Financhill
Sell
29

ITJTQ Quote, Financials, Valuation and Earnings

Last price:
$2.75
Seasonality move :
-19.52%
Day range:
$2.75 - $2.75
52-week range:
$1.21 - $4.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.20x
P/B ratio:
0.27x
Volume:
677
Avg. volume:
1.2K
1-year change:
-6.25%
Market cap:
$331.7M
Revenue:
$1.7B
EPS (TTM):
-$2.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.1B $1.6B $1.7B $1.7B
Revenue Growth (YoY) 8.75% 12.94% -21.54% 2.56% 2.28%
 
Cost of Revenues $1B $1.1B $898.6M $888.7M $968.3M
Gross Profit $802.5M $962M $732M $783.6M $742.1M
Gross Profit Margin 43.61% 46.29% 44.89% 46.86% 43.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $209.4M $239.6M $24.5M $21.8M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $209.4M $239.6M $492.1M -- $71.9M
Operating Income $593.1M $722.4M $239.9M $783.6M $670.2M
 
Net Interest Expenses $227M $252.7M $335.5M $278.1M $313.1M
EBT. Incl. Unusual Items $287.6M $502.5M -$332.2M -$15.9M -$129M
Earnings of Discontinued Ops. -- -- $8.2M $60.8M -$129M
Income Tax Expense $60.6M $106.3M $112.6M $39.6M $59.2M
Net Income to Company $512.8M $756.5M $15.4M $412.2M $231.9M
 
Minority Interest in Earnings -$21.5M -$31M -$9.4M -$23M -$33.3M
Net Income to Common Excl Extra Items $205.5M $365.3M -$446M -$17.8M -$350.6M
 
Basic EPS (Cont. Ops) $1.66 $3.02 -$3.70 -$0.15 -$2.91
Diluted EPS (Cont. Ops) $1.66 $3.02 -$3.70 -$0.15 -$2.91
Weighted Average Basic Share $123.9M $120.8M $120.6M $120.5M $120.5M
Weighted Average Diluted Share $123.9M $120.8M $120.6M $120.5M $120.5M
 
EBITDA $676.7M $926M $247.5M $929.5M $897.3M
EBIT $509.7M $750.8M -$73.6M $783.6M $670.2M
 
Revenue (Reported) $1.8B $2.1B $1.6B $1.7B $1.7B
Operating Income (Reported) $593.1M $722.4M $239.9M $783.6M $670.2M
Operating Income (Adjusted) $509.7M $750.8M -$73.6M $783.6M $670.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $594.1M $551.5M $253.6M $471.6M $447.6M
Revenue Growth (YoY) 22.31% -7.16% -54.01% 85.93% -5.08%
 
Cost of Revenues $284.4M $274.9M $219.9M $246.6M $260.3M
Gross Profit $309.7M $276.6M $33.7M $225M $187.3M
Gross Profit Margin 52.13% 50.15% 13.29% 47.71% 41.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.6M $59.4M -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $56.6M $59.4M -- -- $8.3M
Operating Income $253.1M $217.2M -$428.4M $225M $179M
 
Net Interest Expenses $58.3M $64M $161.9M $77.2M $84.7M
EBT. Incl. Unusual Items $80.8M $167.1M -$274.5M $51.6M -$31.9M
Earnings of Discontinued Ops. -- -- $1.5M $24.7M --
Income Tax Expense $13.8M $25.5M $61.9M $50M $39.2M
Net Income to Company $118M $243M -$109.3M $160.1M $51M
 
Minority Interest in Earnings -$19.3M -$18.8M -$5.4M -$8.6M -$13.6M
Net Income to Common Excl Extra Items $47.7M $122.8M -$340.2M $17.6M -$84.8M
 
Basic EPS (Cont. Ops) $0.39 $1.02 -$2.82 $0.15 -$0.70
Diluted EPS (Cont. Ops) $0.39 $1.02 -$2.82 $0.15 -$0.70
Weighted Average Basic Share $121.7M $120.8M $120.5M $120.5M $120.5M
Weighted Average Diluted Share $121.7M $120.8M $120.5M $120.5M $120.5M
 
EBITDA $199.2M $308.6M -$157.5M $275.4M $251M
EBIT $160.3M $250M -$184.8M $225M $179M
 
Revenue (Reported) $594.1M $551.5M $253.6M $471.6M $447.6M
Operating Income (Reported) $253.1M $217.2M -$428.4M $225M $179M
Operating Income (Adjusted) $160.3M $250M -$184.8M $225M $179M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $2.1B $1.7B $1.7B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.1B $1B $866.6M $946.3M
Gross Profit $814.5M $960.1M $642.8M $783.5M $745.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $209.5M $239.5M -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $209.5M $239.5M -- -- --
Operating Income $605.1M $720.6M $44.1M $764.1M $737.5M
 
Net Interest Expenses $227.1M $253M $327.4M $275.3M $456.6M
EBT. Incl. Unusual Items $292M $500.9M -$294.9M -$15.3M -$279.7M
Earnings of Discontinued Ops. -- -- $6.1M $61.2M $22.2M
Income Tax Expense $61.4M $106.3M $110.1M $39.9M $58.7M
Net Income to Company $512.8M $756.5M $15.4M $412.2M $231.9M
 
Minority Interest in Earnings -$22.8M -$30.5M -$10.2M -$23M -$33.1M
Net Income to Common Excl Extra Items $207.9M $364.1M -$409.1M -$17M -$349.4M
 
Basic EPS (Cont. Ops) $1.72 $3.01 -$3.39 -$0.14 -$2.90
Diluted EPS (Cont. Ops) $1.72 $3.01 -$3.39 -$0.14 -$2.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $682.6M $922.6M $264.5M $545M $413.7M
EBIT $515.3M $748.2M -$49.2M $399.1M $186.5M
 
Revenue (Reported) $1.9B $2.1B $1.7B $1.7B $1.7B
Operating Income (Reported) $605.1M $720.6M $44.1M $764.1M $737.5M
Operating Income (Adjusted) $515.3M $748.2M -$49.2M $399.1M $186.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.1B $1.7B $1.7B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1B $866.6M $946.3M --
Gross Profit $960.1M $642.8M $783.5M $745.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $239.5M $136.6M -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $239.5M $136.6M $19.4M -$56M --
Operating Income $720.6M $44.1M $764.1M $737.5M --
 
Net Interest Expenses $253M $327.4M $275.3M $456.6M --
EBT. Incl. Unusual Items $500.9M -$294.9M -$15.3M -$279.7M --
Earnings of Discontinued Ops. -- $6.1M $61.2M $22.2M --
Income Tax Expense $106.3M $110.1M $39.9M $58.7M --
Net Income to Company $756.5M $15.4M $412.2M $231.9M --
 
Minority Interest in Earnings -$30.5M -$10.2M -$23M -$33.1M --
Net Income to Common Excl Extra Items $364.1M -$409.1M -$17M -$349.4M --
 
Basic EPS (Cont. Ops) $3.01 -$3.39 -$0.14 -$2.90 --
Diluted EPS (Cont. Ops) $3.01 -$3.39 -$0.14 -$2.90 --
Weighted Average Basic Share $483.3M $482.6M $482.1M $482.3M --
Weighted Average Diluted Share $483.4M $482.6M $482.1M $482.3M --
 
EBITDA $922.6M $264.5M $545M $413.7M --
EBIT $748.2M -$49.2M $399.1M $186.5M --
 
Revenue (Reported) $2.1B $1.7B $1.7B $1.7B --
Operating Income (Reported) $720.6M $44.1M $764.1M $737.5M --
Operating Income (Adjusted) $748.2M -$49.2M $399.1M $186.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $248.9M $503.3M $329.1M $359.3M $227.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $144.6M $459.6M $103.6M $138.9M --
Inventory $46.3M $34.8M $29M $32.7M $26M
Prepaid Expenses $57.4M -- $41.5M $43.5M --
Other Current Assets $137.4M $117.5M $108.4M $109.9M $116.2M
Total Current Assets $951.8M $1.1B $958.8M $1.1B $928.5M
 
Property Plant And Equipment $127M $107.7M $86.3M $85.8M $82M
Long-Term Investments -- -- -- -- --
Goodwill $3.9B -- $3.4B $3.5B --
Other Intangibles $715.9M -- $375.1M $425.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.9B $9.8B $8.5B $9B $7.1B
 
Accounts Payable $60.2M $720M $42.2M $33M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $26.9M $24.6M $22.1M $19.2M $16.8M
Other Current Liabilities $185M -- $188.7M $149.7M $116.2M
Total Current Liabilities $1.4B $1.5B $1.4B $1.7B $2B
 
Long-Term Debt $5.5B $5.3B $4.9B $5.2B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $7.1B $6.5B $7.1B $5.7B
 
Common Stock $366.4K $331.6K $287.8K $298K $272.1K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.3B $2.4B $1.8B $1.7B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $356M $330.4M $255.3M $216.3M $188.6M
Total Equity $2.6B $2.7B $2B $1.9B $1.4B
 
Total Liabilities and Equity $9.9B $9.8B $8.5B $9B $7.1B
Cash and Short Terms $248.9M $503.3M $329.1M $359.3M $227.1M
Total Debt $5.9B $5.8B $5.4B $5.9B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $248.9M $503.3M $329.1M $359.3M $227.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $144.6M $459.6M $103.6M $138.9M --
Inventory $46.3M $34.8M $29M $32.7M $26M
Prepaid Expenses $57.4M -- $41.5M $43.5M --
Other Current Assets $137.4M $117.5M $108.4M $109.9M $116.2M
Total Current Assets $951.8M $1.1B $958.8M $1.1B $928.5M
 
Property Plant And Equipment $127M $107.7M $86.3M $85.8M $82M
Long-Term Investments -- -- -- -- --
Goodwill $3.9B -- $3.4B $3.5B --
Other Intangibles $715.9M -- $375.1M $425.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.9B $9.8B $8.5B $9B $7.1B
 
Accounts Payable $60.2M $720M $42.2M $33M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $26.9M $24.6M $22.1M $19.2M $16.8M
Other Current Liabilities $185M -- $188.7M $149.7M $116.2M
Total Current Liabilities $1.4B $1.5B $1.4B $1.7B $2B
 
Long-Term Debt $5.5B $5.3B $4.9B $5.2B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $7.1B $6.5B $7.1B $5.7B
 
Common Stock $366.4K $331.6K $287.8K $298K $272.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $356M $330.4M $255.3M $216.3M $188.6M
Total Equity $2.6B $2.7B $2B $1.9B $1.4B
 
Total Liabilities and Equity $9.9B $9.8B $8.5B $9B $7.1B
Cash and Short Terms $248.9M $503.3M $329.1M $359.3M $227.1M
Total Debt $5.9B $5.8B $5.4B $5.9B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $512.8M $756.5M $15.4M $412.2M $231.9M
Depreciation & Amoritzation $167M $175.3M $321M $145.9M $227.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.9M -$13.4M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $929.1M $1.2B $497.6M $501.5M $419M
 
Capital Expenditures $73.4M $39M $36.1M $33.3M $55.5M
Cash Acquisitions -$3.8M -- $50.9M -$234.3M $670.6M
Cash From Investing -$594.5M -$935.7M -$162.4M -$241.8M $872.9M
 
Dividends Paid (Ex Special Dividend) -$145.5M -$169.5M -$162.7M -$153.7M --
Special Dividend Paid
Long-Term Debt Issued -- -- $51.7M $316.3M --
Long-Term Debt Repaid -- -- -$14.4M -$9.5M --
Repurchase of Common Stock -$142.8M -$4.8M -$7.2M -$33.5M -$6M
Other Financing Activities -- -$233.7K $36.3M -$14.4M -$75.6M
Cash From Financing -$280.6M $46.9M -$486.9M -$213.7M -$1.5B
 
Beginning Cash (CF) $208.2M $249.3M $453.9M $328.1M $357.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54M $284.4M -$151.7M $27.5M -$158.8M
Ending Cash (CF) $233.1M $532M $346.4M $356M $237.4M
 
Levered Free Cash Flow $855.7M $1.1B $461.5M $468.2M $363.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $118M $243M -$109.3M $160.1M $51M
Depreciation & Amoritzation $32.1M $61.6M $41.8M $52.3M $71.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.6M $3.2M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $128.9M $381.9M $151M $151.3M $116.3M
 
Capital Expenditures $19.1M $12.9M $14.1M $15.6M $29.1M
Cash Acquisitions -$3.1M -- $50.1M -$66.5M -$25.4M
Cash From Investing -$164.1M -$318.7M $5.4M -$13M $2.2M
 
Dividends Paid (Ex Special Dividend) $5M -$169.5M -$7.1M -$78.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$2.1B -- --
Long-Term Debt Repaid -- -- $1.9B -- --
Repurchase of Common Stock -$1.6M -$43K -$311.5K -$620.7K $95.5K
Other Financing Activities -- $167.9M $24.3M -$45.8M -$30.6M
Cash From Financing $16.1M $96.9M -$283.2M -$63M -$195.5M
 
Beginning Cash (CF) $272.7M $390.3M $433.1M $318.3M $328.1M
Foreign Exchange Rate Adjustment -$13.6M -$20.6M $20.4M -$27.8M $10.9M
Additions / Reductions -$19M $160M -$126.9M $59.5M -$77.1M
Ending Cash (CF) $233.1M $532M $346.4M $356M $237.4M
 
Levered Free Cash Flow $109.8M $369M $137M $135.7M $87.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $512.8M $756.5M $15.4M $412.2M $231.9M
Depreciation & Amoritzation $167M $175.3M $321M $145.9M $227.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.9M -$13.4M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $929.1M $1.2B $497.6M $501.5M $419M
 
Capital Expenditures $73.4M $39M $36.1M $33.3M $55.5M
Cash Acquisitions -$3.8M -- $50.9M -$234.3M $670.6M
Cash From Investing -$594.5M -$935.7M -$162.4M -$241.8M $872.9M
 
Dividends Paid (Ex Special Dividend) -$145.5M -$169.5M -$162.7M -$153.7M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$142.8M -$4.8M -$7.2M -$33.5M -$6M
Other Financing Activities -- -- -- -$14.4M -$75.6M
Cash From Financing -$280.6M $46.9M -$486.9M -$213.7M -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54M $284.4M -$151.7M $27.5M -$158.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $855.7M $1.1B $461.5M $468.2M $363.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $756.5M $15.4M $412.2M $231.9M --
Depreciation & Amoritzation $175.3M $321M $145.9M $227.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.4M $0 -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $497.6M $501.5M $419M --
 
Capital Expenditures $39M $36.1M $33.3M $55.5M --
Cash Acquisitions -- $50.9M -$234.3M $670.6M --
Cash From Investing -$935.7M -$162.4M -$241.8M $872.9M --
 
Dividends Paid (Ex Special Dividend) -$169.5M -$162.7M -$153.7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $51.7M -- -- --
Long-Term Debt Repaid -- -$14.4M -- -- --
Repurchase of Common Stock -$4.8M -$7.2M -$33.5M -$6M --
Other Financing Activities -$233.7K $36.3M -$14.4M -$75.6M --
Cash From Financing $46.9M -$486.9M -$213.7M -$1.5B --
 
Beginning Cash (CF) $1.2B $1.5B $1.2B $2B --
Foreign Exchange Rate Adjustment -$1.8M $44.2M $377.8K $38.7M --
Additions / Reductions $284.4M -$151.7M $27.5M -$158.8M --
Ending Cash (CF) $1.5B $1.3B $1.3B $1.9B --
 
Levered Free Cash Flow $1.1B $461.5M $468.2M $363.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Tempus AI Stock a Buy Now?
Is Tempus AI Stock a Buy Now?

Tempus AI (NASDAQ:TEM) has seen its stock run all over…

Is Palantir Stock Overhyped?
Is Palantir Stock Overhyped?

At one point, it seemed like the software giant Palantir…

Is Texas Roadhouse a Buy, Sell or Hold?
Is Texas Roadhouse a Buy, Sell or Hold?

Texas Roadhouse (NASDAQ:TXRH) is a popular chain of steakhouses with…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 42x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3T
P/E Ratio: 34x

Alerts

Sell
10
PRAX alert for Mar 1

Praxis Precision Medicines [PRAX] is down 40.97% over the past day.

Sell
22
ACHC alert for Mar 1

Acadia Healthcare [ACHC] is down 25.48% over the past day.

Buy
75
GRRR alert for Mar 1

Gorilla Technology Group [GRRR] is up 21.83% over the past day.

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

Show me the best stock