Financhill
Buy
54

ISO.TO Quote, Financials, Valuation and Earnings

Last price:
$12.30
Seasonality move :
18.82%
Day range:
$11.83 - $12.34
52-week range:
$6.79 - $15.82
Dividend yield:
0%
P/E ratio:
225.00x
P/S ratio:
--
P/B ratio:
1.59x
Volume:
105.7K
Avg. volume:
140.8K
1-year change:
21.06%
Market cap:
$656.5M
Revenue:
--
EPS (TTM):
-$0.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $62.1K $29.4K -- $24.6K $319.8K
Gross Profit -$62.1K -$29.4K -- -$24.6K -$319.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3M $6.7M $10.7M $10M $17.7M
Other Inc / (Exp) -$6.4M -$7.5M $2.9M -$10.1M -$27.6M
Operating Expenses $3M $6.7M $10.7M $10M $17.4M
Operating Income -$3M -$6.7M -$10.7M -$10M -$17.7M
 
Net Interest Expenses $257.9K $647.1K $702K $1.2M $1.3M
EBT. Incl. Unusual Items -$9.6M -$14.7M -$8.4M -$20.5M -$44.1M
Earnings of Discontinued Ops. -- -- -- -$17.9K -$128.4K
Income Tax Expense -$57.9K $1M -$1M -$1.9M -$2.1M
Net Income to Company -$9.5M -$15.8M -$7.4M -$18.7M -$42.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.5M -$15.8M -$7.4M -$18.7M -$42M
 
Basic EPS (Cont. Ops) -$0.11 -$0.16 -$0.07 -$0.65 -$0.95
Diluted EPS (Cont. Ops) -$0.11 -$0.16 -$0.07 -$0.65 -$0.95
Weighted Average Basic Share $87.1M $98.3M $107M $28.9M $178M
Weighted Average Diluted Share $87.1M $98.3M $107M $28.9M $178M
 
EBITDA -$3M -$6.7M -$10.7M -$10M -$17.4M
EBIT -$3M -$6.7M -$10.7M -$10M -$17.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3M -$6.7M -$10.7M -$10M -$17.7M
Operating Income (Adjusted) -$3M -$6.7M -$10.7M -$10M -$17.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $119.7K $97.8K
Gross Profit -- -- -- -$119.7K -$97.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $831.6K $3.5M $2.1M $4.8M $4.4M
Other Inc / (Exp) -$2.2M -$7.4M -$19.9M $10M --
Operating Expenses $831.6K $3.5M $2.1M $4.8M $4.3M
Operating Income -$831.6K -$3.5M -$2.1M -$4.9M -$4.4M
 
Net Interest Expenses $160.6K $166.5K $305.1K $310.3K $179.8K
EBT. Incl. Unusual Items -$3.2M -$11M -$22.2M $5.8M -$3.8M
Earnings of Discontinued Ops. -- -- -- -$1.9K --
Income Tax Expense $1M -$231.6K -$226.3K $1.6M -$4.1M
Net Income to Company -$4.2M -$10.8M -$22M $4.2M $287.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.2M -$10.8M -$22M $4.2M $287.9K
 
Basic EPS (Cont. Ops) -$0.04 -$0.10 -$0.20 $0.02 $0.01
Diluted EPS (Cont. Ops) -$0.04 -$0.10 -$0.20 $0.02 $0.01
Weighted Average Basic Share $98.9M $106.8M $111.3M $178.7M $54.2M
Weighted Average Diluted Share $98.9M $106.8M $111.3M $189.9M $54.2M
 
EBITDA -$831.6K -$3.5M -$2.1M -$4.8M -$4.3M
EBIT -$831.6K -$3.5M -$2.1M -$4.9M -$4.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$831.6K -$3.5M -$2.1M -$4.9M -$4.4M
Operating Income (Adjusted) -$831.6K -$3.5M -$2.1M -$4.9M -$4.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.9K -- -- $263K $366.6K
Gross Profit -$44.9K -- -- -$263K -$366.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8M $10.8M $8.7M $15.9M $18.9M
Other Inc / (Exp) -$12.3M -$7.3M -$11M $13.7M --
Operating Expenses $4.8M $10.8M $8.7M $15.6M $18.6M
Operating Income -$4.8M -$10.8M -$8.7M -$15.9M -$19M
 
Net Interest Expenses $654.1K $654.1K $1.1M $1.3M $1M
EBT. Incl. Unusual Items -$17.7M -$18.7M -$20.4M -$1.1M -$39M
Earnings of Discontinued Ops. -- -- -- -$146.2K --
Income Tax Expense $882.1K -$915.6K -$1.8M $751.1K -$7M
Net Income to Company -$18.6M -$17.8M -$18.6M -$2M -$32M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.6M -$17.8M -$18.6M -$1.9M -$32M
 
Basic EPS (Cont. Ops) -$0.19 -$0.17 -$0.17 -$0.01 -$0.72
Diluted EPS (Cont. Ops) -$0.19 -$0.18 -$0.23 -$0.01 -$0.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.8M -$10.8M -$8.7M -$15.6M -$18.6M
EBIT -$4.8M -$10.8M -$8.7M -$15.9M -$19M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.8M -$10.8M -$8.7M -$15.9M -$19M
Operating Income (Adjusted) -$4.8M -$10.8M -$8.7M -$15.9M -$19M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.4K -- -- $263K $293.9K
Gross Profit -$29.4K -- -- -$263K -$293.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $7.8M $5.8M $11.7M $12.9M
Other Inc / (Exp) -$4.7M -$4.6M -$18.4M $5.3M $11.5M
Operating Expenses $3.7M $7.8M $5.8M $11.5M $12.7M
Operating Income -$3.7M -$7.8M -$5.8M -$11.8M -$13M
 
Net Interest Expenses $484.1K $491.1K $918.4K $948.3K $693.5K
EBT. Incl. Unusual Items -$8.8M -$12.8M -$24.8M -$5.4M -$286.2K
Earnings of Discontinued Ops. -- -- -- -$128.4K --
Income Tax Expense $1.2M -$746K -$1.5M $1.1M -$3.8M
Net Income to Company -$10.1M -$12.1M -$23.3M -$6.6M $3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.1M -$12.1M -$23.3M -$6.5M $3.5M
 
Basic EPS (Cont. Ops) -$0.10 -$0.11 -$0.21 -$0.12 $0.08
Diluted EPS (Cont. Ops) -$0.10 -$0.12 -$0.21 -$0.12 $0.07
Weighted Average Basic Share $292M $320M $332.5M $400.8M $149.1M
Weighted Average Diluted Share $292M $331.8M $343.2M $411.9M $150.4M
 
EBITDA -$3.7M -$7.8M -$5.8M -$11.5M -$12.7M
EBIT -$3.7M -$7.8M -$5.8M -$11.8M -$13M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.7M -$7.8M -$5.8M -$11.8M -$13M
Operating Income (Adjusted) -$3.7M -$7.8M -$5.8M -$11.8M -$13M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14M $22.9M $25.7M $54.1M $52.5M
Short Term Investments -- $9.3M $5.8M $17M $31.2M
Accounts Receivable, Net $68K $129.1K $46.1K $814K $500.3K
Inventory -- -- -- -- --
Prepaid Expenses $197.4K $107.3K $167.3K $378.2K $489.9K
Other Current Assets -- -- -- -- --
Total Current Assets $14.3M $23.2M $25.9M $55.3M $59.6M
 
Property Plant And Equipment $182.4K $66.5K $48.9K $14.6M $16.2M
Long-Term Investments -- -- -- $2.5M $2.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $68.2M $84.2M $97.1M $347.2M $340.8M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $27.4M $37.4M $30.3M
Current Portion Of Capital Lease Obligations $66.8K -- -- $109.7K $121.2K
Other Current Liabilities -- -- $2.1M $771.9K $1.4M
Total Current Liabilities $305.4K $641K $2.6M $41.1M $35.1M
 
Long-Term Debt $14.1M $25.1M $27.4M $402.9K $281.7K
Capital Leases -- -- -- -- --
Total Liabilities $15.1M $28.3M $30.9M $44.2M $37.7M
 
Common Stock $67.5M $78.9M $90.6M $335M $362.9M
Other Common Equity Adj -$72.5K $4.9M $1.9M -$721.7K $9.6M
Common Equity $53.1M $55.9M $66.2M $303M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $53.1M $55.9M $66.2M $303M $303.2M
 
Total Liabilities and Equity $68.2M $84.2M $97.1M $347.2M $340.8M
Cash and Short Terms $14M $22.9M $25.7M $54.1M $52.5M
Total Debt $14.2M $25.1M $27.4M $38M $30.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $24.8M $10.6M $14.2M $68.2M $129.5M
Short Term Investments $9.9M $6.9M $7.2M $32.5M --
Accounts Receivable, Net $229.9K $145.5K $194.9K $662.5K --
Inventory -- -- -- -- --
Prepaid Expenses $109.8K $143.8K $910K $1.3M $3.5M
Other Current Assets -- -- -- -- --
Total Current Assets $25.2M $10.9M $15.3M $70.1M $133.7M
 
Property Plant And Equipment $70.3K $53.3K $37.3K $15.2M $16.1M
Long-Term Investments -- -- -- $2.6M $3.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $83.4M $81.3M $96.7M $379.8M $430.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $37.4M --
Current Portion Of Capital Lease Obligations -- -- -- $118.2K --
Other Current Liabilities -- -- -- $1.5M --
Total Current Liabilities $2.6M $725.5K $1.8M $42.2M $15.3M
 
Long-Term Debt $22.4M $29.6M $46M $313.2K $320.1K
Capital Leases -- -- -- -- --
Total Liabilities $27.8M $31.8M $49.2M $48.4M $18.4M
 
Common Stock $74.8M $80M $91.5M $362.5M $458.8M
Other Common Equity Adj $5.4M $2.9M $1.2M $4.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $55.6M $49.6M $47.5M $331.5M $412.2M
 
Total Liabilities and Equity $83.4M $81.3M $96.7M $379.8M $430.6M
Cash and Short Terms $24.8M $10.6M $14.2M $68.2M $129.5M
Total Debt $22.4M $29.6M $46M $37.8M $6.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.5M -$15.8M -$7.4M -$18.7M -$42.1M
Depreciation & Amoritzation $62.1K $29.4K -- $24.6K $319.8K
Stock-Based Compensation $469.5K $3.7M $7.6M $6.4M $5.3M
Change in Accounts Receivable -$43.4K -$61.1K $83K -$5.3K $260.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5M -$2.8M -$2.9M -$6.9M -$11.2M
 
Capital Expenditures $5.7M $5.5M $8.7M $10M $23M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.7M -$5.3M -$8.7M -$13.6M -$32M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.9M -- $5.3M -- --
Long-Term Debt Repaid -$57.6K -$28K -- -$10.9K -$156K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$678.2K -- -$782.8K -$1M -$1.7M
Cash From Financing $15.6M $7.7M $17.8M $37.6M $27.4M
 
Beginning Cash (CF) $14M $13.6M $19.9M $37M $21.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.4M -$417.5K $6.3M $17.1M -$15.7M
Ending Cash (CF) $21.5M $13.2M $26.4M $54.1M $5.6M
 
Levered Free Cash Flow -$8.2M -$8.3M -$11.6M -$16.9M -$34.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.2M -$10.8M -$22M $4.2M $287.9K
Depreciation & Amoritzation -- -- -- $119.7K $97.8K
Stock-Based Compensation $333.4K $2.7M $1.4M $2M $2.1M
Change in Accounts Receivable -$96.4K -$57.4K -$122.9K -$328.9K -$108.5K
Change in Inventories -- -- -- -- --
Cash From Operations $1.3M -$870.8K -$1.1M -$3.4M -$2.9M
 
Capital Expenditures $2.4M $2.7M $3.4M $10M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$2.7M -$3.4M -$10M -$11.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$39K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2M -- $24.5K -$10.3K $2M
 
Beginning Cash (CF) $14.9M $3.7M $7M $35.8M $72.2M
Foreign Exchange Rate Adjustment -- $103.1K $48.1K -$1.4K $112.5K
Additions / Reductions $887.1K -$3.5M -$4.4M -$13.4M -$12.5M
Ending Cash (CF) $15.8M $378.6K $2.6M $22.3M $59.8M
 
Levered Free Cash Flow -$1.1M -$3.6M -$4.5M -$13.4M -$12.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.6M -$17.8M -$18.6M -$2M -$32M
Depreciation & Amoritzation $44.9K -- -- -- $330.9K
Stock-Based Compensation $1.4M $7.9M $5.7M $7M $6.2M
Change in Accounts Receivable -$39.8K -$11.6K -$49.4K $238.2K -$89.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6M -$4.9M -$3.2M -$12.8M -$11.9M
 
Capital Expenditures $4.6M $10.2M $9.2M $20.6M $22.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6M -$10.1M -$11.2M -$23M -$27.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$43.6K -- -- -$127.9K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.3M $3.7M $17.6M $64.5M $75.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1M -$11.2M $3.2M $28.8M $36.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.3M -$15.2M -$12.4M -$33.3M -$34.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.1M -$12.1M -$23.3M -$6.6M $3.5M
Depreciation & Amoritzation $29.4K -- -- $282.9K $293.9K
Stock-Based Compensation $1.3M $5.5M $3.6M $4.2M $5.2M
Change in Accounts Receivable -$66K -$16.4K -$148.8K $94.7K -$254.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$563K -$2.7M -$3M -$8.9M -$9.5M
 
Capital Expenditures $3.2M $7.9M $8.4M $18.9M $18.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1M -$7.9M -$10.4M -$19.8M -$15M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$28K -- -- -$117K -$78K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.7M -$4.5M
Cash From Financing $4.5M $608.5K $419.3K $27.3M $75.4M
 
Beginning Cash (CF) $42.3M $21.6M $35M $143.7M $203M
Foreign Exchange Rate Adjustment -- $123.4K -$12.6K $46.1K -$26.5K
Additions / Reductions $897.2K -$9.9M -$12.9M -$1.3M $50.9M
Ending Cash (CF) $43.2M $11.8M $22M $142.5M $253.8M
 
Levered Free Cash Flow -$3.7M -$10.6M -$11.4M -$27.8M -$28.1M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 24

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 24

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock