Financhill
Buy
63

IFP.TO Quote, Financials, Valuation and Earnings

Last price:
$11.82
Seasonality move :
-1.19%
Day range:
$11.48 - $12.15
52-week range:
$7.05 - $18.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.20x
P/B ratio:
0.61x
Volume:
364.1K
Avg. volume:
368.8K
1-year change:
-28.81%
Market cap:
$765.4M
Revenue:
$3B
EPS (TTM):
-$5.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.2B $3.3B $4.6B $3.3B $3B
Revenue Growth (YoY) 16.41% 50.63% 39.37% -27.67% -8.81%
 
Cost of Revenues $1.7B $2.1B $3.6B $3.4B $3.1B
Gross Profit $484.8M $1.2B $1B -$72.8M -$107.9M
Gross Profit Margin 22.2% 36.91% 21.96% -2.2% -3.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.5M $84.1M $58.7M $74.5M $59.4M
Other Inc / (Exp) -$31.8M $18.8M -$33.1M -$120.1M -$113.5M
Operating Expenses $54.6M $84.1M $58.7M $74.5M $59.4M
Operating Income $430.2M $1.1B $947.7M -$147.3M -$167.3M
 
Net Interest Expenses $19.2M $18.5M $21.6M $56.9M $61.3M
EBT. Incl. Unusual Items $369.9M $1.1B $814.9M -$357.9M -$356.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.6M $270.1M $216.6M -$91.1M -$51.9M
Net Income to Company $280.3M $819M $598.2M -$266.8M -$304.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $280.3M $819M $598.2M -$266.8M -$304.3M
 
Basic EPS (Cont. Ops) $4.18 $12.88 $10.89 -$5.19 -$5.91
Diluted EPS (Cont. Ops) $4.18 $12.84 $10.86 -$5.19 -$5.91
Weighted Average Basic Share $67.1M $63.6M $54.9M $51.4M $51.4M
Weighted Average Diluted Share $67.1M $63.8M $55.1M $51.4M $51.4M
 
EBITDA $546M $1.3B $1.1B $82.3M $52.8M
EBIT $430.2M $1.1B $947.7M -$147.3M -$167.3M
 
Revenue (Reported) $2.2B $3.3B $4.6B $3.3B $3B
Operating Income (Reported) $430.2M $1.1B $947.7M -$147.3M -$167.3M
Operating Income (Adjusted) $430.2M $1.1B $947.7M -$147.3M -$167.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $664.3M $1B $828.1M $692.7M $689.3M
Revenue Growth (YoY) 3.01% 55.9% -20.04% -16.35% -0.49%
 
Cost of Revenues $583.9M $953.4M $832.7M $743.3M $731.8M
Gross Profit $80.4M $82.2M -$4.6M -$50.6M -$42.5M
Gross Profit Margin 12.1% 7.93% -0.56% -7.31% -6.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.5M $18.2M $15.9M $16.6M $12.2M
Other Inc / (Exp) $30.7M -$35.8M -$16.2M -$60.5M --
Operating Expenses $18.5M $18.2M $15.9M $16.6M $12.2M
Operating Income $61.8M $64M -$20.5M -$67.2M -$54.7M
 
Net Interest Expenses $4.6M $4.9M $14.5M $14.9M $14.5M
EBT. Incl. Unusual Items $82.1M $39.3M -$47.5M -$147.4M -$281.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $35.8M -$5.1M -$41.7M -$65.9M
Net Income to Company $65.6M $3.5M -$42.4M -$105.7M -$215.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.6M $3.5M -$42.4M -$105.7M -$215.8M
 
Basic EPS (Cont. Ops) $1.05 $0.06 -$0.82 -$2.05 -$4.19
Diluted EPS (Cont. Ops) $1.04 $0.06 -$0.82 -$2.05 -$4.19
Weighted Average Basic Share $62.7M $54.1M $51.4M $51.4M $51.5M
Weighted Average Diluted Share $62.9M $54.3M $51.4M $51.4M $51.5M
 
EBITDA $95.2M $114.6M $34.1M -$14.5M -$8.5M
EBIT $61.8M $64M -$20.5M -$67.2M -$54.7M
 
Revenue (Reported) $664.3M $1B $828.1M $692.7M $689.3M
Operating Income (Reported) $61.8M $64M -$20.5M -$67.2M -$54.7M
Operating Income (Adjusted) $61.8M $64M -$20.5M -$67.2M -$54.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $4.4B $3.3B $3.1B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $3.2B $3.4B $3.3B $2.9B
Gross Profit $1.3B $1.2B -$79.9M -$234.4M $65.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82.9M $66.9M $69.7M $64.3M $57.9M
Other Inc / (Exp) $12.2M -$44.2M -$4M -$176.5M --
Operating Expenses $82.9M $66.9M $69.7M $64.3M $57.9M
Operating Income $1.2B $1.2B -$149.6M -$298.7M $8M
 
Net Interest Expenses $18.7M $19.8M $49.4M $60.3M $57M
EBT. Incl. Unusual Items $1.2B $1B -$235.3M -$564.6M -$341.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $285.5M $285.8M -$65.4M -$141.2M -$52.1M
Net Income to Company $898.5M $740.1M -$170M -$423.4M -$289.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $898.5M $740.1M -$170M -$423.4M -$289.7M
 
Basic EPS (Cont. Ops) $13.75 $12.82 -$3.30 -$8.23 -$5.63
Diluted EPS (Cont. Ops) $13.71 $12.78 -$3.30 -$8.23 -$5.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.3B $70.9M -$69.1M $200.7M
EBIT $1.2B $1.2B -$149.6M -$298.7M $8M
 
Revenue (Reported) $3.3B $4.4B $3.3B $3.1B $3B
Operating Income (Reported) $1.2B $1.2B -$149.6M -$298.7M $8M
Operating Income (Adjusted) $1.2B $1.2B -$149.6M -$298.7M $8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $3.8B $2.5B $2.3B $2.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.5B $2.4B $2.2B --
Gross Profit $1.1B $7.4M -$154.2M $19.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.1M $56.1M $45.9M $44.4M --
Other Inc / (Exp) -$40.7M -$11.6M -$68M $16.3M --
Operating Expenses $45.1M $56.1M $45.9M $44.4M --
Operating Income $1B -$48.7M -$200.1M -$24.8M --
 
Net Interest Expenses $15.2M $42.9M $46.3M $42M --
EBT. Incl. Unusual Items $927.7M -$122.5M -$329.2M -$314.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $257.3M -$24.7M -$74.8M -$75M --
Net Income to Company $670.4M -$97.8M -$254.4M -$239.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $670.4M -$97.8M -$254.4M -$239.8M --
 
Basic EPS (Cont. Ops) $11.67 -$1.90 -$4.95 -$4.66 --
Diluted EPS (Cont. Ops) $11.63 -$1.90 -$4.95 -$4.66 --
Weighted Average Basic Share $168.3M $154.3M $154.3M $154.4M --
Weighted Average Diluted Share $168.9M $154.3M $154.3M $154.4M --
 
EBITDA $1.2B $120.3M -$31.1M $116.8M --
EBIT $1B -$48.7M -$200.1M -$24.8M --
 
Revenue (Reported) $3.8B $2.5B $2.3B $2.2B --
Operating Income (Reported) $1B -$48.7M -$200.1M -$24.8M --
Operating Income (Adjusted) $1B -$48.7M -$200.1M -$24.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $457.4M $538.6M $77.6M $55M $43.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $117.4M $147.8M $174.1M $184.4M $109.5M
Inventory $160.2M $250.5M $396.9M $339.2M $283.5M
Prepaid Expenses $18M $16.1M $25.9M $26.9M $21.9M
Other Current Assets -- -- -- -- --
Total Current Assets $753.1M $965.7M $778.6M $673.9M $476.7M
 
Property Plant And Equipment $764.6M $1.1B $1.7B $1.7B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $138.8M $339.9M $532.2M $530.5M $546.6M
Other Intangibles $137.3M $135.7M $272.4M $250.5M $222.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2.6B $3.6B $3.4B $3.1B
 
Accounts Payable $133.6M $200.9M $264.5M $258.9M $203.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $6.9M $6.9M $7.3M $44.1M $48M
Current Portion Of Capital Lease Obligations $11.7M $12.2M $14.8M $17.2M $20.3M
Other Current Liabilities -- -- -- -- $1.4M
Total Current Liabilities $189.7M $321.6M $326M $336.2M $302.2M
 
Long-Term Debt $403.6M $393.5M $811.1M $876.7M $882.5M
Capital Leases -- -- -- -- --
Total Liabilities $762.9M $967.5M $1.6B $1.7B $1.5B
 
Common Stock $523.6M $484.7M $408.7M $408.9M $409M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.6B $2B $1.7B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.6B $2B $1.7B $1.5B
 
Total Liabilities and Equity $1.8B $2.6B $3.6B $3.4B $3.1B
Cash and Short Terms $457.4M $538.6M $77.6M $55M $43.4M
Total Debt $422.2M $412.6M $833.2M $938M $950.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $509.2M $146.6M $99.4M $32.1M $20.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $134.2M $253.7M $217M $153.2M $124.9M
Inventory $191.7M $426.7M $339.1M $253.8M $257.2M
Prepaid Expenses $21.2M $30.3M $29.8M $26.1M $26.3M
Other Current Assets -- -- -- -- --
Total Current Assets $871.1M $891.9M $745.4M $508.2M $431.5M
 
Property Plant And Equipment $1.1B $1.6B $1.7B $1.5B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $343.9M $371.9M $583.6M $566.9M --
Other Intangibles $112.1M $143.1M $173.2M $162.3M --
Other Long-Term Assets $49.2M $234.5M $279.3M $291.6M --
Total Assets $2.5B $3.3B $3.6B $3B $2.9B
 
Accounts Payable $205M $324.5M $265.3M $216.3M $216M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $6.9M $7.4M $45.1M $45M --
Current Portion Of Capital Lease Obligations $11.9M $15.6M $16M $20.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $307.3M $378.8M $345.4M $300.5M $300.2M
 
Long-Term Debt $395.2M $408.9M $852.8M $856.6M $893M
Capital Leases -- -- -- -- --
Total Liabilities $921.6M $1.2B $1.6B $1.5B $1.7B
 
Common Stock $484.3M $408.9M $408.9M $408.9M $409M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $2.1B $1.9B $1.5B $1.3B
 
Total Liabilities and Equity $2.5B $3.3B $3.6B $3B $2.9B
Cash and Short Terms $509.2M $146.6M $99.4M $32.1M $20.4M
Total Debt $414M $431.9M $913.9M $922.1M $958.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $280.3M $819M $598.2M -$266.8M -$304.3M
Depreciation & Amoritzation $115.8M $127M $195.5M $229.6M $220.1M
Stock-Based Compensation $866K $864K $965K $800K $400K
Change in Accounts Receivable -$30.2M -$29.2M $135.4M -$7.5M $80.8M
Change in Inventories $22M -$53.2M $141M $55.1M $61.2M
Cash From Operations $509.2M $1B $715.3M $66.9M $87.4M
 
Capital Expenditures $111M $176.8M $308.7M $199.4M $74.1M
Cash Acquisitions $56.6M $539.9M $967.1M -- --
Cash From Investing -$162.6M -$656.5M -$1.2B -$189.8M -$9.9M
 
Dividends Paid (Ex Special Dividend) -- $130.6M -- -- --
Special Dividend Paid
Long-Term Debt Issued $140.8M $2.2M $399.8M $128.2M $45.3M
Long-Term Debt Repaid -$12.4M -$20M -$23.5M -$25.5M -$138M
Repurchase of Common Stock $24.4M $152.9M $327.8M -- --
Other Financing Activities -$133K -$1.2M -$800K -$200K --
Cash From Financing $104.2M -$299.5M $48.1M $102.6M -$92.6M
 
Beginning Cash (CF) $457.4M $538.6M $77.6M $55M $43.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $422.5M $81.2M -$461M -$22.6M -$11.6M
Ending Cash (CF) $851.6M $621.3M -$364M $30.1M $35.3M
 
Levered Free Cash Flow $398.2M $858.8M $406.6M -$132.5M $13.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $65.6M $3.5M -$42.4M -$105.7M -$215.8M
Depreciation & Amoritzation $33.6M $50M $53.8M $52.7M $45.9M
Stock-Based Compensation $247K $237K $200K -- $100K
Change in Accounts Receivable $55M $16.2M -$1.6M -$4.1M $4.4M
Change in Inventories $36.3M $39.4M -$7.3M $7.8M $23.2M
Cash From Operations $192.2M $43.2M $97.8M $24.5M -$39.1M
 
Capital Expenditures $44.1M $89.3M $38.5M $15.7M $32M
Cash Acquisitions $466.3M -- -- -- --
Cash From Investing -$471.5M -$68.8M -$37.5M -$4.4M -$31.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1K -- -$61.2M -$40.4M --
Long-Term Debt Repaid -$3.4M -$4.2M -$4.7M -$40.2M --
Repurchase of Common Stock $83.1M $100.4M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$86.2M -$104.6M -$65.9M -$80.6M $74.3M
 
Beginning Cash (CF) $509.2M $146.6M $99.4M $32.1M $20.4M
Foreign Exchange Rate Adjustment $18.9M $6.2M $2.2M -$500K $100K
Additions / Reductions -$346.6M -$124M -$3.4M -$61M $4.1M
Ending Cash (CF) $181.4M $28.8M $98.2M -$29.4M $24.6M
 
Levered Free Cash Flow $148.1M -$46.1M $59.3M $8.8M -$71.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $898.5M $740.1M -$170M -$423.4M -$289.7M
Depreciation & Amoritzation $123.9M $178.9M $220.3M $229.8M $192.5M
Stock-Based Compensation $863K $945K $874K $500K $200K
Change in Accounts Receivable $52.8M $23.5M $61.1M $64.7M $29.9M
Change in Inventories -$32.3M $19.2M $123.1M $73.5M $10.1M
Cash From Operations $1.2B $791M $114.6M -$14.5M $66.6M
 
Capital Expenditures $150.3M $268.2M $263.1M $99.2M $87.3M
Cash Acquisitions $596.5M $536.1M $431M -- --
Cash From Investing -$640.7M -$813.5M -$630.9M -$36.2M -$55.4M
 
Dividends Paid (Ex Special Dividend) $130.6M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1K -- $488.1M $85.2M --
Long-Term Debt Repaid -$19.9M -$26.3M -$21.1M -$102.2M --
Repurchase of Common Stock $177.3M $327.6M $173K -- --
Other Financing Activities -- -- -$700K -- --
Cash From Financing -$324.9M -$352.3M $466.2M -$17M -$24.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $197.7M -$362.5M -$47.2M -$67.3M -$11.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $522.8M -$148.6M -$113.7M -$20.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $670.4M -$97.8M -$254.4M -$239.8M --
Depreciation & Amoritzation $143.4M $168.2M $168.4M $140.8M --
Stock-Based Compensation $691K $600K $300K $100K --
Change in Accounts Receivable $35.1M -$39.3M $32.9M -$18M --
Change in Inventories $75.4M $57.6M $76M $24.9M --
Cash From Operations $708.9M $108.2M $26.8M $6M --
 
Capital Expenditures $205.3M $159.8M $59.6M $72.8M --
Cash Acquisitions $536.1M -- -- -- --
Cash From Investing -$765.1M -$152.3M $1.3M -$44.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $88.3M $45.3M $1.4M --
Long-Term Debt Repaid -$22.9M -$20.5M -$97.2M -$59.2M --
Repurchase of Common Stock $327.6M -- -- -- --
Other Financing Activities -$300K -$200K -- -- --
Cash From Financing -$350.3M $67.7M -$51.9M $16.5M --
 
Beginning Cash (CF) $480.2M $268.4M $208.5M $52.3M --
Foreign Exchange Rate Adjustment $14.5M -$1.8M $900K -$1.3M --
Additions / Reductions -$391.9M $21.8M -$22.9M -$23M --
Ending Cash (CF) $102.8M $288.4M $186.5M $28M --
 
Levered Free Cash Flow $503.6M -$51.6M -$32.8M -$66.8M --

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
56
Is NVDA Stock a Buy?

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

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock