Financhill
Sell
27

INBK Quote, Financials, Valuation and Earnings

Last price:
$20.51
Seasonality move :
3.33%
Day range:
$19.95 - $20.69
52-week range:
$17.05 - $37.19
Dividend yield:
1.17%
P/E ratio:
11.24x
P/S ratio:
0.55x
P/B ratio:
0.51x
Volume:
72.8K
Avg. volume:
74.5K
1-year change:
-45.3%
Market cap:
$178.2M
Revenue:
$339.2M
EPS (TTM):
-$3.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $171.3M $167M $178.8M $266M $339.2M
Revenue Growth (YoY) 5.15% -2.55% 7.1% 48.75% 27.55%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $139K -- -- $42K $139K
Operating Expenses -$33.9M -$54M -$40.1M -$4.9M -$27.5M
Operating Income $33.9M $54M $40.1M $4.9M $27.5M
 
Net Interest Expenses $16.3M $17.5M $18M $21.2M $21.4M
EBT. Incl. Unusual Items $33.9M $56.6M $40.1M $4.9M $27.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $8.5M $4.6M -$3.5M $2.3M
Net Income to Company $29.5M $48.1M $35.5M $8.4M $25.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.5M $48.1M $35.5M $8.4M $25.3M
 
Basic EPS (Cont. Ops) $2.99 $4.85 $3.73 $0.95 $2.91
Diluted EPS (Cont. Ops) $2.99 $4.82 $3.70 $0.95 $2.88
Weighted Average Basic Share $9.8M $9.9M $9.5M $8.8M $8.7M
Weighted Average Diluted Share $9.8M $10M $9.6M $8.9M $8.8M
 
EBITDA -- -- -- -- --
EBIT $106.2M $103.9M $99.9M $169.5M $232.1M
 
Revenue (Reported) $171.3M $167M $178.8M $266M $339.2M
Operating Income (Reported) $33.9M $54M $40.1M $4.9M $27.5M
Operating Income (Adjusted) $106.2M $103.9M $99.9M $169.5M $232.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40.2M $43.7M $70.4M $87M $59.7M
Revenue Growth (YoY) -4.32% 8.65% 61.07% 23.57% -31.35%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $15K $29K --
Operating Expenses -$14.3M -$9.4M -$3.1M -$7.6M $54.5M
Operating Income $14.3M $9.4M $3.1M $7.6M -$54.5M
 
Net Interest Expenses $5M $4.6M $5.3M $5.8M $3.9M
EBT. Incl. Unusual Items $14.3M $9.4M $3.1M $7.6M -$54.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $987K -$326K $620K -$13M
Net Income to Company $12.1M $8.4M $3.4M $7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.1M $8.4M $3.4M $7M -$41.6M
 
Basic EPS (Cont. Ops) $1.22 $0.89 $0.39 $0.80 -$4.76
Diluted EPS (Cont. Ops) $1.21 $0.89 $0.39 $0.80 -$4.76
Weighted Average Basic Share $9.9M $9.5M $8.7M $8.7M $8.7M
Weighted Average Diluted Share $10M $9.5M $8.8M $8.8M $8.7M
 
EBITDA -- -- -- -- --
EBIT $26.4M $24.5M $48.7M $60.8M -$507K
 
Revenue (Reported) $40.2M $43.7M $70.4M $87M $59.7M
Operating Income (Reported) $14.3M $9.4M $3.1M $7.6M -$54.5M
Operating Income (Adjusted) $26.4M $24.5M $48.7M $60.8M -$507K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $170.7M $169.7M $243.7M $319.2M $327.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $15K $120K --
Operating Expenses -$53.8M -$47.7M -$8.2M -$22.8M $48M
Operating Income $53.8M $47.7M $8.2M $22.8M -$48M
 
Net Interest Expenses $17.4M $17.1M $21M $21.6M $19.2M
EBT. Incl. Unusual Items $56.2M $47.7M $8.2M $22.8M -$48M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $6.1M -$2.4M $682K -$14.9M
Net Income to Company $46.7M $41.7M $10.6M $22.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $46.7M $41.7M $10.6M $22.1M -$33.1M
 
Basic EPS (Cont. Ops) $4.71 $4.29 $1.18 $2.55 -$3.78
Diluted EPS (Cont. Ops) $4.69 $4.26 $1.17 $2.53 -$3.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $107.7M $94.2M $150.3M $219.5M $164.8M
 
Revenue (Reported) $170.7M $169.7M $243.7M $319.2M $327.1M
Operating Income (Reported) $53.8M $47.7M $8.2M $22.8M -$48M
Operating Income (Adjusted) $107.7M $94.2M $150.3M $219.5M $164.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $124.4M $127.4M $192.3M $245.5M $233.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $15K $93K $32K
Operating Expenses -$39.6M -$33.2M -$1.4M -$19.2M $56.4M
Operating Income $39.6M $33.2M $1.4M $19.2M -$56.4M
 
Net Interest Expenses $13.2M $12.8M $15.8M $16.3M $14.1M
EBT. Incl. Unusual Items $42.1M $33.2M $1.4M $19.2M -$56.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.5M $4.1M -$2.9M $1.3M -$15.9M
Net Income to Company $35.6M $29.2M $4.3M $17.9M $1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.6M $29.2M $4.3M $17.9M -$40.5M
 
Basic EPS (Cont. Ops) $3.59 $3.03 $0.49 $2.07 -$4.63
Diluted EPS (Cont. Ops) $3.57 $3.01 $0.49 $2.06 -$4.63
Weighted Average Basic Share $29.8M $28.8M $26.7M $26M $26.2M
Weighted Average Diluted Share $29.9M $29.1M $26.7M $26.2M $26.3M
 
EBITDA -- -- -- -- --
EBIT $78.7M $69.1M $119.5M $169.5M $102.3M
 
Revenue (Reported) $124.4M $127.4M $192.3M $245.5M $233.4M
Operating Income (Reported) $39.6M $33.2M $1.4M $19.2M -$56.4M
Operating Income (Adjusted) $78.7M $69.1M $119.5M $169.5M $102.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.4M $7.5M $17.4M $8.3M $9.2M
Short Term Investments $497.6M $603M $390.4M $474.9M $413.3M
Accounts Receivable, Net $17.4M $16M $21.1M $26.7M $28.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $437.2M $460.2M $277.6M $433M $494.9M
 
Property Plant And Equipment $37.6M $59.8M $72.7M $73.5M $71.5M
Long-Term Investments $481M $509.6M $297.9M $453.8M $560.4M
Goodwill $4.7M $4.7M $4.7M $4.7M $4.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.2B $4.2B $4.5B $5.2B $5.7B
 
Accounts Payable $1.4M $2M $2.9M $3.8M $2.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $208.6M $2.6B $2.7B $3.4B $3.6B
 
Long-Term Debt $484.9M $509.2M $574.5M $464.8M $350.2M
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $3.8B $4.2B $4.8B $5.4B
 
Common Stock $221.4M $218.9M $192.9M $184.7M $186.1M
Other Common Equity Adj -$17.2M -$11M -$33.6M -$29.4M -$32.7M
Common Equity $330.9M $380.3M $365M $362.8M $384.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $330.9M $380.3M $365M $362.8M $384.1M
 
Total Liabilities and Equity $4.2B $4.2B $4.5B $5.2B $5.7B
Cash and Short Terms $917.4M $1B $646.9M $880.8M $879.7M
Total Debt $594.9M $619.2M $719.5M $719.8M $400.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.9M $14.7M $3.6M $6.5M $10.9M
Short Term Investments $634M $393.6M $450.8M $575.3M --
Accounts Receivable, Net $14.9M $16.9M $23.8M $27.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $423.6M $238M $545.1M $740.5M $816.1M
 
Property Plant And Equipment $52.7M $70.7M $74.2M $72.2M $68.8M
Long-Term Investments $473.5M $267.7M $586.6M $770.1M $946.9M
Goodwill $4.7M $4.7M $4.7M $4.7M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.3B $4.3B $5.2B $5.8B $5.6B
 
Accounts Payable $1.6M $1.9M $3M $2.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $111.7M $144.8M $1.7B $114.4M $2.5B
 
Long-Term Debt $619.1M $694.4M $719.7M $620.1M $354.9M
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $3.9B $4.8B $5.4B $5.3B
 
Common Stock $223.1M $200.1M $185.1M $185.6M $186.6M
Other Common Equity Adj -$13.2M -$39.1M -$41.2M -$24.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $370.4M $360.9M $347.7M $385.1M $352.2M
 
Total Liabilities and Equity $4.3B $4.3B $5.2B $5.8B $5.6B
Cash and Short Terms $1B $614.6M $972M $1.3B --
Total Debt $619.1M $694.4M $719.7M $620.1M $354.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.5M $48.1M $35.5M $8.4M $25.3M
Depreciation & Amoritzation $7.8M $8.8M $8.7M $5.7M $8.5M
Stock-Based Compensation $2.1M $2.4M $2M $1.3M $1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$32.5M $37.4M $42.8M -$2.9M $20.7M
 
Capital Expenditures $25.6M $29.9M $17.5M $5.4M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $798K $61.3M -$561.1M -$460M -$503.8M
 
Dividends Paid (Ex Special Dividend) $2.3M $2.4M $2.3M $2.2M $2.1M
Special Dividend Paid
Long-Term Debt Issued $449.8M $498.7M $615M $475M $430M
Long-Term Debt Repaid -$440M -$475M -$515M -$475M -$750M
Repurchase of Common Stock -- $4.4M $27.8M $9.3M $283K
Other Financing Activities -$152K -$441K -$287K -$153K -$182K
Cash From Financing $124.2M -$75.6M $331.9M $612.2M $543.7M
 
Beginning Cash (CF) $327.4M $419.8M $443M $256.6M $405.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.4M $23.2M -$186.4M $149.3M $60.5M
Ending Cash (CF) $419.8M $443M $256.6M $405.9M $466.4M
 
Levered Free Cash Flow -$58.1M $7.5M $25.3M -$8.2M $18.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.1M $8.4M $3.4M $7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $568K $433K $386K $455K $490K
Change in Accounts Receivable $1.5M $3.1M $600K -$155K --
Change in Inventories -- -- -- -- --
Cash From Operations $11.8M $10.6M -$97K $6.5M $21.5M
 
Capital Expenditures $8.8M $1.7M $1.8M $601K $106K
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.5M -$158.1M -$171.4M -$154.1M $718.7M
 
Dividends Paid (Ex Special Dividend) $601K $565K $532K $531K $517K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $58.7M $235M $195M $110M --
Long-Term Debt Repaid -$25M -$110M -$195M -$170M --
Repurchase of Common Stock -- $4.4M $1.8M -- --
Other Financing Activities $1K -- -- $1K --
Cash From Financing $51.5M $160.6M $227M $463.3M -$398.9M
 
Beginning Cash (CF) $328.8M $208M $465.6M $396.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $78.7M $13.1M $55.6M $315.7M $341.3M
Ending Cash (CF) $407.5M $221.1M $521.2M $712.5M --
 
Levered Free Cash Flow $3M $8.9M -$1.9M $5.9M $21.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $46.7M $41.7M $10.6M $22.1M --
Depreciation & Amoritzation $8.8M $8.9M $5M $8.8M --
Stock-Based Compensation $2.3M $2.5M $941K $1.7M $1.2M
Change in Accounts Receivable $2.6M $16.1M -$23.6M $860K --
Change in Inventories -- -- -- -- --
Cash From Operations $26.6M $49.9M $2.8M $10M $37.4M
 
Capital Expenditures $29.5M $21.8M $8.1M $2.5M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.5M -$251.6M -$598.4M -$429.6M $187.9M
 
Dividends Paid (Ex Special Dividend) $2.4M $2.3M $2.2M $2.1M $2.1M
Special Dividend Paid
Long-Term Debt Issued $288.4M $785M $575M $490M --
Long-Term Debt Repaid -$255M -$710M -$550M -$590M --
Repurchase of Common Stock -- $25.1M $15.8M $1M --
Other Financing Activities -$253K -- -$214K -$200K --
Cash From Financing -$117M $15.2M $895.8M $610.9M -$150.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.9M -$186.5M $300.2M $191.3M $75.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.9M $28.1M -$5.3M $7.5M $36M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35.6M $29.2M $4.3M $17.9M $1.1M
Depreciation & Amoritzation $283K $7.7M $1.1M $1.9M $3M
Stock-Based Compensation $1.8M $2M $873K $1.4M $733K
Change in Accounts Receivable $3.1M $19.3M -$4.4M -$3.5M -$7.9M
Change in Inventories -- -- -- -- --
Cash From Operations $26.2M $38.7M -$1.3M $11.5M $28.3M
 
Capital Expenditures $22.5M $14.4M $5M $2.1M $940K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.8M -$326.7M -$364.1M -$333.7M $358M
 
Dividends Paid (Ex Special Dividend) $1.8M $1.7M $1.6M $1.6M $1.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $168.7M $455M $415M $430M $104.5M
Long-Term Debt Repaid -$145M -$380M -$415M -$530M -$135M
Repurchase of Common Stock -- $20.6M $8.6M $283K --
Other Financing Activities -$194K -$179K -$106K -$153K -$233K
Cash From Financing -$24.6M $66.1M $630M $628.7M -$65.1M
 
Beginning Cash (CF) $1.2B $1.2B $1B $1.3B $860.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.3M -$221.9M $264.7M $306.6M $321.3M
Ending Cash (CF) $1.2B $946.6M $1.3B $1.6B $840.8M
 
Levered Free Cash Flow $3.7M $24.3M -$6.3M $9.4M $27.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock