IESC

Value 202020212022202320242025 TTM Total revenue 1.19 B1.54 B2.17 B2.38 B2.88 B3.37 B 3.49 B Gross profit 227.96 M288 M318.93 M444.54 M696.59 M859.5 M 901.49 M Operating expenses 186.39 M216.24 M281.46 M302.05 M414.76 M497.44 M 511.25 M Selling/general/admin expenses 170.91 M202.25 M262.71 M298.63 M396.68 M474.98 M 493.75 M Research & development —————— — Operating income 50.08 M85.58 M56.01 M159.78 M300.88 M383.53 M 406.64 M Non-Operating Income, Total 53 K286 K37 K14.84 M19.96 M19.66 M 32.5 M Interest expense, net of interest capitalized 777 K962 K2.97 M3.02 M1.34 M1.81 M 1.76 M Non-Operating Income, excl. Interest Expenses -712 K-962 K-2.9 M10.02 M13.5 M5.67 M 15.52 M Unusual income/expense -12 K286 K-37 K1.79 M5.13 M12.17 M 15.22 M Pretax income 49.29 M84.91 M53 M158.55 M304.67 M408.65 M 1.08 B Equity in earnings —————14.76 M — Taxes 8.74 M16.23 M12.81 M38.76 M72.17 M96.81 M 105.23 M Non-controlling/minority interest 1.04 M2.02 M5.42 M11.5 M13.38 M5.87 M — After tax other income/expense —————— — Net income before discontinued operations 41.6 M66.66 M34.76 M108.29 M219.12 M305.98 M 341.6 M Discontinued operations —————— — Net income 41.6 M66.66 M34.76 M108.29 M219.12 M305.98 M 341.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 41.02 M66.6 M34.74 M108.28 M219.12 M305.98 M 341.6 M Basic earnings per share (Basic EPS) 1.963.191.454.5810.0215.22 17.04 Diluted earnings per share (Diluted EPS) 1.943.151.444.549.8915.02 16.81 Average basic shares outstanding 20.8 M20.79 M20.67 M20.2 M20.16 M19.92 M 79.63 M Diluted shares outstanding 21.09 M21.09 M20.89 M20.41 M20.41 M20.18 M 80.67 M EBITDA 54.08 M93.67 M62.94 M171.9 M318.93 M409 M 438.76 M EBIT 41.57 M71.76 M37.47 M142.49 M281.82 M362.06 M 390.24 M Cost of revenue 962.9 M1.25 B1.85 B1.93 B2.19 B2.51 B 2.59 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 12.51 M21.91 M25.47 M29.41 M37.1 M46.94 M 48.53 M