Financhill
Buy
60

INGM Quote, Financials, Valuation and Earnings

Last price:
$20.67
Seasonality move :
--
Day range:
$20.66 - $21.21
52-week range:
$14.25 - $25.69
Dividend yield:
0%
P/E ratio:
17.20x
P/S ratio:
0.10x
P/B ratio:
1.26x
Volume:
351.1K
Avg. volume:
382.5K
1-year change:
--
Market cap:
$4.9B
Revenue:
$48B
EPS (TTM):
$5,166.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.1B $54.5B $50.8B $48B $48B
Revenue Growth (YoY) -- 10.86% -6.67% -5.48% -0.12%
 
Cost of Revenues $45.5B $50.3B $47.1B $44.5B $44.5B
Gross Profit $3.6B $4.1B $3.7B $3.5B $3.4B
Gross Profit Margin 7.35% 7.55% 7.27% 7.38% 7.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $3.2B $2.7B $2.6B $2.6B
Other Inc / (Exp) $11.3M -$135.8M -$149.1M -$95.4M -$117.4M
Operating Expenses $2.7B $3.2B $432.4M $2.6B $2.6B
Operating Income $890.3M $906.6M $3.3B $963.1M $856.3M
 
Net Interest Expenses $63.9M $294.6M $297.3M $345.2M $293M
EBT. Incl. Unusual Items $837.7M $476.2M $2.8B $522.5M $445.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $197.2M $110.1M $420.1M $169.8M $181.6M
Net Income to Company $640.5M $757M $2.4B $352.7M $264.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $640.5M $366.1M $2.4B $352.7M $264.2M
 
Basic EPS (Cont. Ops) $24,235.48 $13,854.00 $90,607.67 $13,346.65 $1.18
Diluted EPS (Cont. Ops) $24,235.48 $13,854.00 $90,607.67 $13,346.65 $1.18
Weighted Average Basic Share $26.4K $26.4K $26.4K $26.4K $224.6M
Weighted Average Diluted Share $26.4K $26.4K $26.4K $26.4K $224.7M
 
EBITDA $1.3B $1.1B $3.4B $1.2B $1.1B
EBIT $924.4M $788.9M $3.1B $902.7M $784.2M
 
Revenue (Reported) $49.1B $54.5B $50.8B $48B $48B
Operating Income (Reported) $890.3M $906.6M $3.3B $963.1M $856.3M
Operating Income (Adjusted) $924.4M $788.9M $3.1B $902.7M $784.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $13.3B $11.6B $11.3B $12.3B
Revenue Growth (YoY) -- -- -12.88% -2.03% 8.35%
 
Cost of Revenues -- $12.2B $10.7B $10.5B $11.5B
Gross Profit -- $1B $848.9M $834.9M $828.8M
Gross Profit Margin -- 7.84% 7.34% 7.37% 6.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $793.7M $654.8M $642.2M $626M
Other Inc / (Exp) -- -$20M -$18.9M -$41.8M -$41.3M
Operating Expenses -- $793.7M $654.8M $642.2M $626M
Operating Income -- $247.9M $194.2M $192.8M $202.8M
 
Net Interest Expenses -- $69.3M $86.3M $74.3M $61.1M
EBT. Incl. Unusual Items -- $158.6M $88.9M $76.7M $100.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $45.2M $26.3M $27.1M $31.2M
Net Income to Company -- $113.4M $62.6M $49.6M $69.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $113.4M $62.6M $49.6M $69.2M
 
Basic EPS (Cont. Ops) -- $4,292.66 $2,366.94 $0.21 $0.29
Diluted EPS (Cont. Ops) -- $4,292.66 $2,366.94 $0.21 $0.29
Weighted Average Basic Share -- $26.4K $26.4K $235.5M $234.8M
Weighted Average Diluted Share -- $26.4K $26.4K $235.5M $234.9M
 
EBITDA -- $307.4M $257M $235.4M $255.8M
EBIT -- $231.5M $183.4M $161.3M $175.3M
 
Revenue (Reported) -- $13.3B $11.6B $11.3B $12.3B
Operating Income (Reported) -- $247.9M $194.2M $192.8M $202.8M
Operating Income (Adjusted) -- $231.5M $183.4M $161.3M $175.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $49.1B $47.8B $48.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $45.6B $44.3B $45.5B
Gross Profit -- -- $3.5B $3.5B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $2.6B $2.6B $2.6B
Other Inc / (Exp) -- -$146.6M -$148M -$118.3M -$117.4M
Operating Expenses -- -- $293.5M $2.6B $2.6B
Operating Income -- -- $3.2B $961.8M $866.8M
 
Net Interest Expenses -- $180.5M $314.4M $333.2M $279.8M
EBT. Incl. Unusual Items -- -- $2.7B $510.3M $469.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $401.2M $170.6M $185.7M
Net Income to Company -- -- $2.3B $339.7M $283.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $2.3B $339.7M $283.9M
 
Basic EPS (Cont. Ops) -- -- $88,681.95 $10,979.93 $1.20
Diluted EPS (Cont. Ops) -- -- $88,681.95 $10,979.93 $1.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $3.4B $1.2B $1.1B
EBIT -- -- $3.1B $880.6M $798.2M
 
Revenue (Reported) -- -- $49.1B $47.8B $48.9B
Operating Income (Reported) -- -- $3.2B $961.8M $866.8M
Operating Income (Adjusted) -- -- $3.1B $880.6M $798.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $13.3B $11.6B $11.3B $12.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $12.2B $10.7B $10.5B $11.5B
Gross Profit -- $1B $848.9M $834.9M $828.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $793.7M $654.8M $642.2M $626M
Other Inc / (Exp) -- -$20M -$18.9M -$41.8M -$41.3M
Operating Expenses -- $793.7M $654.8M $642.2M $626M
Operating Income -- $247.9M $194.2M $192.8M $202.8M
 
Net Interest Expenses -- $69.3M $86.3M $74.3M $61.1M
EBT. Incl. Unusual Items -- $158.6M $88.9M $76.7M $100.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $45.2M $26.3M $27.1M $31.2M
Net Income to Company -- $113.4M $62.6M $49.6M $69.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $113.4M $62.6M $49.6M $69.2M
 
Basic EPS (Cont. Ops) -- $4,292.66 $2,366.94 $0.21 $0.29
Diluted EPS (Cont. Ops) -- $4,292.66 $2,366.94 $0.21 $0.29
Weighted Average Basic Share -- $26.4K $26.4K $235.5M $234.8M
Weighted Average Diluted Share -- $26.4K $26.4K $235.5M $234.9M
 
EBITDA -- $307.4M $257M $235.4M $255.8M
EBIT -- $231.5M $183.4M $161.3M $175.3M
 
Revenue (Reported) -- $13.3B $11.6B $11.3B $12.3B
Operating Income (Reported) -- $247.9M $194.2M $192.8M $202.8M
Operating Income (Adjusted) -- $231.5M $183.4M $161.3M $175.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $1.2B $1.3B $948.5M $918.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $8.5B $8.8B $9B $9.4B
Inventory -- $5.3B $5.4B $4.7B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $677.2M $713.6M $757.4M $734.9M
Total Current Assets -- $16.7B $16.2B $15.4B $15.8B
 
Property Plant And Equipment -- $733.6M $722.1M $883.3M $895.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $864.9M $844.7M $851.8M $833.7M
Other Intangibles -- $1.1B $957.5M $880.4M $772.6M
Other Long-Term Assets -- $444.7M $389M $450.5M $477.1M
Total Assets -- $19.8B $19.1B $18.4B $18.8B
 
Accounts Payable -- $9.8B $9.8B $9.2B $10B
Accrued Expenses -- $1.5B $1.2B $1.1B $1B
Current Portion Of Long-Term Debt -- $179.3M $200.3M $265.7M $184.9M
Current Portion Of Capital Lease Obligations -- $95.7M $88.3M $105.6M $93.9M
Other Current Liabilities -- $407.5M -- -- --
Total Current Liabilities -- $12B $11.3B $10.7B $11.3B
 
Long-Term Debt -- $4.6B $4.2B $3.7B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities -- $17.1B $16B $14.9B $15B
 
Common Stock -- -- -- $2.2M $2.3M
Other Common Equity Adj -- -$61.3M -$337.5M -$231.5M -$509.7M
Common Equity -- $2.7B $3.1B $3.5B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $2.7B $3.1B $3.5B $3.7B
 
Total Liabilities and Equity -- $19.8B $19.1B $18.4B $18.8B
Cash and Short Terms -- $1.2B $1.3B $948.5M $918.4M
Total Debt -- $4.8B $4.4B $3.9B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $1.5B $857.6M $881.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $8.3B $8.3B $8.9B
Inventory -- -- $4.9B $4.7B $5B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $985.6M $735.8M $836.7M
Total Current Assets -- -- $15.6B $14.6B $15.6B
 
Property Plant And Equipment -- -- $780.7M $900.4M $912.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $847.5M $846M $840.1M
Other Intangibles -- -- $940.5M $850.9M $759.9M
Other Long-Term Assets -- -- $423.3M $483.3M $468.1M
Total Assets -- -- $18.6B $17.7B $18.6B
 
Accounts Payable -- -- $9.1B $8.5B $9.6B
Accrued Expenses -- -- $1.4B $1B $995.6M
Current Portion Of Long-Term Debt -- -- $132.8M $351.6M $453.1M
Current Portion Of Capital Lease Obligations -- -- $99.8M $105.4M $100.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $10.7B $10B $11.2B
 
Long-Term Debt -- -- $4.2B $3.6B $3B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $15.5B $14.2B $14.8B
 
Common Stock -- -- -- -- $2.3M
Other Common Equity Adj -- -- -$271.4M -$315.6M -$435.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $3.2B $3.5B $3.9B
 
Total Liabilities and Equity -- -- $18.6B $17.7B $18.6B
Cash and Short Terms -- -- $1.5B $857.6M $881.6M
Total Debt -- -- $4.3B $3.9B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $640.5M $757M $2.4B $352.7M $264.2M
Depreciation & Amoritzation $345.6M $356.3M $298.4M $292.8M $318.3M
Stock-Based Compensation -- -- -- -- $34.1M
Change in Accounts Receivable -$522.3M $1.9B -$590.6M -$299.8M -$1.1B
Change in Inventories -$376.2M -$418.6M -$210.2M $772.4M -$225.8M
Cash From Operations $1.5B -$1.2B -$361.1M $58.8M $333.8M
 
Capital Expenditures $135.1M $126.3M $135.8M $201.5M $142.7M
Cash Acquisitions -$25.2M -$29.3M $3B $24M --
Cash From Investing -$38.2M -$111.9M $3B -$17.7M $105.5M
 
Dividends Paid (Ex Special Dividend) -$359.9M -$430.4M -$1.8B -$10.5M -$6.2M
Special Dividend Paid
Long-Term Debt Issued $57.7M $24.1M $139.4M $203.8M $101.8M
Long-Term Debt Repaid -$56.3M -$10.7M -$611.8M -$652.4M -$668.4M
Repurchase of Common Stock -- -- -- -- -$36.8M
Other Financing Activities $19.8M -$19.6M -$239.2M -$18.9M -$22.9M
Cash From Financing -$817.5M $1.6B -$2.5B -$477.9M -$391.3M
 
Beginning Cash (CF) $671.8M $2.8B $1.2B $1.3B $948.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $635.4M $309.1M $226.1M -$436.8M $48.1M
Ending Cash (CF) $1.4B $3.1B $1.3B $948.5M $918.4M
 
Levered Free Cash Flow $1.4B -$1.3B -$496.9M -$142.7M $191.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $113.4M $62.6M $49.6M $69.2M
Depreciation & Amoritzation -- $75.9M $73.5M $74.1M $80.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $612.1M $567.5M $543.3M $594.8M
Change in Inventories -- -$446.4M $503.7M -$75.4M -$270.4M
Cash From Operations -- -$710.3M $167.6M -$100.3M -$200.4M
 
Capital Expenditures -- $32M $56.7M $35.6M $29.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$32.5M -$18.6M $24.1M $58.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$17.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $31.8M $9.7M $46.7M $252.6M
Long-Term Debt Repaid -- -$60M -$15.6M -$30M -$140.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$27.5M -$13.2M $2.4M
Cash From Financing -- $715.5M -$45.4M $3.5M $96.8M
 
Beginning Cash (CF) -- $1.2B $1.3B $948.5M $918.4M
Foreign Exchange Rate Adjustment -- -$31.2M $45.1M -$18.3M $8.6M
Additions / Reductions -- -$81.1M $103.6M -$72.6M -$45.4M
Ending Cash (CF) -- $1.1B $1.5B $857.6M $881.6M
 
Levered Free Cash Flow -- -$742.3M $110.9M -$135.8M -$230.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $2.3B $339.7M $283.9M
Depreciation & Amoritzation -- -- $296.1M $293.4M $324.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$635.2M -$324M -$1B
Change in Inventories -- -- $739.8M $193.4M -$420.9M
Cash From Operations -- -- $516.8M -$209M $233.7M
 
Capital Expenditures -- $32M $160.4M $180.4M $136.9M
Cash Acquisitions -- -- $3B -- --
Cash From Investing -- -- $3B $25M $139.7M
 
Dividends Paid (Ex Special Dividend) -- -- -$1.8B -$10.5M -$23.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $117.2M $240.9M $307.6M
Long-Term Debt Repaid -- -- -$567.5M -$666.8M -$779.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$266.7M -$4.6M -$7.3M
Cash From Financing -- -- -$3.2B -$429M -$298.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $410.8M -$613.1M $75.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $356.4M -$389.5M $96.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $113.4M $62.6M $49.6M $69.2M
Depreciation & Amoritzation -- $75.9M $73.5M $74.1M $80.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $612.1M $567.5M $543.3M $594.8M
Change in Inventories -- -$446.4M $503.7M -$75.4M -$270.4M
Cash From Operations -- -$710.3M $167.6M -$100.3M -$200.4M
 
Capital Expenditures -- $32M $56.7M $35.6M $29.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$32.5M -$18.6M $24.1M $58.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$17.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $31.8M $9.7M $46.7M $252.6M
Long-Term Debt Repaid -- -$60M -$15.6M -$30M -$140.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$27.5M -$13.2M $2.4M
Cash From Financing -- $715.5M -$45.4M $3.5M $96.8M
 
Beginning Cash (CF) -- $1.2B $1.3B $948.5M $918.4M
Foreign Exchange Rate Adjustment -- -$31.2M $45.1M -$18.3M $8.6M
Additions / Reductions -- -$81.1M $103.6M -$72.6M -$45.4M
Ending Cash (CF) -- $1.1B $1.5B $857.6M $881.6M
 
Levered Free Cash Flow -- -$742.3M $110.9M -$135.8M -$230.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock