M $119.2M $48.4M $16.2M
EBIT $32.8M $78.5M $84.1M $14.1M -$15.1M
 
Revenue (Reported) $858.6M $1.1B $1.3B $909.4M $819.2M
Operating Income (Reported) $33M $78.9M $84.2M $15.1M -$14.3M
Operating Income (Adjusted) $32.8M $78.5M $84.1M $14.1M -$15.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $669.3M $809.7M $978.3M $607.6M $615.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $578.7M $679.2M $815.4M $524.6M $539.4M
Gross Profit $90.5M $130.5M $163M $83.1M $76.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.1M $11.5M $14.6M $14.7M $17.2M
Selling, General & Admin $43.1M $44.2M $66.6M $59.7M $59.3M
Other Inc / (Exp) -$213K -$103K $674K -$913K -$876K
Operating Expenses $63.2M $65.8M $95.1M $86M $82.7M
Operating Income $27.3M $64.7M $67.8M -$2.9M -$6.4M
 
Net Interest Expenses $6.7M $5M $6.8M $14.7M $7.6M
EBT. Incl. Unusual Items $20.4M $59.6M $61.6M -$18.6M -$14.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$363K $3.5M $3M $12.5M $2M
Net Income to Company $20.8M $56M $58.6M -$31.1M -$16.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.8M $56M $58.6M -$31.1M -$16.9M
 
Basic EPS (Cont. Ops) $0.91 $1.98 $2.04 -$1.07 -$0.53
Diluted EPS (Cont. Ops) $0.90 $1.94 $2.02 -$1.07 -$0.53
Weighted Average Basic Share $68.6M $84.6M $86M $87.4M $97.3M
Weighted Average Diluted Share $69.6M $86.8M $87.1M $87.4M $97.3M
 
EBITDA $45.2M $82.2M $95.2M $22.2M $15.5M
EBIT $27.1M $64.6M $68.5M -$3.8M -$7.3M
 
Revenue (Reported) $669.3M $809.7M $978.3M $607.6M $615.7M
Operating Income (Reported) $27.3M $64.7M $67.8M -$2.9M -$6.4M
Operating Income (Adjusted) $27.1M $64.6M $68.5M -$3.8M -$7.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $60.6M $252.9M $75.5M $86.5M $80M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $84.8M $101M $143M $136.3M $66.7M
Inventory $127M $134.8M $236.1M $283.7M $245.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.4M $7.1M $8.2M $7M $8.8M
Total Current Assets $276.9M $495.7M $462.8M $513.5M $401.4M
 
Property Plant And Equipment $58.7M $51.9M $115M $138.6M $129.4M
Long-Term Investments -- -- -- -- --
Goodwill $173M $174.9M $335.9M $335.4M $335.4M
Other Intangibles $52M $39.8M $89.9M $72M $57.3M
Other Long-Term Assets $1.1M $5.5M $9.2M $12.9M $11.9M
Total Assets $566.6M $774.2M $1B $1.1B $938.5M
 
Accounts Payable $131.6M $116.7M $159.7M $110.2M $60.5M
Accrued Expenses $12.8M $20.8M $19.1M $23.6M $14.9M
Current Portion Of Long-Term Debt $8.8M $8.8M $7.5M $7.5M $7.5M
Current Portion Of Capital Lease Obligations $5.5M $5.1M $7.6M $9.2M $9.5M
Other Current Liabilities $5.2M $10.7M $14.4M $15.8M $6.6M
Total Current Liabilities $163.9M $162M $208.3M $166.3M $99M
 
Long-Term Debt $169.3M $191.5M $285.3M $293.2M $241.2M
Capital Leases -- -- -- -- --
Total Liabilities $345.1M $362.5M $520.2M $496.2M $373.8M
 
Common Stock $2K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity $221.4M $411.7M $500.7M $587.5M $564.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $221.4M $411.7M $500.7M $587.5M $564.7M
 
Total Liabilities and Equity $566.6M $774.2M $1B $1.1B $938.5M
Cash and Short Terms $60.6M $252.9M $75.5M $86.5M $80M
Total Debt $178.1M $200.3M $292.8M $300.7M $248.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $78.9M $128M $56.5M $75.9M $116.4M
Short Term Investments -- $98.7M -- -- --
Accounts Receivable, Net $104.1M $121.7M $183.3M $103.4M $84.2M
Inventory $137.6M $193.9M $290.7M $266.9M $239.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.6M $7.2M $5.2M $5.1M $7.1M
Total Current Assets $326.2M $549.5M $535.6M $451.3M $447.1M
 
Property Plant And Equipment $55.4M $61.8M $131.3M $133.2M $124.4M
Long-Term Investments -- -- -- -- --
Goodwill $173M $174.9M $335.4M $335.4M $335.4M
Other Intangibles $42M $29.7M $76M $60.5M $51M
Other Long-Term Assets $4.1M $7.4M $13.3M $12.1M $14.7M
Total Assets $605.4M $828.5M $1.1B $994.4M $975.9M
 
Accounts Payable $107.6M $138M $141.9M $74M $81M
Accrued Expenses $16.8M $19M $26.4M $16.2M $17.3M
Current Portion Of Long-Term Debt $8.8M $5.6M $7.5M $7.5M $7.5M
Current Portion Of Capital Lease Obligations $5.2M $4.9M $8.1M $9.4M $10.2M
Other Current Liabilities $9.9M $13.4M $21.2M $8.6M $6.9M
Total Current Liabilities $148.3M $181M $205.1M $115.7M $122.9M
 
Long-Term Debt $193.5M $158.8M $295M $272.9M $122.8M
Capital Leases -- -- -- -- --
Total Liabilities $350.8M $347.9M $532.9M $421.7M $278.6M
 
Common Stock $2K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $254.7M $480.7M $569.8M $572.7M $697.3M
 
Total Liabilities and Equity $605.4M $828.5M $1.1B $994.4M $975.9M
Cash and Short Terms $78.9M $226.7M $56.5M $75.9M $116.4M
Total Debt $202.2M $164.4M $302.5M $280.4M $130.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $10.7M $33.3M $70.9M $72.8M -$43M
Depreciation & Amoritzation $21.9M $24.2M $26M $35.1M $34.6M
Stock-Based Compensation $8.5M $9.9M $11.5M $13.9M $17.3M
Change in Accounts Receivable -$44.6M -$16.1M -$33.5M $6.7M $69.6M
Change in Inventories -$5.9M -$8.5M -$89.2M -$47.5M $37.8M
Cash From Operations $57.2M $38.3M $15.3M $31.5M $57.6M
 
Capital Expenditures $20.5M $10.3M $20.8M $29.4M $15.5M
Cash Acquisitions -- -$5M -$268.8M $500K --
Cash From Investing -$20.5M -$14.6M -$289.6M -$28.9M -$15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13M $30M $231.8M $25M --
Long-Term Debt Repaid -$36.8M -$8.8M -$139.1M -$17.5M -$52.5M
Repurchase of Common Stock -$1.6M -- -- -- --
Other Financing Activities -$290K -$1.8M -$5.5M -$2.8M -$3.7M
Cash From Financing -$19.9M $168.6M $96.9M $8.5M -$48.7M
 
Beginning Cash (CF) $43.8M $60.6M $252.9M $75.5M $86.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.8M $192.3M -$177.4M $11M -$6.5M
Ending Cash (CF) $60.6M $252.9M $75.5M $86.5M $80M
 
Levered Free Cash Flow $36.7M $28M -$5.6M $2M $42.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.5M $18.5M $29M -$10.4M -$2.8M
Depreciation & Amoritzation $6.4M $6.2M $8.3M $8.9M $7.1M
Stock-Based Compensation $2.4M $3M $3.7M $4.8M $4.7M
Change in Accounts Receivable $738K -$2.6M -$24.9M -$7.6M -$18.9M
Change in Inventories $11.6M -$27.7M -$331K -$710K -$7.9M
Cash From Operations $23.3M -$14.5M $19.6M $4M $8.1M
 
Capital Expenditures $2.6M $3.3M $8M $2.4M $5.9M
Cash Acquisitions -- -- $500K -- --
Cash From Investing -$2.6M $2.7M -$7.5M -$2.4M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.2M -$2.2M -$1.9M -$11.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$184K -$696K -$881K -$553K -$953K
Cash From Financing $1.3M -$1.9M -$1.6M -$10.3M -$73K
 
Beginning Cash (CF) $57M $141.7M $46.1M $84.6M $114.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22M -$13.7M $10.4M -$8.7M $2.1M
Ending Cash (CF) $78.9M $128M $56.5M $75.9M $116.4M
 
Levered Free Cash Flow $20.7M -$17.8M $11.5M $1.6M $2.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $28.7M $68.6M $73.5M -$16.9M -$28.8M
Depreciation & Amoritzation $23.9M $23.9M $35.1M $34.4M $31.3M
Stock-Based Compensation $11.4M $10.6M $13.5M $16.5M $15.7M
Change in Accounts Receivable -$27M -$17.6M -$53.1M $79.9M $19.2M
Change in Inventories -$31.8M -$57.2M -$84.6M $23.8M $27.5M
Cash From Operations $30.3M $64.5M -$16.5M $58.8M $67.9M
 
Capital Expenditures $12.3M $20.7M $24.6M $20.2M $15.5M
Cash Acquisitions -- -- -$268.3M -- --
Cash From Investing -$12.3M -$123.5M -$194.3M -$20.2M -$15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38M -- -- -- --
Long-Term Debt Repaid -$14.8M -$38.7M -$118.1M -$22.5M -$150.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$2.9M -$5.1M -$3.5M -$5M
Cash From Financing $30.8M $108.1M $139.2M -$19.1M -$11.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.7M $49.1M -$71.6M $19.5M $40.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18M $43.8M -$41.1M $38.6M $52.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20.8M $56M $58.6M -$31.1M -$16.9M
Depreciation & Amoritzation $18M $17.7M $26.7M $26M $22.8M
Stock-Based Compensation $7.4M $8.1M $10.1M $12.7M $11M
Change in Accounts Receivable -$19.3M -$20.7M -$40.3M $33M -$17.4M
Change in Inventories -$10.5M -$59.2M -$54.5M $16.8M $6.5M
Cash From Operations -$1.9M $24.4M -$7.3M $20.1M $30.4M
 
Capital Expenditures $8.3M $18.7M $22.5M $13.2M $13.2M
Cash Acquisitions -- -- $500K -- --
Cash From Investing -$8.3M -$117.2M -$22M -$13.2M -$13.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30M -- $25M -- --
Long-Term Debt Repaid -$6.6M -$36.6M -$15.6M -$20.6M -$118.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$2.6M -$2.2M -$2.9M -$4.2M
Cash From Financing $28.5M -$32M $10.2M -$17.4M $19.4M
 
Beginning Cash (CF) $159.2M $637.6M $156.1M $239.9M $296.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.3M -$124.9M -$19M -$10.5M $36.5M
Ending Cash (CF) $177.5M $512.7M $137M $229.4M $332.9M
 
Levered Free Cash Flow -$10.2M $5.7M -$29.8M $6.8M $17.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 2.64% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3.83% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.99% over the past day.

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

Show me the best stock