Financhill
Sell
29

ICHR Quote, Financials, Valuation and Earnings

Last price:
$18.98
Seasonality move :
1.25%
Day range:
$18.65 - $19.15
52-week range:
$15.38 - $42.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.72x
P/B ratio:
0.92x
Volume:
261.5K
Avg. volume:
474.5K
1-year change:
-50.37%
Market cap:
$647.6M
Revenue:
$849M
EPS (TTM):
-$0.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $914.2M $1.1B $1.3B $811.1M $849M
Revenue Growth (YoY) 47.26% 19.98% 16.7% -36.64% 4.68%
 
Cost of Revenues $789.3M $919.4M $1.1B $707.7M $745.7M
Gross Profit $124.9M $177.5M $211.9M $103.4M $103.3M
Gross Profit Margin 13.66% 16.18% 16.55% 12.75% 12.17%
 
R&D Expenses $13.4M $15.7M $19.6M $20.2M $23M
Selling, General & Admin $56.6M $65.9M $88.6M $79.3M $79.4M
Other Inc / (Exp) -$534K -$807K $563K -$804K -$1.1M
Operating Expenses $83.3M $96.5M $126M $114.3M $111M
Operating Income $41.6M $81M $85.8M -$10.9M -$7.6M
 
Net Interest Expenses $8.7M $6.5M $11.1M $19.4M $9.3M
EBT. Incl. Unusual Items $32.3M $73.8M $75.3M -$31.1M -$18.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$988K $2.9M $2.5M $11.9M $2.8M
Net Income to Company $33.3M $70.9M $72.8M -$43M -$20.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.3M $70.9M $72.8M -$43M -$20.8M
 
Basic EPS (Cont. Ops) $1.44 $2.51 $2.54 -$1.47 -$0.64
Diluted EPS (Cont. Ops) $1.42 $2.45 $2.51 -$1.47 -$0.64
Weighted Average Basic Share $23.2M $28.3M $28.7M $29.2M $32.8M
Weighted Average Diluted Share $23.5M $29M $29M $29.2M $32.8M
 
EBITDA $65.3M $106.2M $121.5M $22.9M $22M
EBIT $41M $80.2M $86.4M -$11.7M -$8.8M
 
Revenue (Reported) $914.2M $1.1B $1.3B $811.1M $849M
Operating Income (Reported) $41.6M $81M $85.8M -$10.9M -$7.6M
Operating Income (Adjusted) $41M $80.2M $86.4M -$11.7M -$8.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $264.6M $293.1M $225.9M $201.4M $244.5M
Revenue Growth (YoY) 20.24% 10.8% -22.95% -10.84% 21.39%
 
Cost of Revenues $225.1M $249.2M $192.6M $178.4M $215.9M
Gross Profit $39.5M $43.9M $33.2M $23M $28.5M
Gross Profit Margin 14.94% 14.99% 14.72% 11.42% 11.67%
 
R&D Expenses $3.5M $4.9M $4.3M $5.4M $5.9M
Selling, General & Admin $14.3M $23.3M $20.2M $19.2M $21.7M
Other Inc / (Exp) -$185K -$84K -$784K -$239K -$81K
Operating Expenses $21.3M $33.5M $28.4M $26.7M $29.7M
Operating Income $18.3M $10.5M $4.8M -$3.7M -$1.2M
 
Net Interest Expenses $1.9M $1.5M $4.6M $4.1M $1.6M
EBT. Incl. Unusual Items $16.2M $8.8M -$540K -$8.1M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $810K -$535K $913K $1.7M
Net Income to Company $14.6M $8M -$5K -$9M -$4.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.6M $8M -$5K -$9M -$4.6M
 
Basic EPS (Cont. Ops) $0.52 $0.28 -$0.00 -$0.30 -$0.13
Diluted EPS (Cont. Ops) $0.51 $0.28 -$0.00 -$0.30 -$0.13
Weighted Average Basic Share $28M $28.6M $29M $30M $34M
Weighted Average Diluted Share $28.7M $29M $29M $30M $34M
 
EBITDA $23.7M $19.7M $12.5M $3.6M $6.8M
EBIT $18.1M $10.4M $4M -$4M -$1.3M
 
Revenue (Reported) $264.6M $293.1M $225.9M $201.4M $244.5M
Operating Income (Reported) $18.3M $10.5M $4.8M -$3.7M -$1.2M
Operating Income (Adjusted) $18.1M $10.4M $4M -$4M -$1.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $958.8M $1.1B $1.2B $786.6M $892.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $823.1M $943.6M $1B $693.5M $783.3M
Gross Profit $135.6M $181.9M $201.2M $93.2M $108.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.6M $17M $19M $21.3M $23.5M
Selling, General & Admin $54.3M $74.8M $85.5M $78.4M $81.9M
Other Inc / (Exp) -$750K -$706K -$137K -$259K -$990K
Operating Expenses $81.3M $108.7M $121M $112.6M $113.9M
Operating Income $54.3M $73.2M $80.2M -$19.4M -$5.1M
 
Net Interest Expenses $8.3M $6.1M $14.1M $18.9M $6.8M
EBT. Incl. Unusual Items $45.3M $66.5M $65.9M -$38.6M -$12.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $769K $2.2M $1.2M $13.4M $3.5M
Net Income to Company $44.5M $64.3M $64.8M -$52M -$16.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.5M $64.3M $64.8M -$52M -$16.4M
 
Basic EPS (Cont. Ops) $1.80 $2.26 $2.25 -$1.77 -$0.48
Diluted EPS (Cont. Ops) $1.77 $2.22 $2.23 -$1.77 -$0.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $77.7M $102.2M $114.3M $14M $25.2M
EBIT $53.6M $72.5M $80M -$19.7M -$6.1M
 
Revenue (Reported) $958.8M $1.1B $1.2B $786.6M $892.1M
Operating Income (Reported) $54.3M $73.2M $80.2M -$19.4M -$5.1M
Operating Income (Adjusted) $53.6M $72.5M $80M -$19.7M -$6.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $264.6M $293.1M $225.9M $201.4M $244.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $225.1M $249.2M $192.6M $178.4M $215.9M
Gross Profit $39.5M $43.9M $33.2M $23M $28.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M $4.9M $4.3M $5.4M $5.9M
Selling, General & Admin $14.3M $23.3M $20.2M $19.2M $21.7M
Other Inc / (Exp) -$185K -$84K -$784K -$239K -$81K
Operating Expenses $21.3M $33.5M $28.4M $26.7M $29.7M
Operating Income $18.3M $10.5M $4.8M -$3.7M -$1.2M
 
Net Interest Expenses $1.9M $1.5M $4.6M $4.1M $1.6M
EBT. Incl. Unusual Items $16.2M $8.8M -$540K -$8.1M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $810K -$535K $913K $1.7M
Net Income to Company $14.6M $8M -$5K -$9M -$4.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.6M $8M -$5K -$9M -$4.6M
 
Basic EPS (Cont. Ops) $0.52 $0.28 -$0.00 -$0.30 -$0.13
Diluted EPS (Cont. Ops) $0.51 $0.28 -$0.00 -$0.30 -$0.13
Weighted Average Basic Share $28M $28.6M $29M $30M $34M
Weighted Average Diluted Share $28.7M $29M $29M $30M $34M
 
EBITDA $23.7M $19.7M $12.5M $3.6M $6.8M
EBIT $18.1M $10.4M $4M -$4M -$1.3M
 
Revenue (Reported) $264.6M $293.1M $225.9M $201.4M $244.5M
Operating Income (Reported) $18.3M $10.5M $4.8M -$3.7M -$1.2M
Operating Income (Adjusted) $18.1M $10.4M $4M -$4M -$1.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $252.9M $75.5M $86.5M $80M $108.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $101M $143M $136.3M $66.7M $86.6M
Inventory $134.8M $236.1M $283.7M $245.9M $250.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.1M $8.2M $7M $8.8M $7.2M
Total Current Assets $495.7M $462.8M $513.5M $401.4M $452.6M
 
Property Plant And Equipment $51.9M $115M $138.6M $129.4M $139.3M
Long-Term Investments -- -- -- -- --
Goodwill $174.9M $335.9M $335.4M $335.4M $335.4M
Other Intangibles $39.8M $89.9M $72M $57.3M $48.7M
Other Long-Term Assets $5.5M $9.2M $12.9M $11.9M $15.2M
Total Assets $774.2M $1B $1.1B $938.5M $995.6M
 
Accounts Payable $116.7M $159.7M $110.2M $60.5M $91.7M
Accrued Expenses $20.8M $19.1M $23.6M $14.9M $16M
Current Portion Of Long-Term Debt $8.8M $7.5M $7.5M $7.5M $7.5M
Current Portion Of Capital Lease Obligations $5.1M $7.6M $9.2M $9.5M $11.5M
Other Current Liabilities $10.7M $14.4M $15.8M $6.6M $9M
Total Current Liabilities $162M $208.3M $166.3M $99M $135.7M
 
Long-Term Debt $191.5M $285.3M $293.2M $241.2M $121M
Capital Leases -- -- -- -- --
Total Liabilities $362.5M $520.2M $496.2M $373.8M $297.2M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity $411.7M $500.7M $587.5M $564.7M $698.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $411.7M $500.7M $587.5M $564.7M $698.3M
 
Total Liabilities and Equity $774.2M $1B $1.1B $938.5M $995.6M
Cash and Short Terms $252.9M $75.5M $86.5M $80M $108.7M
Total Debt $200.3M $292.8M $300.7M $248.7M $128.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $242.9M $34.5M $68.8M $102.1M $109.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $108.7M $153.5M $122.7M $73.4M $79.9M
Inventory $144.1M $263.9M $271.5M $240.7M $263.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.3M $7.7M $6.5M $5M $7.2M
Total Current Assets $503M $459.6M $469.6M $421.2M $459.8M
 
Property Plant And Equipment $56.2M $120.1M $142.1M $130M $145.6M
Long-Term Investments -- -- -- -- --
Goodwill $174.9M $335.9M $335.4M $335.4M $335.4M
Other Intangibles $36.5M $84.6M $68.1M $55.1M $46.6M
Other Long-Term Assets $5.8M $12.1M $12.7M $12.6M $15.1M
Total Assets $782.2M $1B $1B $957.4M $1B
 
Accounts Payable $140.7M $142.9M $68M $61.3M $102.5M
Accrued Expenses $17M $21.7M $21.4M $15.5M $17.3M
Current Portion Of Long-Term Debt $8.8M $7.5M $7.5M $7.5M $7.5M
Current Portion Of Capital Lease Obligations $4.9M $7.9M $9.5M $9.9M $11.4M
Other Current Liabilities $11.8M $14.2M $11.8M $7.1M $10.1M
Total Current Liabilities $183.1M $194.1M $118.2M $101.2M $148.9M
 
Long-Term Debt $159.6M $283.5M $291.5M $124.4M $119.3M
Capital Leases -- -- -- -- --
Total Liabilities $351.1M $508.5M $446.7M $260.2M $306.3M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $431.1M $511.8M $593.5M $697.2M $700.4M
 
Total Liabilities and Equity $782.2M $1B $1B $957.4M $1B
Cash and Short Terms $242.9M $34.5M $68.8M $102.1M $109.3M
Total Debt $168.3M $291M $299M $131.9M $126.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $33.3M $70.9M $72.8M -$43M -$20.8M
Depreciation & Amoritzation $24.2M $26M $35.1M $34.6M $30.7M
Stock-Based Compensation $9.9M $11.5M $13.9M $17.3M $15.6M
Change in Accounts Receivable -$16.1M -$33.5M $6.7M $69.6M -$19.9M
Change in Inventories -$8.5M -$89.2M -$47.5M $37.8M -$4.2M
Cash From Operations $38.3M $15.3M $31.5M $57.6M $27.9M
 
Capital Expenditures $10.3M $20.8M $29.4M $15.5M $17.6M
Cash Acquisitions -$5M -$268.8M $500K -- --
Cash From Investing -$14.6M -$289.6M -$28.9M -$15.5M -$17.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M $231.8M $25M -- --
Long-Term Debt Repaid -$8.8M -$139.1M -$17.5M -$52.5M -$120.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$5.5M -$2.8M -$3.7M -$5.4M
Cash From Financing $168.6M $96.9M $8.5M -$48.7M $18.5M
 
Beginning Cash (CF) $60.6M $252.9M $75.5M $86.5M $80M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192.3M -$177.4M $11M -$6.5M $28.7M
Ending Cash (CF) $252.9M $75.5M $86.5M $80M $108.7M
 
Levered Free Cash Flow $28M -$5.6M $2M $42.1M $10.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $14.6M $8M -$5K -$9M -$4.6M
Depreciation & Amoritzation $5.7M $9.3M $8.5M $7.6M $8.1M
Stock-Based Compensation $2.4M $2.9M $3.6M $2.4M $4.1M
Change in Accounts Receivable -$7.7M -$10.5M $13.6M -$6.7M $6.8M
Change in Inventories -$9.3M -$27.7M $12.1M $5.2M -$13.4M
Cash From Operations $25.6M -$36.3M -$10.9M $4.8M $19M
 
Capital Expenditures $5.4M $3.4M $6.8M $4.5M $18.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.4M -$3.4M -$6.8M -$4.5M -$18.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$32.2M -$1.9M -$1.9M -$116.9M -$1.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$667K -$777K -$692K -$1.3M -$2M
Cash From Financing -$30.2M -$1.3M $59K $21.9M $116K
 
Beginning Cash (CF) $252.9M $75.5M $86.5M $80M $108.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10M -$41M -$17.6M $22.2M $612K
Ending Cash (CF) $242.9M $34.5M $68.8M $102.1M $109.3M
 
Levered Free Cash Flow $20.2M -$39.7M -$17.7M $314K $496K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $44.5M $64.3M $64.8M -$52M -$16.4M
Depreciation & Amoritzation $24.2M $29.7M $34.3M $33.6M $31.2M
Stock-Based Compensation $9.4M $12M $14.7M $16.1M $17.3M
Change in Accounts Receivable -$21.1M -$36.3M $30.8M $49.3M -$6.5M
Change in Inventories -$1.1M -$107.7M -$7.7M $30.9M -$22.8M
Cash From Operations $84.9M -$46.7M $56.9M $73.3M $42.1M
 
Capital Expenditures $13.2M $18.9M $32.8M $13.2M $31.6M
Cash Acquisitions -- -$268.8M $500K -- --
Cash From Investing -$17.5M -$287.6M -$32.3M -$13.2M -$31.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$38.8M -$108.7M -$17.5M -$167.5M -$5.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$5.6M -$2.7M -$4.3M -$6.1M
Cash From Financing $133.9M $125.8M $9.8M -$26.9M -$3.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $201.4M -$208.4M $34.3M $33.3M $7.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $71.7M -$65.5M $24M $60.1M $10.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $14.6M $8M -$5K -$9M -$4.6M
Depreciation & Amoritzation $5.7M $9.3M $8.5M $7.6M $8.1M
Stock-Based Compensation $2.4M $2.9M $3.6M $2.4M $4.1M
Change in Accounts Receivable -$7.7M -$10.5M $13.6M -$6.7M $6.8M
Change in Inventories -$9.3M -$27.7M $12.1M $5.2M -$13.4M
Cash From Operations $25.6M -$36.3M -$10.9M $4.8M $19M
 
Capital Expenditures $5.4M $3.4M $6.8M $4.5M $18.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.4M -$3.4M -$6.8M -$4.5M -$18.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$32.2M -$1.9M -$1.9M -$116.9M -$1.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$667K -$777K -$692K -$1.3M -$2M
Cash From Financing -$30.2M -$1.3M $59K $21.9M $116K
 
Beginning Cash (CF) $252.9M $75.5M $86.5M $80M $108.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10M -$41M -$17.6M $22.2M $612K
Ending Cash (CF) $242.9M $34.5M $68.8M $102.1M $109.3M
 
Levered Free Cash Flow $20.2M -$39.7M -$17.7M $314K $496K

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock