Financhill
Buy
65

ISLCF Quote, Financials, Valuation and Earnings

Last price:
$3.69
Seasonality move :
--
Day range:
$3.69 - $3.69
52-week range:
$3.69 - $3.69
Dividend yield:
0.57%
P/E ratio:
15.72x
P/S ratio:
8.34x
P/B ratio:
1.85x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1.2B
Revenue:
$148.8M
EPS (TTM):
$0.23
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $67.2M $56.2M $108.7M $453.2M $148.8M
Revenue Growth (YoY) 9.37% -16.37% 93.31% 317.04% -67.18%
 
Cost of Revenues $27.6M $29.3M $61.8M $296.1M $105.1M
Gross Profit $39.7M $26.9M $46.9M $157.2M $43.6M
Gross Profit Margin 59% 47.82% 43.15% 34.68% 29.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.3M $8.1M $12.5M $17.5M $14.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.4M $650.9K $17.2M $26.2M $21.9M
Operating Income $23.2M $26.2M $29.7M $131M $21.7M
 
Net Interest Expenses $6.3M $6.2M $18.1M $26.4M $13.4M
EBT. Incl. Unusual Items $57.7M $34.1M $232.1M $125.7M -$6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M $6.3M $42.3M $21.3M $657.6K
Net Income to Company $45.1M $27.8M $189.8M $104.4M -$7.1M
 
Minority Interest in Earnings -$12.9M -$5.5M -$13M -$24.2M -$8M
Net Income to Common Excl Extra Items $32.3M $22.3M $176.8M $80.2M -$15.1M
 
Basic EPS (Cont. Ops) $0.13 $0.08 $0.63 $0.27 -$0.05
Diluted EPS (Cont. Ops) $0.13 $0.08 $0.63 $0.27 -$0.05
Weighted Average Basic Share $241.9M $274.7M $280.8M $295.3M $305.3M
Weighted Average Diluted Share $243.4M $276.3M $281M $295.3M $305.3M
 
EBITDA $65.9M $41.3M $250.6M $160.2M $27.3M
EBIT $65.5M $40.6M $243.8M $149M $15M
 
Revenue (Reported) $67.2M $56.2M $108.7M $453.2M $148.8M
Operating Income (Reported) $23.2M $26.2M $29.7M $131M $21.7M
Operating Income (Adjusted) $65.5M $40.6M $243.8M $149M $15M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.5M $26.5M $113.9M $36M $38.6M
Revenue Growth (YoY) -33.57% 131.04% 328.87% -68.39% 7.34%
 
Cost of Revenues $5.2M $15.3M $70.6M $27.4M $29.1M
Gross Profit $6.3M $11.2M $43.3M $8.6M $9.6M
Gross Profit Margin 55.02% 42.35% 38% 23.81% 24.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $5.6M $4.5M $5.8M $6.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1M $5.6M $5.1M $5.7M $6.3M
Operating Income $3.2M $5.6M $38.2M $2.9M $3.3M
 
Net Interest Expenses $2.3M $5.3M $7.8M $2.5M $6.2M
EBT. Incl. Unusual Items $1.9M $79.8M $13.4M $2.6M $47.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $638K $16.7M $3.6M $384.4K $797.4K
Net Income to Company $1.5M $63.5M $8.4M $3.1M $46.6M
 
Minority Interest in Earnings -$342K -$6.2M -$590K -$1.1M -$367.9K
Net Income to Common Excl Extra Items $938.6K $56.9M $9.2M $1.1M $46.1M
 
Basic EPS (Cont. Ops) $0.00 $0.20 $0.03 $0.00 $0.14
Diluted EPS (Cont. Ops) $0.00 $0.20 $0.03 $0.00 $0.14
Weighted Average Basic Share $266.5M $282.4M $294.2M $302.6M $322.6M
Weighted Average Diluted Share $268M $282.4M $294.2M $302.6M $322.6M
 
EBITDA $4.9M $86.8M $26M $13.9M $59.5M
EBIT $4.8M $85.5M $22.8M $10.7M $55.1M
 
Revenue (Reported) $11.5M $26.5M $113.9M $36M $38.6M
Operating Income (Reported) $3.2M $5.6M $38.2M $2.9M $3.3M
Operating Income (Adjusted) $4.8M $85.5M $22.8M $10.7M $55.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $57.1M $97.5M $339.3M $251.2M $141.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.4M $50.5M $220.7M $178.2M $94.5M
Gross Profit $29.7M $47M $118.6M $73M $47.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.8M $13.4M $15.6M $16.4M $17.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15M $5.7M $21M $24.2M $24.9M
Operating Income $14.7M $41.3M $97.7M $48.8M $22.2M
 
Net Interest Expenses $7M $14.3M $24.8M $17.2M $18.6M
EBT. Incl. Unusual Items $36M $155.4M $230.1M -$38.6M $90.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.5M $32.7M $40.1M -$8.3M $6M
Net Income to Company $54.1M $122.4M $183.6M -$26.6M $84.8M
 
Minority Interest in Earnings -$8.2M -$13M -$15.8M -$13.7M -$10.4M
Net Income to Common Excl Extra Items $21.3M $109.7M $174.3M -$44.1M $74.1M
 
Basic EPS (Cont. Ops) $0.09 $0.39 $0.60 -$0.15 $0.23
Diluted EPS (Cont. Ops) $0.09 $0.39 $0.60 -$0.15 $0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $45M $173.5M $263.5M -$5.3M $126.4M
EBIT $44.5M $169.2M $251.2M -$16.8M $112.4M
 
Revenue (Reported) $57.1M $97.5M $339.3M $251.2M $141.6M
Operating Income (Reported) $14.7M $41.3M $97.7M $48.8M $22.2M
Operating Income (Adjusted) $44.5M $169.2M $251.2M -$16.8M $112.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $40.3M $81.6M $312.3M $115.2M $107.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.7M $41.9M $200.6M $86.1M $75.1M
Gross Profit $19.6M $39.7M $111.7M $29.2M $32.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $14.8M $18.1M $16.8M $19.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.3M $14.8M $18.6M $16.8M $19.8M
Operating Income $10.3M $25M $93M $12.4M $13M
 
Net Interest Expenses $5.8M $14M $20.7M $11.5M $16.6M
EBT. Incl. Unusual Items $9M $129.7M $125.9M -$42.3M $57.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $246.3K $26.5M $24M -$6.4M -$584.1K
Net Income to Company $9M $103.6M $97.4M -$33.6M $58.4M
 
Minority Interest in Earnings -$3.5M -$10.9M -$13.7M -$3.3M -$5.9M
Net Income to Common Excl Extra Items $5.3M $92.3M $88.2M -$39.2M $52.6M
 
Basic EPS (Cont. Ops) $0.02 $0.33 $0.30 -$0.13 $0.16
Diluted EPS (Cont. Ops) $0.02 $0.33 $0.30 -$0.13 $0.16
Weighted Average Basic Share $799.4M $834.3M $878.7M $907.8M $967.7M
Weighted Average Diluted Share $804.2M $834.3M $878.7M $907.8M $967.7M
 
EBITDA $17.7M $149.3M $160.5M -$9.2M $92.7M
EBIT $17.2M $145.3M $151M -$19M $81.4M
 
Revenue (Reported) $40.3M $81.6M $312.3M $115.2M $107.9M
Operating Income (Reported) $10.3M $25M $93M $12.4M $13M
Operating Income (Adjusted) $17.2M $145.3M $151M -$19M $81.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $35.4M $50.1M $43.5M $58M $55.7M
Short Term Investments $305K $308.4K $206.6M $209.9M $26.4M
Accounts Receivable, Net $23.4M $23M $24.3M $16M $17.3M
Inventory $307M $334.6M $392.4M $311M $726.1M
Prepaid Expenses $9.7M $10.5M $12.8M $4.9M $1.7M
Other Current Assets -- -- $2.6M -- --
Total Current Assets $402.1M $453.1M $713.2M $655.9M $864.5M
 
Property Plant And Equipment $25.1M $74.8M $191.5M $632.1M $253.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $315.4K $191.1M $764.9M $203M $214.5M
Total Assets $870.5M $1.3B $2.6B $2.5B $2.4B
 
Accounts Payable $1.7M $5.3M $10.8M $14.4M $7.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $866.4K $3.8M $4M $4.3M
Other Current Liabilities -- -- -- $2M $1.8M
Total Current Liabilities $317.1M $340.3M $471M $545.3M $857.5M
 
Long-Term Debt $252.9M $521.3M $1.2B $946.5M $537.5M
Capital Leases -- -- -- -- --
Total Liabilities $583.7M $914M $1.8B $1.6B $1.5B
 
Common Stock $5.9M $849K $941.3K $858.1K $896.6K
Other Common Equity Adj -- -- -- -- --
Common Equity $195.8M $299.2M $564.8M $605.6M $619.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $91M $124.2M $227.2M $234.3M $229.7M
Total Equity $286.9M $423.4M $792M $839.9M $849.3M
 
Total Liabilities and Equity $870.5M $1.3B $2.6B $2.5B $2.4B
Cash and Short Terms $35.7M $50.4M $250.2M $267.9M $82.1M
Total Debt $454.5M $727.7M $1.6B $1.4B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $31.9M $118.2M $109.4M $37.9M $56.2M
Short Term Investments $289.1K $151.1M $202.4M $23.1M $29M
Accounts Receivable, Net $19.8M $18.6M $21.6M $18.8M $8.7M
Inventory $300.8M $329.4M $268.2M $293.7M $777.1M
Prepaid Expenses $10M $3.4M $1M $924.4K --
Other Current Assets -- -- -- -- --
Total Current Assets $388.9M $662.7M $669.1M $409.9M $962.1M
 
Property Plant And Equipment $60.6M $166.6M $241.3M $238.6M $284.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $317.2K $367.6M $680.2M $586.7M $305.5M
Total Assets $940.1M $2B $2.5B $2.2B $2.7B
 
Accounts Payable $2M $10.8M $15.6M $13.4M $11.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $843.4K $3M $3.8M $4.1M $5.3M
Other Current Liabilities -- -- -- $1.6M $1.2M
Total Current Liabilities $313.8M $402M $626.3M $773.5M $902.5M
 
Long-Term Debt $244.1M $858.7M $967.1M $547.8M $739M
Capital Leases -- -- -- -- --
Total Liabilities $601.8M $1.4B $1.7B $1.5B $1.8B
 
Common Stock $773.5K $877.8K $849.3K $795.6K $872.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $90.3M $200.8M $218.9M $212.9M $252.6M
Total Equity $338.3M $617.1M $822.4M $732.3M $895.5M
 
Total Liabilities and Equity $940.1M $2B $2.5B $2.2B $2.7B
Cash and Short Terms $32.2M $269.4M $311.8M $61M $85.2M
Total Debt $446.5M $1.1B $1.4B $1.3B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $45.1M $27.8M $189.8M $104.4M -$7.1M
Depreciation & Amoritzation $343.2K $727.2K $6.8M $11.2M $12.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.4M $4M -$2.8M $13.9M -$786.2K
Change in Inventories $23.5M $20.1M $22.1M $209.1M $16.5M
Cash From Operations -$51.6M -$72.5M -$564.6M $130M -$46M
 
Capital Expenditures $1.2M $12.5M $31.5M $65.2M $19.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.6M -$139.3M -$323.1M -$203.4M $75.7M
 
Dividends Paid (Ex Special Dividend) -$9.8M -$8.4M -$6.2M -$10.7M -$6.8M
Special Dividend Paid
Long-Term Debt Issued $100.9M $243.5M $857.5M $293.4M $99M
Long-Term Debt Repaid -$32.6M -$75M -$124.7M -$240.2M -$156.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $16.1M -$6.4M $80.4M $13M -$9M
Cash From Financing $93.1M $223M $879.7M $93.6M -$30.8M
 
Beginning Cash (CF) $28.5M $35.6M $49.8M $40.4M $55.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.9M $11.2M -$8M $20.2M -$1.1M
Ending Cash (CF) $34.4M $46.8M $41.9M $61.1M $54.5M
 
Levered Free Cash Flow -$52.8M -$85M -$596.1M $64.9M -$65.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5M $63.5M $8.4M $3.1M $46.6M
Depreciation & Amoritzation $176.6K $1.4M $3.1M $3.1M $4.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $239.4K $9.8M $1.2M -$3.9M $21.7M
Change in Inventories $2.5M $2.8M $43.4M $2.5M $3.6M
Cash From Operations -$8.2M -$89.3M $30.1M -$12.8M -$82.8M
 
Capital Expenditures $1.7M $8.6M $45M $2.7M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30M -$36.7M -$31.6M -$2.7M -$98.3M
 
Dividends Paid (Ex Special Dividend) -$234.7K -$6.2M $165.4K $169.5K -$43.3K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.5M $170.3M $86.8M $63M $204.5M
Long-Term Debt Repaid -$2.7M -$63M -$40.6M -$30.4M -$14.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$919.1K $24.3M $16.4M -$5.2M $2.1M
Cash From Financing $14.7M $125.3M $76.7M $30.1M $159.1M
 
Beginning Cash (CF) $54.7M $117.9M $40.4M $25.4M $78M
Foreign Exchange Rate Adjustment -$32.2K -$8.6K $54.4K $6.9K -$278K
Additions / Reductions -$23.5M -$674.5K $75.2M $14.6M -$22M
Ending Cash (CF) $32.2M $117.7M $115M $38.5M $56.1M
 
Levered Free Cash Flow -$9.9M -$98M -$14.9M -$15.5M -$88.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $54.1M $122.4M $183.6M -$26.6M $84.8M
Depreciation & Amoritzation $561.2K $4.3M $12.1M $11.3M $14.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.4M -$5.2M -$2.4M $13.2M $12.3M
Change in Inventories $66.8M $22.8M $144M $83.8M $13.1M
Cash From Operations -$11.2M -$247M -$249.4M -$55.9M -$115.4M
 
Capital Expenditures $6.4M $30.7M $64.3M $23.4M $14.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$64.8M -$290.8M -$276.8M $46.7M -$159.8M
 
Dividends Paid (Ex Special Dividend) -$8.4M -$6.1M -$10.6M -$6.8M -$6.9M
Special Dividend Paid
Long-Term Debt Issued $50.1M $668.4M $617.8M $171M $322.1M
Long-Term Debt Repaid -$31.4M -$154.4M -$189.5M -$216.4M -$83.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.4M $60.1M $25.7M -$6.3M $18.8M
Cash From Financing $78.7M $620.6M $525.4M -$61.7M $292.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $82.8M -$795.2K -$71M $17.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17.6M -$277.7M -$313.7M -$79.3M -$130.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $9M $103.6M $97.4M -$33.6M $58.4M
Depreciation & Amoritzation $477.5K $4.1M $9.3M $9.4M $11.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.8M -$2.4M -$2M -$2.7M $10.4M
Change in Inventories $14.4M $17.1M $139M $13.8M $10.4M
Cash From Operations $6.2M -$168.3M $146.9M -$39M -$108.4M
 
Capital Expenditures $5.8M $24M $56.7M $14.9M $10.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.3M -$196.8M -$150.5M $99.6M -$135.9M
 
Dividends Paid (Ex Special Dividend) -$8.5M -$6.2M -$10.6M -$6.7M -$6.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M $449.9M $210.2M $87.8M $310.9M
Long-Term Debt Repaid -$26M -$105.3M -$170.1M -$146.3M -$73.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M $65.4M $10.7M -$8.6M $19.1M
Cash From Financing $35.5M $433M $78.7M -$76.6M $246.7M
 
Beginning Cash (CF) $157.4M $263M $126.8M $158.7M $167.6M
Foreign Exchange Rate Adjustment -$33.4K -$2.5K -$12.4K -$88.3K -$312.6K
Additions / Reductions -$3.7M $67.9M $75.1M -$16.1M $2.3M
Ending Cash (CF) $154.5M $331.5M $199.4M $139.2M $168.9M
 
Levered Free Cash Flow $445.9K -$192.2M $90.2M -$53.9M -$118.7M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock