Financhill
Sell
33

IIIN Quote, Financials, Valuation and Earnings

Last price:
$25.30
Seasonality move :
10.81%
Day range:
$25.27 - $26.38
52-week range:
$25.27 - $38.40
Dividend yield:
0.47%
P/E ratio:
25.56x
P/S ratio:
0.94x
P/B ratio:
1.40x
Volume:
126.4K
Avg. volume:
145.9K
1-year change:
-30.09%
Market cap:
$492.1M
Revenue:
$529.2M
EPS (TTM):
$0.99
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $472.6M $590.6M $826.8M $649.2M $529.2M
Revenue Growth (YoY) 3.71% 24.96% 40% -21.49% -18.48%
 
Cost of Revenues $416.8M $469.1M $629.5M $583.8M $479.6M
Gross Profit $55.8M $121.5M $197.3M $65.4M $49.6M
Gross Profit Margin 11.8% 20.58% 23.86% 10.07% 9.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $32.4M $36M $30.7M $29.6M
Other Inc / (Exp) -$636K -$3M $230K $3.4M -$98K
Operating Expenses $31.3M $32.4M $36M $30.7M $29.6M
Operating Income $24.4M $89.2M $161.3M $34.7M $20M
 
Net Interest Expenses -- $75K -- -- --
EBT. Incl. Unusual Items $24.2M $86.1M $161.7M $41.8M $25.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M $19.5M $36.7M $9.3M $6M
Net Income to Company $19M $66.6M $125M $32.4M $19.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19M $66.6M $125M $32.4M $19.3M
 
Basic EPS (Cont. Ops) $0.99 $3.44 $6.41 $1.66 $0.99
Diluted EPS (Cont. Ops) $0.98 $3.41 $6.37 $1.66 $0.99
Weighted Average Basic Share $19.3M $19.3M $19.5M $19.5M $19.5M
Weighted Average Diluted Share $19.4M $19.5M $19.6M $19.6M $19.6M
 
EBITDA $38.5M $100.7M $176.3M $55.1M $40.8M
EBIT $24.3M $86.2M $161.8M $41.8M $25.4M
 
Revenue (Reported) $472.6M $590.6M $826.8M $649.2M $529.2M
Operating Income (Reported) $24.4M $89.2M $161.3M $34.7M $20M
Operating Income (Adjusted) $24.3M $86.2M $161.8M $41.8M $25.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $138.2M $171.3M $208M $157.5M $134.3M
Revenue Growth (YoY) 21.89% 23.89% 21.45% -24.26% -14.74%
 
Cost of Revenues $118.8M $131.3M $168.2M $143.5M $122M
Gross Profit $19.5M $39.9M $39.8M $14M $12.3M
Gross Profit Margin 14.08% 23.31% 19.13% 8.88% 9.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $7.3M $8.3M $8.1M $7.5M
Other Inc / (Exp) -$767K -$59K -$103K -- -$96K
Operating Expenses $9.3M $7.3M $8.3M $8.1M $7.5M
Operating Income $10.2M $32.6M $31.5M $5.9M $4.8M
 
Net Interest Expenses $7K $17K -- -- --
EBT. Incl. Unusual Items $9.4M $32.5M $31.6M $7.3M $6.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $7.4M $7.2M $1.6M $1.4M
Net Income to Company $7.4M $25.2M $24.3M $5.6M $4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.4M $25.2M $24.3M $5.6M $4.7M
 
Basic EPS (Cont. Ops) $0.38 $1.30 $1.24 $0.29 $0.24
Diluted EPS (Cont. Ops) $0.38 $1.28 $1.24 $0.29 $0.24
Weighted Average Basic Share $19.3M $19.4M $19.6M $19.5M $19.5M
Weighted Average Diluted Share $19.4M $19.6M $19.6M $19.6M $19.6M
 
EBITDA $13M $36.2M $35.1M $10.7M $10.1M
EBIT $9.4M $32.5M $31.6M $7.3M $6.1M
 
Revenue (Reported) $138.2M $171.3M $208M $157.5M $134.3M
Operating Income (Reported) $10.2M $32.6M $31.5M $5.9M $4.8M
Operating Income (Adjusted) $9.4M $32.5M $31.6M $7.3M $6.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $472.6M $590.6M $826.8M $649.2M $529.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $416.8M $469.1M $629.5M $583.8M $479.6M
Gross Profit $55.8M $121.5M $197.3M $65.4M $49.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $32.4M $36M $30.7M $29.6M
Other Inc / (Exp) -$636K -$3M $230K $3.4M -$98K
Operating Expenses $31.3M $32.4M $36M $30.7M $29.6M
Operating Income $24.4M $89.2M $161.3M $34.7M $20M
 
Net Interest Expenses -- $75K -- -- --
EBT. Incl. Unusual Items $24.2M $86.1M $161.7M $41.8M $25.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M $19.5M $36.7M $9.3M $6M
Net Income to Company $19M $66.6M $125M $32.4M $19.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19M $66.6M $125M $32.4M $19.3M
 
Basic EPS (Cont. Ops) $0.99 $3.44 $6.40 $1.66 $1.00
Diluted EPS (Cont. Ops) $0.98 $3.40 $6.37 $1.66 $0.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $38.5M $100.7M $176.3M $55.1M $40.8M
EBIT $24.3M $86.2M $161.8M $41.8M $25.4M
 
Revenue (Reported) $472.6M $590.6M $826.8M $649.2M $529.2M
Operating Income (Reported) $24.4M $89.2M $161.3M $34.7M $20M
Operating Income (Adjusted) $24.3M $86.2M $161.8M $41.8M $25.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $590.6M $826.8M $649.2M $529.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $469.1M $629.5M $583.8M $479.6M --
Gross Profit $121.5M $197.3M $65.4M $49.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.4M $36M $30.7M $29.6M --
Other Inc / (Exp) -$3M $230K $3.4M -$98K --
Operating Expenses $32.4M $36M $30.7M $29.6M --
Operating Income $89.2M $161.3M $34.7M $20M --
 
Net Interest Expenses $75K $21K -- -- --
EBT. Incl. Unusual Items $86.1M $161.7M $41.8M $25.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.5M $36.7M $9.3M $6M --
Net Income to Company $66.6M $125M $32.4M $19.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $66.6M $125M $32.4M $19.3M --
 
Basic EPS (Cont. Ops) $3.44 $6.40 $1.66 $1.00 --
Diluted EPS (Cont. Ops) $3.40 $6.37 $1.66 $0.99 --
Weighted Average Basic Share $77.4M $78M $78M $78M --
Weighted Average Diluted Share $78.1M $78.5M $78.3M $78.3M --
 
EBITDA $100.7M $176.3M $55.1M $40.8M --
EBIT $86.2M $161.8M $41.8M $25.4M --
 
Revenue (Reported) $590.6M $826.8M $649.2M $529.2M --
Operating Income (Reported) $89.2M $161.3M $34.7M $20M --
Operating Income (Adjusted) $86.2M $161.8M $41.8M $25.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $68.7M $89.9M $48.3M $125.7M $111.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.8M $67.9M $81.6M $63.4M $58.3M
Inventory $69M $79M $197.7M $103.3M $88.8M
Prepaid Expenses $4.1M $5.2M $4.6M $4M $4.5M
Other Current Assets $1.5M $4.9M $3.2M $2.4M $2.7M
Total Current Assets $197M $246.9M $335.3M $298.9M $267.3M
 
Property Plant And Equipment $103.9M $107.3M $109.7M $122M $127.2M
Long-Term Investments $170K $106K $41K $175K $125K
Goodwill $9.7M $9.7M $9.7M $9.7M $9.7M
Other Intangibles $8.6M $7.7M $6.8M $6.1M $5.3M
Other Long-Term Assets $18.5M $18.9M $10.1M $10.7M $12.8M
Total Assets $337.9M $390.7M $471.7M $447.5M $422.6M
 
Accounts Payable $39M $49.4M $46.8M $34.3M $37.5M
Accrued Expenses $10M $11M $11.4M $7.4M $5.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1M $997K $999K $877K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.7M $68.8M $62.6M $46.2M $47M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $73.1M $88.7M $82M $66M $71.7M
 
Common Stock $19.3M $19.4M $19.5M $19.5M $19.5M
Other Common Equity Adj -$2M -$2.4M -$977K -$283K -$608K
Common Equity $264.8M $302M $389.7M $381.5M $350.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $264.8M $302M $389.7M $381.5M $350.9M
 
Total Liabilities and Equity $337.9M $390.7M $471.7M $447.5M $422.6M
Cash and Short Terms $68.7M $89.9M $48.3M $125.7M $111.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $68.7M $89.9M $48.3M $125.7M $111.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.8M $67.9M $81.6M $63.4M $58.3M
Inventory $69M $79M $197.7M $103.3M $88.8M
Prepaid Expenses $4.1M $5.2M $4.6M $4M $4.5M
Other Current Assets $1.5M $4.9M $3.2M $2.4M $2.7M
Total Current Assets $197M $246.9M $335.3M $298.9M $267.3M
 
Property Plant And Equipment $103.9M $107.3M $109.7M $122M $127.2M
Long-Term Investments $170K $106K $41K $175K $125K
Goodwill $9.7M $9.7M $9.7M $9.7M $9.7M
Other Intangibles $8.6M $7.7M $6.8M $6.1M $5.3M
Other Long-Term Assets $18.5M $18.9M $10.1M $10.7M $12.8M
Total Assets $337.9M $390.7M $471.7M $447.5M $422.6M
 
Accounts Payable $39M $49.4M $46.8M $34.3M $37.5M
Accrued Expenses $10M $11M $11.4M $7.4M $5.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1M $997K $999K $877K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.7M $68.8M $62.6M $46.2M $47M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $73.1M $88.7M $82M $66M $71.7M
 
Common Stock $19.3M $19.4M $19.5M $19.5M $19.5M
Other Common Equity Adj -$2M -$2.4M -$977K -$283K -$608K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $264.8M $302M $389.7M $381.5M $350.9M
 
Total Liabilities and Equity $337.9M $390.7M $471.7M $447.5M $422.6M
Cash and Short Terms $68.7M $89.9M $48.3M $125.7M $111.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $19M $66.6M $125M $32.4M $19.3M
Depreciation & Amoritzation $14.3M $14.5M $14.5M $13.3M $15.4M
Stock-Based Compensation $2M $2M $2.4M $2.4M $3.1M
Change in Accounts Receivable -$5.8M -$14.1M -$13.7M $18.2M $5.1M
Change in Inventories $5.1M -$10.1M -$118.6M $94.3M $14.5M
Cash From Operations $56.2M $69.9M $5.7M $142.2M $58.2M
 
Capital Expenditures $7.1M $17.5M $15.9M $30.7M $19.1M
Cash Acquisitions -$18.4M -- -- -- --
Cash From Investing -$23.2M -$17.8M -$6M -$20.9M -$19.6M
 
Dividends Paid (Ex Special Dividend) -$2.3M -$31.3M -$41.2M -$41.3M -$50.9M
Special Dividend Paid
Long-Term Debt Issued $322K $297K $266K $323K $298K
Long-Term Debt Repaid -$322K -$297K -$266K -$323K -$298K
Repurchase of Common Stock -- -- -$1.2M -$2.3M -$1.8M
Other Financing Activities -$230K -$665K -$483K -$609K -$352K
Cash From Financing -$2.5M -$30.9M -$41.2M -$44M -$52.7M
 
Beginning Cash (CF) $38.2M $68.7M $89.9M $48.3M $125.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.5M $21.2M -$41.6M $77.4M -$14.1M
Ending Cash (CF) $68.7M $89.9M $48.3M $125.7M $111.5M
 
Levered Free Cash Flow $49.1M $52.4M -$10.2M $111.5M $39.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.1M $23.1M $11.1M $1.1M --
Depreciation & Amoritzation $3.6M $3.7M $3.4M $3.7M --
Stock-Based Compensation $224K $272K $130K $398K --
Change in Accounts Receivable $4.6M -$5.6M $12.9M $20.1M --
Change in Inventories $4.7M -$2.5M $26.5M $9.2M --
Cash From Operations $14M $13.6M $33M $21.8M --
 
Capital Expenditures $2.9M $838K $8.2M $12.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$1.1M $1.6M -$12.4M --
 
Dividends Paid (Ex Special Dividend) -$29.6M -$39.4M -$39.5M -$49.2M --
Special Dividend Paid $1.5M $2M $2M $2.5M $1M
Long-Term Debt Issued $45K $45K $67K $67K --
Long-Term Debt Repaid -$45K -$45K -$67K -$67K --
Repurchase of Common Stock -- -- -$916K -$539K --
Other Financing Activities -$13K -$55K -- -$20K --
Cash From Financing -$29.4M -$39.4M -$40.3M -$49.5M --
 
Beginning Cash (CF) $68.7M $89.9M $48.3M $125.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.5M -$26.9M -$5.7M -$40.1M --
Ending Cash (CF) $50.2M $63M $42.6M $85.6M --
 
Levered Free Cash Flow $11.1M $12.8M $24.8M $9.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $19M $66.6M $125M $32.4M $19.3M
Depreciation & Amoritzation $14.3M $14.5M $14.5M $13.3M $15.4M
Stock-Based Compensation $2M $2M $2.4M $2.4M $3.1M
Change in Accounts Receivable -$5.8M -$14.1M -$13.7M $18.2M $5.1M
Change in Inventories $5.1M -$10.1M -$118.6M $94.3M $14.5M
Cash From Operations $56.2M $69.9M $5.7M $142.2M $58.2M
 
Capital Expenditures $7.1M $17.5M $15.9M $30.7M $19.1M
Cash Acquisitions -$18.4M -- -- -- --
Cash From Investing -$23.2M -$17.8M -$6M -$20.9M -$19.6M
 
Dividends Paid (Ex Special Dividend) -$2.3M -$31.3M -$41.2M -$41.3M -$50.9M
Special Dividend Paid
Long-Term Debt Issued $322K $297K $266K $323K $298K
Long-Term Debt Repaid -$322K -$297K -$266K -$323K -$298K
Repurchase of Common Stock -- -- -$1.2M -$2.3M -$1.8M
Other Financing Activities -- -$665K -$483K -- -$352K
Cash From Financing -$2.5M -$30.9M -$41.2M -$44M -$52.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.5M $21.2M -$41.6M $77.4M -$14.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $49.1M $52.4M -$10.2M $111.5M $39.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.1M $23.1M $11.1M $1.1M --
Depreciation & Amoritzation $3.6M $3.7M $3.4M $3.7M --
Stock-Based Compensation $224K $272K $130K $398K --
Change in Accounts Receivable $4.6M -$5.6M $12.9M $20.1M --
Change in Inventories $4.7M -$2.5M $26.5M $9.2M --
Cash From Operations $14M $13.6M $33M $21.8M --
 
Capital Expenditures $2.9M $838K $8.2M $12.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$1.1M $1.6M -$12.4M --
 
Dividends Paid (Ex Special Dividend) -$29.6M -$39.4M -$39.5M -$49.2M --
Special Dividend Paid $1.5M $2M $2M $2.5M $1M
Long-Term Debt Issued $45K $45K $67K $67K --
Long-Term Debt Repaid -$45K -$45K -$67K -$67K --
Repurchase of Common Stock -- -- -$916K -$539K --
Other Financing Activities -$13K -$55K -- -$20K --
Cash From Financing -$29.4M -$39.4M -$40.3M -$49.5M --
 
Beginning Cash (CF) $68.7M $89.9M $48.3M $125.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.5M -$26.9M -$5.7M -$40.1M --
Ending Cash (CF) $50.2M $63M $42.6M $85.6M --
 
Levered Free Cash Flow $11.1M $12.8M $24.8M $9.6M --

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

GET BETTER TRADE IDEAS

Popular

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…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

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 up 0.05% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is down 0.34% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 9.25% over the past day.

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

Show me the best stock