Financhill
Buy
88

ISTR Quote, Financials, Valuation and Earnings

Last price:
$27.3600
Seasonality move :
2.96%
Day range:
$27.2500 - $27.5500
52-week range:
$15.3900 - $27.9500
Dividend yield:
1.58%
P/E ratio:
12.50x
P/S ratio:
1.83x
P/B ratio:
1.01x
Volume:
19K
Avg. volume:
36.7K
1-year change:
22.75%
Market cap:
$267.8M
Revenue:
$156.1M
EPS (TTM):
$2.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $105.7M $107.8M $123.3M $141.1M $156.1M
Revenue Growth (YoY) 10.84% 2.01% 14.37% 14.49% 10.62%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.6M $4.4M $8M -$388K -$340K
Operating Expenses -$18.4M -$12.8M -$44.8M -$21.8M -$22.6M
Operating Income $18.4M $12.8M $44.8M $21.8M $22.6M
 
Net Interest Expenses $4.9M $4.2M $8.5M $16.6M $12.6M
EBT. Incl. Unusual Items $17.3M $9.9M $44.3M $20.4M $24.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $1.9M $8.6M $3.8M $4.2M
Net Income to Company $13.9M $8M $35.7M $16.7M $20.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.8M $8M $35.7M $16.7M $20.3M
 
Basic EPS (Cont. Ops) $1.27 $0.77 $3.54 $1.69 $2.06
Diluted EPS (Cont. Ops) $1.27 $0.76 $3.50 $1.69 $2.04
Weighted Average Basic Share $10.9M $10.4M $10.1M $9.8M $9.8M
Weighted Average Diluted Share $10.9M $10.5M $10.2M $9.8M $9.9M
 
EBITDA -- -- -- -- --
EBIT $37.6M $21.6M $59.1M $79.1M $98.5M
 
Revenue (Reported) $105.7M $107.8M $123.3M $141.1M $156.1M
Operating Income (Reported) $18.4M $12.8M $44.8M $21.8M $22.6M
Operating Income (Adjusted) $37.6M $21.6M $59.1M $79.1M $98.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $28.3M $29.8M $35.1M $40.2M $39.9M
Revenue Growth (YoY) 5.62% 5.15% 17.94% 14.44% -0.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.9M -$27K $22K $175K --
Operating Expenses $12.2M -$9.1M -$3.7M -$6.2M -$7.7M
Operating Income -$12.2M $9.1M $3.7M $6.2M $7.7M
 
Net Interest Expenses $1.1M $2.2M $4M $3.3M $1.2M
EBT. Incl. Unusual Items -$12.6M $9M $3.4M $6.2M $7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M $1.7M $585K $784K $1.3M
Net Income to Company -$10M $7.3M $2.8M $5.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10M $7.3M $2.8M $5.4M $6.2M
 
Basic EPS (Cont. Ops) -$0.96 $0.73 $0.28 $0.55 $0.57
Diluted EPS (Cont. Ops) -$0.96 $0.72 $0.28 $0.54 $0.49
Weighted Average Basic Share $10.4M $10M $9.8M $9.8M $9.8M
Weighted Average Diluted Share $10.4M $10.1M $9.8M $9.9M $11.5M
 
EBITDA -- -- -- -- --
EBIT -$9.7M $12.5M $19.1M $25.2M $23.4M
 
Revenue (Reported) $28.3M $29.8M $35.1M $40.2M $39.9M
Operating Income (Reported) -$12.2M $9.1M $3.7M $6.2M $7.7M
Operating Income (Adjusted) -$9.7M $12.5M $19.1M $25.2M $23.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $107.8M $116.2M $135.6M $155.4M $154.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.2M $8M -$78K -$426K --
Operating Expenses -$9.6M -$43M -$28.2M -$20.8M -$28.5M
Operating Income $9.6M $43M $28.2M $20.8M $28.5M
 
Net Interest Expenses $4.2M $5.8M $16.8M $14.2M $5.9M
EBT. Incl. Unusual Items $7.1M $42.1M $26.9M $21.5M $27.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $8.4M $4.8M $3.8M $4.8M
Net Income to Company $5.6M $33.7M $22M $17.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.6M $33.7M $22M $17.7M $23.1M
 
Basic EPS (Cont. Ops) $0.52 $3.30 $2.23 $1.80 $2.29
Diluted EPS (Cont. Ops) $0.51 $3.28 $2.21 $1.79 $2.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $20.3M $52.4M $74.2M $95.7M $93.7M
 
Revenue (Reported) $107.8M $116.2M $135.6M $155.4M $154.8M
Operating Income (Reported) $9.6M $43M $28.2M $20.8M $28.5M
Operating Income (Adjusted) $20.3M $52.4M $74.2M $95.7M $93.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $82M $90.4M $102.7M $116.9M $114.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.4M $8M -$90K -$128K -$23K
Operating Expenses -$3.9M -$34M -$17.4M -$16.4M -$21.1M
Operating Income $3.9M $34M $17.4M $16.4M $21.1M
 
Net Interest Expenses $3.2M $4.7M $13M $10.7M $3.9M
EBT. Incl. Unusual Items $1.3M $33.6M $16.1M $17.1M $20.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $267K $6.8M $3M $3M $3.6M
Net Income to Company $1.1M $26.8M $13.1M $14.1M $10.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $26.8M $13.1M $14.1M $17M
 
Basic EPS (Cont. Ops) $0.10 $2.63 $1.33 $1.44 $1.67
Diluted EPS (Cont. Ops) $0.09 $2.61 $1.33 $1.43 $1.57
Weighted Average Basic Share $31.3M $30.4M $29.6M $29.4M $29.5M
Weighted Average Diluted Share $31.5M $30.7M $29.7M $29.7M $31.4M
 
EBITDA -- -- -- -- --
EBIT $10.8M $41.5M $56.6M $73.2M $68.4M
 
Revenue (Reported) $82M $90.4M $102.7M $116.9M $114.3M
Operating Income (Reported) $3.9M $34M $17.4M $16.4M $21.1M
Operating Income (Adjusted) $10.8M $41.5M $56.6M $73.2M $68.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.7M $38.6M $30.1M $28.3M $26.6M
Short Term Investments $268.4M $355.5M $405.2M $361.9M $6.2M
Accounts Receivable, Net $13M $11.4M $12.7M $14.4M $14.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $49M $111M $53.7M $50.8M $47.6M
 
Property Plant And Equipment $56.3M $58.1M $49.6M $44.2M $40.7M
Long-Term Investments $10.4M $61.2M $12.8M $24.4M $38.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3B $2.5B $2.8B $2.8B $2.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.7B $2.1B $1.9B $2.1B
 
Long-Term Debt $131.2M $133.2M $108.9M $267.5M $87.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.3B $2.5B $2.6B $2.5B
 
Common Stock $10.6M $10.3M $9.9M $9.7M $9.8M
Other Common Equity Adj $161.3M $156.1M $97.7M $100.3M $98.5M
Common Equity $243.3M $242.6M $215.8M $226.8M $241.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $243.3M $242.6M $215.8M $226.8M $241.3M
 
Total Liabilities and Equity $2.3B $2.5B $2.8B $2.8B $2.7B
Cash and Short Terms $303.8M $452.1M $445.2M $393.9M $34.1M
Total Debt $173.2M $133.2M $442.4M $291M $94.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $45.4M $31.7M $27.1M $28.9M $32.6M
Short Term Investments $274.4M $413.2M $404.5M $350.6M --
Accounts Receivable, Net $11.7M $11.9M $13.6M $14.3M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $362.9M $50.3M $81.7M $105.4M $54.9M
 
Property Plant And Equipment $61.6M $50.3M $44.8M $41.8M $39.7M
Long-Term Investments $306.6M $7.1M $61.8M $76.4M $18.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $2.7B $2.8B $2.8B $2.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $1.5B $1.1B $1.1B $1.3B
 
Long-Term Debt $133.3M $389.1M $314.6M $220M $87.5M
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.5B $2.6B $2.6B $2.5B
 
Common Stock $10.3M $9.9M $9.8M $9.8M $9.8M
Other Common Equity Adj $155.9M $95.6M $84.8M $107.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $236.3M $205.7M $208.7M $245.5M $295.3M
 
Total Liabilities and Equity $2.7B $2.7B $2.8B $2.8B $2.8B
Cash and Short Terms $624.4M $449.2M $468.2M $437M --
Total Debt $133.3M $389.1M $314.6M $220M $87.5M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10M $7.3M $2.8M $5.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $442K $502K $527K $519K $512K
Change in Accounts Receivable $473K -$1M -$844K -$138K --
Change in Inventories -- -- -- -- --
Cash From Operations $7.7M $11.8M $10.7M $5.6M $7.4M
 
Capital Expenditures $169K $128K $367K $109K $8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $39.2M -$106.4M -$48.7M $9.3M -$67.4M
 
Dividends Paid (Ex Special Dividend) $835K $903K $981K $983K $1.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$19.5M -$235.8M $43.5M --
Long-Term Debt Repaid -- $18.6M -- -$20M --
Repurchase of Common Stock $2.4M $2.7M $677K $38K $321K
Other Financing Activities -- -- -- -- --
Cash From Financing $36.8M $79.7M $35.7M $1.8M $40.2M
 
Beginning Cash (CF) $266.8M $51M $65.9M $69.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $83.7M -$14.9M -$2.2M $16.7M -$19.9M
Ending Cash (CF) $350.5M -- $63.7M $86.3M --
 
Levered Free Cash Flow $7.5M $11.7M $10.4M $5.5M -$590K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.6M $33.7M $22M $17.7M --
Depreciation & Amoritzation $4.9M $4.6M $3.9M $3.3M --
Stock-Based Compensation $1.7M $1.8M $2.2M $2M $2M
Change in Accounts Receivable $2.2M -$183K -$1.6M $280K --
Change in Inventories -- -- -- -- --
Cash From Operations $35.4M $38M $35.4M $16.4M $15.3M
 
Capital Expenditures $12.5M $5.8M $1.2M $10.6M $8.5M
Cash Acquisitions -$8.1M -- $596K -- --
Cash From Investing $110.8M -$336.9M -$112.5M $26.5M -$44.7M
 
Dividends Paid (Ex Special Dividend) $3M $3.4M $3.8M $3.9M $4.2M
Special Dividend Paid
Long-Term Debt Issued -- -- $19.5M $272.5M --
Long-Term Debt Repaid -- -- -$73.6M -- --
Repurchase of Common Stock $7.2M $10.3M $2.9M $643K $1.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $153.8M -$15.6M $104.8M -$20.2M -$21.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $299.9M -$314.5M $27.7M $22.7M -$51M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $22.8M $32.3M $34.2M $5.9M $6.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1M $26.8M $13.1M $14.1M $10.8M
Depreciation & Amoritzation $1.2M $1.2M $1.1M $812K $1.4M
Stock-Based Compensation $1.3M $1.4M $1.5M $1.4M $1.5M
Change in Accounts Receivable $2.1M -$560K -$756K $42K $395K
Change in Inventories -- -- -- -- --
Cash From Operations $28.8M $32.9M $26.2M $16.1M $15.2M
 
Capital Expenditures $11.3M $5.7M $904K $10.4M $8.4M
Cash Acquisitions -$8.1M -- $596K -- --
Cash From Investing $126.6M -$263.2M -$25.3M $74.9M -$59.6M
 
Dividends Paid (Ex Special Dividend) $2.3M $2.6M $2.9M $2.9M $3.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $60M --
Long-Term Debt Repaid -- -- -$30M -$20M --
Repurchase of Common Stock $6.9M $10.3M $2.7M $305K $1.6M
Other Financing Activities -- -- -- -$7.4M --
Cash From Financing $159.7M $169.3M $22.6M -$36.7M $51.9M
 
Beginning Cash (CF) $401.6M $239.6M $137.5M $143.5M $71.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $315.1M -$61M $23.4M $54.3M $7.5M
Ending Cash (CF) $716.7M $142.6M $160.9M $197.9M $98.7M
 
Levered Free Cash Flow $17.5M $27.2M $25.3M $5.7M $6.8M

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