Financhill
Sell
30

IONS Quote, Financials, Valuation and Earnings

Last price:
$32.97
Seasonality move :
0.08%
Day range:
$32.71 - $33.42
52-week range:
$30.23 - $52.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.99x
P/B ratio:
8.91x
Volume:
1.2M
Avg. volume:
1.7M
1-year change:
-21.86%
Market cap:
$5.2B
Revenue:
$705.1M
EPS (TTM):
-$3.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $729.3M $810.5M $587.4M $787.6M $705.1M
Revenue Growth (YoY) -35.04% 11.13% -27.53% 34.1% -10.48%
 
Cost of Revenues $11.9M $10.8M $14.1M $9.1M $11.2M
Gross Profit $717.3M $799.6M $573.3M $778.5M $693.9M
Gross Profit Margin 98.36% 98.66% 97.6% 98.84% 98.41%
 
R&D Expenses $535.1M $643.5M $833.1M $899.6M $901.5M
Selling, General & Admin $332.2M $170.9M $150.3M $232.6M $267.5M
Other Inc / (Exp) $24.8M -$5M $160.3M $101.2M $105.5M
Operating Expenses $867.3M $814.4M $983.4M $1.1B $1.2B
Operating Income -$150M -$14.7M -$410.2M -$353.7M -$475.1M
 
Net Interest Expenses $9.4M $9.3M $8.1M $81.5M $90.5M
EBT. Incl. Unusual Items -$134.6M -$29.1M -$258M -$334M -$460.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $345.2M -$551K $11.7M $32.3M -$6.2M
Net Income to Company -$479.7M -$28.6M -$269.7M -$366.3M -$453.9M
 
Minority Interest in Earnings $35.5M -- -- -- --
Net Income to Common Excl Extra Items -$444.3M -$28.6M -$269.7M -$366.3M -$453.9M
 
Basic EPS (Cont. Ops) -$3.18 -$0.20 -$1.90 -$2.56 -$3.04
Diluted EPS (Cont. Ops) -$3.18 -$0.20 -$1.90 -$2.56 -$3.04
Weighted Average Basic Share $139.6M $141M $141.8M $143.2M $149.5M
Weighted Average Diluted Share $139.6M $141M $141.8M $143.2M $149.5M
 
EBITDA -$111.2M -$5.2M -$227.8M -$235.9M -$353.7M
EBIT -$128.4M -$24.7M -$249.9M -$258.4M -$375.7M
 
Revenue (Reported) $729.3M $810.5M $587.4M $787.6M $705.1M
Operating Income (Reported) -$150M -$14.7M -$410.2M -$353.7M -$475.1M
Operating Income (Adjusted) -$128.4M -$24.7M -$249.9M -$258.4M -$375.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $290.3M $440M $151.9M $324.5M $226.6M
Revenue Growth (YoY) -41.2% 51.58% -65.48% 113.65% -30.18%
 
Cost of Revenues $3.3M $2.2M $3.7M $3.1M $3.8M
Gross Profit $287M $437.8M $148.2M $321.4M $222.7M
Gross Profit Margin 98.86% 99.49% 97.57% 99.06% 98.31%
 
R&D Expenses $170.8M $179.6M $308.3M $256.6M $245.5M
Selling, General & Admin $116.7M $38.6M $47.9M $71M $88.1M
Other Inc / (Exp) -$11.7M $7.5M $165.4M $25.8M $26.6M
Operating Expenses $287.5M $218.2M $356.2M $327.6M $333.6M
Operating Income -$499K $219.6M -$208M -$6.1M -$110.8M
 
Net Interest Expenses $2.3M $2.2M $1.7M $22.4M $22.9M
EBT. Incl. Unusual Items -$14.6M $224.9M -$44.3M -$2.8M -$107M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $341.1M $303K $8.1M $6.5M -$2.7M
Net Income to Company -$355.7M $224.6M -$52.4M -$9.3M -$104.3M
 
Minority Interest in Earnings $1.2M -- -- -- --
Net Income to Common Excl Extra Items -$354.5M $224.6M -$52.4M -$9.3M -$104.3M
 
Basic EPS (Cont. Ops) -$2.44 $1.59 -$0.37 -$0.06 -$0.66
Diluted EPS (Cont. Ops) -$2.44 $1.41 -$0.37 -$0.06 -$0.66
Weighted Average Basic Share $140M $141.2M $142M $143.6M $157.9M
Weighted Average Diluted Share $140M $141.2M $142M $143.6M $157.9M
 
EBITDA -$10.9M $230.7M -$31.6M $23.7M -$80.5M
EBIT -$15.4M $225.7M -$38.6M $18.1M -$85.8M
 
Revenue (Reported) $290.3M $440M $151.9M $324.5M $226.6M
Operating Income (Reported) -$499K $219.6M -$208M -$6.1M -$110.8M
Operating Income (Adjusted) -$15.4M $225.7M -$38.6M $18.1M -$85.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $729.3M $810.5M $587.4M $787.6M $705.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9M $10.8M $14.1M $9.1M $11.2M
Gross Profit $717.3M $799.6M $573.3M $778.5M $693.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $535.1M $643.5M $833.1M $899.6M $901.5M
Selling, General & Admin $332.1M $170.9M $150.2M $232.7M $267.5M
Other Inc / (Exp) $24.8M -$5.1M $160.3M $101.2M $105.5M
Operating Expenses $867.2M $814.4M $983.4M $1.1B $1.2B
Operating Income -$149.9M -$14.7M -$410.1M -$353.8M -$475.1M
 
Net Interest Expenses $9.4M $9.3M $8M $81.5M $90.5M
EBT. Incl. Unusual Items -$134.6M -$29.1M -$258M -$334M -$460.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $345.2M -$547K $11.7M $32.3M -$6.2M
Net Income to Company -$479.7M -$28.6M -$269.7M -$366.3M -$453.9M
 
Minority Interest in Earnings $35.5M -- -- -- --
Net Income to Common Excl Extra Items -$444.3M -$28.6M -$269.7M -$366.3M -$453.9M
 
Basic EPS (Cont. Ops) -$3.08 -$0.20 -$1.90 -$2.56 -$3.04
Diluted EPS (Cont. Ops) -$3.08 -$0.38 -$1.90 -$2.56 -$3.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$111.9M -$5.4M -$227.7M -$234.5M -$352.2M
EBIT -$129.1M -$24.9M -$249.8M -$257M -$374.2M
 
Revenue (Reported) $729.3M $810.5M $587.4M $787.6M $705.1M
Operating Income (Reported) -$149.9M -$14.7M -$410.1M -$353.8M -$475.1M
Operating Income (Adjusted) -$129.1M -$24.9M -$249.8M -$257M -$374.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $810.5M $587.4M $787.6M $705.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.8M $14.1M $9.1M $11.2M --
Gross Profit $799.6M $573.3M $778.5M $693.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $643.5M $833.1M $899.6M $901.5M --
Selling, General & Admin $170.9M $150.2M $232.7M $267.5M --
Other Inc / (Exp) -$5.1M $160.3M $101.2M $105.5M --
Operating Expenses $814.4M $983.4M $1.1B $1.2B --
Operating Income -$14.7M -$410.1M -$353.8M -$475.1M --
 
Net Interest Expenses $9.3M $8M $81.5M $90.5M --
EBT. Incl. Unusual Items -$29.1M -$258M -$334M -$460.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$547K $11.7M $32.3M -$6.2M --
Net Income to Company -$28.6M -$269.7M -$366.3M -$453.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.6M -$269.7M -$366.3M -$453.9M --
 
Basic EPS (Cont. Ops) -$0.20 -$1.90 -$2.56 -$3.04 --
Diluted EPS (Cont. Ops) -$0.38 -$1.90 -$2.56 -$3.04 --
Weighted Average Basic Share $564.1M $567.4M $572.8M $598M --
Weighted Average Diluted Share $564.1M $567.4M $572.8M $598M --
 
EBITDA -$5.4M -$227.7M -$234.5M -$352.2M --
EBIT -$24.9M -$249.8M -$257M -$374.2M --
 
Revenue (Reported) $810.5M $587.4M $787.6M $705.1M --
Operating Income (Reported) -$14.7M -$410.1M -$353.8M -$475.1M --
Operating Income (Adjusted) -$24.9M -$249.8M -$257M -$374.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $397.7M $869.2M $276.5M $399.3M $242.1M
Short Term Investments $1.5B $1.2B $1.7B $1.9B $2.1B
Accounts Receivable, Net -- -- -- -- --
Inventory $22M $24.8M $22M $7.4M $12.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $140.2M $143.4M $168.3M $205.4M $217.9M
Total Current Assets $2.1B $2.3B $2.2B $2.6B $2.6B
 
Property Plant And Equipment $181.1M $196M $255.8M $242.9M $256.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $27.9M -- -- -- --
Other Long-Term Assets $50M $70.6M $75.3M $105.3M $127.3M
Total Assets $2.4B $2.6B $2.5B $3B $3B
 
Accounts Payable $17.2M $11.9M $17.9M $26M $43M
Accrued Expenses $90.2M $88.6M $140.1M $147.9M $108.4M
Current Portion Of Long-Term Debt $308.8M $3.5M $7.5M $53.2M $9.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.3M -- -- -- --
Total Current Liabilities $598.9M $240.6M $311.6M $448.1M $309.3M
 
Long-Term Debt $600.1M $1.2B $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.8B $2B $2.6B $2.4B
 
Common Stock $140K $141K $142K $144K $158K
Other Common Equity Adj -$21.1M -$32.7M -$57.5M -$32.6M -$30.8M
Common Equity $743.3M $771.7M $572.9M $386.7M $588.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $743.3M $771.7M $572.9M $386.7M $588.4M
 
Total Liabilities and Equity $2.4B $2.6B $2.5B $3B $3B
Cash and Short Terms $1.9B $2.1B $2B $2.3B $2.3B
Total Debt $908.9M $1.2B $1.2B $1.3B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $397.7M $869.2M $276.5M $399.3M $242.1M
Short Term Investments $1.5B $1.2B $1.7B $1.9B $2.1B
Accounts Receivable, Net -- -- -- -- --
Inventory $22M $24.8M $22M $7.4M $12.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $140.2M $143.4M $168.3M $205.4M $217.9M
Total Current Assets $2.1B $2.3B $2.2B $2.6B $2.6B
 
Property Plant And Equipment $181.1M $196M $255.8M $242.9M $256.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $27.9M -- -- -- --
Other Long-Term Assets $50M $70.6M $75.3M $105.3M $127.3M
Total Assets $2.4B $2.6B $2.5B $3B $3B
 
Accounts Payable $17.2M $11.9M $17.9M $26M $43M
Accrued Expenses $90.2M $88.6M $140.1M $147.9M $108.4M
Current Portion Of Long-Term Debt $308.8M $3.5M $7.5M $53.2M $9.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.3M -- -- -- --
Total Current Liabilities $598.9M $240.6M $311.6M $448.1M $309.3M
 
Long-Term Debt $600.1M $1.2B $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.8B $2B $2.6B $2.4B
 
Common Stock $140K $141K $142K $144K $158K
Other Common Equity Adj -$21.1M -$32.7M -$57.5M -$32.6M -$30.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $743.3M $771.7M $572.9M $386.7M $588.4M
 
Total Liabilities and Equity $2.4B $2.6B $2.5B $3B $3B
Cash and Short Terms $1.9B $2.1B $2B $2.3B $2.3B
Total Debt $908.9M $1.2B $1.2B $1.3B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$479.7M -$28.6M -$269.7M -$366.3M -$453.9M
Depreciation & Amoritzation $17.2M $19.6M $22.1M $22.5M $22M
Stock-Based Compensation $230.1M $120.7M $100.3M $105.8M $130.2M
Change in Accounts Receivable -$13.2M $14.3M $36.4M -$72.1M $5.6M
Change in Inventories -$1.3M -$2.8M $5.3M -$2.5M -$5.1M
Cash From Operations $35.9M $30.8M -$274.4M -$307.5M -$500.9M
 
Capital Expenditures $41M $17.9M $20.1M $28M $50.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $274.5M $194.9M -$262.6M -$214.1M -$134M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $632.5M -- $575M --
Long-Term Debt Repaid -- -$318.9M -$50.7M -$488.1M -$44.7M
Repurchase of Common Stock -$90.5M -- -- -- --
Other Financing Activities -$558.1M -$169M -$11M $507.7M --
Cash From Financing -$596.6M $245.9M -$55.3M $644.1M $478.1M
 
Beginning Cash (CF) $683.3M $397.7M $869.2M $276.5M $399.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$286.2M $471.6M -$592.3M $122.4M -$156.9M
Ending Cash (CF) $397.7M $869.2M $276.5M $399.3M $242.1M
 
Levered Free Cash Flow -$5.2M $12.9M -$294.5M -$335.5M -$551.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$355.7M $224.6M -$52.4M -$9.3M -$104.3M
Depreciation & Amoritzation $4.6M $5M $7M $5.6M $5.3M
Stock-Based Compensation $95M $22.3M $25.7M $26.3M $36.1M
Change in Accounts Receivable -$37.2M -$52.8M -$18.9M $44.8M -$74.3M
Change in Inventories $207K -$1.9M $1.2M $1.1M -$5M
Cash From Operations $98M $203.7M -$200.2M $32.9M -$116.1M
 
Capital Expenditures $6.9M $4M $5M -$27K $28M
Cash Acquisitions -- -- -- -- --
Cash From Investing $187.8M $95.1M $212.1M -$26.7M $68.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$62M -$50.6M -$38K -$44.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$544.1M -$524K -$765K -- --
Cash From Financing -$521.5M -$62.5M -$51M $40.7M -$44.1M
 
Beginning Cash (CF) $633.1M $633M $315M $352.1M $334.6M
Foreign Exchange Rate Adjustment $259K -$68K $546K $330K -$486K
Additions / Reductions -$235.7M $236.3M -$39.1M $46.9M -$92M
Ending Cash (CF) $397.7M $869.2M $276.5M $399.3M $242.1M
 
Levered Free Cash Flow $91.1M $199.7M -$205.2M $32.9M -$144.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$479.7M -$28.6M -$269.7M -$366.3M -$453.9M
Depreciation & Amoritzation $17.2M $19.6M $22.1M $22.5M $22M
Stock-Based Compensation $230.1M $120.7M $100.3M $105.8M $130.2M
Change in Accounts Receivable -$13.2M $14.3M $36.4M -$72.1M $5.6M
Change in Inventories -$1.3M -$2.8M $5.3M -$2.5M -$5.1M
Cash From Operations $35.9M $30.8M -$274.4M -$307.5M -$500.9M
 
Capital Expenditures $41M $17.9M $20.1M $28M $50.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $274.5M $194.9M -$262.6M -$214.1M -$134M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$50.7M -$488.1M -$44.7M
Repurchase of Common Stock -$90.5M -- -- -- --
Other Financing Activities -$558.1M -$169M -$11M $507.7M --
Cash From Financing -$596.6M $245.9M -$55.3M $644.1M $478.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$286.2M $471.6M -$592.3M $122.4M -$156.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.2M $12.9M -$294.5M -$335.5M -$551.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$28.6M -$269.7M -$366.3M -$453.9M --
Depreciation & Amoritzation $19.6M $22.1M $22.5M $22M --
Stock-Based Compensation $120.7M $100.3M $105.8M $130.2M --
Change in Accounts Receivable $14.3M $36.4M -$72.1M $5.6M --
Change in Inventories -$2.8M $5.3M -$2.5M -$5.1M --
Cash From Operations $30.8M -$274.4M -$307.5M -$500.9M --
 
Capital Expenditures $17.9M $20.1M $28M $50.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $194.9M -$262.6M -$214.1M -$134M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $632.5M -- $575M -- --
Long-Term Debt Repaid -$318.9M -$50.7M -$488.1M -$44.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$169M -$11M $507.7M -- --
Cash From Financing $245.9M -$55.3M $644.1M $478.1M --
 
Beginning Cash (CF) $2B $2.2B $1.4B $1.4B --
Foreign Exchange Rate Adjustment -$111K -$418K $352K -$273K --
Additions / Reductions $471.6M -$592.3M $122.4M -$156.9M --
Ending Cash (CF) $2.5B $1.7B $1.5B $1.2B --
 
Levered Free Cash Flow $12.9M -$294.5M -$335.5M -$551.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock