Financhill
Sell
39

ICTSF Quote, Financials, Valuation and Earnings

Last price:
$3.34
Seasonality move :
57.82%
Day range:
$3.34 - $3.34
52-week range:
$3.10 - $4.75
Dividend yield:
0%
P/E ratio:
43.18x
P/S ratio:
0.25x
P/B ratio:
2.71x
Volume:
100
Avg. volume:
244
1-year change:
-20.52%
Market cap:
$125M
Revenue:
$483.3M
EPS (TTM):
$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.4M $324.9M $325M $431.5M $483.3M
Revenue Growth (YoY) -25.47% 30.8% 0.01% 32.79% 12%
 
Cost of Revenues $196.6M $241.6M $257.5M $351.6M $413.5M
Gross Profit $51.9M $83.4M $67.5M $80M $69.8M
Gross Profit Margin 20.87% 25.66% 20.77% 18.54% 14.45%
 
R&D Expenses $6.5M $12.1M $13.6M $12.3M $14.4M
Selling, General & Admin $37.2M $50.9M $53.8M $56.9M $61.2M
Other Inc / (Exp) -$1.2M -$799K $273K $1M $38K
Operating Expenses $43.8M $59M $67.4M $69.3M $75.6M
Operating Income $8.1M $24.4M $96K $10.7M -$5.8M
 
Net Interest Expenses $894K $884K $378K $1.7M $1.7M
EBT. Incl. Unusual Items $6M $51.5M -$3.5M $12.3M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $590K $9.2M $1.6M $1.7M -$452K
Net Income to Company $5.4M $41.3M -$5.2M $10.6M -$3.9M
 
Minority Interest in Earnings -$999K $6.5M -$509K $3.5M $331K
Net Income to Common Excl Extra Items $4.4M $41.3M -$5.2M $10.6M -$3.9M
 
Basic EPS (Cont. Ops) $0.12 $0.93 -$0.13 $0.19 -$0.11
Diluted EPS (Cont. Ops) $0.11 $0.87 -$0.13 $0.18 -$0.11
Weighted Average Basic Share $35.8M $37.4M $37.4M $37.4M $37.4M
Weighted Average Diluted Share $38.4M $40.2M $37.4M $39.4M $37.4M
 
EBITDA $9.2M $26.4M $2.6M $13.4M -$3.4M
EBIT $7.1M $24.4M $96K $10.7M -$5.8M
 
Revenue (Reported) $248.4M $324.9M $325M $431.5M $483.3M
Operating Income (Reported) $8.1M $24.4M $96K $10.7M -$5.8M
Operating Income (Adjusted) $7.1M $24.4M $96K $10.7M -$5.8M
Period Ending 2004-06-30 2005-06-30 2006-06-30 2007-06-30 2008-06-30
Revenue $15.6M $15.4M $14.2M $15.7M $24.9M
Revenue Growth (YoY) -15.09% -1.07% -7.92% 10.89% 58.11%
 
Cost of Revenues $14.4M $14.5M $13.1M $14M $21.4M
Gross Profit $1.2M $883K $1.1M $1.8M $3.4M
Gross Profit Margin 7.63% 5.73% 7.43% 11.22% 13.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $2.6M $2.8M $2.7M $3.9M
Other Inc / (Exp) -$740K $176K $214K $741K $17K
Operating Expenses $3.7M $2.7M $2.9M $1.9M $3.9M
Operating Income -$2.5M -$1.8M -$1.9M -$119K -$479K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.9M -$2.1M -$2M $581K -$662K
Earnings of Discontinued Ops. -- -- -$585K $1.5M $1.3M
Income Tax Expense -$333K $21K $16K $28K $71K
Net Income to Company -$4.2M -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.5M -$2.1M -$2.5M $845K $601K
 
Basic EPS (Cont. Ops) -$0.39 -$0.32 -$0.38 $0.13 $0.09
Diluted EPS (Cont. Ops) -$0.39 -$0.32 -$0.38 $0.13 $0.09
Weighted Average Basic Share $6.5M $6.5M $6.5M $6.5M $6.5M
Weighted Average Diluted Share $6.5M $6.5M $6.5M $6.5M $6.5M
 
EBITDA -$1.6M -$1.7M -$1.7M $43K -$479K
EBIT -$2.5M -$1.8M -$1.9M -$119K -$479K
 
Revenue (Reported) $15.6M $15.4M $14.2M $15.7M $24.9M
Operating Income (Reported) -$2.5M -$1.8M -$1.9M -$119K -$479K
Operating Income (Adjusted) -$2.5M -$1.8M -$1.9M -$119K -$479K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $276.7M $326.5M $373.4M $460.7M $505.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $178.5M $250M $304.3M $380.1M $442.2M
Gross Profit $98.2M $76.5M $69M $80.6M $62.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.2M $13.2M $13.5M $13M $14.2M
Selling, General & Admin $40.7M $55.9M $54.5M $28.3M $60M
Other Inc / (Exp) -$1.6M -$284K $1M $1.4M --
Operating Expenses $48.9M $65.1M $68M $73.5M $74.2M
Operating Income $49.3M $11.5M $1M $7.1M -$11.3M
 
Net Interest Expenses $156K $611K $376K $1.7M --
EBT. Incl. Unusual Items $47.5M $21.4M -$6.7M $9.1M -$10.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $8.4M -$143K $1.5M -$1.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$6.8M $156K $543K $2.9M -$1.5M
Net Income to Common Excl Extra Items $37.6M $12.3M -$6.5M $7.6M -$9.1M
 
Basic EPS (Cont. Ops) $0.76 $0.32 -$0.19 $0.13 -$0.20
Diluted EPS (Cont. Ops) $0.72 $0.30 -$0.19 $0.11 -$0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $48.5M $13.6M $3.7M $9.7M -$9M
EBIT $48.5M $11.5M $1M $7.1M -$11.3M
 
Revenue (Reported) $276.7M $326.5M $373.4M $460.7M $505.2M
Operating Income (Reported) $49.3M $11.5M $1M $7.1M -$11.3M
Operating Income (Adjusted) $48.5M $11.5M $1M $7.1M -$11.3M
Period Ending 2021-12-27 2022-12-27 2023-12-27 2024-12-27
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $51.6M $103.5M $91.4M $99M $85.6M
Short Term Investments -- -- $24.6M $34M $18.1M
Accounts Receivable, Net $34.4M $55.1M $54.3M $70.4M $68.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $815K $1.3M $2.2M $2.5M
Other Current Assets $4.7M $4.9M $5.7M $2.1M $1.9M
Total Current Assets $116.6M $174.6M $155.5M $176.6M $161.6M
 
Property Plant And Equipment $18.5M $16.6M $16.5M $12.6M $17.8M
Long-Term Investments $1.5M $525K $9.5M $4.9M $3.5M
Goodwill $746K $690K $646K $668K $633K
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2M $2.1M $5.6M $2.9M $2.8M
Total Assets $140.4M $195.9M $184.6M $197.1M $185.8M
 
Accounts Payable $3.7M $5.9M $8.7M $6.6M $6.7M
Accrued Expenses $27M $34.6M $34.9M $37.8M $38.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.5M $3.3M $4M $3.8M $4.9M
Other Current Liabilities $3.2M $3M $3.3M $4.7M $4M
Total Current Liabilities $59.3M $60.9M $68.3M $80.5M $79.2M
 
Long-Term Debt $1.2M $9.5M $7.5M $3.6M $8.3M
Capital Leases -- -- -- -- --
Total Liabilities $95.6M $111.2M $105M $106.2M $101.5M
 
Common Stock $19.2M $19.2M $19.2M $19.2M $426K
Other Common Equity Adj -$6.3M -$7.9M -$8.2M -$8.1M -$8.4M
Common Equity -$29M -$5.6M -$10.9M -$4.1M -$6.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $73.8M $90.3M $90.5M $95M $90.9M
Total Equity $44.8M $84.6M $79.6M $90.9M $84.3M
 
Total Liabilities and Equity $140.4M $195.9M $184.6M $197.1M $185.8M
Cash and Short Terms $51.6M $103.5M $91.4M $99M $85.6M
Total Debt $9.3M $9.5M $7.5M $3.6M $8.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $90.9M $81.2M $45.2M $50.9M --
Short Term Investments -- -- $25.1M $31.4M --
Accounts Receivable, Net $52.9M $56.5M $68.1M $80.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- $1.3M $2.7M $2.6M --
Other Current Assets $3.3M $5.7M $2.2M $3M --
Total Current Assets $161.4M $165.4M $158.1M $177.3M --
 
Property Plant And Equipment $17.8M $16.4M $14.7M $18.3M --
Long-Term Investments $1M $446K $249K $267K --
Goodwill $723K $633K $660K $653K --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $2.2M $5.6M $2.4M --
Total Assets $184.2M $186.5M $185.6M $201.5M --
 
Accounts Payable $6.6M $7.2M $6.1M $6.7M --
Accrued Expenses $31.9M $32.1M $40.1M $42.6M --
Current Portion Of Long-Term Debt -- -- $1.1M -- --
Current Portion Of Capital Lease Obligations $3.6M $3.5M $4M $4.2M --
Other Current Liabilities $3.4M $2.9M $4M $3.3M --
Total Current Liabilities $60.4M $61.6M $76.6M $90.1M --
 
Long-Term Debt $1.2M $1.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $201.1M $102.5M $107.1M $117.4M --
 
Common Stock $19.2M $19.2M $19.2M $19.2M --
Other Common Equity Adj -$6.7M -$8.4M -$8.4M -$7.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$85K $90.1M $91.9M $90.6M --
Total Equity -$17M $83.9M $78.5M $84M --
 
Total Liabilities and Equity $184.2M $186.5M $185.6M $201.5M --
Cash and Short Terms $90.9M $81.2M $70.3M $82.2M --
Total Debt $1.5M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.4M $41.3M -$5.2M $10.6M -$3.9M
Depreciation & Amoritzation $2.1M $2.1M $2.5M $2.7M $2.4M
Stock-Based Compensation -- $350K $513K $911K $858K
Change in Accounts Receivable $9.2M -$21.1M -$1.2M -$15.7M -$961K
Change in Inventories -- -- -- -- --
Cash From Operations $24.2M $53.4M -$2.1M $4.4M -$9.5M
 
Capital Expenditures $2.8M $2.5M $3.1M $1.6M $2M
Cash Acquisitions -- $150K -- -- --
Cash From Investing -$3.1M -$2.4M -$2.7M -$623K -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $3.2M
Special Dividend Paid
Long-Term Debt Issued -- -- $2M $5.2M $27.1M
Long-Term Debt Repaid -$16.5M -$8K -$87K -$2.9M -$7.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2M -$2.2M -$16.2M
Cash From Financing -$16.5M -$7.2M -$152K $193K -$159K
 
Beginning Cash (CF) $54.8M $103.5M $91.4M $99M $85.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M $42.4M -$7.5M $5.1M -$13.6M
Ending Cash (CF) $61.1M $144.5M $81.3M $105.2M $70.1M
 
Levered Free Cash Flow $21.4M $50.9M -$5.2M $2.8M -$11.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2001-03-31 2002-03-31 2003-03-31 2004-03-31 2005-03-31
Net Income to Stockholders $29.3M $40.6M $7.5M -$6.3M --
Depreciation & Amoritzation $1.7M $3.3M $478K $945K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.6M -$16.7M $10M $5.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M $7.4M $40.5M -$8.1M --
 
Capital Expenditures $1.8M $1.2M $21.5M $7.4M $2.7M
Cash Acquisitions -$1.9M -$3.5M -$9.7M -$2.8M --
Cash From Investing $29M $31.1M -$46.2M -$1.2M --
 
Dividends Paid (Ex Special Dividend) -- -$14.1M -$34.2M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$243K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$888K -$15.5M -$33.3M -$2.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.7M $23M -$39M -$11.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.2M $6.2M $19M -$15.5M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock