Financhill
Buy
59

ITCI Quote, Financials, Valuation and Earnings

Last price:
$131.27
Seasonality move :
6.95%
Day range:
$131.24 - $131.40
52-week range:
$63.87 - $131.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
19.89x
P/B ratio:
12.15x
Volume:
1.5M
Avg. volume:
2.2M
1-year change:
103.28%
Market cap:
$14B
Revenue:
$680.5M
EPS (TTM):
-$0.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.5M $81.7M $249.1M $462.2M $680.5M
Revenue Growth (YoY) -- 262.65% 204.91% 85.51% 47.24%
 
Cost of Revenues $1.9M $8M $20.4M $33.7M $57M
Gross Profit $20.6M $73.7M $228.7M $428.4M $623.5M
Gross Profit Margin 91.59% 90.17% 91.79% 92.7% 91.63%
 
R&D Expenses $65.8M $88.8M $134.7M $180.1M $236.1M
Selling, General & Admin $186.4M $272.6M $358.8M $409.9M $504.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $251.9M $359.4M $492.3M $587.8M $740.3M
Operating Income -$231.2M -$285.7M -$263.6M -$159.4M -$116.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$227M -$284.1M -$256.3M -$139M -$74.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14K $6K $6K $636K $473K
Net Income to Company -$227M -$284.1M -$256.3M -$139.7M -$74.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$227M -$284.1M -$256.3M -$139.7M -$74.7M
 
Basic EPS (Cont. Ops) -$3.23 -$3.50 -$2.72 -$1.46 -$0.72
Diluted EPS (Cont. Ops) -$3.23 -$3.50 -$2.72 -$1.46 -$0.72
Weighted Average Basic Share $70.4M $81.3M $94M $95.9M $103.1M
Weighted Average Diluted Share $70.4M $81.3M $94M $95.9M $103.1M
 
EBITDA -$230.7M -$285.2M -$263M -$158.9M -$116.2M
EBIT -$231.2M -$285.7M -$263.6M -$159.4M -$116.7M
 
Revenue (Reported) $22.5M $81.7M $249.1M $462.2M $680.5M
Operating Income (Reported) -$231.2M -$285.7M -$263.6M -$159.4M -$116.7M
Operating Income (Adjusted) -$231.2M -$285.7M -$263.6M -$159.4M -$116.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.4M $25.5M $87.4M $131.5M $199.2M
Revenue Growth (YoY) -- 105.71% 242.66% 50.41% 51.49%
 
Cost of Revenues $1.1M $2.5M $6.8M $10.7M $20.4M
Gross Profit $11.3M $23M $80.6M $120.8M $178.8M
Gross Profit Margin 90.8% 90.05% 92.24% 91.86% 89.76%
 
R&D Expenses $14.3M $29.5M $33.9M $50.8M $70.3M
Selling, General & Admin $58.3M $79.7M $94.6M $104.7M $137.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $72.6M $109M $128.1M $154.9M $208M
Operating Income -$61.3M -$86M -$47.4M -$34.1M -$29.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$60.7M -$85.7M -$44M -$28.1M -$17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7K -- -- $448K -$317K
Net Income to Company -$60.7M -$85.7M -$44M -$28.6M -$16.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$60.7M -$85.7M -$44M -$28.6M -$16.9M
 
Basic EPS (Cont. Ops) -$0.76 -$1.05 -$0.45 -$0.30 -$0.16
Diluted EPS (Cont. Ops) -$0.76 -$1.05 -$0.45 -$0.30 -$0.16
Weighted Average Basic Share $80.4M $81.5M $94.8M $96.3M $106.1M
Weighted Average Diluted Share $80.4M $81.5M $94.8M $96.3M $106.1M
 
EBITDA -$61.2M -$85.9M -$47.3M -$34M -$29.1M
EBIT -$61.3M -$86M -$47.4M -$34.1M -$29.2M
 
Revenue (Reported) $12.4M $25.5M $87.4M $131.5M $199.2M
Operating Income (Reported) -$61.3M -$86M -$47.4M -$34.1M -$29.2M
Operating Income (Adjusted) -$61.3M -$86M -$47.4M -$34.1M -$29.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.5M $81.7M $249.1M $462.2M $680.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M $8M $20.4M $33.7M $57M
Gross Profit $20.6M $73.7M $228.7M $428.4M $623.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65.8M $88.8M $134.7M $180.1M $236.1M
Selling, General & Admin $186.4M $272.6M $358.8M $409.9M $504.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $251.9M $359.4M $492.3M $587.8M $740.3M
Operating Income -$231.2M -$285.7M -$263.6M -$159.4M -$116.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$227M -$284.1M -$256.3M -$139M -$74.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14K $6K $6K $636K $473K
Net Income to Company -$227M -$284.1M -$256.3M -$139.7M -$74.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$227M -$284.1M -$256.3M -$139.7M -$74.7M
 
Basic EPS (Cont. Ops) -$3.24 -$3.50 -$2.72 -$1.46 -$0.73
Diluted EPS (Cont. Ops) -$3.24 -$3.50 -$2.72 -$1.46 -$0.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$230.7M -$285.2M -$263M -$158.9M -$116.2M
EBIT -$231.2M -$285.7M -$263.6M -$159.4M -$116.7M
 
Revenue (Reported) $22.5M $81.7M $249.1M $462.2M $680.5M
Operating Income (Reported) -$231.2M -$285.7M -$263.6M -$159.4M -$116.7M
Operating Income (Adjusted) -$231.2M -$285.7M -$263.6M -$159.4M -$116.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $81.7M $249.1M $462.2M $680.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8M $20.4M $33.7M $57M --
Gross Profit $73.7M $228.7M $428.4M $623.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $88.8M $134.7M $180.1M $236.1M --
Selling, General & Admin $272.6M $358.8M $409.9M $504.5M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $359.4M $492.3M $587.8M $740.3M --
Operating Income -$285.7M -$263.6M -$159.4M -$116.7M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$284.1M -$256.3M -$139M -$74.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6K $6K $636K $473K --
Net Income to Company -$284.1M -$256.3M -$139.7M -$74.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$284.1M -$256.3M -$139.7M -$74.7M --
 
Basic EPS (Cont. Ops) -$3.50 -$2.72 -$1.46 -$0.73 --
Diluted EPS (Cont. Ops) -$3.50 -$2.72 -$1.46 -$0.73 --
Weighted Average Basic Share $325M $376.2M $383.5M $412.5M --
Weighted Average Diluted Share $325M $376.2M $383.5M $412.5M --
 
EBITDA -$285.2M -$263M -$158.9M -$116.2M --
EBIT -$285.7M -$263.6M -$159.4M -$116.7M --
 
Revenue (Reported) $81.7M $249.1M $462.2M $680.5M --
Operating Income (Reported) -$285.7M -$263.6M -$159.4M -$116.7M --
Operating Income (Adjusted) -$285.7M -$263.6M -$159.4M -$116.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $60M $92.4M $148.6M $147.8M $306.9M
Short Term Investments $597.4M $320M $443.3M $350.2M $694.1M
Accounts Receivable, Net $10.8M $20.2M $75.2M $114M $166.5M
Inventory $7.1M $7.9M $23.9M $11.6M $26.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.2M $25.4M $45.2M $42.4M $111.8M
Total Current Assets $690.9M $467.3M $738M $667.8M $1.3B
 
Property Plant And Equipment $26.3M $22.6M $16.7M $14.6M $14.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $86.1K $86K $86K $45.9M $44.7M
Total Assets $717.3M $489.9M $754.8M $728.3M $1.4B
 
Accounts Payable $5.5M $8.7M $10.4M $11.5M $26.1M
Accrued Expenses $10.9M $17M $45.3M $81.1M $140.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.5M $6.7M $4.6M $3.6M $4.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.9M $53.4M $83.2M $123.5M $205.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $60.5M $72M $98.7M $136.9M $218.5M
 
Common Stock $8.1K $8K $9K $10K $11K
Other Common Equity Adj $480.6K -$364K -$4.2M $104K $191K
Common Equity $656.9M $417.9M $656.1M $591.4M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $656.9M $417.9M $656.1M $591.4M $1.1B
 
Total Liabilities and Equity $717.3M $489.9M $754.8M $728.3M $1.4B
Cash and Short Terms $657.4M $412.3M $591.9M $497.9M $1B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $60M $92.4M $148.6M $147.8M $306.9M
Short Term Investments $597.4M $320M $443.3M $350.2M $694.1M
Accounts Receivable, Net $10.8M $20.2M $75.2M $114M $166.5M
Inventory $7.1M $7.9M $23.9M $11.6M $26.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.2M $25.4M $45.2M $42.4M $111.8M
Total Current Assets $690.9M $467.3M $738M $667.8M $1.3B
 
Property Plant And Equipment $26.3M $22.6M $16.7M $14.6M $14.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $86.1K $86K $86K $45.9M $44.7M
Total Assets $717.3M $489.9M $754.8M $728.3M $1.4B
 
Accounts Payable $5.5M $8.7M $10.4M $11.5M $26.1M
Accrued Expenses $10.9M $17M $45.3M $81.1M $140.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.5M $6.7M $4.6M $3.6M $4.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.9M $53.4M $83.2M $123.5M $205.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $60.5M $72M $98.7M $136.9M $218.5M
 
Common Stock $8.1K $8K $9K $10K $11K
Other Common Equity Adj $480.6K -$364K -$4.2M $104K $191K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $656.9M $417.9M $656.1M $591.4M $1.1B
 
Total Liabilities and Equity $717.3M $489.9M $754.8M $728.3M $1.4B
Cash and Short Terms $657.4M $412.3M $591.9M $497.9M $1B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$227M -$284.1M -$256.3M -$139.7M -$74.7M
Depreciation & Amoritzation $528K $533K $656K $528K $508K
Stock-Based Compensation $24.1M $34.3M $43M $52.8M $64M
Change in Accounts Receivable -$10.8M -$9.4M -$55M -$38.8M -$52.5M
Change in Inventories -$7.1M -$892K -$16M -$26.3M -$14.9M
Cash From Operations -$230.1M -$259.5M -$270.2M -$124.2M -$73.2M
 
Capital Expenditures $267K $325K $778K $269K $322K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$480.3M $280.3M -$128.4M $105.5M -$335.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $664.2M $11.5M $455.2M $17.8M $567.5M
 
Beginning Cash (CF) $107.6M $61.4M $93.8M $150.4M $149.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46.2M $32.3M $56.6M -$848K $159.2M
Ending Cash (CF) $61.4M $93.8M $150.4M $149.5M $308.7M
 
Levered Free Cash Flow -$230.3M -$259.9M -$271M -$124.5M -$73.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$60.7M -$85.7M -$44M -$28.6M -$16.9M
Depreciation & Amoritzation $125.9K $146K $143K $136K $109K
Stock-Based Compensation $4.8M $9.4M $11.2M $14.9M $16.3M
Change in Accounts Receivable -$3.3M -$3.2M -$13.7M -$11.3M -$20.9M
Change in Inventories -$4.1M $219K -$323K -$7.3M -$11.2M
Cash From Operations -$68.2M -$73.2M -$39.2M -$2.1M -$13.1M
 
Capital Expenditures $75K $1K -$28K $1K -$427K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$176.3M $51.5M $50.3M $47.4M -$149.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.6M $7.9M $2.2M $3M $5.6M
 
Beginning Cash (CF) $302.4M $107.5M $137.1M $101.2M $466.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$240.9M -$13.8M $13.3M $48.4M -$157.4M
Ending Cash (CF) $61.4M $93.8M $150.4M $149.5M $308.7M
 
Levered Free Cash Flow -$68.3M -$73.2M -$39.2M -$2.1M -$12.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$227M -$284.1M -$256.3M -$139.7M -$74.7M
Depreciation & Amoritzation $528K $533K $656K $528K $508K
Stock-Based Compensation $24.1M $34.3M $43M $52.8M $64M
Change in Accounts Receivable -$10.8M -$9.4M -$55M -$38.8M -$52.5M
Change in Inventories -$7.1M -$892K -$16M -$26.3M -$14.9M
Cash From Operations -$230.1M -$259.5M -$270.2M -$124.2M -$73.2M
 
Capital Expenditures $267K $325K $778K $269K $322K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$480.3M $280.3M -$128.4M $105.5M -$335.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $664.2M $11.5M $455.2M $17.8M $567.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46.2M $32.3M $56.6M -$848K $159.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$230.3M -$259.9M -$271M -$124.5M -$73.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$284.1M -$256.3M -$139.7M -$74.7M --
Depreciation & Amoritzation $533K $656K $528K $508K --
Stock-Based Compensation $34.3M $43M $52.8M $64M --
Change in Accounts Receivable -$9.4M -$55M -$38.8M -$52.5M --
Change in Inventories -$892K -$16M -$26.3M -$14.9M --
Cash From Operations -$259.5M -$270.2M -$124.2M -$73.2M --
 
Capital Expenditures $325K $778K $269K $322K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $280.3M -$128.4M $105.5M -$335.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $11.5M $455.2M $17.8M $567.5M --
 
Beginning Cash (CF) $422.8M $440.2M $473M $1.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.3M $56.6M -$848K $159.2M --
Ending Cash (CF) $455.1M $496.8M $472.2M $1.6B --
 
Levered Free Cash Flow -$259.9M -$271M -$124.5M -$73.5M --

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

GET BETTER TRADE IDEAS

Popular

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…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

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