Financhill
Sell
26

ICHBF Quote, Financials, Valuation and Earnings

Last price:
$9.92
Seasonality move :
9.17%
Day range:
$9.92 - $9.92
52-week range:
$9.92 - $9.92
Dividend yield:
0%
P/E ratio:
25.57x
P/S ratio:
2.28x
P/B ratio:
1.30x
Volume:
--
Avg. volume:
--
1-year change:
0.04%
Market cap:
$4.1B
Revenue:
$2.1B
EPS (TTM):
$0.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $3.1B $3.1B $2.6B $2.1B
Revenue Growth (YoY) -6.19% 66.12% 0.2% -14.15% -20.37%
 
Cost of Revenues $1.5B $2.2B $2.2B $2B $1.6B
Gross Profit $343.3M $873.7M $849.1M $670.7M $495M
Gross Profit Margin 18.66% 28.58% 27.72% 25.5% 23.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $109M $121.8M $140M $150M $163.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $86.3M $121.8M $135.6M $148.2M $162.3M
Operating Income $257.1M $751.8M $713.5M $522.5M $332.6M
 
Net Interest Expenses $2.5M $4.3M $2.8M $8.7M $203.7K
EBT. Incl. Unusual Items $248M $765M $647.8M $383.8M $767.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.5M $184.1M $189.9M $111.6M $123M
Net Income to Company $152.5M $580.9M $457.9M $272.1M $644.1M
 
Minority Interest in Earnings $31.7M $116.3M $88.4M $55.7M $132.1M
Net Income to Common Excl Extra Items $152.5M $580.9M $457.9M $272.1M $644.1M
 
Basic EPS (Cont. Ops) $0.29 $1.41 $0.90 $0.53 $1.25
Diluted EPS (Cont. Ops) $0.29 $1.41 $0.90 $0.53 $1.25
Weighted Average Basic Share $415.6M -- $410.1M $409M $409.5M
Weighted Average Diluted Share $415.6M -- $410.1M $409M $409.5M
 
EBITDA $332.9M $816.8M $776.8M $589.4M $399M
EBIT $257.1M $751.8M $713.5M $522.5M $332.6M
 
Revenue (Reported) $1.8B $3.1B $3.1B $2.6B $2.1B
Operating Income (Reported) $257.1M $751.8M $713.5M $522.5M $332.6M
Operating Income (Adjusted) $257.1M $751.8M $713.5M $522.5M $332.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $794.5M $718.9M $633.2M $503M $437.3M
Revenue Growth (YoY) 66.77% -9.51% -11.93% -20.56% -13.05%
 
Cost of Revenues $553.4M $533.1M $477.8M $377M $339.2M
Gross Profit $241.1M $185.8M $155.4M $126M $98.1M
Gross Profit Margin 30.34% 25.85% 24.55% 25.06% 22.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.2M $33.1M $33.2M $38.7M $42.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $29.2M $33.1M $33.2M $38.7M $42.7M
Operating Income $211.9M $152.7M $122.2M $87.3M $55.4M
 
Net Interest Expenses $1.2M $928.9K $5.7M $106.6K $1.6M
EBT. Incl. Unusual Items $228.9M $161.9M $144.8M $223.1M $38.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.7M $49.4M $17.5M $24.7M $17.1M
Net Income to Company $196.2M $112.5M $127.3M $198.3M $21.9M
 
Minority Interest in Earnings $38.2M $22.1M $24.4M $38.4M $5.7M
Net Income to Common Excl Extra Items $196.2M $112.5M $127.3M $198.3M $21.2M
 
Basic EPS (Cont. Ops) $0.38 $0.22 $0.25 $0.39 $0.04
Diluted EPS (Cont. Ops) $0.38 $0.22 $0.25 $0.39 $0.04
Weighted Average Basic Share $410.8M $409.8M $408.7M $407.9M $405.7M
Weighted Average Diluted Share $410.8M $409.8M $408.7M $407.9M $405.7M
 
EBITDA $228.4M $168.7M $139.9M $102.6M $72.6M
EBIT $211.9M $152.7M $122.2M $87.3M $55.4M
 
Revenue (Reported) $794.5M $718.9M $633.2M $503M $437.3M
Operating Income (Reported) $211.9M $152.7M $122.2M $87.3M $55.4M
Operating Income (Adjusted) $211.9M $152.7M $122.2M $87.3M $55.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3.1B $2.7B $2.2B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.2B $2B $1.6B $1.3B
Gross Profit $767.6M $887.8M $693.4M $573.2M $429.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127M $130M $142.7M $167.4M $154.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $127M $130M $142.7M $167.4M $154.9M
Operating Income $640.5M $757.8M $550.7M $405.8M $274.7M
 
Net Interest Expenses $4.2M $4.9M $7.9M $1.5M $3M
EBT. Incl. Unusual Items $598.4M $759.8M $454.3M $682.2M $263.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $147.6M $175.5M $171.8M $46.1M $63.2M
Net Income to Company $450.8M $584.3M $235.5M $591.5M $82M
 
Minority Interest in Earnings $89.4M $113.2M $57.1M $129.4M $41.8M
Net Income to Common Excl Extra Items $450.8M $584.3M $282.5M $636.2M $200M
 
Basic EPS (Cont. Ops) $0.88 $1.20 $0.55 $1.24 $0.39
Diluted EPS (Cont. Ops) $0.88 $1.20 $0.55 $1.24 $0.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $715.6M $819.9M $619.8M $468.3M $337.9M
EBIT $640.5M $757.8M $550.7M $405.8M $274.7M
 
Revenue (Reported) $2.9B $3.1B $2.7B $2.2B $1.8B
Operating Income (Reported) $640.5M $757.8M $550.7M $405.8M $274.7M
Operating Income (Adjusted) $640.5M $757.8M $550.7M $405.8M $274.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B $2.4B $2.1B $1.6B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.7B $1.5B $1.2B $945.3M
Gross Profit $666.4M $679.4M $533.7M $405.2M $299.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85.6M $93.9M $102.9M $119M $117.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $85.6M $93.9M $102.9M $119M $117.2M
Operating Income $580.9M $585.5M $430.7M $286.2M $182.7M
 
Net Interest Expenses $3M $3.6M $7.9M $542.3K $3M
EBT. Incl. Unusual Items $590.7M $584.4M $345.7M $619.2M $73.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.9M $105.8M $86.2M $42.2M $41.3M
Net Income to Company $476.8M $478.6M $259.5M $577M $36.4M
 
Minority Interest in Earnings $95.1M $91.7M $50M $111.5M $8.6M
Net Income to Common Excl Extra Items $476.8M $478.6M $259.5M $577M $32.5M
 
Basic EPS (Cont. Ops) $0.93 $0.94 $0.51 $1.14 $0.06
Diluted EPS (Cont. Ops) $0.93 $0.94 $0.51 $1.14 $0.06
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $630.7M $632.4M $483.3M $334.9M $229.9M
EBIT $580.9M $585.5M $430.7M $286.2M $182.7M
 
Revenue (Reported) $2.4B $2.4B $2.1B $1.6B $1.2B
Operating Income (Reported) $580.9M $585.5M $430.7M $286.2M $182.7M
Operating Income (Adjusted) $580.9M $585.5M $430.7M $286.2M $182.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $453.7M $869.4M $1.2B $1.5B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $269.3M $334.8M $362.4M $357.6M $243.9M
Inventory $560.4M $671.8M $754.9M $697.3M $613.8M
Prepaid Expenses $54.5M $93.1M $88.7M $65.9M $36.2M
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $2.2B $2.7B $3B $2.7B
 
Property Plant And Equipment $922.6M $897M $970.6M $1.2B $1B
Long-Term Investments -- -- $90.2M $86.3M $64.5M
Goodwill $91.2M $88.6M $93.1M $106.8M $87.8M
Other Intangibles $25.8M $24.5M $26.4M $28.7M $21.9M
Other Long-Term Assets $60.8M $74.7M $76.4M $89.5M $81.7M
Total Assets $2.7B $3.3B $4B $4.5B $4B
 
Accounts Payable $278.2M $351.8M $499M $457M $215.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $451.7M $540.8M $712.2M $662.2M $369.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $688.7M $766.6M $988.9M $935.9M $574.3M
 
Common Stock $211.8M $206.2M $216.6M $249.2M $203M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.7B $2.1B $2.4B $2.9B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $372.9M $469.5M $556.7M $665.5M $646.7M
Total Equity $2.1B $2.5B $3B $3.6B $3.4B
 
Total Liabilities and Equity $2.7B $3.3B $4B $4.5B $4B
Cash and Short Terms $453.7M $869.4M $1.2B $1.5B $1.5B
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $713.1M $1.1B $1.5B $1.5B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $393.1M $403.9M $421.5M $307M $300.1M
Inventory $764.8M $854.6M $875.2M $727.4M $641.3M
Prepaid Expenses $8.5M $9.8M $5.8M $7.7M $11.5M
Other Current Assets -- -- -- -- --
Total Current Assets $2.1B $2.7B $3.1B $2.9B $2.9B
 
Property Plant And Equipment $891.4M $918.6M $1.1B $1.1B $1.2B
Long-Term Investments -- -- -- $78.1M $32.5M
Goodwill $88.4M $90.1M $103.4M $92.3M --
Other Intangibles $24.7M $25.6M $28.7M $23.9M --
Other Long-Term Assets $61.5M $74.9M $77M $77.7M --
Total Assets $3.2B $3.8B $4.5B $4.3B $4.4B
 
Accounts Payable $404.6M $435.9M $477.7M $341.2M $148.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $556.9M $631.2M $672.7M $523.7M $277.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $772.6M $886.4M $945.4M $740.5M $492.8M
 
Common Stock $205.4M $209.9M $242.9M $215.3M $223.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $452.3M $537.2M $657M $664.8M $742.5M
Total Equity $2.4B $2.9B $3.5B $3.5B $3.9B
 
Total Liabilities and Equity $3.2B $3.8B $4.5B $4.3B $4.4B
Cash and Short Terms $713.1M $1.1B $1.5B $1.5B $1.6B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $152.5M $580.9M $457.9M $272.1M $644.1M
Depreciation & Amoritzation $75.9M $65M $63.3M $66.9M $66.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$111.1M -$120M -$25.7M $41.4M $6.1M
Change in Inventories -$44.3M -$88.7M -$77.9M $97.2M $19.8M
Cash From Operations $192.4M $504M $537.5M $315M $415.9M
 
Capital Expenditures $45.7M $67.3M $86.3M $140.6M $116.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.2M -$67.7M -$224.5M -$127.7M -$113.6M
 
Dividends Paid (Ex Special Dividend) $75.8M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $16.1M $14.1M $14.4M $15.8M $13.8M
Other Financing Activities $1.1M -- -- -- --
Cash From Financing -$90.8M -$14.1M -$14.4M -$15.8M -$13.8M
 
Beginning Cash (CF) $453.7M $869.4M $1.2B $1.5B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.1M $431.4M $275.1M $132M $312.2M
Ending Cash (CF) $469.6M $1.3B $1.4B $1.6B $1.8B
 
Levered Free Cash Flow $146.6M $436.7M $451.2M $174.4M $299.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $196.2M $112.5M $127.3M $198.3M $21.9M
Depreciation & Amoritzation $16.6M $16M $17.7M $15.3M $18.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.6M -$33.5M $28.8M -$59.7M -$6.9M
Change in Inventories -$94.5M $41.3M $60.7M -$12.7M $38.6M
Cash From Operations $150.7M $168.7M $193.5M $44.2M $54.2M
 
Capital Expenditures $16.2M $7.5M $23.1M $42.8M $35.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.9M -$84.1M -$22.7M -$43M -$32.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $4.2M $3.5M $4.1M $4.9M $2.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.2M -$3.5M -$4.1M -$4.9M -$2.4M
 
Beginning Cash (CF) $713.1M $1.1B $1.5B $1.5B $1.6B
Foreign Exchange Rate Adjustment $10M $988.4K $8.3M $15.9M -$781.6K
Additions / Reductions $140.6M $82.1M $175M $12.2M $18.1M
Ending Cash (CF) $863.7M $1.2B $1.6B $1.6B $1.7B
 
Levered Free Cash Flow $134.5M $161.2M $170.3M $1.3M $18.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $450.8M $584.3M $235.5M $591.5M $82M
Depreciation & Amoritzation $75M $62.1M $69M $62.9M $64.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$171.6M -$36.8M $106.1M -$109.1M $177.8M
Change in Inventories -$112.7M -$67.3M $15.9M $62.1M $67.3M
Cash From Operations $430.5M $547.6M $413.5M $391.1M $148.8M
 
Capital Expenditures $71.8M $53.2M $154.4M $123.5M $136.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78.5M -$132.7M -$202.2M -$121.3M -$132.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $12.1M $13.7M $16.7M $14.8M $24.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$10.9M -$13.7M -$16.7M -$14.8M -$24.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $326.1M $396.1M $151.2M $261.6M -$6.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $358.7M $494.4M $259.1M $267.6M $12.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $476.8M $478.6M $259.5M $577M $36.4M
Depreciation & Amoritzation $49.9M $47M $52.6M $48.7M $49.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$184.9M -$99.8M $27.7M -$129.1M $50M
Change in Inventories -$103.1M -$79.6M $13.9M -$20.7M $29.7M
Cash From Operations $325.6M $369.9M $243.9M $313.7M $58.9M
 
Capital Expenditures $43.5M $29.5M $96.5M $81.1M $107.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.1M -$109.2M -$85M -$79.5M -$105.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $10.6M $10.2M $12.3M $11.4M $22.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$10.6M -$10.2M -$12.3M -$11.4M -$22.4M
 
Beginning Cash (CF) $1.8B $3.1B $4B $4.7B $4.8B
Foreign Exchange Rate Adjustment $8.4M -$5.8M -$25.7M $19.9M -$671.4K
Additions / Reductions $279.4M $244.7M $120.8M $242.7M -$69.4M
Ending Cash (CF) $2.1B $3.3B $4.1B $4.9B $4.7B
 
Levered Free Cash Flow $282.2M $340.4M $147.3M $232.6M -$48.6M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.44% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.33% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.85% over the past day.

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

Show me the best stock