Financhill
Buy
67

ISTR Quote, Financials, Valuation and Earnings

Last price:
$29.8300
Seasonality move :
-3.27%
Day range:
$29.9050 - $30.3050
52-week range:
$15.3900 - $31.7700
Dividend yield:
1.45%
P/E ratio:
14.45x
P/S ratio:
2.11x
P/B ratio:
1.53x
Volume:
146.7K
Avg. volume:
68.7K
1-year change:
53.15%
Market cap:
$414.1M
Revenue:
$153.2M
EPS (TTM):
$2.08
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $107.8M $123.3M $141.1M $156.1M $153.2M
Revenue Growth (YoY) 2.01% 14.37% 14.49% 10.62% -1.85%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.4M $8M -$388K -$340K --
Operating Expenses -$12.8M -$44.8M -$21.8M -$22.6M -$28.9M
Operating Income $12.8M $44.8M $21.8M $22.6M $28.9M
 
Net Interest Expenses $4.2M $8.5M $16.6M $12.6M $5.4M
EBT. Incl. Unusual Items $9.9M $44.3M $20.4M $24.4M $27.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $8.6M $3.8M $4.2M $5M
Net Income to Company $8M $35.7M $16.7M $20.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8M $35.7M $16.7M $20.3M $22.9M
 
Basic EPS (Cont. Ops) $0.77 $3.54 $1.69 $2.06 $2.22
Diluted EPS (Cont. Ops) $0.76 $3.50 $1.69 $2.04 $2.13
Weighted Average Basic Share $10.4M $10.1M $9.8M $9.8M --
Weighted Average Diluted Share $10.5M $10.2M $9.8M $9.9M --
 
EBITDA $26.6M $63.6M $82.9M $101.6M --
EBIT $21.6M $59.1M $79.1M $98.5M $91.1M
 
Revenue (Reported) $107.8M $123.3M $141.1M $156.1M $153.2M
Operating Income (Reported) $12.8M $44.8M $21.8M $22.6M $28.9M
Operating Income (Adjusted) $21.6M $59.1M $79.1M $98.5M $91.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $25.8M $32.9M $38.4M $40.5M $38.9M
Revenue Growth (YoY) 0.09% 27.25% 16.95% 5.39% -4.01%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10K $12K -$298K -$212K --
Operating Expenses -$9M -$10.8M -$4.4M -$7.5M -$7.7M
Operating Income $9M $10.8M $4.4M $7.5M $7.7M
 
Net Interest Expenses $1.1M $3.8M $3.6M $2M $1.5M
EBT. Incl. Unusual Items $8.6M $10.8M $4.3M $7.3M $7.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $1.9M $782K $1.2M $1.3M
Net Income to Company $6.9M $8.9M $3.5M $6.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.9M $8.9M $3.5M $6.1M $5.9M
 
Basic EPS (Cont. Ops) $0.67 $0.90 $0.36 $0.62 $0.55
Diluted EPS (Cont. Ops) $0.66 $0.89 $0.36 $0.61 $0.51
Weighted Average Basic Share $10.3M $9.9M $9.8M $9.8M $9.8M
Weighted Average Diluted Share $10.4M $10M $9.8M $10M $11.6M
 
EBITDA -- -- -- -- --
EBIT $10.9M $17.6M $22.5M $25.3M $22.8M
 
Revenue (Reported) $25.8M $32.9M $38.4M $40.5M $38.9M
Operating Income (Reported) $9M $10.8M $4.4M $7.5M $7.7M
Operating Income (Adjusted) $10.9M $17.6M $22.5M $25.3M $22.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $107.9M $123.3M $141.1M $157.4M $153.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.4M $8M -$388K -$340K --
Operating Expenses -$12.8M -$44.8M -$21.8M -$23.9M -$28.8M
Operating Income $12.8M $44.8M $21.8M $23.9M $28.8M
 
Net Interest Expenses $4.2M $8.5M $16.6M $12.6M $5.4M
EBT. Incl. Unusual Items $9.9M $44.3M $20.4M $24.4M $27.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $8.6M $3.8M $4.2M $5M
Net Income to Company $8M $35.7M $16.7M $20.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8M $35.7M $16.7M $20.3M $22.9M
 
Basic EPS (Cont. Ops) $0.76 $3.53 $1.69 $2.06 $2.22
Diluted EPS (Cont. Ops) $0.75 $3.50 $1.69 $2.04 $2.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $21.6M $59.1M $79.1M $98.5M $91.1M
 
Revenue (Reported) $107.9M $123.3M $141.1M $157.4M $153.2M
Operating Income (Reported) $12.8M $44.8M $21.8M $23.9M $28.8M
Operating Income (Adjusted) $21.6M $59.1M $79.1M $98.5M $91.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $123.3M $141.1M $157.4M $153.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8M -$388K -$340K -$23K --
Operating Expenses -$44.8M -$21.8M -$23.9M -$28.8M --
Operating Income $44.8M $21.8M $23.9M $28.8M --
 
Net Interest Expenses $8.5M $16.6M $12.6M $5.4M --
EBT. Incl. Unusual Items $44.3M $20.4M $24.4M $27.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $3.8M $4.2M $5M --
Net Income to Company $35.7M $16.7M $20.3M $10.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.7M $16.7M $20.3M $22.9M --
 
Basic EPS (Cont. Ops) $3.53 $1.69 $2.06 $2.22 --
Diluted EPS (Cont. Ops) $3.50 $1.69 $2.04 $2.08 --
Weighted Average Basic Share $40.3M $39.4M $39.3M $39.3M --
Weighted Average Diluted Share $40.8M $39.5M $39.7M $43M --
 
EBITDA $15.9M $16.5M $25.4M $24.5M --
EBIT $59.1M $79.1M $98.5M $91.1M --
 
Revenue (Reported) $123.3M $141.1M $157.4M $153.2M --
Operating Income (Reported) $44.8M $21.8M $23.9M $28.8M --
Operating Income (Adjusted) $59.1M $79.1M $98.5M $91.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $38.6M $30.1M $28.3M $26.6M $26.6M
Short Term Investments $355.5M $405.2M $361.9M $6.2M --
Accounts Receivable, Net $11.4M $12.7M $14.4M $14.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $111M $53.7M $50.8M $47.6M $59.2M
 
Property Plant And Equipment $58.1M $49.6M $44.2M $40.7M $39.5M
Long-Term Investments $61.2M $12.8M $24.4M $38.8M $31.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $2.8B $2.8B $2.7B $2.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $2.1B $1.9B $2.1B $1.3B
 
Long-Term Debt $133.2M $108.9M $267.5M $87.3M $141.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.5B $2.6B $2.5B $2.5B
 
Common Stock $10.3M $9.9M $9.7M $9.8M $9.8M
Other Common Equity Adj $156.1M $97.7M $100.3M $98.5M --
Common Equity $242.6M $215.8M $226.8M $241.3M $270.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $242.6M $215.8M $226.8M $241.3M $301.1M
 
Total Liabilities and Equity $2.5B $2.8B $2.8B $2.7B $2.8B
Cash and Short Terms $452.1M $445.2M $393.9M $34.1M --
Total Debt $133.2M $442.4M $291M $94.5M $141.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $38.6M $30.1M $28.3M $26.6M $26.6M
Short Term Investments $355.5M $405.2M $361.9M $6.2M --
Accounts Receivable, Net $11.4M $12.7M $14.4M $14.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $111M $53.7M $50.8M $47.6M $59.2M
 
Property Plant And Equipment $58.1M $49.6M $44.2M $40.7M $39.5M
Long-Term Investments $61.2M $12.8M $24.4M $38.8M $31.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $2.8B $2.8B $2.7B $2.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $2.1B $1.9B $2.1B $1.3B
 
Long-Term Debt $133.2M $108.9M $267.5M $87.3M $141.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.5B $2.6B $2.5B $2.5B
 
Common Stock $10.3M $9.9M $9.7M $9.8M $9.8M
Other Common Equity Adj $156.1M $97.7M $100.3M $98.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $242.6M $215.8M $226.8M $241.3M $301.1M
 
Total Liabilities and Equity $2.5B $2.8B $2.8B $2.7B $2.8B
Cash and Short Terms $452.1M $445.2M $393.9M $34.1M --
Total Debt $133.2M $442.4M $291M $94.5M $141.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.9M $8M $35.7M $16.7M $20.3M
Depreciation & Amoritzation $4.6M $5M $4.4M $3.8M $3.1M
Stock-Based Compensation $1.6M $1.7M $2.1M $2M $2M
Change in Accounts Receivable -$5.1M $2.5M -$1.4M -$518K -$57K
Change in Inventories -- -- -- -- --
Cash From Operations $17.8M $33.9M $42.1M $26.5M $16.2M
 
Capital Expenditures $13.6M $11.3M $6.1M $1.1M $10.5M
Cash Acquisitions $10.8M -$8.1M -- $596K --
Cash From Investing -$148.2M $53M -$350.4M -$73.8M $89.8M
 
Dividends Paid (Ex Special Dividend) $2.7M $3.1M $3.6M $3.8M $4M
Special Dividend Paid
Long-Term Debt Issued -- -- $19.5M $212.5M $60M
Long-Term Debt Repaid -$3.1M -- -$43.6M -$30M -$263.4M
Repurchase of Common Stock $11.1M $6.9M $10.5M $3M $305K
Other Financing Activities -$57K -- -- -- --
Cash From Financing $121.1M -$25.2M $251.5M $39M -$110.1M
 
Beginning Cash (CF) $44.7M $35.4M $97M $40.3M $32M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.3M $61.7M -$56.8M -$8.3M -$4.1M
Ending Cash (CF) $35.4M $97M $40.3M $32M $27.9M
 
Levered Free Cash Flow $4.3M $22.6M $36.1M $25.4M $5.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.9M $8.9M $3.5M $6.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $405K $736K $522K $514K --
Change in Accounts Receivable $377K -$834K $238K -$99K --
Change in Inventories -- -- -- -- --
Cash From Operations $5.1M $9.2M $345K $124K --
 
Capital Expenditures $25K $313K $168K $118K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$73.7M -$87.2M -$48.4M $14.9M --
 
Dividends Paid (Ex Special Dividend) $829K $943K $980K $1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $19.5M $212.5M -- --
Long-Term Debt Repaid -- -$43.6M -- -$243.4M --
Repurchase of Common Stock -- $206K $338K -- --
Other Financing Activities -- -- -- $7.4M --
Cash From Financing -$184.9M $82.2M $16.4M -$73.4M --
 
Beginning Cash (CF) $350.5M -- $63.7M $86.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$253.5M $4.2M -$31.7M -$58.4M --
Ending Cash (CF) $97M $40.3M $32M $27.9M --
 
Levered Free Cash Flow $5.1M $8.9M $177K $6K --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $8M $35.7M $16.7M $20.3M --
Depreciation & Amoritzation $5M $4.4M $3.8M $3.1M --
Stock-Based Compensation $1.7M $2.1M $2M $2M --
Change in Accounts Receivable $2.5M -$1.4M -$518K -$57K --
Change in Inventories -- -- -- -- --
Cash From Operations $33.9M $42.1M $26.5M $16.2M --
 
Capital Expenditures $11.3M $6.1M $1.1M $10.5M $8.4M
Cash Acquisitions -$8.1M -- $596K -- --
Cash From Investing $53M -$350.4M -$73.8M $89.8M --
 
Dividends Paid (Ex Special Dividend) $3.1M $3.6M $3.8M $4M --
Special Dividend Paid
Long-Term Debt Issued -- -- $212.5M $60M --
Long-Term Debt Repaid -- -$43.6M -$30M -- --
Repurchase of Common Stock $6.9M $10.5M $3M $305K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$25.2M $251.5M $39M -$110.1M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61.7M -$56.8M -$8.3M -$4.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $22.6M $36.1M $25.4M $5.7M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $35.7M $16.7M $20.3M $10.8M --
Depreciation & Amoritzation $1.2M $1.1M $812K $1.4M --
Stock-Based Compensation $2.1M $2M $2M $1.5M --
Change in Accounts Receivable -$1.4M -$518K -$57K $395K --
Change in Inventories -- -- -- -- --
Cash From Operations $42.1M $26.5M $16.2M $15.2M --
 
Capital Expenditures $6.1M $1.1M $10.5M $8.4M --
Cash Acquisitions -- $596K -- -- --
Cash From Investing -$350.4M -$73.8M $89.8M -$59.6M --
 
Dividends Paid (Ex Special Dividend) $3.6M $3.8M $4M $3.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.5M $212.5M $60M -- --
Long-Term Debt Repaid -$43.6M -$30M -$263.4M -- --
Repurchase of Common Stock $10.5M $3M $305K $1.6M --
Other Financing Activities -- -- -$0 -- --
Cash From Financing $251.5M $39M -$110.1M $51.9M --
 
Beginning Cash (CF) $239.6M $201.1M $229.9M $71.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56.8M -$8.3M -$4.1M $7.5M --
Ending Cash (CF) $182.8M $192.9M $225.8M $98.7M --
 
Levered Free Cash Flow $36.1M $25.4M $5.7M $6.8M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock