Financhill
Buy
73

IVSBF Quote, Financials, Valuation and Earnings

Last price:
$40.70
Seasonality move :
3.22%
Day range:
$40.70 - $40.70
52-week range:
$25.31 - $41.25
Dividend yield:
1.34%
P/E ratio:
7.52x
P/S ratio:
8.70x
P/B ratio:
1.21x
Volume:
633
Avg. volume:
8.9K
1-year change:
35.62%
Market cap:
$124.7B
Revenue:
$8.3B
EPS (TTM):
$5.41
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.3B $7B $6.6B $7.5B $8.3B
Revenue Growth (YoY) 38.33% -4.84% -5.71% 13.8% 10.2%
 
Cost of Revenues $2.8B $3.3B $3.6B $3.6B $3.5B
Gross Profit $4.5B $3.7B $3B $3.9B $4.7B
Gross Profit Margin 61.39% 52.61% 45.86% 51.78% 57.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4B $797.8M -$62.2M $66.2M --
Operating Expenses -$22.2B $10.3B -$9.3B -$7.4B -$11.7B
Operating Income $26.7B -$6.6B $12.3B $11.3B $16.4B
 
Net Interest Expenses $244.6M $246M $327.1M $438.5M $557.4M
EBT. Incl. Unusual Items $26.3B -$7.2B $12B $10.8B $16.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.6M $106.6M $81.8M $115.1M $112.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$11.6M -$8M -$21.4M -$16M -$15.7M
Net Income to Common Excl Extra Items $26.6B -$7.4B $11.9B $10.7B $16B
 
Basic EPS (Cont. Ops) $8.67 -$2.41 $3.91 $3.50 $5.24
Diluted EPS (Cont. Ops) $8.67 -$2.41 $3.91 $3.50 $5.24
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B --
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.1B --
 
EBITDA $27.1B -$6.2B $12.9B $11.8B --
EBIT $26.7B -$6.6B $12.3B $11.3B $16.4B
 
Revenue (Reported) $7.3B $7B $6.6B $7.5B $8.3B
Operating Income (Reported) $26.7B -$6.6B $12.3B $11.3B $16.4B
Operating Income (Adjusted) $26.7B -$6.6B $12.3B $11.3B $16.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.4B $6.2B $1.7B $1.8B $2B
Revenue Growth (YoY) 480.92% -40.12% -73.42% 7.23% 14.71%
 
Cost of Revenues $694.5M $751.9M $804.6M $788.8M $935.5M
Gross Profit $9.7B $5.5B $852.6M $988M $1.1B
Gross Profit Margin 93.33% 87.94% 51.45% 55.6% 54.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $423.7M $440.2M -$4.7B $3.7B -$5B
Operating Income $9.3B $5B $5.5B -$2.7B $6.1B
 
Net Interest Expenses $128.7M $72.1M $92.9M $127.5M $177.4M
EBT. Incl. Unusual Items $9.2B $5B $5.6B -$2.9B $5.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14M $51.3M -$20.6M $31.9M $36.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$789.9K $3.5M -$10.6M -$1.6M -$10.4M
Net Income to Common Excl Extra Items $9.2B $4.8B $5.6B -$2.9B $5.9B
 
Basic EPS (Cont. Ops) $2.99 $1.57 $1.83 -$0.96 $1.92
Diluted EPS (Cont. Ops) $2.99 $1.57 $1.83 -$0.96 $1.92
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B --
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.1B --
 
EBITDA -- -- -- -- --
EBIT $9.3B $5B $5.5B -$2.7B $6.1B
 
Revenue (Reported) $10.4B $6.2B $1.7B $1.8B $2B
Operating Income (Reported) $9.3B $5B $5.5B -$2.7B $6.1B
Operating Income (Adjusted) $9.3B $5B $5.5B -$2.7B $6.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $30.9B -$3B $9.5B $7.5B $14.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.9B $3B $3.2B $3.5B
Gross Profit $28.3B -$5.9B $6.5B $4.3B $10.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $1.8B -$5.9B -$7.1B -$6.3B
Operating Income $26.6B -$7.7B $12.4B $11.4B $17.1B
 
Net Interest Expenses $313.3M $258.4M $327M $438.1M $536.4M
EBT. Incl. Unusual Items $26.2B -$8.2B $12.1B $10.9B $16.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.7M $104.6M $81.8M $114.5M $115.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$11.7M -$8.4M -$21.4M -$16M -$16.2M
Net Income to Common Excl Extra Items $26.5B -$8.5B $12B $10.8B $16.6B
 
Basic EPS (Cont. Ops) $9.47 -$2.76 $3.93 $3.54 $5.41
Diluted EPS (Cont. Ops) $9.47 -$2.76 $3.93 $3.53 $5.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $26.6B -$7.7B $12.4B $11.4B $17.1B
 
Revenue (Reported) $30.9B -$3B $9.5B $7.5B $14.3B
Operating Income (Reported) $26.6B -$7.7B $12.4B $11.4B $17.1B
Operating Income (Adjusted) $26.6B -$7.7B $12.4B $11.4B $17.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue -$3B $9.5B $7.5B $14.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3B $3.2B $3.5B --
Gross Profit -$5.9B $6.5B $4.3B $10.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B -$5.9B -$7.1B -$6.3B --
Operating Income -$7.7B $12.4B $11.4B $17.1B --
 
Net Interest Expenses $258.4M $327M $438.1M $536.4M --
EBT. Incl. Unusual Items -$8.2B $12.1B $10.9B $16.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104.6M $81.8M $114.5M $115.2M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$8.3M -$21.4M -$16M -$16.2M --
Net Income to Common Excl Extra Items -$8.5B $12B $10.8B $16.6B --
 
Basic EPS (Cont. Ops) -$2.76 $3.93 $3.54 $5.41 --
Diluted EPS (Cont. Ops) -$2.76 $3.93 $3.53 $5.41 --
Weighted Average Basic Share $12.3B $12.3B $12.3B $9.2B --
Weighted Average Diluted Share $12.3B $12.3B $12.3B $9.2B --
 
EBITDA -- -- -- -- --
EBIT -$7.7B $12.4B $11.4B $17.1B --
 
Revenue (Reported) -$3B $9.5B $7.5B $14.3B --
Operating Income (Reported) -$7.7B $12.4B $11.4B $17.1B --
Operating Income (Adjusted) -$7.7B $12.4B $11.4B $17.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2B $2.5B $3.1B $3B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $747.4M $919.7M $912.6M $951.4M $1.2B
Prepaid Expenses $39.7M $49.5M $79.1M $83.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $3.9B $4.4B $5.5B $5.1B $4.9B
 
Property Plant And Equipment $742.9M $751.4M $795.5M $937.6M $1.9B
Long-Term Investments $72.4B $53.9B $66.3B $69.7B $100.1B
Goodwill $6.1B $6.1B $6.4B $6.5B --
Other Intangibles $3.7B $3.3B $3.3B $3.1B --
Other Long-Term Assets -- -- -- -- --
Total Assets $87.9B $69.5B $83.2B $86.5B $119.6B
 
Accounts Payable $464M $523.6M $512.8M $521.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $1.3B $1.7B $1.7B $1.7B
 
Long-Term Debt $9.3B $8.6B $8.4B $8.5B $12.4B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $11.4B $12B $12.3B $16.2B
 
Common Stock $529.6M $460.2M $475.8M $434M $520.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $75.4B $58.1B $71.1B $74.2B $103.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $98.4M $75.6M $65.8M $35.1M $20.9M
Total Equity $75.5B $58.1B $71.2B $74.2B $103.5B
 
Total Liabilities and Equity $87.9B $69.5B $83.2B $86.5B $119.6B
Cash and Short Terms $2B $2.5B $3.1B $3B $2.4B
Total Debt $9.3B $8.6B $8.4B $8.9B $12.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2B $2.5B $3.1B $3B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $747.4M $919.7M $912.6M $951.4M $1.2B
Prepaid Expenses $39.7M $49.5M $79.1M $83.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $3.9B $4.4B $5.5B $5.1B $4.9B
 
Property Plant And Equipment $1.6B $751.4M $795.5M $937.6M $1.9B
Long-Term Investments $72.2B $53.9B $66.3B $69.7B $100.1B
Goodwill $6.1B $6.1B $6.4B $6.5B --
Other Intangibles $3.7B $3.3B $3.3B $3.1B --
Other Long-Term Assets -- -- -- -- --
Total Assets $87.9B $69.5B $83.2B $86.5B $119.6B
 
Accounts Payable $464M $523.6M $512.8M $521.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $1.3B $1.7B $1.7B $1.7B
 
Long-Term Debt $9.3B $8.6B $8.4B $8.5B $12.4B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $11.4B $12B $12.3B $16.2B
 
Common Stock -- $460.2M $475.8M $434M $520.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $98.4M $75.6M $65.8M $35.1M $20.9M
Total Equity $75.5B $58.1B $71.2B $74.2B $103.5B
 
Total Liabilities and Equity $87.9B $69.5B $83.2B $86.5B $119.6B
Cash and Short Terms $2B $2.5B $3.1B $3B $2.4B
Total Debt $9.3B $8.6B $8.4B $8.9B $12.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.6B $2B $2.2B $2.3B
 
Capital Expenditures $453.4M $431.6M $350.5M $418.1M $323.9M
Cash Acquisitions $1B $229.1M $350.7M $354.6M $2.4B
Cash From Investing -$322.9M -$737M $37.6M -$1.4B -$3.2B
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.3B $1.4B $1.6B
Special Dividend Paid
Long-Term Debt Issued $721.1M $1.3B $1.3B $2B --
Long-Term Debt Repaid -$1B -$1.6B -$1.4B -$1.6B --
Repurchase of Common Stock $17.4M $14.5M $21.3M $33.7M $20.2M
Other Financing Activities -$116.8K -- -- -$366.5M --
Cash From Financing -$1.5B -$1.5B -$1.5B -$1B $739.7M
 
Beginning Cash (CF) $2B $1.3B $1.9B $1.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$156.1M -$510.4M $530.4M -$148.9M -$322.3M
Ending Cash (CF) $1.9B $830.8M $2.4B $1.5B --
 
Levered Free Cash Flow $1.2B $1.2B $1.6B $1.8B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $623.3M $475.6M $606.8M $474.8M $569.2M
 
Capital Expenditures $157.4M $65.2M $110M $158.5M $80.4M
Cash Acquisitions $64.7M $2.1M $227.8M $6.1M $164.5M
Cash From Investing $340.3M $147.5M -$20M -$649M -$428.3M
 
Dividends Paid (Ex Special Dividend) $345.6M $285.6M $315.8M $305.8M $486.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $236.8M $123.3M $509.7M $110.4M --
Long-Term Debt Repaid -$570M -$162.7M -$567.9M -$74.9M --
Repurchase of Common Stock -- -- -- -$1M -$385.5K
Other Financing Activities -$116.8K -$95.4K $92.7K $3.8M --
Cash From Financing -$667.8M -$312.8M -$371.6M $92M -$337M
 
Beginning Cash (CF) -- $1.3B $1.9B $1.6B --
Foreign Exchange Rate Adjustment $12M -$4M -$48.6M $31.1M -$55.2M
Additions / Reductions $307.8M $306.3M $166.6M -$51.1M -$251.5M
Ending Cash (CF) $319.8M $1.6B $2B $1.5B --
 
Levered Free Cash Flow $465.9M $410.4M $496.7M $316.3M $488.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.6B $2B $2.2B $2.4B
 
Capital Expenditures $449.9M $441.3M $349.9M $408.2M $337.9M
Cash Acquisitions $1B $237.9M $351.1M $344.3M $2.5B
Cash From Investing -$298.5M -$728.2M $41.3M -$1.4B -$3.4B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.2B $1.3B $1.3B $1.7B
Special Dividend Paid
Long-Term Debt Issued $721.1M $1.3B $1.3B $2B --
Long-Term Debt Repaid -$1B -$1.6B -$1.4B -$1.6B --
Repurchase of Common Stock $17.7M $14.9M $21.4M $32.2M $21.1M
Other Financing Activities -$116.8K -- -- -$366.5M --
Cash From Financing -$1.5B -$1.5B -$1.5B -$976.7M $771.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$137.8M -$458.7M $538.5M -$112.3M -$335M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $1.2B $1.6B $1.8B $2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $2B $2.2B $2.4B --
 
Capital Expenditures $441.3M $349.9M $408.2M $337.8M --
Cash Acquisitions $237.9M $351.1M $344.3M $2.5B --
Cash From Investing -$728.2M $41.3M -$1.4B -$3.4B --
 
Dividends Paid (Ex Special Dividend) $1.2B $1.3B $1.3B $1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.3B $2B $2.3B --
Long-Term Debt Repaid -$1.6B -$1.4B -$1.6B -$634.8M --
Repurchase of Common Stock $14.9M $21.4M $32.2M $21.1M --
Other Financing Activities -$10 -- -$366.5M -$108.7M --
Cash From Financing -$1.5B -$1.5B -$976.7M $771.5M --
 
Beginning Cash (CF) $1.3B $1.9B $1.6B -- --
Foreign Exchange Rate Adjustment $78.7M -$27.7M $44.1M -$97.5M --
Additions / Reductions -$458.7M $538.5M -$112.3M -$335M --
Ending Cash (CF) $1.6B $1.6B $1.5B -$125.8M --
 
Levered Free Cash Flow $1.2B $1.6B $1.8B $2B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
79
SPHR alert for Feb 14

Sphere Entertainment Co. [SPHR] is down 0.2% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock