Financhill
Buy
77

ITRN Quote, Financials, Valuation and Earnings

Last price:
$42.73
Seasonality move :
3.98%
Day range:
$42.01 - $43.00
52-week range:
$28.96 - $45.43
Dividend yield:
4.44%
P/E ratio:
14.98x
P/S ratio:
2.43x
P/B ratio:
3.99x
Volume:
127.5K
Avg. volume:
89.5K
1-year change:
35.66%
Market cap:
$846.9M
Revenue:
$336.3M
EPS (TTM):
$2.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $245.6M $270.9M $293.1M $320M $336.3M
Revenue Growth (YoY) -12.07% 10.28% 8.19% 9.18% 5.09%
 
Cost of Revenues $130.1M $144.4M $155.5M $166.8M $175.6M
Gross Profit $115.5M $126.5M $137.6M $153.2M $160.6M
Gross Profit Margin 47.03% 46.69% 46.94% 47.87% 47.77%
 
R&D Expenses $12.8M $14.1M $16.8M $17M $18.1M
Selling, General & Admin $60.7M $58M $62M $70.3M $71.5M
Other Inc / (Exp) -$10.6M -$3.9M -$4.4M -$1.7M $13K
Operating Expenses $73.5M $72.1M $78.9M $87.3M $89.6M
Operating Income $42M $54.4M $58.7M $65.9M $71M
 
Net Interest Expenses $2.2M $2.3M $2.6M $1.9M $2M
EBT. Incl. Unusual Items $29M $49M $52.8M $64.4M $71.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $11.9M $12.7M $13.4M $14.6M
Net Income to Company $17.3M $37M $39.5M $50.3M $56.5M
 
Minority Interest in Earnings $1.2M $2.8M $2.4M $2.2M $2.9M
Net Income to Common Excl Extra Items $17.3M $37M $39.5M $50.3M $56.5M
 
Basic EPS (Cont. Ops) $0.77 $1.65 $1.82 $2.41 $2.70
Diluted EPS (Cont. Ops) $0.77 $1.65 $1.82 $2.41 $2.70
Weighted Average Basic Share $20.8M $20.8M $20.4M $20M $19.9M
Weighted Average Diluted Share $20.8M $20.8M $20.4M $20M $19.9M
 
EBITDA $60.9M $72.5M $78.8M $87M $91.1M
EBIT $42M $54.4M $58.7M $65.9M $71M
 
Revenue (Reported) $245.6M $270.9M $293.1M $320M $336.3M
Operating Income (Reported) $42M $54.4M $58.7M $65.9M $71M
Operating Income (Adjusted) $42M $54.4M $58.7M $65.9M $71M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $65.7M $72.7M $81.1M $83.5M $92.3M
Revenue Growth (YoY) 8.91% 10.6% 11.55% 2.99% 10.54%
 
Cost of Revenues $33.8M $38M $41.6M $43.3M $45.9M
Gross Profit $31.9M $34.6M $39.4M $40.2M $46.4M
Gross Profit Margin 48.51% 47.64% 48.62% 48.1% 50.31%
 
R&D Expenses $3.3M $4.1M $4.4M $4.5M $5.7M
Selling, General & Admin $14.7M $15.9M $18.1M $17.3M $21.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18M $20M $22.5M $21.8M $26.8M
Operating Income $13.8M $14.6M $16.9M $18.4M $19.6M
 
Net Interest Expenses $2.7M $714K $53K -- $340K
EBT. Incl. Unusual Items $11.2M $14M $16.8M $18.4M $19.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $3.1M $3.6M $4M $3.9M
Net Income to Company $7.9M $10.1M $12.2M $14.2M $17.3M
 
Minority Interest in Earnings $492K $518K $530K $533K $736K
Net Income to Common Excl Extra Items $7.8M $10.6M $13M $14.2M $15.4M
 
Basic EPS (Cont. Ops) $0.35 $0.49 $0.63 $0.69 $0.74
Diluted EPS (Cont. Ops) $0.35 $0.49 $0.63 $0.69 $0.74
Weighted Average Basic Share $20.8M $20.3M $19.9M $19.9M $19.9M
Weighted Average Diluted Share $20.8M $20.3M $19.9M $19.9M $19.9M
 
EBITDA $18.4M $19.6M $22.5M $23.3M $24.6M
EBIT $13.8M $14.6M $16.9M $18.4M $19.6M
 
Revenue (Reported) $65.7M $72.7M $81.1M $83.5M $92.3M
Operating Income (Reported) $13.8M $14.6M $16.9M $18.4M $19.6M
Operating Income (Adjusted) $13.8M $14.6M $16.9M $18.4M $19.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $264.1M $288.5M $317.1M $331.2M $348.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $141.6M $153.3M $166.5M $173.3M $175.9M
Gross Profit $122.6M $135.1M $150.6M $157.9M $172.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13M $16.2M $17.4M $17.8M $20.1M
Selling, General & Admin $57.3M $61.6M $68.3M $70.7M $77.7M
Other Inc / (Exp) $3.6M -$3.9M -$3K -$1.7M --
Operating Expenses $70.2M $77.7M $85.7M $88.5M $97.9M
Operating Income $52.3M $57.4M $64.9M $69.4M $74.6M
 
Net Interest Expenses $6.9M $5.5M $1.5M $1.7M $1.8M
EBT. Incl. Unusual Items $45.3M $52.1M $63.6M $68.2M $73.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.3M $11.8M $14.6M $13.8M $14.6M
Net Income to Company $34.6M $39.6M $46.2M $53.5M $61.2M
 
Minority Interest in Earnings $2.5M $2.7M $2.3M $2.4M $2.5M
Net Income to Common Excl Extra Items $34M $39.8M $48M $54.2M $59M
 
Basic EPS (Cont. Ops) $1.51 $1.81 $2.27 $2.60 $2.84
Diluted EPS (Cont. Ops) $1.51 $1.81 $2.27 $2.60 $2.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $70.2M $77M $85.9M $90.3M $93.4M
EBIT $52.3M $57.4M $64.9M $69.4M $74.6M
 
Revenue (Reported) $264.1M $288.5M $317.1M $331.2M $348.4M
Operating Income (Reported) $52.3M $57.4M $64.9M $69.4M $74.6M
Operating Income (Adjusted) $52.3M $57.4M $64.9M $69.4M $74.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $200.5M $218.1M $242.2M $253.4M $265.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.5M $116.4M $127.4M $133.9M $134.2M
Gross Profit $93.1M $101.7M $114.8M $119.5M $131.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.2M $12.2M $12.7M $13.6M $15.7M
Selling, General & Admin $42.6M $46.2M $52.4M $52.9M $59.1M
Other Inc / (Exp) -$3K -- -$3K -- --
Operating Expenses $52.8M $58.4M $65.2M $66.5M $74.7M
Operating Income $40.3M $43.3M $49.6M $53M $56.6M
 
Net Interest Expenses $4.7M $4.7M $248K -- $1.7M
EBT. Incl. Unusual Items $35.7M $38.8M $49.5M $53.3M $55.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $9M $10.8M $11.2M $11.2M
Net Income to Company $26.8M $28.5M $36.7M $41.6M $46.3M
 
Minority Interest in Earnings $1.9M $1.9M $1.8M $1.9M $1.6M
Net Income to Common Excl Extra Items $26.6M $29.4M $37.9M $41.8M $44.2M
 
Basic EPS (Cont. Ops) $1.19 $1.35 $1.80 $2.00 $2.15
Diluted EPS (Cont. Ops) $1.19 $1.35 $1.80 $2.00 $2.15
Weighted Average Basic Share $62.4M $61.3M $60.3M $59.7M $59.7M
Weighted Average Diluted Share $62.4M $61.3M $60.3M $59.7M $59.7M
 
EBITDA $53.6M $58.2M $65.2M $68.6M $70.9M
EBIT $40.3M $43.3M $49.6M $53M $56.6M
 
Revenue (Reported) $200.5M $218.1M $242.2M $253.4M $265.5M
Operating Income (Reported) $40.3M $43.3M $49.6M $53M $56.6M
Operating Income (Adjusted) $40.3M $43.3M $49.6M $53M $56.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $78.8M $54.7M $28.2M $53.6M $77.4M
Short Term Investments $6.7M $4.4M $316K $119K $10K
Accounts Receivable, Net $39.3M $43.9M $45.8M $45.4M $47.7M
Inventory $23.9M $28.2M $30.7M $28.8M $25.1M
Prepaid Expenses $23M $20.9M $30.2M $35.9M $27.8M
Other Current Assets $7.3M $7.5M $6.9M $4.1M $8.1M
Total Current Assets $172.4M $155.2M $141.7M $167.8M $186M
 
Property Plant And Equipment $43.2M $40.3M $55.5M $50M $42M
Long-Term Investments $2.2M $2.8M $3M $2.9M $2M
Goodwill $39.9M $40M $39.5M $39.4M $39.3M
Other Intangibles $19.9M $16.8M $12.6M $10.8M $9M
Other Long-Term Assets -- -- -- -- $3.3M
Total Assets $312.5M $293M $290.9M $318.7M $326.9M
 
Accounts Payable $19.7M $21.3M $21.9M $20.8M $18.8M
Accrued Expenses $23.7M $23.4M $20.3M $25.3M $25.4M
Current Portion Of Long-Term Debt $19.5M $17.6M $11.6M $217K --
Current Portion Of Capital Lease Obligations $2.9M $2.9M $3M $3.3M $3.4M
Other Current Liabilities $20.2M $10.1M $9.9M $9.4M $8.9M
Total Current Liabilities $112.7M $104.6M $93M $92.5M $87.7M
 
Long-Term Debt $36.8M $14.9M $7.2M $5M $5.6M
Capital Leases -- -- -- -- --
Total Liabilities $182.6M $155.2M $138.1M $138.4M $135.6M
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$38.8M -$41.9M -$45.8M -$45.2M -$57M
Common Equity $127.2M $132.5M $145.8M $174.5M $185.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7M $5.3M $7.1M $5.8M $6M
Total Equity $129.9M $137.8M $152.9M $180.2M $191.3M
 
Total Liabilities and Equity $312.5M $293M $290.9M $318.7M $326.9M
Cash and Short Terms $78.8M $54.7M $28.2M $53.6M $77.4M
Total Debt $66.8M $32.5M $18.9M $5.2M $5.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $67M $30.5M $40M $67.5M $93.1M
Short Term Investments $4M $382K $144K $32K --
Accounts Receivable, Net $46M $44.6M $45.5M $47.9M $62.1M
Inventory $26.3M $32.5M $26.1M $24M $25.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $35.7M $45.9M $51.9M $51.2M --
Total Current Assets $174.9M $153.4M $163.5M $190.5M $230.2M
 
Property Plant And Equipment $38.2M $50.4M $48.6M $41.3M $48.3M
Long-Term Investments $2.6M $2.8M $2.4M $2.9M $2.3M
Goodwill $39.8M $39.5M $39.2M $39.3M --
Other Intangibles $16.8M $13.5M $10.9M $9.1M --
Other Long-Term Assets $3.4M $3.2M $4M $3.4M --
Total Assets $303.3M $288.3M $297.1M $320.7M $376.1M
 
Accounts Payable $21.4M $22.7M $18.8M $17.2M $20.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $51.7M $37.1M $39M $45.2M --
Total Current Liabilities $115.5M $96.6M $84.7M $86.8M $102.4M
 
Long-Term Debt $18.1M $6.8M $4.8M $4.3M $4.9M
Capital Leases -- -- -- -- --
Total Liabilities $167.8M $141.1M $128.4M $132.6M $157.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $6.5M $5.1M $5.1M $6.5M
Total Equity $135.4M $147.3M $168.8M $188.1M $218.5M
 
Total Liabilities and Equity $303.3M $288.3M $297.1M $320.7M $376.1M
Cash and Short Terms $67M $30.5M $40M $67.5M $93.1M
Total Debt $18.1M $6.8M $4.8M $4.3M $4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $17.3M $37M $39.5M $50.3M $56.5M
Depreciation & Amoritzation $18.8M $18.1M $20.1M $21.1M $20.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.5M -$4M -$5.1M -$26K -$5.2M
Change in Inventories $3.1M -$3.8M -$5.8M $1.1M $3.4M
Cash From Operations $60.1M $55.8M $45.1M $77.2M $74.3M
 
Capital Expenditures $10.2M $16.6M $26.5M $14.2M $13.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.5M -$18.5M -$27.4M -$17.2M -$15.9M
 
Dividends Paid (Ex Special Dividend) $10M $15.8M $11.5M $11.6M $28.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$18.2M -$23.8M -$16.5M -$11.7M --
Repurchase of Common Stock $750K $7.3M $8.4M $6.6M --
Other Financing Activities -$2.5M -$19.1M -$8.4M -$9.9M -$3.3M
Cash From Financing -$29.4M -$58.7M -$36.4M -$32.9M -$31.8M
 
Beginning Cash (CF) $72.2M $50.3M $27.9M $53.4M $77.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.2M -$21.9M -$22.5M $25.6M $23.9M
Ending Cash (CF) $89.5M $28M $1.5M $77.5M $98.6M
 
Levered Free Cash Flow $49.8M $39.2M $18.6M $63M $60.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.9M $10.1M $12.2M $14.2M $17.3M
Depreciation & Amoritzation $4.7M $4.7M $5.3M $5M $5.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$492.7K $775.4K $1.2M $1.7M -$1.1M
Change in Inventories -$5.3M -$4.6M $1.5M $1.1M -$894.3K
Cash From Operations $11.7M $10.9M $19.4M $17.3M $23.9M
 
Capital Expenditures $4.5M $3.8M $3.7M $2.9M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.8M -$4M -$4.4M -$3.7M -$7.3M
 
Dividends Paid (Ex Special Dividend) $2.9M $2.7M $2.8M $7.8M $11.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.2M -$4.1M -$3.6M -- --
Repurchase of Common Stock $1.9M $1.9M $1.8M -- $1.5M
Other Financing Activities -$1.9M -$5.4M -$8.3M -$1.6M --
Cash From Financing -$9.2M -$8.6M -$8.2M -$9.5M -$12.7M
 
Beginning Cash (CF) $62.9M $30.1M $39.9M $67.5M $93.1M
Foreign Exchange Rate Adjustment -$450.1K -$701.6K -$1.3M $174K $1.2M
Additions / Reductions -$2.7M -$2.4M $5.4M $4.3M $5M
Ending Cash (CF) $59.8M $27M $43.9M $71.9M $99.3M
 
Levered Free Cash Flow $7.3M $7.1M $15.7M $14.5M $17.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34.6M $39.6M $46.2M $53.5M $61.2M
Depreciation & Amoritzation $18.3M $19.5M $20.1M $20.7M $19.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.9M -$1.2M -$2.5M -$3.1M -$9.3M
Change in Inventories -$2.8M -$8.4M $3.8M $2.8M -$167.9K
Cash From Operations $57.7M $45.4M $68.8M $72.2M $84.8M
 
Capital Expenditures $14.2M $23.9M $17.2M $13M $22.5M
Cash Acquisitions -$762.7K -- -- -- --
Cash From Investing -$15.6M -$24.5M -$19.9M -$15.6M -$24.6M
 
Dividends Paid (Ex Special Dividend) $13.1M $11.6M $11M $23M $36.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$24M -$16.9M -$15.6M -$244K --
Repurchase of Common Stock $2.7M $10.9M $9.3M -$23.6K $1.5M
Other Financing Activities -$2.6M -- -$12.9M -$3.3M --
Cash From Financing -$42.6M -$51M -$37M -$28M -$40.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M -$32.7M $9.7M $27M $26.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $43.4M $21.5M $51.6M $59.2M $62.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $26.8M $28.5M $36.7M $41.6M $46.3M
Depreciation & Amoritzation $13.4M $14.4M $15.2M $15.5M $14.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7M -$4.2M -$1.7M -$4.8M -$8.8M
Change in Inventories -$4.1M -$8.5M $872.6K $2.6M -$952.6K
Cash From Operations $40M $28.3M $53.7M $51.4M $61.9M
 
Capital Expenditures $11.3M $18.2M $9.9M $9.1M $18M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13M -$18.6M -$12.2M -$11.1M -$19.8M
 
Dividends Paid (Ex Special Dividend) $13M $8.4M $8.3M $20.2M $28.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$19.2M -$12.3M -$11.5M -- --
Repurchase of Common Stock $1.9M $5.3M $6.4M -- $1.5M
Other Financing Activities -$2.3M -$5.4M -$9.9M -$3.3M -$1.7M
Cash From Financing -$34.7M -$25.7M -$27.7M -$23.8M -$32.3M
 
Beginning Cash (CF) $192.7M $106M $107.4M $184.7M $257.5M
Foreign Exchange Rate Adjustment -$1.5M -$3.7M -$2.2M -$2.4M $6.6M
Additions / Reductions -$9.3M -$19.6M $11.6M $14M $16.4M
Ending Cash (CF) $181.8M $82.7M $116.8M $196.3M $280.6M
 
Levered Free Cash Flow $28.7M $10.1M $43.8M $42.3M $44M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock