Financhill
Sell
44

INPOY Quote, Financials, Valuation and Earnings

Last price:
$8.40
Seasonality move :
-8.16%
Day range:
$8.49 - $8.82
52-week range:
$6.51 - $10.17
Dividend yield:
0%
P/E ratio:
33.78x
P/S ratio:
3.32x
P/B ratio:
14.90x
Volume:
2.1K
Avg. volume:
1.3K
1-year change:
30.62%
Market cap:
$8.5B
Revenue:
$2.1B
EPS (TTM):
$0.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $321.2M $647M $1.2B $1.6B $2.1B
Revenue Growth (YoY) 59.38% 101.44% 83.75% 34% 32.65%
 
Cost of Revenues $12.7M $13.8M $26.9M $56.4M $65.6M
Gross Profit $308.5M $633.2M $1.2B $1.5B $2B
Gross Profit Margin 96.04% 97.86% 97.74% 96.46% 96.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $21.3M $31.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $273.8M $472.7M $945.9M $1.3B $1.7B
Operating Income $34.6M $160.5M $216.1M $214.8M $360.4M
 
Net Interest Expenses $15.6M $26.1M $32.3M $68.9M $89.9M
EBT. Incl. Unusual Items $22.6M $119.2M $185M $150.9M $222.7M
Earnings of Discontinued Ops. -$834.3K -$334.6K $77.8K -$22.6K --
Income Tax Expense $8.5M $28.7M $57.5M $47.9M $68M
Net Income to Company $13.2M $90.1M $127.6M $103M $154.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.2M $90.1M $127.6M $103M $154.7M
 
Basic EPS (Cont. Ops) $0.01 $0.09 $0.13 $0.10 $0.16
Diluted EPS (Cont. Ops) $0.01 $0.09 $0.13 $0.10 $0.16
Weighted Average Basic Share $1B $1B $1B $999.6M $999.5M
Weighted Average Diluted Share $1B $1B $1B $999.6M $999.5M
 
EBITDA $95.1M $229.8M $374.7M $436.4M $585.6M
EBIT $37.4M $138.1M $216.5M $217M $311M
 
Revenue (Reported) $321.2M $647M $1.2B $1.6B $2.1B
Operating Income (Reported) $34.6M $160.5M $216.1M $214.8M $360.4M
Operating Income (Adjusted) $37.4M $138.1M $216.5M $217M $311M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $158.9M $328.6M $359.5M $499.8M $650.5M
Revenue Growth (YoY) -- 106.82% 9.39% 39.03% 30.14%
 
Cost of Revenues $3M $6.5M $14.5M $9M $13.7M
Gross Profit $155.9M $322.2M $345M $490.8M $636.8M
Gross Profit Margin 98.11% 98.03% 95.97% 98.19% 97.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $120.2M $264.7M $304.5M $410.2M $530M
Operating Income $35.7M $57.5M $40.5M $80.6M $106.8M
 
Net Interest Expenses $7M $7.1M $2.5M $1.7M $25.6M
EBT. Incl. Unusual Items $32.4M $50M $37.8M $77.8M $80.9M
Earnings of Discontinued Ops. -$1M -$129.2K -$425.7K -- $385.6K
Income Tax Expense $7.3M $16.7M $7.5M $17.2M $15.5M
Net Income to Company -- $31.7M $25.1M $61.3M $69.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.1M $33.2M $29.9M $60.7M $65.8M
 
Basic EPS (Cont. Ops) $0.02 $0.03 $0.03 $0.06 $0.07
Diluted EPS (Cont. Ops) $0.02 $0.03 $0.03 $0.06 $0.07
Weighted Average Basic Share $1B $988.5M $1B $1B $1B
Weighted Average Diluted Share $1B $988.5M $1B $1B $1B
 
EBITDA $61.1M $100.2M $108.6M $147.7M $204.6M
EBIT $37.1M $57.1M $54.2M $80.6M $106.5M
 
Revenue (Reported) $158.9M $328.6M $359.5M $499.8M $650.5M
Operating Income (Reported) $35.7M $57.5M $40.5M $80.6M $106.8M
Operating Income (Adjusted) $37.1M $57.1M $54.2M $80.6M $106.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $989.1M $1.5B $1.9B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $20.1M $49.3M $63.1M $66.8M
Gross Profit -- $969M $1.5B $1.9B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $758.6M $1.3B $1.6B $2B
Operating Income -- $210.4M $218.4M $299.7M $463.8M
 
Net Interest Expenses $17.5M $28.9M $34.5M $112M $85.1M
EBT. Incl. Unusual Items -- $175M $185.9M $190.4M $331.4M
Earnings of Discontinued Ops. -$2.1M -$711.6K $55.4K $628.9K $9.1K
Income Tax Expense -- $54.1M $45.8M $66.5M $80M
Net Income to Company -- -- $136.9M $132.1M $252.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $120.2M $140.2M $124.5M $251.4M
 
Basic EPS (Cont. Ops) -- $0.12 $0.14 $0.12 $0.25
Diluted EPS (Cont. Ops) -- $0.12 $0.14 $0.12 $0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $341.6M $453.4M $535.9M $762.3M
EBIT -- $204.1M $244.5M $276.5M $422.9M
 
Revenue (Reported) -- $989.1M $1.5B $1.9B $2.6B
Operating Income (Reported) -- $210.4M $218.4M $299.7M $463.8M
Operating Income (Adjusted) -- $204.1M $244.5M $276.5M $422.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $318.9M $764.4M $1.1B $1.5B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4M $15.8M $38.5M $45.7M $47.1M
Gross Profit $312.5M $748.7M $1.1B $1.4B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $230.4M $601.6M $930.7M $1.2B $1.5B
Operating Income $82M $147M $150.6M $236M $337.9M
 
Net Interest Expenses $12.8M $19.3M $22.6M $65.6M $61.1M
EBT. Incl. Unusual Items $72.2M $126M $128M $167.6M $275.6M
Earnings of Discontinued Ops. -$218.8K -$685.1K -$663.4K -- $9.1K
Income Tax Expense $16.3M $42.7M $31.1M $49.8M $61.7M
Net Income to Company -- $81.3M $90.6M $119.7M $217.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.7M $82.7M $96.3M $117.9M $214M
 
Basic EPS (Cont. Ops) $0.06 $0.08 $0.10 $0.12 $0.21
Diluted EPS (Cont. Ops) $0.06 $0.08 $0.10 $0.12 $0.21
Weighted Average Basic Share $2B $3B $3B $3B $3B
Weighted Average Diluted Share $2B $3B $3B $3B $3B
 
EBITDA $125.8M $255.8M $333.8M $434.8M $611.1M
EBIT $82.7M $148.4M $174.8M $234.6M $346.1M
 
Revenue (Reported) $318.9M $764.4M $1.1B $1.5B $1.9B
Operating Income (Reported) $82M $147M $150.6M $236M $337.9M
Operating Income (Adjusted) $82.7M $148.4M $174.8M $234.6M $346.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $29.8M $36.5M $120.9M $98.9M $142.3M
Short Term Investments $658.4K -- -- -- $2M
Accounts Receivable, Net $49.2M $109.5M $197.1M $243.7M $309M
Inventory $579.3K $1.5M $2.7M $3.3M $3.3M
Prepaid Expenses $6.8M $18.4M $6.5M $9.7M $12.9M
Other Current Assets $763.7K $510.4K $123.3K $182.7K $228.9K
Total Current Assets $97M $176M $360.6M $403.7M $532M
 
Property Plant And Equipment $262.8M $420.4M $781.6M $973.1M $1.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $360M $340M $350.9M
Other Intangibles $32.1M $38M $259.3M $238.2M $254.8M
Other Long-Term Assets $52.7K -$26.9K -- -- --
Total Assets $413.4M $666.4M $1.8B $2B $2.5B
 
Accounts Payable $40.6M $66.5M $162.4M $196.7M $236.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $39.7M $62.5M $88.2M $126.2M $168.9M
Other Current Liabilities $13.1M $23.8M $48.6M $45.1M $45.5M
Total Current Liabilities $106.4M $198M $396.1M $495.6M $567M
 
Long-Term Debt $161.5M $199.7M $1.1B $1.1B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $310.8M $495M $1.8B $1.9B $2.1B
 
Common Stock $4.9M $184.5M $5.6M $5.2M $5.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $102.6M $171.4M $7.2M $107.1M $329M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$52.7K -- -- -- --
Total Equity $102.5M $171.4M $7.2M $107.1M $329M
 
Total Liabilities and Equity $413.4M $666.4M $1.8B $2B $2.5B
Cash and Short Terms $30.4M $36.5M $120.9M $98.9M $144.3M
Total Debt $162.8M $206.1M $1.2B $1.2B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $26.7M -- $76.1M $121.6M $204.4M
Short Term Investments $77.8K -- -- -- $4.3M
Accounts Receivable, Net $68.1M -- $204.1M $267.2M $398.4M
Inventory $1.3M -- $2.3M $3M $3.2M
Prepaid Expenses $19.1M -- -- -- --
Other Current Assets $830.3K -- $11M $21M $25M
Total Current Assets $123.9M -- $293.8M $421.3M $638.7M
 
Property Plant And Equipment $330.2M -- $790.5M $1.1B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $313.1M $336.5M $355.2M
Other Intangibles -- -- $220.9M $237.4M $276.9M
Other Long-Term Assets $207.6K -- $11M $5.8M $19.4M
Total Assets $509.9M -- $1.7B $2.2B $3B
 
Accounts Payable $54.4M -- $154.8M $213.8M $312M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $39.6M -- -- -- --
Other Current Liabilities $18M -- $25.5M $32.3M $48M
Total Current Liabilities $156.1M -- $349.6M $461.8M $662.5M
 
Long-Term Debt $179.2M -- $974.1M $1.1B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $384.8M -- $1.6B $2B $2.4B
 
Common Stock $4.6M -- $4.6M $5.2M $5.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$51.9K -- -- -- --
Total Equity $125.2M -- $70.5M $227.1M $569.7M
 
Total Liabilities and Equity $509.9M -- $1.7B $2.2B $3B
Cash and Short Terms $26.8M -- $76.1M $121.6M $208.7M
Total Debt $185.6M -- $1B $1.2B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $13.2M $90.1M $127.6M $103M $154.7M
Depreciation & Amoritzation $57.7M $91.7M $158.2M $219.4M $274.6M
Stock-Based Compensation $443.2K $2.6M $24M $5.7M $11.2M
Change in Accounts Receivable -$8M -$58.7M -$43.1M -$68.6M -$49.4M
Change in Inventories -- -$900.9K -$1.3M -$789.8K $334.5K
Cash From Operations $76.3M $190.5M $285.4M $303.8M $496M
 
Capital Expenditures $83.4M $136.5M $242.8M $251.8M $243.6M
Cash Acquisitions -- -- -$586.6M -- -$61M
Cash From Investing -$82.2M -$135.5M -$829.4M -$251.8M -$304.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $51.5M $21.9M $1.2B $53.2M --
Long-Term Debt Repaid -- -$2.3M -$171M -$4.4M -$5.8M
Repurchase of Common Stock -- -$18.8M -$321.3M -$2.7M --
Other Financing Activities $625.7K -- -$4.9M -- --
Cash From Financing $16.5M -$47.2M $635M -$64.5M -$162.8M
 
Beginning Cash (CF) $16M $29.1M $37.4M $111.3M $104.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.7M $7.8M $91.1M -$12.5M $28.6M
Ending Cash (CF) $29.5M $37.1M $128M $98.3M $135.1M
 
Levered Free Cash Flow -$7M $54M $42.7M $52.1M $252.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $31.7M $25.1M $61.3M $69.7M
Depreciation & Amoritzation -- $41.2M $47M $68.5M $102.5M
Stock-Based Compensation -- $2.6M $791.3K $3.1M $5.3M
Change in Accounts Receivable -- $299.3K -$2.1M $8.1M $3.9M
Change in Inventories -- -$449.5K $191.9K -$117.3K $131.2K
Cash From Operations -- $70.4M $62.8M $160.8M $209.7M
 
Capital Expenditures -- $71M $46.3M $59.2M $106.3M
Cash Acquisitions -- -$584.2M -- -$61.8M --
Cash From Investing -- -$655.2M -$46.3M -$121M -$138.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$87.2M $18.5M $11.7M $258.9K
Long-Term Debt Repaid -- $3.9M -$857.1K -$1.1M -$404.5K
Repurchase of Common Stock -- $9.7M $201.2K -- -$207K
Other Financing Activities -- $146.9K -- -- --
Cash From Financing -- -$93.6M -$3.8M -$32.5M -$68.1M
 
Beginning Cash (CF) -- $815.2M $75.4M $120.8M $193.4M
Foreign Exchange Rate Adjustment -- $32.9K $68.9K -$410.1K $367.7K
Additions / Reductions -- -$678.5M $12.7M $7.2M $3.4M
Ending Cash (CF) -- $135.7M $80M $128.8M $200.9M
 
Levered Free Cash Flow -- -$584.2K $16.5M $101.6M $103.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $136.9M $132.1M $252.7M
Depreciation & Amoritzation -- -- $201.4M $275.2M $339.1M
Stock-Based Compensation -- $18.1M $9.3M $9.5M $19.3M
Change in Accounts Receivable -- -- -$77.1M -$41.9M -$87.6M
Change in Inventories -- -- -$1.3M -$441.1K $323.6K
Cash From Operations -- -- $303.9M $455.8M $655.7M
 
Capital Expenditures -- $158.6M $263.9M $243.1M $326M
Cash Acquisitions -- -$584.2M -$2.4M -$61.8M $842.9K
Cash From Investing -- -- -$266.3M -$305M -$354.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $37.7M $42.9M -$12.5M
Long-Term Debt Repaid -- -- -$5M -$4.4M -$4.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$70.2M -$114.9M -$241.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$32.6M $36M $60.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $40M $212.7M $329.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $81.3M $90.6M $119.7M $217.8M
Depreciation & Amoritzation -- $105.6M $148.9M $204.7M $269.2M
Stock-Based Compensation -- $18.1M $3.4M $7.2M $15.3M
Change in Accounts Receivable -- $15.6M -$18.5M $8.2M -$29.9M
Change in Inventories -- -$103.4K -$106.4K $242.3K $231.3K
Cash From Operations -- $183.1M $201.6M $353.6M $513.2M
 
Capital Expenditures -- $158.6M $179.8M $171.2M $253.5M
Cash Acquisitions -- -$584.2M -- -$61.8M --
Cash From Investing -- -$742.9M -$179.8M -$233M -$282.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2B $32.9M $22.7M $10.1M
Long-Term Debt Repaid -- -$169.1M -$3.1M -$3.2M -$2.1M
Repurchase of Common Stock -- -$320M -$2.6M -- -$8.1M
Other Financing Activities -- -$4.8M -- -- --
Cash From Financing -- $658.4M -$46.8M -$97.2M -$175.4M
 
Beginning Cash (CF) -- $929.6M $272.5M $339.4M $510.4M
Foreign Exchange Rate Adjustment -- -$206.8K $10 -$242.3K $668.3K
Additions / Reductions -- $98.6M -$25M $23.4M $55M
Ending Cash (CF) -- $1B $232.6M $368.5M $569.5M
 
Levered Free Cash Flow -- $24.5M $21.8M $182.4M $259.7M

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
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock