Financhill
Buy
60

IMMQF Quote, Financials, Valuation and Earnings

Last price:
$3.46
Seasonality move :
-0.36%
Day range:
$3.46 - $3.46
52-week range:
$2.46 - $3.46
Dividend yield:
3.12%
P/E ratio:
17.27x
P/S ratio:
2.42x
P/B ratio:
0.33x
Volume:
--
Avg. volume:
--
1-year change:
40.65%
Market cap:
$381.8M
Revenue:
$157.1M
EPS (TTM):
$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $174M $179.6M $159.7M $169.4M $157.1M
Revenue Growth (YoY) -4.04% 3.21% -11.07% 6.05% -7.26%
 
Cost of Revenues $23.8M $21.8M $29.6M $27.1M $21M
Gross Profit $150.2M $157.8M $130.1M $142.4M $136.1M
Gross Profit Margin 86.33% 87.84% 81.44% 84.03% 86.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $34.5M $26.2M $27M $28.8M $30.4M
Operating Income $115.8M $131.6M $103.1M $113.6M $105.7M
 
Net Interest Expenses $41.4M $40.1M $29M $50.3M $70.6M
EBT. Incl. Unusual Items -$100.9M $64.8M -$23.9M -$88.3M -$32.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16.2M $3.5M -$18.9K -$33.5K $311.5K
Net Income to Company -$84.7M $62.4M -$23.5M -$88.4M -$32.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.7M $62.4M -$23.5M -$88.4M -$32.5M
 
Basic EPS (Cont. Ops) -$0.77 $0.57 -$0.21 -$0.80 -$0.29
Diluted EPS (Cont. Ops) -$0.77 $0.57 -$0.21 -$0.80 -$0.29
Weighted Average Basic Share $110.6M $110.3M $110.3M $110.3M $110.3M
Weighted Average Diluted Share $110.6M $110.3M $110.3M $110.3M $110.3M
 
EBITDA $116.3M $132.3M $103.9M $114.8M $107.1M
EBIT $115.8M $131.6M $103.1M $113.6M $105.7M
 
Revenue (Reported) $174M $179.6M $159.7M $169.4M $157.1M
Operating Income (Reported) $115.8M $131.6M $103.1M $113.6M $105.7M
Operating Income (Adjusted) $115.8M $131.6M $103.1M $113.6M $105.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $44.3M $35.1M $40.6M $37.7M $41.3M
Revenue Growth (YoY) 4.71% -20.93% 15.71% -7.12% 9.48%
 
Cost of Revenues $3.5M $6.3M $6.1M $6.3M $7.6M
Gross Profit $40.9M $28.8M $34.4M $31.4M $33.6M
Gross Profit Margin 92.15% 82.14% 84.9% 83.27% 81.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.8M $4.9M $5.5M $5.8M $6M
Operating Income $34M $23.9M $29M $25.6M $27.7M
 
Net Interest Expenses $9.6M $7.8M $12.9M $16.8M $14M
EBT. Incl. Unusual Items $19.4M $12.8M $9.2M $604.2K $9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $872.3K $530.5K $364.4K $54.9K $206.8K
Net Income to Company $18.5M $12.3M $8.8M $551.5K $8.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.5M $12.3M $8.8M $549.3K $8.1M
 
Basic EPS (Cont. Ops) $0.17 $0.11 $0.08 $0.01 $0.07
Diluted EPS (Cont. Ops) $0.17 $0.11 $0.08 $0.01 $0.07
Weighted Average Basic Share $110.3M $110.3M $110.3M $110.3M $110.3M
Weighted Average Diluted Share $110.3M $110.3M $110.3M $110.3M $110.3M
 
EBITDA $34.2M $24.3M $29.5M $26.2M $29.7M
EBIT $34M $23.9M $29M $25.6M $27.7M
 
Revenue (Reported) $44.3M $35.1M $40.6M $37.7M $41.3M
Operating Income (Reported) $34M $23.9M $29M $25.6M $27.7M
Operating Income (Adjusted) $34M $23.9M $29M $25.6M $27.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $182.4M $157.8M $171.8M $159.5M $157.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.5M $24.7M $36.7M $25M $30M
Gross Profit $160.9M $133.1M $135.1M $134.5M $127.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $53.4M $23.4M $25.2M $24.4M $25.9M
Operating Income $107.5M $109.7M $109.9M $110.1M $101.6M
 
Net Interest Expenses $40.8M $33.9M $42.4M $76.3M $64.9M
EBT. Incl. Unusual Items -$33.6M $62.3M -$105.4M -$80.6M $23.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.4M $2.4M -$519.9K -$197K $452.4K
Net Income to Company -$19M $61.4M -$104.8M -$80.4M $23.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.2M $61.4M -$104.8M -$80.5M $22.1M
 
Basic EPS (Cont. Ops) -$0.19 $0.56 -$0.95 -$0.73 $0.20
Diluted EPS (Cont. Ops) -$0.19 $0.56 -$0.95 -$0.73 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $113M $111.1M $112.4M $112.4M $106.8M
EBIT $107.5M $109.7M $109.9M $110.1M $101.6M
 
Revenue (Reported) $182.4M $157.8M $171.8M $159.5M $157.5M
Operating Income (Reported) $107.5M $109.7M $109.9M $110.1M $101.6M
Operating Income (Adjusted) $107.5M $109.7M $109.9M $110.1M $101.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $136.9M $114.9M $126.8M $116.9M $117.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9M $18M $24M $17.1M $20.1M
Gross Profit $125M $96.8M $102.8M $99.8M $97.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $30.9M $17.9M $17.3M $17.7M $19.1M
Operating Income $94.1M $79M $85.5M $82.1M $78.1M
 
Net Interest Expenses $29.8M $23.6M $33.8M $56.9M $48.8M
EBT. Incl. Unusual Items $44.3M $42.1M -$41.9M -$33.9M $22M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $1.3M $702.1K $536.4K $675.3K
Net Income to Company $42M $41.3M -$42.6M -$34.4M $20.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42M $41.3M -$42.6M -$34.4M $20M
 
Basic EPS (Cont. Ops) $0.38 $0.37 -$0.39 -$0.31 $0.18
Diluted EPS (Cont. Ops) $0.38 $0.37 -$0.39 -$0.31 $0.18
Weighted Average Basic Share $331M $331M $331M $331M $331M
Weighted Average Diluted Share $331M $331M $331M $331M $331M
 
EBITDA $94.7M $80.2M $87.4M $83.8M $81.3M
EBIT $94.1M $79M $85.5M $82.1M $78.1M
 
Revenue (Reported) $136.9M $114.9M $126.8M $116.9M $117.3M
Operating Income (Reported) $94.1M $79M $85.5M $82.1M $78.1M
Operating Income (Adjusted) $94.1M $79M $85.5M $82.1M $78.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $143.6M $179.8M $28.9M $6.7M $4.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.4M $18.3M $17.6M $11.9M $11.8M
Inventory $41.4M $42.5M $31.4M $26.5M $22.8M
Prepaid Expenses $52.9K $52.1K $165.2K $63K $51K
Other Current Assets $237.4K $198.1K $249.9K $896.5K $518.2K
Total Current Assets $212.8M $247.2M $86M $54.3M $42.4M
 
Property Plant And Equipment $62.6M $60.4M $49.2M $13M $11.9M
Long-Term Investments $184.8K $29.3M $34.2M $31.3M $112M
Goodwill $10.5M $8.6M $7.6M $7.3M $6.9M
Other Intangibles $43.1K $343.1K $853.6K $1.1M $866.8K
Other Long-Term Assets -- -- -- -- $145.7K
Total Assets $3B $2.7B $2.4B $2.3B $1.9B
 
Accounts Payable $15.5M $19.3M $26.4M $27.2M $15.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.2M $8.3M $8.2M $8.7M $8.6M
Other Current Liabilities $11.8M $13.6M $12.2M $11.1M $10.3M
Total Current Liabilities $200M $258.6M $148.9M $84.7M $105.2M
 
Long-Term Debt $1.4B $1.1B $966.2M $1B $767.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.4B $1.2B $1.2B $914.6M
 
Common Stock $795.3M $739.2M $693.7M $718M $673.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.3B $1.2B $1.1B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.3B $1.2B $1.1B $1B
 
Total Liabilities and Equity $3B $2.7B $2.4B $2.3B $1.9B
Cash and Short Terms $143.6M $179.8M $28.9M $6.7M $4.9M
Total Debt $1.6B $1.1B $974.4M $1B $776.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $62.4M $12.8M $26.9M $6.5M $4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.6M $15.3M $11.6M $11.7M --
Inventory $41.5M $37.4M $26.2M $26.2M $24M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.5M $5.9M $10.4M $7.9M --
Total Current Assets $136.1M $71.5M $75.1M $52.2M $43.5M
 
Property Plant And Equipment $61.8M $55.3M $16.2M $12.7M $12.8M
Long-Term Investments $316.4K $30.9M $33.1M $121.2M $126M
Goodwill $9.5M $7.1M $7.1M $7.4M --
Other Intangibles $109K $766.7K $835.2K $836.6K --
Other Long-Term Assets -- -- -- $154.1K --
Total Assets $2.8B $2.2B $2.3B $2.1B $2.2B
 
Accounts Payable $15.7M $15.2M $21.4M $16.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10.6M $7.5M $8.3M $9.1M --
Other Current Liabilities $14.7M $15.1M $16M $16.6M --
Total Current Liabilities $276.6M $96.4M $183.1M $105.9M $81.4M
 
Long-Term Debt $1.1B $918.7M $913.2M $847M $886.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.1B $1.1B $998.1M $1B
 
Common Stock $753.3M $636.8M $688.2M $725.4M $763.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.2B $1.1B $1.1B $1.1B
 
Total Liabilities and Equity $2.8B $2.2B $2.3B $2.1B $2.2B
Cash and Short Terms $62.4M $12.8M $26.9M $6.5M $4M
Total Debt $1.4B $926.2M $921.5M $856.1M $894.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$84.7M $62.4M -$23.5M -$88.4M -$32.5M
Depreciation & Amoritzation $539.2K $643K $760.9K $1.2M $1.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$20.5M -$621.7K -$899.6K $5.7M -$1.9M
Change in Inventories -$3M -$3.6M $4.9M $5.3M $1.3M
Cash From Operations $61.6M $93M $87.2M $83.7M $50.3M
 
Capital Expenditures $16.9M $22.1M $34.4M $25.1M $21M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.9M $112.5M -$34.4M -$25.1M $148.6M
 
Dividends Paid (Ex Special Dividend) $28.7M -- $40.3M $35.8M --
Special Dividend Paid
Long-Term Debt Issued $39.6M -- $304.7M $277.1M $17.1M
Long-Term Debt Repaid -$59.4M -$146.8M -$446.8M -$313.1M -$207.9M
Repurchase of Common Stock $228K -- -- -- --
Other Financing Activities -- -- -- -- -$2.2K
Cash From Financing -$57.5M -$157.2M -$190.6M -$81.3M -$200.3M
 
Beginning Cash (CF) $143.6M $179.8M $28.9M $6.7M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.9M $48.2M -$137.7M -$22.7M -$1.4M
Ending Cash (CF) $130.5M $227.8M -$108.8M -$16M $3.5M
 
Levered Free Cash Flow $44.7M $70.9M $52.9M $58.6M $29.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.5M $12.3M $8.8M $551.5K $8.5M
Depreciation & Amoritzation $211K $393.6K $552.6K $588.8K $2.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $8.2M $1.2M $986.7K -$1.6M -$1.2M
Change in Inventories -$964.2K -$671.5K -$426.4K $511.9K $468.5K
Cash From Operations $30.7M $22.8M $26.2M $15.3M $5.7M
 
Capital Expenditures $3.7M $6.4M $7.9M $7M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7M -$6.4M -$7.9M -$7M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- $100.7K -- -- $448.6K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $214.3M -$217.6K $285.3K --
Long-Term Debt Repaid -$6.2M -$224.4M -$5.7M -$11.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$50 --
Cash From Financing -$15.1M -$19.5M -$8.5M -$9.9M -$4.8M
 
Beginning Cash (CF) $62.4M $12.8M $26.9M $6.5M $4M
Foreign Exchange Rate Adjustment -$34.2K -$10.1K -$18.5K $292.2K -$61.9K
Additions / Reductions $11.9M -$3.1M $9.9M -$1.4M -$252.1K
Ending Cash (CF) $74.3M $9.7M $36.7M $5.5M $3.7M
 
Levered Free Cash Flow $27M $16.4M $18.3M $8.3M $1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19M $61.4M -$104.8M -$80.4M $23.6M
Depreciation & Amoritzation $624.1K $1.3M $1.5M $989.9K $3.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $531.7K $10.3M $5.3M -$345.9K $347.9K
Change in Inventories -$4.7M -$2.6M $10.9M $899.5K $2.8M
Cash From Operations $94.2M $82.8M $99.9M $40.1M $49.3M
 
Capital Expenditures $19.1M $23.9M $35.6M $22M $17M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.1M $106.2M -$35.6M $142.9M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- $40.4M $36.4M -- $12.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $147.2M --
Long-Term Debt Repaid -- -$424.5M -$204.2M -$345.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$115.6M -$223.7M -$51.8M -$204M -$47.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.5M -$34.7M $12.5M -$21M -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $75.1M $58.9M $64.3M $18.1M $32.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $42M $41.3M -$42.6M -$34.4M $20.5M
Depreciation & Amoritzation $605K $1.2M $1.9M $1.7M $3.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.4M -$730.3K $5.6M -$464.2K $1.8M
Change in Inventories -$2.3M -$1.4M $4.8M $373.7K $1.9M
Cash From Operations $71.3M $61.1M $74.2M $30.5M $30.4M
 
Capital Expenditures $14.3M $16.1M $17.9M $14.8M $11.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$16.1M -$17.9M $150.1M $2.4M
 
Dividends Paid (Ex Special Dividend) -- $40.4M $36M -- $12.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $256.9M $143.6M $13.6M $680.4M
Long-Term Debt Repaid -$123.6M -$401.3M -$158.7M -$190.8M -$691.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2.2K -$460.4K
Cash From Financing -$133.6M -$198.8M -$58M -$180.8M -$34.2M
 
Beginning Cash (CF) $169.4M $212.5M $64.2M $24.9M $14.8M
Foreign Exchange Rate Adjustment -$98K -$6.9K -$43.4K $200 -$139.1K
Additions / Reductions -$76.7M -$153.8M -$1.7M -$229.5K -$1.6M
Ending Cash (CF) $92.6M $58.7M $62.5M $24.7M $13.1M
 
Levered Free Cash Flow $57M $45M $56.3M $15.7M $19.2M

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 48.08% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 6.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.48% over the past day.

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

Show me the best stock