Financhill
Sell
11

ISLCF Quote, Financials, Valuation and Earnings

Last price:
$3.69
Seasonality move :
0%
Day range:
$3.69 - $3.69
52-week range:
$3.69 - $3.69
Dividend yield:
0.56%
P/E ratio:
82.00x
P/S ratio:
5.40x
P/B ratio:
1.54x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1.2B
Revenue:
$137M
EPS (TTM):
$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $56.2M $113M $453.6M $148.8M $137M
Revenue Growth (YoY) -16.37% 65.98% 301.31% -67.18% -69.8%
 
Cost of Revenues $29.3M $62.1M $295.5M $105.1M $97.4M
Gross Profit $26.9M $50.9M $158M $43.6M $39.6M
Gross Profit Margin 47.82% 45.01% 34.84% 29.32% 28.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.1M -- -- $14.2M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $650.9K $20.8M $27M $21.9M $25.6M
Operating Income $26.2M $30M $131M $21.7M $14M
 
Net Interest Expenses $6.2M $20M $33.7M $13.4M $33.6M
EBT. Incl. Unusual Items $34.1M $177.7M $114.3M -$6.5M $9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $42.3M $21.2M $657.6K -$3.7M
Net Income to Company $27.8M $189.7M $104.1M -$7.1M $62.6M
 
Minority Interest in Earnings -$5.5M $13M $24.1M -$8M $6.8M
Net Income to Common Excl Extra Items $22.3M $189.7M $104.1M -$15.1M $62.6M
 
Basic EPS (Cont. Ops) $0.08 $0.63 $0.27 -$0.05 $0.17
Diluted EPS (Cont. Ops) $0.08 $0.63 $0.27 -$0.05 $0.17
Weighted Average Basic Share $274.7M $280.8M $295.3M $305.3M $322.6M
Weighted Average Diluted Share $276.3M $281M $295.3M $305.3M $322.6M
 
EBITDA $41.3M $38.8M $142.6M $27.3M $27.2M
EBIT $40.6M $30M $131M $15M $14M
 
Revenue (Reported) $56.2M $113M $453.6M $148.8M $137M
Operating Income (Reported) $26.2M $30M $131M $21.7M $14M
Operating Income (Adjusted) $40.6M $30M $131M $15M $14M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.5M $113.6M $35.9M $38.6M $98M
Revenue Growth (YoY) 131.02% 327.95% -68.34% -1.6% 154.12%
 
Cost of Revenues $15.3M $70.4M $27.4M $29M $73.4M
Gross Profit $11.2M $43.1M $8.6M $9.6M $24.6M
Gross Profit Margin 42.35% 38% 23.81% 24.78% 25.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.7M $5.1M $5.7M $6.3M $10M
Operating Income $5.5M $38.1M $2.9M $3.3M $14.6M
 
Net Interest Expenses $5.7M $9.4M $8.1M $7.8M $18.3M
EBT. Incl. Unusual Items $70.9M $16.8M $1.3M $739.3K $2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.7M $3.6M $383.9K $795.6K -$2.9M
Net Income to Company $63.1M $9.8M $2.2M $46.4M $19.7M
 
Minority Interest in Earnings $6.2M $588.4K $1.1M $367.1K $138.3K
Net Income to Common Excl Extra Items $63.1M $9.8M $2.2M $46.4M $20.3M
 
Basic EPS (Cont. Ops) $0.20 $0.03 $0.00 $0.14 $0.06
Diluted EPS (Cont. Ops) $0.20 $0.03 $0.00 $0.14 $0.06
Weighted Average Basic Share $282.4M $294.2M $302.6M $322.6M $330.1M
Weighted Average Diluted Share $282.4M $294.2M $302.6M $322.6M $330.1M
 
EBITDA $6.9M $41.2M $6.1M $7.7M $22.3M
EBIT $5.5M $38.1M $2.9M $3.3M $14.6M
 
Revenue (Reported) $26.5M $113.6M $35.9M $38.6M $98M
Operating Income (Reported) $5.5M $38.1M $2.9M $3.3M $14.6M
Operating Income (Adjusted) $5.5M $38.1M $2.9M $3.3M $14.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $109.8M $342.9M $252M $142.7M $224M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.5M $219.8M $177M $101.2M $168.6M
Gross Profit $59.3M $123.1M $74.9M $41.5M $55.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.3M $25.6M $26.2M $25.7M $33.4M
Operating Income $41M $97.5M $48.7M $15.8M $21.9M
 
Net Interest Expenses $17.1M $30.7M $32.9M $31.5M $54.2M
EBT. Incl. Unusual Items $137.5M $179.3M -$48.4M -$127.8K $93.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.7M $40M -$8.2M -$203.1K -$8.5M
Net Income to Company $122.6M $189.9M -$30.2M -- $15.5M
 
Minority Interest in Earnings $13M $15.8M $13.7M $7M $1.1M
Net Income to Common Excl Extra Items $122.6M $189.9M -$30.2M $60.6M $15.9M
 
Basic EPS (Cont. Ops) $0.39 $0.60 -$0.15 $0.17 $0.05
Diluted EPS (Cont. Ops) $0.33 $0.60 -$0.15 $0.17 $0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $45.3M $109.8M $60.1M $30.5M $47.1M
EBIT $41M $97.5M $48.7M $15.8M $21.9M
 
Revenue (Reported) $109.8M $342.9M $252M $142.7M $224M
Operating Income (Reported) $41M $97.5M $48.7M $15.8M $21.9M
Operating Income (Adjusted) $41M $97.5M $48.7M $15.8M $21.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $81.6M $311.4M $114.5M $106.8M $193.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.8M $200.1M $85.3M $73.9M $145.6M
Gross Profit $39.7M $111.4M $29.2M $32.9M $48.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.9M $18.6M $16.8M $20M $26.8M
Operating Income $24.8M $92.8M $12.4M $13M $21.3M
 
Net Interest Expenses $14.4M $25.1M $23.3M $23.4M $41.6M
EBT. Incl. Unusual Items $120.9M $118.7M -$48M -$1.5M -$10.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.5M $23.9M -$6.4M -$587K -$5.4M
Net Income to Company $103.2M $101.7M -$35.8M $58.4M $11.1M
 
Minority Interest in Earnings $1.6M $13.7M $3.3M $5.9M $143.2K
Net Income to Common Excl Extra Items $98.5M $101.7M -$35.8M $58.4M $11.7M
 
Basic EPS (Cont. Ops) $0.33 $0.30 -$0.13 $0.16 $0.04
Diluted EPS (Cont. Ops) $0.33 $0.30 -$0.13 $0.16 $0.04
Weighted Average Basic Share $834.3M $878.7M $907.8M $967.7M $988.4M
Weighted Average Diluted Share $834.3M $878.7M $907.8M $967.7M $988.4M
 
EBITDA $69.4M $102.2M $22.1M $24.3M $40M
EBIT $65.3M $92.8M $12.4M $13M $21.3M
 
Revenue (Reported) $81.6M $311.4M $114.5M $106.8M $193.7M
Operating Income (Reported) $24.8M $92.8M $12.4M $13M $21.3M
Operating Income (Adjusted) $65.3M $92.8M $12.4M $13M $21.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $50.1M $250.2M $283.5M $55.7M $303.4M
Short Term Investments $308.4K $206.6M $209.9M $26.4M $35.4M
Accounts Receivable, Net $23M $24.3M $16M $17.3M $5.3M
Inventory $334.6M $394.9M $313.5M $726.1M $821.6M
Prepaid Expenses $10.5M $12.8M $4.9M $10.8M $26.6M
Other Current Assets -- $2.6M -- -- --
Total Current Assets $453.1M $711.3M $655.5M $864.5M $1.2B
 
Property Plant And Equipment $74.8M $153M $84.4M $253.7M $653.4M
Long-Term Investments -- $306.7M $293.3M -- $359.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $191.1M $764.9M $203M $214.5M $321.1M
Total Assets $1.3B $2.6B $2.5B $2.4B $3B
 
Accounts Payable $5.3M $10.8M $14.4M $7.9M $9.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $866.4K $3.8M $4M $4.3M $5.8M
Other Current Liabilities -- -- $2M $1.8M $1.2M
Total Current Liabilities $340.3M $469.8M $545M $857.5M $1B
 
Long-Term Debt $521.3M $1.3B $1B $537.5M $963.3M
Capital Leases -- -- -- -- --
Total Liabilities $914M $1.8B $1.6B $1.5B $2.1B
 
Common Stock $849K $938.8K $857.6K $896.6K $885.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $299.2M $563.3M $605.3M $619.6M $682.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $124.2M $226.6M $234.1M $229.7M $268M
Total Equity $423.4M $789.9M $839.4M $849.3M $950.3M
 
Total Liabilities and Equity $1.3B $2.6B $2.5B $2.4B $3B
Cash and Short Terms $50.4M $250.2M $283.5M $82.1M $303.4M
Total Debt $727.7M $1.4B $1.1B $1.4B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $271M $329.7M $60.9M $84.7M $123.6M
Short Term Investments $151.1M $202.4M $23.1M $29M --
Accounts Receivable, Net $18.6M $21.6M $18.8M $8.7M --
Inventory $331.8M $269.7M $294.3M $772.4M $1.1B
Prepaid Expenses $3.4M $1M $924.4K -- --
Other Current Assets -- -- -- -- --
Total Current Assets $660.8M $670.2M $409.5M $956.2M $1.3B
 
Property Plant And Equipment $166.2M $241.7M $238.4M $282.6M $1B
Long-Term Investments $169.3M $332M $279.3M $355.9M $431.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $367.6M $680.2M $586.7M $305.5M --
Total Assets $2B $2.6B $2.2B $2.7B $3.8B
 
Accounts Payable $10.8M $15.6M $13.4M $11.3M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3M $3.8M $4.1M $5.3M --
Other Current Liabilities -- -- $1.6M $1.2M --
Total Current Liabilities $400.9M $627.4M $772.8M $897M $1.4B
 
Long-Term Debt $906.2M $1B $627.1M $850M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.7B $1.5B $1.8B $2.7B
 
Common Stock $875.3K $850.7K $794.9K $867.3K $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200.3M $219.3M $212.7M $251.1M $291.3M
Total Equity $615.4M $823.8M $731.6M $890M $1.1B
 
Total Liabilities and Equity $2B $2.6B $2.2B $2.7B $3.8B
Cash and Short Terms $271M $329.7M $60.9M $84.7M $123.6M
Total Debt $1.2B $1.1B $654.4M $927.6M $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $27.8M $189.7M $104.1M -$7.1M $62.6M
Depreciation & Amoritzation $727.2K $6.8M $11.2M $12.3M $18M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4M -$2.8M $15.5M -$786.2K -$12.1M
Change in Inventories $20.1M -$579.9M $26.4M $16.5M -$61.8M
Cash From Operations -$72.5M -$564.4M $129.6M -$46M -$23.9M
 
Capital Expenditures $12.5M $35M $68.5M $19.4M $16.4M
Cash Acquisitions -- $8.5M $1.3M -- $4.3M
Cash From Investing -$139.3M -$246.8M -$173.5M $75.7M -$261M
 
Dividends Paid (Ex Special Dividend) -$8.4M $6.2M $10.7M -$6.8M $6.8M
Special Dividend Paid
Long-Term Debt Issued $243.5M $857.5M $293.4M $99M $446.9M
Long-Term Debt Repaid -$75M -$124.7M -$240.2M -$156.3M -$90.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.4M $80.4M $13M -$9M $19.1M
Cash From Financing $223M $790.3M $64M -$30.8M $341.7M
 
Beginning Cash (CF) $35.6M $44.1M $73.7M $55.6M $268M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.2M -$20.9M $20.6M -$1.1M $56.7M
Ending Cash (CF) $46.8M $23.2M $94.8M $54.5M $324.5M
 
Levered Free Cash Flow -$85M -$599.4M $61.1M -$65.4M -$40.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $63.1M $9.8M $2.2M $46.4M $19.7M
Depreciation & Amoritzation $1.4M $3.1M $3.3M $4.4M $8.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.9M $1.1M -$7.7M $6M -$2.3M
Change in Inventories -$102.4M -$9.2M -$11.5M -$101.3M -$118M
Cash From Operations -$88.5M $31.8M -$13.4M -$82.5M -$80.2M
 
Capital Expenditures $9.2M $46.3M $3M $5.4M $6.8M
Cash Acquisitions $104.5K -$18.8M -$51.6K $1.3M $2.1M
Cash From Investing -$10M -$9M $87.9K -$95.9M -$19.7M
 
Dividends Paid (Ex Special Dividend) $6.2M -- -- -- $7.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $170.3M $86.8M $63M $204.5M --
Long-Term Debt Repaid -$63M -$40.6M -$30.4M -$14.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $24.3M $16.4M -$5.2M $2.1M --
Cash From Financing $96M $51.4M $27.2M $156.2M $105.5M
 
Beginning Cash (CF) $120.3M $127M $37.8M $55.9M $92.7M
Foreign Exchange Rate Adjustment -$8.7K $53.2K $4.5K -$277.1K -$1.1M
Additions / Reductions -$2.5M $74.3M $13.8M -$22.4M $4.5M
Ending Cash (CF) $117.7M $201.3M $51.6M $33.2M $96.1M
 
Levered Free Cash Flow -$97.7M -$14.5M -$16.5M -$87.8M -$86.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $122.6M $189.9M -$30.2M -- $15.5M
Depreciation & Amoritzation $4.3M $12.3M $11.4M -- $26M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.2M -$2.1M $14.6M -- -$21.2M
Change in Inventories -$166.4M -$339.1M -$87.3M -- -$123.3M
Cash From Operations -$136.4M -$257.3M -$58M -- -$96.4M
 
Capital Expenditures $33M $67.9M $24.7M $13.3M $22.7M
Cash Acquisitions $19.4M $2.8M $407.4K -- $19.9M
Cash From Investing -$222.8M -$246M $65.1M -- -$94M
 
Dividends Paid (Ex Special Dividend) $6.2M $10.7M $6.8M -- $7.5M
Special Dividend Paid
Long-Term Debt Issued $668.4M $617.8M $171M $322.1M --
Long-Term Debt Repaid -$154.4M -$189.5M -$216.4M -$83.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $60.1M $25.7M -$6.3M -- --
Cash From Financing $554.5M $500.1M -$76.9M -- $199.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $195.3M -$3.1M -$69.5M -- $9.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$169.4M -$325.2M -$82.7M -- -$119.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $103.2M $101.7M -$35.8M $58.4M $11.1M
Depreciation & Amoritzation $4M $9.4M $9.7M $11.3M $19.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.3M -$1.7M -$2.3M -$3.3M -$12.4M
Change in Inventories -$88M $70M -$45.4M -$141.1M -$202.5M
Cash From Operations -$167.5M $148.3M -$40M -$108.1M -$180.7M
 
Capital Expenditures $24.5M $58.9M $15.8M $10.3M $16.7M
Cash Acquisitions $104.5K $2.6M $407.6K $4.3M $19.9M
Cash From Investing -$170.2M -$136.7M $106.1M -$115.3M $51.8M
 
Dividends Paid (Ex Special Dividend) $6.2M $10.7M $6.8M $6.7M $7.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $449.9M $210.2M $87.8M $310.9M $99.8M
Long-Term Debt Repaid -$105.3M -$170.1M -$146.3M -$73.9M -$137.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $65.4M $10.7M -$8.6M $19.1M -$747.8K
Cash From Financing $403.7M $63.4M -$82.3M $225.3M $83.4M
 
Beginning Cash (CF) $265.4M $212.3M $143.3M $167.8M $299.8M
Foreign Exchange Rate Adjustment -$2.6K -$11.1K -$93.6K -$311.9K $616.3K
Additions / Reductions $66.1M $75M -$16.4M $1.6M -$44.8M
Ending Cash (CF) $331.6M $287.3M $126.9M $169.1M $255.6M
 
Levered Free Cash Flow -$192M $89.4M -$55.8M -$118.4M -$197.3M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock