Financhill
Sell
22

IMYCF Quote, Financials, Valuation and Earnings

Last price:
$1.80
Seasonality move :
11.28%
Day range:
$1.80 - $1.80
52-week range:
$1.80 - $1.80
Dividend yield:
0%
P/E ratio:
29.90x
P/S ratio:
0.84x
P/B ratio:
0.77x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$5.3B
Revenue:
$7.2B
EPS (TTM):
$0.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.7B $7.5B $8.5B $6.9B $7.2B
Revenue Growth (YoY) -17.21% 59.06% 13.8% -18.64% -3.39%
 
Cost of Revenues $3.7B $5B $5.4B $5B $4.9B
Gross Profit $1B $2.5B $3.1B $1.9B --
Gross Profit Margin 21.26% 33.45% 36.2% 27.29% 32.04%
 
R&D Expenses $39.5M $43.8M $70.2M $46.4M $59.6M
Selling, General & Admin $333.4M $258.8M $292.3M $305M $327.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $347.4M $269.1M $281.1M $214.3M $847.5M
Operating Income $652.8M $2.2B $2.8B $1.7B $1.5B
 
Net Interest Expenses $256.8M $255.5M $159.3M $104.9M $51.4M
EBT. Incl. Unusual Items $16.4M $1.9B $2.1B $1.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $119.4M $433.7M $441.8M $378.9M $303.5M
Net Income to Company -$79.1M $1.5B $1.8B $1.3B $903.7M
 
Minority Interest in Earnings $16.1M $190.9M $200.5M $229.8M --
Net Income to Common Excl Extra Items -$79.1M $1.5B $1.8B $1.3B $718.7M
 
Basic EPS (Cont. Ops) -$0.03 $0.41 $0.50 $0.35 $0.25
Diluted EPS (Cont. Ops) -$0.03 $0.41 $0.50 $0.35 --
Weighted Average Basic Share $3.3B $3.3B $3.3B $3.1B $2.9B
Weighted Average Diluted Share $3.3B $3.3B $3.3B $3.1B --
 
EBITDA $997.2M $2.6B $3.2B $2.1B $1.6B
EBIT $652.8M $2.2B $2.8B $1.7B --
 
Revenue (Reported) $4.7B $7.5B $8.5B $6.9B $7.2B
Operating Income (Reported) $652.8M $2.2B $2.8B $1.7B $1.5B
Operating Income (Adjusted) $652.8M $2.2B $2.8B $1.7B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2B $1.7B $1.7B --
Revenue Growth (YoY) 59.82% 3.34% -18.87% 1.43% --
 
Cost of Revenues $1.2B $1.3B $1.2B $1.2B --
Gross Profit $724.7M $771.9M $477.9M $434.6M --
Gross Profit Margin 36.78% 37.91% 28.93% 25.94% --
 
R&D Expenses $8.4M $17.3M $11.2M $11.6M --
Selling, General & Admin $104.7M $53.3M $58.8M $77.1M $75.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $103.2M $60.7M $70M $88.5M --
Operating Income $621.5M $711.3M $408M $346.1M --
 
Net Interest Expenses $59.5M $34.1M $25.3M $21.4M --
EBT. Incl. Unusual Items $519.5M $676M $385.8M $361.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $119.7M $153.4M $84.7M $79.4M --
Net Income to Company -$502.7M -$1.2B -$792.8M -$575.7M --
 
Minority Interest in Earnings $50.6M $68.9M $61.1M $42.4M --
Net Income to Common Excl Extra Items $414.1M $564.8M $320.3M $302.7M --
 
Basic EPS (Cont. Ops) $0.11 $0.15 $0.08 $0.09 --
Diluted EPS (Cont. Ops) $0.11 $0.15 $0.08 $0.09 --
Weighted Average Basic Share $3.3B $3.3B $3.3B $2.9B --
Weighted Average Diluted Share $3.3B $3.3B $3.3B $2.9B --
 
EBITDA $732.2M $815.1M $529.5M $404M --
EBIT $621.5M $711.3M $408M $346.1M --
 
Revenue (Reported) $2B $2B $1.7B $1.7B --
Operating Income (Reported) $621.5M $711.3M $408M $346.1M --
Operating Income (Adjusted) $621.5M $711.3M $408M $346.1M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.3B $9.1B $7.1B $6.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $5.7B $4.9B $5.1B --
Gross Profit $1.9B $3.4B $2.2B $1.7B $322.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.9M $68.5M $50.9M $48.9M --
Selling, General & Admin $369.4M $222.8M $249.2M $328.7M $316.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $847M $399M $723.9M $351.7M --
Operating Income $1.1B $3B $1.5B $1.4B --
 
Net Interest Expenses $244.4M $206.1M $110M $96M --
EBT. Incl. Unusual Items $875.6M $2.9B $1.4B $1.3B $249.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $277.1M $686.7M $287.1M $306.9M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $113M $254.4M $170.2M $222.6M $32.1M
Net Income to Common Excl Extra Items $642.8M $2.4B $1.2B $1.1B --
 
Basic EPS (Cont. Ops) $0.16 $0.66 $0.31 $0.29 --
Diluted EPS (Cont. Ops) $0.16 $0.66 $0.31 $0.29 $0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $3.5B $1.9B $1.5B --
EBIT $1.1B $3B $1.5B $1.4B $251.6M
 
Revenue (Reported) $6.3B $9.1B $7.1B $6.8B --
Operating Income (Reported) $1.1B $3B $1.5B $1.4B --
Operating Income (Adjusted) $1.1B $3B $1.5B $1.4B $251.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5B $6.6B $5.1B $4.9B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $4.1B $3.5B $3.6B $1B
Gross Profit $1.6B $2.5B $1.6B $1.3B $322.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.1M $50.1M $31.1M $33.4M $13.8M
Selling, General & Admin $274.8M $222.8M $174.5M $199.5M $188.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $266.6M $241.4M $185M $215M $70.6M
Operating Income $1.3B $2.3B $1.4B $1.1B $251.6M
 
Net Interest Expenses $179.2M $130M $80.3M $70.9M $16.3M
EBT. Incl. Unusual Items $1.1B $2.2B $1.4B $1.1B $249.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $235.3M $487.2M $321.2M $246.5M $52.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $145.9M $209.5M $175.2M $167.8M $32.1M
Net Income to Common Excl Extra Items $916.4M $1.8B $1.1B $876.8M $208.4M
 
Basic EPS (Cont. Ops) $0.24 $0.49 $0.29 $0.24 $0.06
Diluted EPS (Cont. Ops) $0.24 $0.49 $0.29 $0.24 $0.06
Weighted Average Basic Share $9.8B $9.8B $9.8B $8.8B $2.9B
Weighted Average Diluted Share $9.8B $9.8B $10.1B $8.8B $2.9B
 
EBITDA $1.6B $2.6B $1.7B $1.4B $277.6M
EBIT $1.3B $2.3B $1.4B $1.1B $251.6M
 
Revenue (Reported) $5B $6.6B $5.1B $4.9B $1.3B
Operating Income (Reported) $1.3B $2.3B $1.4B $1.1B $251.6M
Operating Income (Adjusted) $1.3B $2.3B $1.4B $1.1B $251.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2.8B $3.3B $2B $2B
Short Term Investments $307.8K -- $114.8M $240.1M --
Accounts Receivable, Net $196.1M $331.8M $152.2M $291.5M $191.5M
Inventory $192.1M $246M $184.8M $176.4M $163.6M
Prepaid Expenses $88.4M $127.9M $149M $68.3M $71.8M
Other Current Assets $117.1M $215.8M $194.5M $49.1M $92.4M
Total Current Assets $2.5B $3.8B $4B $2.6B $2.6B
 
Property Plant And Equipment $6.6B $6.3B $5B $4.6B $4.1B
Long-Term Investments $2.9B $3.2B $3.1B $3.6B --
Goodwill -- -- -- -- --
Other Intangibles $495.1M $690.6M $625.9M $654M $613.6M
Other Long-Term Assets $106.2M $102.5M $102M $674.6M $679.7M
Total Assets $13.1B $14.5B $13.2B $12B $11.5B
 
Accounts Payable $330.9M $344.1M $465.8M $384.5M $783.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.4M $17.9M $17.5M $13.5M $15M
Total Current Liabilities $2.3B $2.8B $2.3B $2.2B $1.9B
 
Long-Term Debt $4B $3.5B $2.1B $1.7B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $6.7B $4.7B $4.2B $3.7B
 
Common Stock $497.6M $510.6M $468.1M $413M $401.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.1B $6.4B $7.2B $6.5B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.4B $1.3B $1.3B $1.2B
Total Equity $6.6B $7.8B $8.4B $7.8B $7.8B
 
Total Liabilities and Equity $13.1B $14.5B $13.2B $12B $11.5B
Cash and Short Terms $1.9B $2.8B $3.3B $2B $2B
Total Debt $5.2B $4.5B $2.6B $2.2B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.9B $2.8B $3.4B $2.5B $2.5B
Short Term Investments -- -- $203.4M $240.3M --
Accounts Receivable, Net $259.9M $464M $296.6M $298.9M $190.6M
Inventory $222M $220.5M $190.4M $173.5M $119.1M
Prepaid Expenses $133.7M $197.5M $81.8M $62M $117.9M
Other Current Assets $113.8M $94.6M $102.1M $44.2M $128.1M
Total Current Assets $2.8B $4B $4.2B $3.2B $3.1B
 
Property Plant And Equipment $6.4B $6.1B $4.9B $4.4B $4.1B
Long-Term Investments $3B $3.2B $3.1B $2.9B $3.2B
Goodwill -- -- -- -- --
Other Intangibles $485.7M $698.1M $620.9M $646.1M $610.3M
Other Long-Term Assets $105.4M $92M $102.2M $676.1M $693.8M
Total Assets $13.2B $14.6B $13.4B $12.3B $12B
 
Accounts Payable $310.1M $351.7M $339.1M $325.3M $420.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.2M $10.6M $13M $10.8M $14.8M
Total Current Liabilities $2.3B $2.5B $1.9B $2B $1.7B
 
Long-Term Debt $3.9B $3.3B $1.9B $2B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $6.2B $4.3B $4.3B $3.9B
 
Common Stock $496.4M $513M $473.5M $405.3M $403.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.4B $1.4B $1.3B $1.3B
Total Equity $6.8B $8.4B $9.1B $8B $8.1B
 
Total Liabilities and Equity $13.2B $14.6B $13.4B $12.3B $12B
Cash and Short Terms $1.9B $2.8B $3.4B $2.5B $2.5B
Total Debt $5.2B $4.1B $2.3B $2.7B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$79.1M $1.5B $1.8B $1.3B $903.7M
Depreciation & Amoritzation $344.4M $414.7M $416.4M $444.8M $318.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $58.1M -$155.7M $187M -$121.3M $90.4M
Change in Inventories $114.7M -$47.7M $40.6M $6.3M $8.6M
Cash From Operations $1B $2.8B $3.4B $1.4B $2.1B
 
Capital Expenditures $245M $152.2M $289.3M $307.4M $255.4M
Cash Acquisitions -- $325.5M $151.5M $1.1M --
Cash From Investing -$280.1M -$574.1M -$379.1M -$991.2M -$170.7M
 
Dividends Paid (Ex Special Dividend) $165M $114M $449.4M -- -$1.1B
Special Dividend Paid
Long-Term Debt Issued $1B $924.9M $481.2M $424.7M $1.2B
Long-Term Debt Repaid -$1.9B -$1.9B -$2.2B -$700.7M -$1.4B
Repurchase of Common Stock -- -- -- $732.5M --
Other Financing Activities -$48.4M -$324.5M -$152.1M -$752.1M -$29.4M
Cash From Financing -$1.4B -$1.3B -$2.4B -$1.7B -$1.6B
 
Beginning Cash (CF) $1.9B $2.7B $3.1B $1.8B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$675.4M $896M $637.5M -$1.3B $325.7M
Ending Cash (CF) $1.2B $3.6B $3.8B $544.9M $2.1B
 
Levered Free Cash Flow $768.3M $2.7B $3.1B $1.1B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$502.7M -$1.2B -$792.8M -$575.7M --
Depreciation & Amoritzation -$155.4M -$165.5M -$151.3M -$151.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $85M -$145.8M $106.8M -$44.7M --
Change in Inventories -$13.1M -$43.5M $6.9M $25.3M --
Cash From Operations $882.4M $601M $545.3M $636.7M --
 
Capital Expenditures $30.4M $65.6M $118.1M $66.3M --
Cash Acquisitions -- -$11.8M -$1.1M -- --
Cash From Investing -$356.7M -$22M $30.2M -$63.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $202M $120.1M $51M $129.3M --
Long-Term Debt Repaid -$63.1M -$409.2M -$157.7M -$480.7M --
Repurchase of Common Stock -- -- -$717.9M -$17.4M --
Other Financing Activities -$260.1K -$137.1M $172.1K -$1.3M --
Cash From Financing -$27.1M -$690.8M -$169M -$857.5M --
 
Beginning Cash (CF) $2.5B $2.6B $2.8B $2.1B --
Foreign Exchange Rate Adjustment -- $1.1M -$8M $3.3M --
Additions / Reductions $498.6M -$110.7M $398.5M -$281.3M --
Ending Cash (CF) $3B $2.5B $3.2B $1.9B --
 
Levered Free Cash Flow $852M $535.4M $427.1M $570.4M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $982.8M $3.1B $3B $1.4B $1.8B
 
Capital Expenditures $202.6M $178.4M $291.5M $304.9M $199.7M
Cash Acquisitions -- $328.4M $143.4M $1.1M --
Cash From Investing -$233.4M -$394M -$600.8M -$980.8M -$170M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $792.9M $860.3M $427M $1.3B $767.7M
Long-Term Debt Repaid -$1.5B -$2.4B -$1.8B -$672.2M -$1.5B
Repurchase of Common Stock -- -- -- $716.6M -$40.7K
Other Financing Activities -$51.2M -$334.6M -$139.8M -$752.1M -$26.7M
Cash From Financing -$1.2B -$1.9B -$1.9B -$1.1B -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$450.3M $838.2M $564.4M -$715.1M $639.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $780.2M $3B $2.7B $1.1B $1.5B
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 $1.6B $2.4B $1.2B $1.5B $288.7M
 
Capital Expenditures $106.4M $178.2M $231.4M $179.6M $99.2M
Cash Acquisitions -- $2.8K -$2.1K -- --
Cash From Investing -$425.1M -$113.1M -$490.5M -$26.2M -$143.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $811.6M $441.2M $405.9M $1.1B $461.5M
Long-Term Debt Repaid -$1B -$1.9B -$461M -$1.1B -$228.3M
Repurchase of Common Stock -- -- -$1.4M -$40.7K --
Other Financing Activities $916.6K -$149M -$713.4M -$19.2M $2.4M
Cash From Financing -$479.2M -$2.2B -$993.8M -$1.2B $218.3M
 
Beginning Cash (CF) $6.4B $8.3B $9.1B $6.8B $2.5B
Foreign Exchange Rate Adjustment -- $1.1M $26.8M $68.5K -$27.5K
Additions / Reductions $687.4M $112.4M -$209.5M $276M $363.2M
Ending Cash (CF) $7.1B $8.5B $9B $7.1B $2.9B
 
Levered Free Cash Flow $1.5B $2.2B $1B $1.4B $189.4M

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