Financhill
Buy
60

ISPO Quote, Financials, Valuation and Earnings

Last price:
$4.15
Seasonality move :
-2.23%
Day range:
$4.14 - $4.17
52-week range:
$2.19 - $7.17
Dividend yield:
0%
P/E ratio:
34.04x
P/S ratio:
0.21x
P/B ratio:
--
Volume:
153K
Avg. volume:
390.7K
1-year change:
25.68%
Market cap:
$52.5M
Revenue:
$279.9M
EPS (TTM):
-$0.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $234.7M $345.5M $329.1M $279.9M
Revenue Growth (YoY) -23.72% 41.76% 47.19% -4.76% -14.96%
 
Cost of Revenues -- $155.4M $231.6M $238.4M $196M
Gross Profit -- $79.4M $114M $90.7M $83.8M
Gross Profit Margin 39.25% 33.82% 32.98% 27.56% 29.96%
 
R&D Expenses $2.8M $4.9M $13.6M $11.3M $7.4M
Selling, General & Admin -- -- -- -- $89.6M
Other Inc / (Exp) $214K $9.1M -$1.3M $1.9M -$2.7M
Operating Expenses $192.5K $110M $161.8M $143.8M $117.7M
Operating Income -$192.5K -$30.6M -$47.9M -$53.1M -$33.9M
 
Net Interest Expenses -- $639K $288K $1.1M $2.1M
EBT. Incl. Unusual Items -$3M -$22.2M -$50.3M -$93.1M -$8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $799K $721K $595K
Net Income to Company -$3M -$22.2M -$51.1M -$93.9M -$8.8M
 
Minority Interest in Earnings -- -- -$27M -$42.1M -$3.4M
Net Income to Common Excl Extra Items -$3M -$22.2M -$51.1M -$93.9M -$8.8M
 
Basic EPS (Cont. Ops) -$2.74 -$4.21 -$9.20 -$15.31 -$0.91
Diluted EPS (Cont. Ops) -$2.74 -$4.21 -$9.20 -$15.31 -$0.91
Weighted Average Basic Share $1.1M $5.3M $2.6M $3.4M $5.9M
Weighted Average Diluted Share $1.1M $5.3M $2.6M $3.4M $5.9M
 
EBITDA -$192.5K -$26.4M $45.7M $45.1M $32.7M
EBIT -$192.5K -$30.6M -$47.9M -$53.1M -$33.9M
 
Revenue (Reported) -- $234.7M $345.5M $329.1M $279.9M
Operating Income (Reported) -$192.5K -$30.6M -$47.9M -$53.1M -$33.9M
Operating Income (Adjusted) -$192.5K -$30.6M -$47.9M -$53.1M -$33.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $64.8M $93.1M $82.6M $69.1M $55.5M
Revenue Growth (YoY) 51.94% 43.67% -11.31% -16.33% -19.64%
 
Cost of Revenues $43M $63.8M $58.7M $51M $39.5M
Gross Profit $21.8M $29.4M $23.9M $18.1M $16.1M
Gross Profit Margin 33.69% 31.53% 28.93% 26.2% 28.94%
 
R&D Expenses $1.2M $3.8M $2.4M $1.7M $929K
Selling, General & Admin -- -- -- $27M $15.4M
Other Inc / (Exp) -- $4M $264K -$7.2M --
Operating Expenses $31M $40.5M $43.1M $33.6M $19.7M
Operating Income -$9.2M -$11.1M -$19.2M -$15.5M -$3.6M
 
Net Interest Expenses -- -- $1.7M $554K $613K
EBT. Incl. Unusual Items -$9.1M -$7.1M -$24.9M $6.8M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $202K $492K $151K $85K
Net Income to Company -$8M -$7.3M -$25.4M $6.6M -$4.5M
 
Minority Interest in Earnings -- -$4.1M -$8.8M $2.3M --
Net Income to Common Excl Extra Items -$9.1M -$7.3M -$25.4M $6.6M -$4.5M
 
Basic EPS (Cont. Ops) -$1.73 -$1.13 -$4.87 $0.77 -$0.36
Diluted EPS (Cont. Ops) -$1.73 -$1.13 -$4.87 $0.58 -$0.36
Weighted Average Basic Share $5.3M $2.8M $3.4M $5.6M $12.6M
Weighted Average Diluted Share $5.3M $2.8M $3.4M $7.4M $12.6M
 
EBITDA -$8.3M -$9.8M $5.2M $1M $11.7M
EBIT -$9.2M -$11.1M -$19.2M -$15.5M -$3.6M
 
Revenue (Reported) $64.8M $93.1M $82.6M $69.1M $55.5M
Operating Income (Reported) -$9.2M -$11.1M -$19.2M -$15.5M -$3.6M
Operating Income (Adjusted) -$9.2M -$11.1M -$19.2M -$15.5M -$3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $114.1M $327.3M $345M $287.5M $247.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $75.8M $213.2M $248.1M $205.7M $170.9M
Gross Profit $38.3M $114M $96.9M $81.8M $76.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.7M $11.4M $12.9M $8M $4.5M
Selling, General & Admin -- -- -- $27M $63.9M
Other Inc / (Exp) $9.1M -$2.6M $1.4M -$1.3M --
Operating Expenses $51.6M $155.6M $154.3M $125M $85.2M
Operating Income -$13.2M -$41.6M -$57.3M -$43.2M -$8.5M
 
Net Interest Expenses $168K $483K $1.7M $1.6M $2.3M
EBT. Incl. Unusual Items -$27.6M -$44.5M -$91.5M -$22.2M -$10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $589K $1.1M $163K $453K
Net Income to Company -$26.5M -$45.1M -$92.6M -$22.4M -$10.5M
 
Minority Interest in Earnings -- -$19M -$43M -$10.5M --
Net Income to Common Excl Extra Items -$27.6M -$45.1M -$92.6M -$22.4M -$10.4M
 
Basic EPS (Cont. Ops) -$7.16 -$9.36 -$14.95 -$3.72 -$0.85
Diluted EPS (Cont. Ops) -$7.16 -$9.36 -$14.95 -$4.44 -$0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10.8M -$36.1M $15.6M $38.2M $54.4M
EBIT -$13.2M -$41.6M -$57.3M -$43.2M -$8.5M
 
Revenue (Reported) $114.1M $327.3M $345M $287.5M $247.7M
Operating Income (Reported) -$13.2M -$41.6M -$57.3M -$43.2M -$8.5M
Operating Income (Adjusted) -$13.2M -$41.6M -$57.3M -$43.2M -$8.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $114.1M $258.9M $258.4M $216.7M $184.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $75.8M $169.8M $185.4M $153.4M $128.3M
Gross Profit $38.3M $89.1M $73M $63.3M $56.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.1M $9.5M $8.7M $6M $3.1M
Selling, General & Admin -- -- -- $27M $47.4M
Other Inc / (Exp) $9.1M -$2.6M $162K -$3M $494K
Operating Expenses $51.4M $122.2M $114.7M $95.2M $62.6M
Operating Income -$13.1M -$33.1M -$41.7M -$31.9M -$6.4M
 
Net Interest Expenses $168K $331K $1.7M $1.6M $1.8M
EBT. Incl. Unusual Items -$24.7M -$35.9M -$77.1M -$6.2M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $589K $909K $351K $209K
Net Income to Company -$23.6M -$36.5M -$78M -$6.5M -$8.2M
 
Minority Interest in Earnings -- -$19M -$35M -$3.4M --
Net Income to Common Excl Extra Items -$24.7M -$36.5M -$78M -$6.5M -$8.1M
 
Basic EPS (Cont. Ops) -$4.47 -$7.73 -$12.72 -$1.21 -$0.64
Diluted EPS (Cont. Ops) -$4.47 -$7.73 -$12.72 -$1.93 -$0.66
Weighted Average Basic Share $16.4M $7.5M $10M $13M $37.2M
Weighted Average Diluted Share $16.4M $7.5M $10M $15.6M $39.2M
 
EBITDA -$10.6M -$28.8M $28.8M $21.9M $43.5M
EBIT -$13.1M -$33.1M -$41.7M -$31.9M -$6.4M
 
Revenue (Reported) $114.1M $258.9M $258.4M $216.7M $184.5M
Operating Income (Reported) -$13.1M -$33.1M -$41.7M -$31.9M -$6.4M
Operating Income (Adjusted) -$13.1M -$33.1M -$41.7M -$31.9M -$6.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2M $83M $81.9M $42.3M $35M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3M $2.8M $3.8M $4.1M $4.7M
Inventory -- -- -- -- --
Prepaid Expenses $509.2K $28.3M $30.8M $26.7M $16.8M
Other Current Assets $908K $762K $302K $1.7M $1.9M
Total Current Assets $1.8M $114.8M $116.9M $74.8M $58.4M
 
Property Plant And Equipment -- $8.7M $290M $229.2M $189.3M
Long-Term Investments $176M -- -- -- --
Goodwill $21.2M $21.2M $21.2M $21.2M $21.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $1.1M $2.3M $5.4M $5M
Total Assets $177.7M $145.8M $430.4M $330.7M $273.9M
 
Accounts Payable -- $33.1M $30.6M $11.6M $11.4M
Accrued Expenses $3.1M $6M -- -- --
Current Portion Of Long-Term Debt -- $13.3M -- -- --
Current Portion Of Capital Lease Obligations -- -- $74.3M $62M $53.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $450.6K $229.7M $278.1M $245.2M $211.9M
 
Long-Term Debt -- -- $208.2M $220.7M $152.6M
Capital Leases -- -- -- -- --
Total Liabilities $23.2M $252.2M $505.4M $485.4M $403.7M
 
Common Stock $149.5M $104.8M $12K $13K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity $154.5M -$106.4M $11.7M -$30.2M -$129.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$86.7M -$124.5M --
Total Equity $154.5M -$106.4M -$75M -$154.7M -$129.9M
 
Total Liabilities and Equity $177.7M $145.8M $430.4M $330.7M $273.9M
Cash and Short Terms $1.2M $83M $81.9M $42.3M $35M
Total Debt -- -- $208.2M $220.7M $152.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $396.4K $83.7M $51.4M $24.1M $26.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1M $2.7M $2.1M $3.4M $2.9M
Inventory -- -- -- -- --
Prepaid Expenses $258.2K $28.2M $24.7M $18.5M $14.7M
Other Current Assets $832K $502K $1.8M $1.9M --
Total Current Assets $654.5K $115.1M $79.9M $47.9M $45.9M
 
Property Plant And Equipment -- $270.2M $246.6M $199.3M $157.2M
Long-Term Investments $176M -- $796K -- --
Goodwill $21.2M $21.2M $21.2M $21.2M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $1.2M $5.6M $5M --
Total Assets $176.6M $407.7M $353.3M $273.3M $228.3M
 
Accounts Payable -- $31M $591K $16.5M $16M
Accrued Expenses $5.3M $5.4M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $70.6M $64.9M $55.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $754.8K $266.1M $243.7M $217.5M $193.4M
 
Long-Term Debt -- $190.7M $229.1M $159M $130.6M
Capital Leases -- -- -- -- --
Total Liabilities $25.8M $471.5M $494.9M $407.9M $362.3M
 
Common Stock $176M $13K $13K $10K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$81.2M -$117.5M -- --
Total Equity $150.8M -$63.8M -$141.6M -$134.6M -$134M
 
Total Liabilities and Equity $176.6M $407.7M $353.3M $273.3M $228.3M
Cash and Short Terms $396.4K $83.7M $51.4M $24.1M $26.8M
Total Debt -- $190.7M $229.1M $159M $130.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3M -$22.2M -$51.1M -$93.9M -$8.8M
Depreciation & Amoritzation $4.6M $4.3M $93.5M $98.2M $66.6M
Stock-Based Compensation $2.8M $3.3M $8.8M $13.7M $18.4M
Change in Accounts Receivable $8M $707K -$1M -$549K -$502K
Change in Inventories -- -- -- -- --
Cash From Operations -$537.6K $28.8M -$45.7M -$51.4M -$15.8M
 
Capital Expenditures -- $4M $14.3M $12.1M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$176M -$4M -$14.3M -$12.1M -$6M
 
Dividends Paid (Ex Special Dividend) -- $120K $184K -- --
Special Dividend Paid
Long-Term Debt Issued $37.6M -- $14M $25M --
Long-Term Debt Repaid -$21M -$765K -$27.3M -- --
Repurchase of Common Stock -- $7.8M -- -- --
Other Financing Activities -- -$148K $65.5M -$2M -$1.1M
Cash From Financing $177.7M -$8.8M $58.9M $23.8M $14.5M
 
Beginning Cash (CF) $1.2M $83M $81.9M $42.3M $35M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M $16M -$1M -$39.7M -$7.3M
Ending Cash (CF) $2.5M $98.9M $80.9M $2.6M $27.7M
 
Levered Free Cash Flow -$537.6K $24.7M -$60M -$63.5M -$21.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8M -$7.3M -$25.4M $6.6M -$4.5M
Depreciation & Amoritzation -- $599K $24.4M $16.5M $15.4M
Stock-Based Compensation -- $2.6M $6.7M $11.7M $240K
Change in Accounts Receivable -- -$202K $1.6M $790K $507K
Change in Inventories -- -- -- -- --
Cash From Operations $19.1M -$21.9M -$16.1M -$13.7M -$2.2M
 
Capital Expenditures $2.7M $4.8M $3.7M $1.3M $777K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$4.8M -$3.7M -$1.3M -$777K
 
Dividends Paid (Ex Special Dividend) $81K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $25M -- --
Long-Term Debt Repaid -$289K -$14M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$269K $9.7M --
Cash From Financing -$846K -$12.7M $25.1M $9.7M --
 
Beginning Cash (CF) $396.4K $83.7M $51.4M $24.1M $26.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.5M -$39.3M $5.3M -$5.3M -$3M
Ending Cash (CF) $15.9M $44.4M $56.7M $18.8M $23.8M
 
Levered Free Cash Flow $16.4M -$26.6M -$19.8M -$15.1M -$3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$26.5M -$45.1M -$92.6M -$22.4M -$10.5M
Depreciation & Amoritzation -- $3.7M $161M $81.5M $62.8M
Stock-Based Compensation $2.8M $5.8M $14.4M $19.8M $3.2M
Change in Accounts Receivable -- $1.2M $365K -$1.3M $423K
Change in Inventories -- -- -- -- --
Cash From Operations $27.5M -$37.9M -$42.8M -$28.7M -$807K
 
Capital Expenditures $3.4M $11.2M $15.1M $6.2M $3.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$179.3M -$11.2M -$15.1M -$6.2M -$3.7M
 
Dividends Paid (Ex Special Dividend) $161K $222K $1K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $7.8M -- -- --
Other Financing Activities -- -- -$1.7M $8.4M --
Cash From Financing $175.9M $51M $25.6M $7.7M $7.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24M $1.9M -$32.4M -$27.2M $2.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $24.1M -$49.1M -$58M -$34.9M -$4.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23.6M -$36.5M -$78M -$6.5M -$8.2M
Depreciation & Amoritzation $1.5M $3M $70.5M $53.8M $50M
Stock-Based Compensation $509K $5.4M $11.1M $17.2M $2M
Change in Accounts Receivable $1.3M $89K $1.5M $781K $1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $28M -$48.3M -$45.4M -$22.7M -$7.8M
 
Capital Expenditures $3.4M $9.9M $10.7M $4.8M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M -$9.9M -$10.7M -$4.8M -$2.5M
 
Dividends Paid (Ex Special Dividend) $161K $183K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14M $25M -- --
Long-Term Debt Repaid -$765K -$27.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $66.1M -$1.1M $9.3M --
Cash From Financing -$1.8M $58.9M $25.6M $9.4M $2.1M
 
Beginning Cash (CF) $1.7M $341.9M $159M $86.9M $86M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.8M $789K -$30.6M -$18.1M -$8.2M
Ending Cash (CF) $24.5M $342.7M $128.4M $68.8M $77.8M
 
Levered Free Cash Flow $24.6M -$58.1M -$56.1M -$27.5M -$10.3M

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: 64x

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
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock