Financhill
Buy
53

ITIC Quote, Financials, Valuation and Earnings

Last price:
$229.35
Seasonality move :
3.26%
Day range:
$227.01 - $230.88
52-week range:
$146.41 - $290.40
Dividend yield:
0.8%
P/E ratio:
15.15x
P/S ratio:
1.79x
P/B ratio:
1.59x
Volume:
34.7K
Avg. volume:
9.3K
1-year change:
45.66%
Market cap:
$431.4M
Revenue:
$224.8M
EPS (TTM):
$15.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $183.5M $236.4M $329.5M $283.4M $224.8M
Revenue Growth (YoY) 17.44% 28.83% 39.38% -13.99% -20.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.1M $51.9M $64.2M $85.3M $76.7M
Other Inc / (Exp) $678K $623K $4.8M $1.1M $991K
Operating Expenses $67.4M $74.7M $96.1M $127.5M $110.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $39.8M $49.7M $84.9M $30.1M $26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $10.2M $17.9M $6.2M $4.5M
Net Income to Company $31.5M $39.4M $67M $23.9M $21.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.5M $39.4M $67M $23.9M $21.7M
 
Basic EPS (Cont. Ops) $16.66 $20.84 $35.38 $12.60 $11.45
Diluted EPS (Cont. Ops) $16.59 $20.80 $35.28 $12.59 $11.45
Weighted Average Basic Share $1.9M $1.9M $1.9M $1.9M $1.9M
Weighted Average Diluted Share $1.9M $1.9M $1.9M $1.9M $1.9M
 
EBITDA -- -- -- -- --
EBIT $39.8M $49.7M $84.9M $30.1M $26.2M
 
Revenue (Reported) $183.5M $236.4M $329.5M $283.4M $224.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $39.8M $49.7M $84.9M $30.1M $26.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $67.6M $81.4M $78M $61.4M $68.8M
Revenue Growth (YoY) 41.08% 20.38% -4.2% -21.27% 12.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $15.5M $21.6M $19.1M $18.1M
Other Inc / (Exp) $185K $217K $277K $257K $388K
Operating Expenses $18.2M $23.4M $32.5M $27.2M $26.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $18.9M $18.4M $10.1M $8.6M $11.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $3.9M $2.2M $1.5M $2.3M
Net Income to Company $15.3M $14.5M $7.9M $7.1M $9.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.3M $14.5M $7.9M $7.1M $9.3M
 
Basic EPS (Cont. Ops) $8.09 $7.66 $4.17 $3.75 $4.94
Diluted EPS (Cont. Ops) $8.07 $7.63 $4.17 $3.75 $4.92
Weighted Average Basic Share $1.9M $1.9M $1.9M $1.9M $1.9M
Weighted Average Diluted Share $1.9M $1.9M $1.9M $1.9M $1.9M
 
EBITDA -- -- -- -- --
EBIT $18.9M $18.4M $10.1M $8.6M $11.6M
 
Revenue (Reported) $67.6M $81.4M $78M $61.4M $68.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $18.9M $18.4M $10.1M $8.6M $11.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $212.2M $315.6M $308.9M $236.6M $241.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.8M $62.8M $80.4M $80M $73M
Other Inc / (Exp) $571K $4.8M $1.1M $864K $1.1M
Operating Expenses $70.1M $91.4M $122.6M $114.4M $107M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $42.8M $82.5M $44.7M $29.3M $34.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $17.7M $9.4M $5.9M $6.3M
Net Income to Company $34.2M $64.7M $35.3M $23.4M $28.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.2M $64.7M $35.3M $23.4M $28.5M
 
Basic EPS (Cont. Ops) $18.07 $34.19 $18.61 $12.34 $15.14
Diluted EPS (Cont. Ops) $18.01 $34.11 $18.56 $12.34 $15.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $42.8M $82.5M $44.7M $29.3M $34.9M
 
Revenue (Reported) $212.2M $315.6M $308.9M $236.6M $241.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $42.8M $82.5M $44.7M $29.3M $34.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $159.3M $238.5M $217.9M $171.1M $187.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.6M $47.5M $63.7M $58.5M $54.8M
Other Inc / (Exp) $443K $4.6M $924K $647K $748K
Operating Expenses $53.2M $69.9M $96.5M $83.4M $80M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $28.3M $61M $20.8M $20M $28.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $12.9M $4.5M $4.2M $5.9M
Net Income to Company $22.8M $48.1M $16.4M $15.9M $22.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.8M $48.1M $16.4M $15.9M $22.7M
 
Basic EPS (Cont. Ops) $12.04 $25.40 $8.63 $8.37 $12.05
Diluted EPS (Cont. Ops) $12.01 $25.34 $8.62 $8.37 $12.02
Weighted Average Basic Share $5.7M $5.7M $5.7M $5.7M $5.7M
Weighted Average Diluted Share $5.7M $5.7M $5.7M $5.7M $5.7M
 
EBITDA -- -- -- -- --
EBIT $28.3M $61M $20.8M $20M $28.7M
 
Revenue (Reported) $159.3M $238.5M $217.9M $171.1M $187.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $28.3M $61M $20.8M $20M $28.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $25.9M $13.7M $37.2M $35.3M $24M
Short Term Investments $117.8M $132.9M $125.7M $157.6M $174.1M
Accounts Receivable, Net $12.5M $19.4M $23M $19M $13.3M
Inventory -- -- -- -- --
Prepaid Expenses $5.5M $9.4M $11.7M $11.1M $13.5M
Other Current Assets -- -- -- -- --
Total Current Assets $162.8M $176.5M $198.4M $225.1M $227M
 
Property Plant And Equipment $14.2M $14.7M $18.2M $24.5M $30.2M
Long-Term Investments $178.9M $197.8M $202.6M $209.3M $211.3M
Goodwill $4.3M $4.4M $7.2M $9.6M $9.6M
Other Intangibles $5.9M $5.4M $8.7M $8M $6.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $263.9M $282.9M $331.5M $339.8M $330.6M
 
Accounts Payable $28.3M $36M $43.9M $47.1M $31.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.7M $36.7M $47.2M $47.1M $31.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $72.5M $82.5M $102.4M $98.7M $79M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $3.1M $4.3M $3.2M $200K $638K
Common Equity $191.4M $200.4M $229.1M $241M $251.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $191.4M $200.4M $229.1M $241M $251.6M
 
Total Liabilities and Equity $263.9M $282.9M $331.5M $339.8M $330.6M
Cash and Short Terms $143.7M $146.6M $162.9M $192.9M $198.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $41.5M $48.5M $41.4M $30.4M $25.5M
Short Term Investments $120.9M $133.5M $136.1M $168.6M $87.4M
Accounts Receivable, Net $17.3M $22.9M $23.2M $17.3M $14.2M
Inventory -- -- -- -- --
Prepaid Expenses $9.2M $13.7M $12.5M $14.9M $9.6M
Other Current Assets -- -- -- -- --
Total Current Assets $190.1M $219.7M $217.3M $232.3M $138.9M
 
Property Plant And Equipment $14.5M $18.6M $22.9M $28.5M $33.3M
Long-Term Investments $179.8M $203.1M $188.7M $200.4M $228.6M
Goodwill $4.3M $4.4M $9.6M $9.6M --
Other Intangibles $5.5M $5.5M $8.3M $7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $289.7M $335.4M $332.8M $331.9M $352M
 
Accounts Payable $31.6M $37.9M $41.9M $30.7M $33.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.4M $38.6M $41.9M $31.7M $33.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $76.8M $90.1M $93.8M $79.2M $80.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $4.3M $3.5M -$751K -$755K $1.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $212.9M $245.3M $239M $252.7M $271.3M
 
Total Liabilities and Equity $289.7M $335.4M $332.8M $331.9M $352M
Cash and Short Terms $162.5M $182M $177.5M $199M $112.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $31.5M $39.4M $67M $23.9M $21.7M
Depreciation & Amoritzation $2.3M $2.3M $2.4M $3.6M $4.1M
Stock-Based Compensation $264K $229K $299K $362K $425K
Change in Accounts Receivable -$395K -$6.9M -$3.5M $2.7M $5.8M
Change in Inventories -- -- -- -- --
Cash From Operations $20.9M $34.1M $51.9M $36.2M $7.4M
 
Capital Expenditures $1.5M $3.2M $6.5M $5.7M $9.2M
Cash Acquisitions -- -- -- -$4.9M --
Cash From Investing $4.5M -$14.6M $9.1M -$28.7M -$6.7M
 
Dividends Paid (Ex Special Dividend) -$18.1M -$31.7M -$37.6M -$9.2M -$11M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$19K -$6K -- -$133K -$959K
Other Financing Activities -- -- -- -- --
Cash From Financing -$18.2M -$31.7M -$37.6M -$9.3M -$12M
 
Beginning Cash (CF) $18.7M $25.9M $13.7M $37.2M $35.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M -$12.2M $23.4M -$1.9M -$11.3M
Ending Cash (CF) $25.9M $13.7M $37.2M $35.3M $24M
 
Levered Free Cash Flow $19.4M $30.9M $45.4M $30.5M -$1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $16.6M $18.9M $7.5M $5.8M --
Depreciation & Amoritzation $565K $726K $934K $1.1M --
Stock-Based Compensation $37K $93K $103K $88K --
Change in Accounts Receivable -$2.1M -$14K $6.1M $2.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $12.2M $16.2M $15.9M $14.1M --
 
Capital Expenditures $957K -$244K $1.7M $2.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.7M $7.4M -$15.4M -$12.1M --
 
Dividends Paid (Ex Special Dividend) -$29.2M -$35M -$6.6M -$8.4M --
Special Dividend Paid $15M $18M $3M $4M $14M
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$47K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$29.2M -$35M -$6.6M -$8.4M --
 
Beginning Cash (CF) $41.5M $48.5M $41.4M $30.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.8M -$11.3M -$6.1M -$6.4M --
Ending Cash (CF) $13.7M $37.2M $35.3M $24M --
 
Levered Free Cash Flow $11.2M $16.5M $14.2M $11.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $34.2M $64.7M $35.3M $23.4M $28.5M
Depreciation & Amoritzation $2.3M $2.3M $3.4M $3.9M $4.5M
Stock-Based Compensation $252K $243K $352K $440K $384K
Change in Accounts Receivable -$4.7M -$5.6M -$3.4M $9M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $32.9M $47.8M $36.5M $9.2M $31.8M
 
Capital Expenditures $2.7M $7.7M $3.7M $8.3M $8.6M
Cash Acquisitions -- -- -$4.9M -- --
Cash From Investing -$17M -$9.1M -$6M -$10M -$24.7M
 
Dividends Paid (Ex Special Dividend) -$18.4M -$31.8M -$37.6M -$9.2M -$11M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$1M -$1.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$18.4M -$31.8M -$37.7M -$10.2M -$12.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5M $7M -$7.1M -$11M -$4.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30.2M $40.1M $32.8M $856K $23.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $39.4M $67M $23.9M $21.7M $22.7M
Depreciation & Amoritzation $2.3M $2.4M $3.6M $4.1M $3.4M
Stock-Based Compensation $229K $299K $362K $425K $296K
Change in Accounts Receivable -$6.9M -$3.5M $2.7M $5.8M -$506K
Change in Inventories -- -- -- -- --
Cash From Operations $34.1M $51.9M $36.2M $7.4M $17.7M
 
Capital Expenditures $3.2M $6.5M $5.7M $9.2M $6.1M
Cash Acquisitions -- -- -$4.9M -- --
Cash From Investing -$14.6M $9.1M -$28.7M -$6.7M -$12.6M
 
Dividends Paid (Ex Special Dividend) -$31.7M -$37.6M -$9.2M -$11M -$2.6M
Special Dividend Paid $15M $18M $3M $4M $14M
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$133K -$959K -$1.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$31.7M -$37.6M -$9.3M -$12M -$3.7M
 
Beginning Cash (CF) $122.5M $116.8M $151.3M $121.5M $72.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.2M $23.4M -$1.9M -$11.3M $1.4M
Ending Cash (CF) $110.3M $140.2M $149.5M $110.2M $73.8M
 
Levered Free Cash Flow $30.9M $45.4M $30.5M -$1.8M $11.6M

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

GET BETTER TRADE IDEAS

Popular

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

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…

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 down 0.21% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.94% over the past day.

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

Show me the best stock