Financhill
Buy
60

ITJTQ Quote, Financials, Valuation and Earnings

Last price:
$7.25
Seasonality move :
7.08%
Day range:
$7.25 - $7.25
52-week range:
$2.14 - $7.25
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.53x
P/B ratio:
0.73x
Volume:
--
Avg. volume:
318
1-year change:
97.55%
Market cap:
$874.4M
Revenue:
$1.7B
EPS (TTM):
-$2.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.1B $1.9B $1.7B $1.7B
Revenue Growth (YoY) 8.75% 12.94% -8.23% -12.33% 2.28%
 
Cost of Revenues $1B $1.1B $898.6M $888.7M $955.8M
Gross Profit $802.5M $962M $1B $783.6M $754.5M
Gross Profit Margin 43.61% 46.29% 52.89% 46.86% 44.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $209.4M $239.6M $24.5M $21.8M $22M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $209.4M $239.6M $492.1M $554.9M $486.8M
Operating Income $593.1M $722.4M $516.7M $228.7M $267.7M
 
Net Interest Expenses $227M $252.7M $335.5M $278.1M $314.3M
EBT. Incl. Unusual Items $287.6M $502.5M -$332.2M -$15.9M -$129M
Earnings of Discontinued Ops. -- -- $8.2M $60.8M -$129.1M
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 -$33.4M
Net Income to Common Excl Extra Items $205.5M $365.3M -$446M -$17.7M -$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 $418.5M $445.9M
EBIT $509.7M $750.8M -$73.6M $273.4M $196.6M
 
Revenue (Reported) $1.8B $2.1B $1.9B $1.7B $1.7B
Operating Income (Reported) $593.1M $722.4M $516.7M $228.7M $267.7M
Operating Income (Adjusted) $509.7M $750.8M -$73.6M $273.4M $196.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $501.6M $480.8M $359.6M $405.1M $374.4M
Revenue Growth (YoY) 44.72% -4.15% -25.21% 12.67% -7.59%
 
Cost of Revenues $282.5M $282.6M $182.9M $186.7M $158.5M
Gross Profit $219.2M $198.2M $176.7M $218.5M $215.9M
Gross Profit Margin 43.69% 41.22% 49.15% 53.93% 57.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.7M $69.6M -- $37.4M $27.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $59.7M $69.6M $126.5M $214.8M $154M
Operating Income $159.4M $128.6M $50.2M $3.7M $62M
 
Net Interest Expenses $61.9M $56.6M $68M $68.7M $66.6M
EBT. Incl. Unusual Items $121.2M $85.6M -$6M -$22.9M $30.2M
Earnings of Discontinued Ops. -- -- $11.7M $15.2M --
Income Tax Expense $27.2M $18.8M -$959.4K $9.5M $14.1M
Net Income to Company $182.8M $142M $88M $73.7M $96.8M
 
Minority Interest in Earnings -$6.4M -$7.4M -$4.5M -$5.8M -$6.7M
Net Income to Common Excl Extra Items $87.4M $59.4M $2.2M -$22.9M $9.5M
 
Basic EPS (Cont. Ops) $0.72 $0.49 $0.02 -$0.19 $0.08
Diluted EPS (Cont. Ops) $0.72 $0.49 $0.02 -$0.19 $0.08
Weighted Average Basic Share $120.9M $120.8M $120.5M $120.6M $120.6M
Weighted Average Diluted Share $120.9M $120.9M $120.5M $120.6M $120.6M
 
EBITDA $214.1M $180.6M $99.5M $77M $121.4M
EBIT $175.2M $138.7M $69M $45.8M $96.8M
 
Revenue (Reported) $501.6M $480.8M $359.6M $405.1M $374.4M
Operating Income (Reported) $159.4M $128.6M $50.2M $3.7M $62M
Operating Income (Adjusted) $175.2M $138.7M $69M $45.8M $96.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.1B $1.8B $1.7B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $910.7M $889.9M $882.7M
Gross Profit $936.7M $939.1M $881.3M $805.9M $773.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $211.6M $249.3M -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $211.6M $249.3M $662M -- $304.7M
Operating Income $725.2M $689.8M $219.3M $468.1M $468.5M
 
Net Interest Expenses $237.1M $247.7M $338.8M $276M $455.1M
EBT. Incl. Unusual Items $417.6M $465.2M -$386.5M -$32.2M -$225.9M
Earnings of Discontinued Ops. -- -- $17.8M $64.7M $6.3M
Income Tax Expense $89.6M $97.8M $90.4M $50.4M $63.3M
Net Income to Company $648M $715.7M -$38.7M $397.9M $255M
 
Minority Interest in Earnings -$29.9M -$31.5M -$7.3M -$24.3M -$34M
Net Income to Common Excl Extra Items $298.1M $336M -$466.3M -$42.2M -$317M
 
Basic EPS (Cont. Ops) $2.46 $2.78 -$3.87 -$0.35 -$2.63
Diluted EPS (Cont. Ops) $2.46 $2.78 -$3.87 -$0.35 -$2.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $818.1M $889M $183.4M $408.6M $297.4M
EBIT $647.1M $711.7M -$118.9M $262.1M $76.9M
 
Revenue (Reported) $2B $2.1B $1.8B $1.7B $1.7B
Operating Income (Reported) $725.2M $689.8M $219.3M $468.1M $468.5M
Operating Income (Adjusted) $647.1M $711.7M -$118.9M $262.1M $76.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $501.6M $480.8M $359.6M $405.1M $374.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $282.5M $282.6M $182.9M $186.7M $158.5M
Gross Profit $219.2M $198.2M $176.7M $218.5M $215.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.7M $69.6M -- $37.4M $27.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $59.7M $69.6M $126.5M $214.8M $154M
Operating Income $159.4M $128.6M $50.2M $3.7M $62M
 
Net Interest Expenses $61.9M $56.6M $68M $68.7M $66.6M
EBT. Incl. Unusual Items $121.2M $85.6M -$6M -$22.9M $30.2M
Earnings of Discontinued Ops. -- -- $11.7M $15.2M --
Income Tax Expense $27.2M $18.8M -$959.4K $9.5M $14.1M
Net Income to Company $182.8M $142M $88M $73.7M $96.8M
 
Minority Interest in Earnings -$6.4M -$7.4M -$4.5M -$5.8M -$6.7M
Net Income to Common Excl Extra Items $87.4M $59.4M $2.2M -$22.9M $9.5M
 
Basic EPS (Cont. Ops) $0.72 $0.49 $0.02 -$0.19 $0.08
Diluted EPS (Cont. Ops) $0.72 $0.49 $0.02 -$0.19 $0.08
Weighted Average Basic Share $120.9M $120.8M $120.5M $120.6M $120.6M
Weighted Average Diluted Share $120.9M $120.9M $120.5M $120.6M $120.6M
 
EBITDA $214.1M $180.6M $99.5M $77M $121.4M
EBIT $175.2M $138.7M $69M $45.8M $96.8M
 
Revenue (Reported) $501.6M $480.8M $359.6M $405.1M $374.4M
Operating Income (Reported) $159.4M $128.6M $50.2M $3.7M $62M
Operating Income (Adjusted) $175.2M $138.7M $69M $45.8M $96.8M
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 $217M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $144.6M $459.6M $103.6M $138.9M $143.4M
Inventory $46.3M $34.8M $29M $32.7M $26M
Prepaid Expenses $57.4M -- $41.5M $43.5M $94.3M
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 $3.3B
Other Intangibles $715.9M -- $375.1M $425.6M $300.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.9B $9.8B $8.5B $9B $7B
 
Accounts Payable $60.2M $720M $42.2M $33M $42.3M
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 $170.3M
Total Current Liabilities $1.4B $1.5B $1.4B $1.7B $2.1B
 
Long-Term Debt $5.5B $5.3B $4.9B $5.2B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $7.1B $6.5B $7.1B $5.6B
 
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 $216.2M $188.6M
Total Equity $2.6B $2.7B $2B $1.9B $1.4B
 
Total Liabilities and Equity $9.9B $9.8B $8.5B $9B $7B
Cash and Short Terms $248.9M $503.3M $329.1M $359.3M $217M
Total Debt $5.9B $5.8B $5.4B $5.9B $4.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $258.3M $538.9M $358.6M $432.3M $321.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $277.8M $105.6M $103.8M $380M --
Inventory $45.2M $35.8M $32.8M $32.1M $25.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $104.5M $104.4M $108.9M $124M
Total Current Assets $882.6M $1.1B $908.1M $2.1B $1.1B
 
Property Plant And Equipment $116.1M $100.3M $88.1M $83.4M $79M
Long-Term Investments -- -- -- -- --
Goodwill $3.7B $3.6B $3.4B -- --
Other Intangibles $658.6M $526.3M $361.6M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.5B $9.7B $8.6B $8.6B $7.4B
 
Accounts Payable $62.2M $42.6M $53.5M $565M $713.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $25.6M $23.7M $23.3M $18M $15.9M
Other Current Liabilities $245.7M $279.6M $108.2M $108.9M $124M
Total Current Liabilities $1.3B $1.5B $1.3B $1.6B $3.4B
 
Long-Term Debt $5.2B $5.2B $5B $4.9B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $7B $6.5B $6.8B $6B
 
Common Stock -- -- -- $281.6K $299.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $337M $333.8M $246.4M $209.5M $203.5M
Total Equity $2.7B $2.8B $2B $1.8B $1.4B
 
Total Liabilities and Equity $9.5B $9.7B $8.6B $8.6B $7.4B
Cash and Short Terms $258.3M $538.9M $358.6M $432.3M $321.5M
Total Debt $5.6B $5.7B $5.6B $5.7B $4.9B
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 $145.1M $249.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.9M -$13.4M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $929.1M $1.2B $497.6M $501.6M $351.9M
 
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 -- -$995M
Repurchase of Common Stock -$142.8M -$4.8M -$7.2M -$33.5M -$6M
Other Financing Activities -- -$233.7K $36.3M -$14.5M -$8.3M
Cash From Financing -$280.6M $46.9M -$486.9M -$213.6M -$1.4B
 
Beginning Cash (CF) $208.2M $249.3M $453.9M $328.1M $357.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54M $284.4M -$151.7M $27.7M -$158.7M
Ending Cash (CF) $233.1M $532M $346.4M $356M $237.5M
 
Levered Free Cash Flow $855.7M $1.1B $461.5M $468.3M $296.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $182.8M $142M $88M $73.7M $96.8M
Depreciation & Amoritzation $38.9M $41.9M $30.5M $31.2M $24.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5M -$5.4M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $214.7M $211.4M $134.4M $242.5M $154.3M
 
Capital Expenditures $10.5M $8.8M $8.8M $5.1M $6.1M
Cash Acquisitions -- -- -- -- -$9.2M
Cash From Investing -$139.4M -$103.7M -$65.7M -$40.5M -$17.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$7.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $39.6M -$17.3M -$8.3M
Cash From Financing -$77.2M -$66.9M -$60.3M -$159.2M -$28.7M
 
Beginning Cash (CF) $254.9M $488.7M $333.3M $363.4M $234.8M
Foreign Exchange Rate Adjustment $15.9M $4.7M $14.5M $37.9M -$40.9M
Additions / Reductions -$1.8M $40.8M $8.4M $42.8M $107.8M
Ending Cash (CF) $269M $534.3M $356.2M $444M $301.7M
 
Levered Free Cash Flow $204.2M $202.6M $125.6M $237.4M $148.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $648M $715.7M -$38.7M $397.9M $255M
Depreciation & Amoritzation $170.8M $178.2M $309.7M $145.8M $242.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$459.8K -$13.8M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $908.1M $1.2B $420.7M $609.7M $263.7M
 
Capital Expenditures $71.1M $37.3M $36.1M $29.6M $56.5M
Cash Acquisitions -$3.8M -- $50.9M -$234.3M $661.4M
Cash From Investing -$564.8M -$900.1M -$124.4M -$216.6M $895.5M
 
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 -$91.8M -$4.8M -$7.2M -$33.5M -$6M
Other Financing Activities -- -- $75.9M -$71.3M $661.1K
Cash From Financing -$363.9M $57.1M -$480.3M -$312.5M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.6M $327M -$184.1M $62M -$93.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $837M $1.1B $384.6M $580.1M $207.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $182.8M $142M $88M $73.7M $96.8M
Depreciation & Amoritzation $38.9M $41.9M $30.5M $31.2M $24.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5M -$5.4M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $214.7M $211.4M $134.4M $242.5M $154.3M
 
Capital Expenditures $10.5M $8.8M $8.8M $5.1M $6.1M
Cash Acquisitions -- -- -- -- -$9.2M
Cash From Investing -$139.4M -$103.7M -$65.7M -$40.5M -$17.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$7.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $39.6M -$17.3M -$8.3M
Cash From Financing -$77.2M -$66.9M -$60.3M -$159.2M -$28.7M
 
Beginning Cash (CF) $254.9M $488.7M $333.3M $363.4M $234.8M
Foreign Exchange Rate Adjustment $15.9M $4.7M $14.5M $37.9M -$40.9M
Additions / Reductions -$1.8M $40.8M $8.4M $42.8M $107.8M
Ending Cash (CF) $269M $534.3M $356.2M $444M $301.7M
 
Levered Free Cash Flow $204.2M $202.6M $125.6M $237.4M $148.2M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock