Financhill
Sell
49

IVT Quote, Financials, Valuation and Earnings

Last price:
$26.6100
Seasonality move :
-7.1%
Day range:
$25.7700 - $26.8000
52-week range:
$23.5300 - $31.6500
Dividend yield:
3.45%
P/E ratio:
147.72x
P/S ratio:
6.87x
P/B ratio:
1.17x
Volume:
295.4K
Avg. volume:
473.4K
1-year change:
10.56%
Market cap:
$2.1B
Revenue:
$274M
EPS (TTM):
$0.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $197.8M $212M $236.7M $258.7M $274M
Revenue Growth (YoY) -12.65% 7.15% 11.67% 9.28% 5.91%
 
Cost of Revenues $58.8M $64.1M $73.2M $77.6M $79.9M
Gross Profit $139.1M $147.9M $163.5M $181M $194.1M
Gross Profit Margin 70.3% 69.76% 69.09% 69.99% 70.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.1M $38.2M $33.3M $31.8M $33.2M
Other Inc / (Exp) -$9.6M $8.1M $43.8M $7.6M $3.8M
Operating Expenses $120.9M $145.1M $128.3M $145.2M $147.1M
Operating Income $18.2M $2.8M $35.2M $35.8M $47M
 
Net Interest Expenses $18.7M $16.3M $26.8M $38.1M $37.1M
EBT. Incl. Unusual Items -$10.2M -$5.4M $52.2M $5.3M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.2M -$5.4M $52.2M $5.3M $13.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.2M -$5.4M $52.2M $5.3M $13.7M
 
Basic EPS (Cont. Ops) -$0.14 -$0.08 $0.77 $0.08 $0.19
Diluted EPS (Cont. Ops) -$0.14 -$0.08 $0.77 $0.08 $0.19
Weighted Average Basic Share $72M $71.1M $67.4M $67.5M $70.4M
Weighted Average Diluted Share $72M $71.1M $67.5M $67.8M $71M
 
EBITDA $96.3M $98M $174M $156.8M $164.7M
EBIT $8.6M $10.9M $79M $43.4M $50.8M
 
Revenue (Reported) $197.8M $212M $236.7M $258.7M $274M
Operating Income (Reported) $18.2M $2.8M $35.2M $35.8M $47M
Operating Income (Adjusted) $8.6M $10.9M $79M $43.4M $50.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $51.2M $53.6M $59.3M $64.7M $71.2M
Revenue Growth (YoY) -5.77% 4.63% 10.62% 9.2% 10.06%
 
Cost of Revenues $14.1M $15.4M $19.3M $19.2M $21.6M
Gross Profit $37.1M $38.2M $40M $45.5M $49.6M
Gross Profit Margin 72.39% 71.27% 67.42% 70.3% 69.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5M $9.1M $10.1M $8.4M $8.4M
Other Inc / (Exp) -$2.9M $4.7M $2.6M $3.6M $5.8M
Operating Expenses $28.5M $49.4M $34M $36.5M $37.3M
Operating Income $8.6M -$11.2M $6M $9M $12.4M
 
Net Interest Expenses $4.4M $4.3M $8.6M $9.7M $8.4M
EBT. Incl. Unusual Items $1.2M -$10.8M -$125K $2.9M $9.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.2M -$10.8M -$125K $2.9M $9.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2M -$10.8M -$125K $2.9M $9.8M
 
Basic EPS (Cont. Ops) $0.02 -$0.16 -$0.00 $0.04 $0.13
Diluted EPS (Cont. Ops) $0.02 -$0.16 -$0.00 $0.04 $0.13
Weighted Average Basic Share $71.9M $69.1M $67.4M $67.6M $77.3M
Weighted Average Diluted Share $71.9M $69.1M $67.4M $68.1M $78.1M
 
EBITDA $26.7M $15.7M $32.4M $40.7M $47M
EBIT $5.7M -$6.4M $8.5M $12.6M $18.2M
 
Revenue (Reported) $51.2M $53.6M $59.3M $64.7M $71.2M
Operating Income (Reported) $8.6M -$11.2M $6M $9M $12.4M
Operating Income (Adjusted) $5.7M -$6.4M $8.5M $12.6M $18.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $197.8M $212M $236.7M $258.7M $274M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.8M $64.1M $73.2M $77.6M $79.9M
Gross Profit $139.1M $147.9M $163.5M $181M $194.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.1M $38.2M $33.3M $31.8M $33.2M
Other Inc / (Exp) -$9.6M $8.1M $43.8M $7.6M $3.8M
Operating Expenses $120.9M $145.1M $128.3M $145.2M $147.1M
Operating Income $18.2M $2.8M $35.2M $35.8M $47M
 
Net Interest Expenses $18.7M $16.3M $26.8M $38.1M $37.1M
EBT. Incl. Unusual Items -$10.2M -$5.4M $52.2M $5.3M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.2M -$5.4M $52.2M $5.3M $13.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.2M -$5.4M $52.2M $5.3M $13.7M
 
Basic EPS (Cont. Ops) -$0.14 -$0.08 $0.77 $0.08 $0.18
Diluted EPS (Cont. Ops) -$0.14 -$0.08 $0.77 $0.08 $0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $96.3M $98M $174M $156.8M $164.7M
EBIT $8.6M $10.9M $79M $43.4M $50.8M
 
Revenue (Reported) $197.8M $212M $236.7M $258.7M $274M
Operating Income (Reported) $18.2M $2.8M $35.2M $35.8M $47M
Operating Income (Adjusted) $8.6M $10.9M $79M $43.4M $50.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $212M $236.7M $258.7M $274M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.1M $73.2M $77.6M $79.9M --
Gross Profit $147.9M $163.5M $181M $194.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.2M $33.3M $31.8M $33.2M --
Other Inc / (Exp) $8.1M $43.8M $7.6M $3.8M --
Operating Expenses $145.1M $128.3M $145.2M $147.1M --
Operating Income $2.8M $35.2M $35.8M $47M --
 
Net Interest Expenses $16.3M $26.8M $38.1M $37.1M --
EBT. Incl. Unusual Items -$5.4M $52.2M $5.3M $13.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.4M $52.2M $5.3M $13.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.4M $52.2M $5.3M $13.7M --
 
Basic EPS (Cont. Ops) -$0.08 $0.77 $0.08 $0.18 --
Diluted EPS (Cont. Ops) -$0.08 $0.77 $0.08 $0.18 --
Weighted Average Basic Share $284.3M $269.6M $270.1M $281.6M --
Weighted Average Diluted Share $284.5M $270.1M $271M $283.2M --
 
EBITDA $98M $174M $156.8M $164.7M --
EBIT $10.9M $79M $43.4M $50.8M --
 
Revenue (Reported) $212M $236.7M $258.7M $274M --
Operating Income (Reported) $2.8M $35.2M $35.8M $47M --
Operating Income (Adjusted) $10.9M $79M $43.4M $50.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $222.6M $37M $137.6M $96.4M $87.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29M $30.1M $34.5M $35.4M $36.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $252.8M $74.9M $172.3M $135.1M $127.4M
 
Property Plant And Equipment $1.8M $2.7M -- -- --
Long-Term Investments $109.1M $107.9M $56.1M -- --
Goodwill -- -- -- -- --
Other Intangibles $95.7M $81M $101.2M $114.5M $137.4M
Other Long-Term Assets -- -- $51.1M $42.4M $44.3M
Total Assets $2.4B $2.2B $2.5B $2.5B $2.6B
 
Accounts Payable $28.3M $36.2M $42.8M $44.6M $46.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41.9M $50M $56.6M $59.2M $63.9M
 
Long-Term Debt $555.1M $533.1M $754.6M $814.6M $740.4M
Capital Leases -- -- -- -- --
Total Liabilities $668.5M $640.9M $869.1M $933.3M $875.9M
 
Common Stock $72K $67K $67K $68K $77K
Other Common Equity Adj -$12.4M -$4.3M $26.7M $18.1M $14.4M
Common Equity $1.7B $1.6B $1.6B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.6B $1.6B $1.6B $1.8B
 
Total Liabilities and Equity $2.4B $2.2B $2.5B $2.5B $2.6B
Cash and Short Terms $222.6M $37M $137.6M $96.4M $87.4M
Total Debt $555.1M $533.1M $754.6M $814.6M $740.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $222.6M $37M $137.6M $96.4M $87.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29M $30.1M $34.5M $35.4M $36.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $252.8M $74.9M $172.3M $135.1M $127.4M
 
Property Plant And Equipment $1.8M $2.7M -- -- --
Long-Term Investments $109.1M $107.9M $56.1M -- --
Goodwill -- -- -- -- --
Other Intangibles $95.7M $81M $101.2M $114.5M $137.4M
Other Long-Term Assets -- -- $51.1M $42.4M $44.3M
Total Assets $2.4B $2.2B $2.5B $2.5B $2.6B
 
Accounts Payable $28.3M $36.2M $42.8M $44.6M $46.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41.9M $50M $56.6M $59.2M $63.9M
 
Long-Term Debt $555.1M $533.1M $754.6M $814.6M $740.4M
Capital Leases -- -- -- -- --
Total Liabilities $668.5M $640.9M $869.1M $933.3M $875.9M
 
Common Stock $72K $67K $67K $68K $77K
Other Common Equity Adj -$12.4M -$4.3M $26.7M $18.1M $14.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.6B $1.6B $1.6B $1.8B
 
Total Liabilities and Equity $2.4B $2.2B $2.5B $2.5B $2.6B
Cash and Short Terms $222.6M $37M $137.6M $96.4M $87.4M
Total Debt $555.1M $533.1M $754.6M $814.6M $740.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.2M -$5.4M $52.2M $5.3M $13.7M
Depreciation & Amoritzation $80.7M $82.8M $89.4M $110.1M $111.1M
Stock-Based Compensation $4.4M $9.1M $6.5M $9M $9.9M
Change in Accounts Receivable -$7.5M $257K -$999K $1.5M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $94.2M $90M $125.8M $129.6M $136.9M
 
Capital Expenditures $12.9M $15.4M $33.2M $35.7M $36.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.1M -$64.7M -$144.5M -$79.7M -$240.5M
 
Dividends Paid (Ex Special Dividend) -$54.2M -$55.6M -$55.3M -$57.5M -$62.8M
Special Dividend Paid
Long-Term Debt Issued $150M $431M $362M $30M $10M
Long-Term Debt Repaid -$169.2M -$451.3M -$190.9M -$63.7M -$98.2M
Repurchase of Common Stock -- -$116.4M -- -- --
Other Financing Activities -$3.5M -$11.9M -$4.2M -$2.1M -$20M
Cash From Financing -$82.1M -$204.2M $111.6M -$87.9M $95.1M
 
Beginning Cash (CF) $260.7M $223.8M $44.9M $137.8M $99.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37M -$178.9M $92.9M -$38M -$8.5M
Ending Cash (CF) $223.8M $44.9M $137.8M $99.8M $91.2M
 
Levered Free Cash Flow $81.2M $74.6M $92.6M $93.9M $100.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2M -$10.8M -$125K $2.9M $9.8M
Depreciation & Amoritzation $19.8M $21.2M $22.9M $27.5M $28.1M
Stock-Based Compensation $903K $2.2M $2.6M $2.4M $2.6M
Change in Accounts Receivable -$457K -$4.3M -$340K -$2.8M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $24.2M $4.2M $24.9M $29.8M $37M
 
Capital Expenditures $4.3M $5.1M $19.2M $9.4M $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.6M -$9.1M -$63.3M -$3.5M -$132.3M
 
Dividends Paid (Ex Special Dividend) -$13.6M -$13.9M -$13.8M -$14.6M -$17.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $31M -- -- --
Long-Term Debt Repaid -$100.4M -$333K -$24.8M -$20M --
Repurchase of Common Stock $5.2M -$99.7M -- -- --
Other Financing Activities -$1.1M -$5.6M -$1.7M -$1.5M -$7M
Cash From Financing -$115.2M -$88.6M -$40.3M -$30.6M -$16.3M
 
Beginning Cash (CF) $327.2M $138.3M $216.5M $104.1M $202.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$103.5M -$93.5M -$78.8M -$4.3M -$111.5M
Ending Cash (CF) $223.8M $44.9M $137.8M $99.8M $91.2M
 
Levered Free Cash Flow $20M -$885K $5.7M $20.4M $26.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.2M -$5.4M $52.2M $5.3M $13.7M
Depreciation & Amoritzation $80.7M $82.8M $89.4M $110.1M $111.1M
Stock-Based Compensation $4.4M $9.1M $6.5M $9M $9.9M
Change in Accounts Receivable -$7.5M $257K -$999K $1.5M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $94.2M $90M $125.8M $129.6M $136.9M
 
Capital Expenditures $12.9M $15.4M $33.2M $35.7M $36.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.1M -$64.7M -$144.5M -$79.7M -$240.5M
 
Dividends Paid (Ex Special Dividend) -$54.2M -$55.6M -$55.3M -$57.5M -$62.8M
Special Dividend Paid
Long-Term Debt Issued $150M $431M $362M $30M $10M
Long-Term Debt Repaid -$169.2M -$451.3M -$190.9M -$63.7M -$98.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5M -- -$4.2M -$2.1M -$20M
Cash From Financing -$82.1M -$204.2M $111.6M -$87.9M $95.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37M -$178.9M $92.9M -$38M -$8.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $81.2M $74.6M $92.6M $93.9M $100.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$5.4M $52.2M $5.3M $13.7M --
Depreciation & Amoritzation $82.8M $89.4M $110.1M $111.1M --
Stock-Based Compensation $9.1M $6.5M $9M $9.9M --
Change in Accounts Receivable $257K -$999K $1.5M $1.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $90M $125.8M $129.6M $136.9M --
 
Capital Expenditures $15.4M $33.2M $35.7M $36.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$64.7M -$144.5M -$79.7M -$240.5M --
 
Dividends Paid (Ex Special Dividend) -$55.6M -$55.3M -$57.5M -$62.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $431M $362M $30M $10M --
Long-Term Debt Repaid -$451.3M -$190.9M -$63.7M -$98.2M --
Repurchase of Common Stock -$116.4M -- -- -- --
Other Financing Activities -$11.9M -$4.2M -$2.1M -$20M --
Cash From Financing -$204.2M $111.6M -$87.9M $95.1M --
 
Beginning Cash (CF) $710.3M $383M $391.9M $414.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$178.9M $92.9M -$38M -$8.5M --
Ending Cash (CF) $531.3M $475.9M $353.9M $406.2M --
 
Levered Free Cash Flow $74.6M $92.6M $93.9M $100.8M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock