Financhill
Buy
64

IDKOY Quote, Financials, Valuation and Earnings

Last price:
$14.58
Seasonality move :
32.18%
Day range:
$14.58 - $14.58
52-week range:
$10.73 - $16.85
Dividend yield:
0%
P/E ratio:
33.83x
P/S ratio:
0.16x
P/B ratio:
0.76x
Volume:
8
Avg. volume:
1.1K
1-year change:
10.12%
Market cap:
$8.9B
Revenue:
$60.3B
EPS (TTM):
$0.43
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $43B $59.5B $69.8B $60.3B $60.3B
Revenue Growth (YoY) -22.74% 38.5% 17.27% -13.59% -0.02%
 
Cost of Revenues $37.7B $51.6B $63.9B $54.4B $55.8B
Gross Profit $5.3B $7.9B $5.9B $5.9B $4.5B
Gross Profit Margin 12.27% 13.22% 8.4% 9.72% 7.5%
 
R&D Expenses $193M $231.5M $174.4M $199.3M $222.5M
Selling, General & Admin $4B $4B $3.4B $3.5B $3.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $4B $3.8B $3.5B $3.5B
Operating Income $1.3B $3.9B $2.1B $2.4B $1.1B
 
Net Interest Expenses $113M $99.7M $112.8M $140.1M $109.7M
EBT. Incl. Unusual Items $608.9M $3.5B $2.6B $2.3B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $276.7M $990.1M $719.4M $690.9M $369.6M
Net Income to Company $608.9M $3.5B $2.6B $2.3B $1B
 
Minority Interest in Earnings $3M -$24M -$21.2M -$11.6M -$13.4M
Net Income to Common Excl Extra Items $332.3M $2.5B $1.9B $1.6B $669.1M
 
Basic EPS (Cont. Ops) $0.09 $0.67 $2.52 $2.23 $1.02
Diluted EPS (Cont. Ops) $0.09 $0.67 $2.52 $2.23 $1.02
Weighted Average Basic Share $743.2M $3.7B $743.1M $708.3M $668.5M
Weighted Average Diluted Share $743.2M $3.7B $743.1M $708.3M $668.5M
 
EBITDA $2.3B $4.9B $2.9B $3.1B $1.8B
EBIT $1.3B $3.9B $2.1B $2.4B $1.1B
 
Revenue (Reported) $43B $59.5B $69.8B $60.3B $60.3B
Operating Income (Reported) $1.3B $3.9B $2.1B $2.4B $1.1B
Operating Income (Adjusted) $1.3B $3.9B $2.1B $2.4B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.2B $18.9B $15.3B $15B $13.3B
Revenue Growth (YoY) 46.06% 32.71% -19.12% -1.46% -11.48%
 
Cost of Revenues $12.7B $17.1B $13.3B $14.4B $12.1B
Gross Profit $1.6B $1.8B $1.9B $672.9M $1.2B
Gross Profit Margin 10.92% 9.34% 12.61% 4.48% 9.14%
 
R&D Expenses $47.2M $766.3M $42.2M -- --
Selling, General & Admin $934.5M $891.3M $829.8M $841.6M $898.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $934.5M $891.3M $829.8M $841.6M $898.7M
Operating Income $617.6M $870.7M $1.1B -$168.7M $317.8M
 
Net Interest Expenses $27.4M $28.6M $34.3M $30M $26.7M
EBT. Incl. Unusual Items $656.9M $1B $1.2B -$36.5M $311.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192.3M $308.7M $341.9M -$63.6M $104.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$28.9M $3.8M -$2.9M -$2.6M -$2.2M
Net Income to Common Excl Extra Items $464.6M $737.4M $824M $27.1M $206.8M
 
Basic EPS (Cont. Ops) $0.13 $0.20 $0.23 $0.04 $0.34
Diluted EPS (Cont. Ops) $0.13 $0.20 $0.23 $0.04 $0.34
Weighted Average Basic Share $3.7B $3.7B $3.6B $665.7M $612.3M
Weighted Average Diluted Share $3.7B $3.7B $3.6B $665.7M $612.3M
 
EBITDA $877.7M $1.1B $1.3B $5.3M $489.5M
EBIT $617.6M $870.7M $1.1B -$168.7M $317.8M
 
Revenue (Reported) $14.2B $18.9B $15.3B $15B $13.3B
Operating Income (Reported) $617.6M $870.7M $1.1B -$168.7M $317.8M
Operating Income (Adjusted) $617.6M $870.7M $1.1B -$168.7M $317.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.2B $69B $62.4B $61.2B $56.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.3B $60.2B $57.8B $56.2B $52.6B
Gross Profit $6.9B $8.8B $4.6B $5B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $198.9M $770.1M $183.8M -- --
Selling, General & Admin $4B $3.9B $3.7B $3.4B $3.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $3.9B $3.7B $3.4B $3.6B
Operating Income $2.9B $4.9B $905.1M $1.6B $597.9M
 
Net Interest Expenses $107.3M $98.6M $129.7M $127.1M $109.9M
EBT. Incl. Unusual Items $2.8B $4.6B $1.2B $1.5B $460.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $859.9M $1.3B $301.6M $446.9M $198.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$15.8M -$13.8M -$30M -$9.8M -$14.3M
Net Income to Common Excl Extra Items $1.9B $3.3B $937M $1.1B $261.3M
 
Basic EPS (Cont. Ops) $0.52 $0.89 $0.31 $1.54 $0.43
Diluted EPS (Cont. Ops) $0.52 $0.89 $0.31 $1.54 $0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4B $5.8B $1.7B $2.3B $1.3B
EBIT $2.9B $4.9B $905.1M $1.6B $597.9M
 
Revenue (Reported) $50.2B $69B $62.4B $61.2B $56.8B
Operating Income (Reported) $2.9B $4.9B $905.1M $1.6B $597.9M
Operating Income (Adjusted) $2.9B $4.9B $905.1M $1.6B $597.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.1B $35.8B $28.5B $29.5B $26.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.6B $31.4B $25.4B $27.3B $24.1B
Gross Profit $3.5B $4.4B $3.1B $2.2B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $96.6M $812.5M $93.1M -- --
Selling, General & Admin $1.8B $1.8B $1.7B $1.6B $1.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $1.8B $1.7B $1.6B $1.8B
Operating Income $1.6B $2.7B $1.4B $617.5M $172.3M
 
Net Interest Expenses $53.1M $51.7M $69M $56.1M $56.2M
EBT. Incl. Unusual Items $1.9B $3B $1.6B $837.6M $279.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $561M $884M $446.6M $203.2M $39.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$7.4M $2.6M -$6.8M -$5M -$5.9M
Net Income to Common Excl Extra Items $1.3B $2.1B $1.2B $634.4M $239.4M
 
Basic EPS (Cont. Ops) $0.35 $0.57 $0.32 $0.93 $0.40
Diluted EPS (Cont. Ops) $0.35 $0.57 $0.32 $0.93 $0.40
Weighted Average Basic Share $7.4B $7.4B $7.2B $1.4B $1.2B
Weighted Average Diluted Share $7.4B $7.4B $7.2B $1.4B $1.2B
 
EBITDA $2.2B $3.1B $1.8B $958.2M $518.1M
EBIT $1.6B $2.7B $1.4B $617.5M $172.3M
 
Revenue (Reported) $26.1B $35.8B $28.5B $29.5B $26.1B
Operating Income (Reported) $1.6B $2.7B $1.4B $617.5M $172.3M
Operating Income (Adjusted) $1.6B $2.7B $1.4B $617.5M $172.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $1.2B $790.4M $920.6M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.4B $7.2B $6.3B $6B $5.4B
Inventory $6.3B $8.7B $9.8B $9.1B $8.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $529.9M $444.5M $1.2B $1.1B $675.1M
Total Current Assets $15.1B $19.5B $20.5B $19.3B $17.7B
 
Property Plant And Equipment $13.8B $11.8B $10.4B $9B $9.2B
Long-Term Investments $2.5B $2.2B $2B $1.8B $2.1B
Goodwill $1.4B $1.2B $1.1B $867M $831M
Other Intangibles $1.5B $1.3B $1.1B $930.3M $870.3M
Other Long-Term Assets $1.3B $1.3B $942.4M $493.5M $292.3M
Total Assets $35.8B $37.9B $36.6B $33.1B $31.9B
 
Accounts Payable $4.8B $6.9B $5.2B $5.2B $5.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1B $1.3B $1.5B $1.1B $960.3M
Total Current Liabilities $14.7B $17B $16.3B $14.5B $14B
 
Long-Term Debt $6.9B $6.1B $5.3B $4.3B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $24.8B $26.1B $24.3B $21.1B $20.3B
 
Common Stock $1.5B $1.4B $1.3B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $2.1B $11.6B $12.1B $11.9B $11.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $581M $201.1M $111.1M $83.5M $115.9M
Total Equity $11B $11.8B $12.2B $12B $11.6B
 
Total Liabilities and Equity $35.8B $37.9B $36.6B $33.1B $31.9B
Cash and Short Terms $1.2B $1.2B $790.4M $920.6M $1.1B
Total Debt $11.8B $6.9B $6.2B $5B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $661.2M $602.9M $1.2B $221.1M $827.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.2B $6.7B $6.3B $5.3B $4.7B
Inventory $7.5B $11B $9.4B $9.2B $7.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.3B $1.2B $1.4B $1B --
Total Current Assets $16.7B $21.7B $20.1B $17.7B $16.1B
 
Property Plant And Equipment $13.7B $9.8B $9.3B $9.7B $9.4B
Long-Term Investments $2.2B $1.9B $1.8B $2.2B $2B
Goodwill $1.4B $1B $909.9M $886.1M --
Other Intangibles $1.4B $1.1B $969M $961.8M --
Other Long-Term Assets $2B $1.7B $1.5B $1.3B --
Total Assets $37.4B $37.3B $34.5B $32.8B $30.6B
 
Accounts Payable $5.5B $6B $5.1B $5.1B $4.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3B $1.5B $1.5B $1.1B --
Total Current Liabilities $14.6B $17.6B $15.5B $13B $12.2B
 
Long-Term Debt $7.1B $5.1B $4.4B $3.8B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $25.2B $25.4B $22.6B $19.6B $18.8B
 
Common Stock $1.5B $1.2B $1.1B $1.2B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $549.6M $176.8M $92.1M $118.7M $163.3M
Total Equity $12.2B $11.9B $11.9B $13.2B $11.9B
 
Total Liabilities and Equity $37.4B $37.3B $34.5B $32.8B $30.6B
Cash and Short Terms $661.2M $602.9M $1.2B $221.1M $827.2M
Total Debt $11.2B $5.1B $4.4B $4B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $608.9M $3.5B $2.6B $2.3B $1B
Depreciation & Amoritzation $1B $1B $840.6M $750.8M $689.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$568.2M -$2.7B $25M -$277.7M $1.1B
Change in Inventories -$780.5M -$3.2B -$735M -$407.9M $882.1M
Cash From Operations $1.6B $1.3B -$242.4M $2.6B $3.1B
 
Capital Expenditures $1.3B $956.2M $667.6M $533.3M $624.6M
Cash Acquisitions $48M $27M -- -- $89.2M
Cash From Investing -$903.4M -$939.7M $552.1M -$455.1M -$730.8M
 
Dividends Paid (Ex Special Dividend) $393.2M $318M $373.6M $278.1M $302.7M
Special Dividend Paid
Long-Term Debt Issued $1.5B $610.4M $249.9M $334.6M $141M
Long-Term Debt Repaid -$1.2B -$691.9M -$832.1M -$861.3M -$680.6M
Repurchase of Common Stock $235.7K $293.7K $96.6M $396.7M $1.1B
Other Financing Activities $26.8M -$46.6M -$161.3M -$46.4M -$7.3M
Cash From Financing -$662.5M -$320.6M -$702.1M -$1.9B -$2.3B
 
Beginning Cash (CF) $1.2B $1.1B $774.5M $904.6M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.9M $67.7M -$265.3M $233.9M $109M
Ending Cash (CF) $1.2B $1.2B $636.4M $1.2B $1.2B
 
Levered Free Cash Flow $354.9M $344M -$910M $2.1B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
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) $650.9M $585.7M $1.1B $209.2M $816.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -$46K $928.6M --
Depreciation & Amoritzation -- -- $918.8M $965.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $95.1M -$586.4M --
Change in Inventories -- -- -$650.2M -$443.8M --
Cash From Operations -- -- $731.3M $1B --
 
Capital Expenditures $312.5M $557.1M $1B $709.7M $205.8M
Cash Acquisitions -- -- $502.1M $29.4M --
Cash From Investing -- -- -$1.6B -$939.4M --
 
Dividends Paid (Ex Special Dividend) -- -- $66.7M $70.5M $3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.6B --
Long-Term Debt Repaid -- -- -- -$2.4B --
Repurchase of Common Stock -- -- $54K $11.9K --
Other Financing Activities -- -- -- -$41.6M --
Cash From Financing -- -- $432.5M -$352.2M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$491.3M -$302M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$301.3M $306.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
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) $1.9B $1.8B $2.1B $1B $1.7B
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

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock