Loading institutional data...
Loading institutional data...
Held by 236 of 5,944 reporting institutions (93th percentile) — extremely crowded.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $52.95 today, the market must believe free cash flow compounds 25.0%/yr for a decade (off $26M normalized FCF).
2-stage DCF · 0.03B shares · net debt $25M
mean 208.8% · volatility σ 722% · implied rate exceeded in 3/8 yrs
Central path = implied 25.0%/yr growth; shaded band = ±1σ (722%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $947.7M 100.0% | $849.0M 100.0% | $811.1M 100.0% | $1.28B 100.0% | $1.10B 100.0% | $914.2M 100.0% | $620.8M 100.0% | $823.6M 100.0% | $655.9M 100.0% | $405.7M 100.0% |
| Cost of Revenue | $859.9M 90.7% | $745.7M 87.8% | $707.7M 87.3% | $1.07B 83.4% | $919.4M 83.8% | $789.3M 86.3% | $534.5M 86.1% | $687.5M 83.5% | $555.1M 84.6% | $340.4M 83.9% |
| Gross Profit | $87.8M 9.3% | $103.3M 12.2% | $103.4M 12.7% | $211.9M 16.6% | $177.5M 16.2% | $124.9M 13.7% | $86.4M 13.9% | $136.1M 16.5% | $100.8M 15.4% | $65.4M 16.1% |
| Research & Development | $23.1M 2.4% | $23.0M 2.7% | $20.2M 2.5% | $19.6M 1.5% | $15.7M 1.4% | $13.4M 1.5% | $11.1M 1.8% | $9.4M 1.1% | $7.9M 1.2% | $6.4M 1.6% |
| Selling, General & Admin | $95.7M 10.1% | $79.4M 9.3% | $79.3M 9.8% | $88.6M 6.9% | $65.9M 6.0% | $56.6M 6.2% | $47.3M 7.6% | $47.4M 5.8% | $37.8M 5.8% | $28.1M 6.9% |
| Total Operating Expenses | $127.0M 13.4% | $111.0M 13.1% | $114.3M 14.1% | $126.0M 9.8% | $96.5M 8.8% | $83.3M 9.1% | $71.4M 11.5% | $72.2M 8.8% | $54.6M 8.3% | $41.5M 10.2% |
| Operating Income | -$39.3M -4.1% | -$7.6M -0.9% | -$10.9M -1.3% | $85.8M 6.7% | $81.0M 7.4% | $41.6M 4.5% | $15.0M 2.4% | $64.0M 7.8% | $46.2M 7.0% | $23.9M 5.9% |
| Interest Expense | $6.6M 0.7% | $9.3M 1.1% | $19.4M 2.4% | $11.1M 0.9% | $6.5M 0.6% | $8.7M 1.0% | $10.6M 1.7% | $10.0M 1.2% | $3.3M 0.5% | $4.4M 1.1% |
| Other Income (Expense), net | -$1.7M -0.2% | -$1.1M -0.1% | -$804K -0.1% | $563K 0.0% | -$807K -0.1% | -$534K -0.1% | -$55K -0.0% | $241K 0.0% | $126K 0.0% | $629K 0.2% |
| Pretax Income | -$47.6M -5.0% | -$18.1M -2.1% | -$31.1M -3.8% | $75.3M 5.9% | $73.8M 6.7% | $32.3M 3.5% | $4.3M 0.7% | $54.2M 6.6% | $43.0M 6.6% | $20.1M 5.0% |
| Income Tax Expense | $5.2M 0.6% | $2.8M 0.3% | $11.9M 1.5% | $2.5M 0.2% | $2.9M 0.3% | -$988K -0.1% | -$6.5M -1.0% | -$3.7M -0.4% | -$13.9M -2.1% | -$649K -0.2% |
| Net Income | -$52.8M -5.6% | -$20.8M -2.5% | -$43.0M -5.3% | $72.8M 5.7% | $70.9M 6.5% | $33.3M 3.6% | $10.7M 1.7% | $57.9M 7.0% | $56.5M 8.6% | $16.7M 4.1% |
| Per Share | ||||||||||
| EPS (Basic) | $-1.54 | $-0.64 | $-1.47 | $2.54 | $2.51 | $1.44 | $0.48 | $2.34 | $2.25 | $0.92 |
| EPS (Diluted) | $-1.54 | $-0.64 | $-1.47 | $2.51 | $2.45 | $1.42 | $0.47 | $2.30 | $2.15 | $0.70 |
| Weighted Avg Shares (Basic) | 34.2M | 32.8M | 29.2M | 28.7M | 28.3M | 23.2M | 22.4M | 24.7M | 25.1M | 1.5M |
| Weighted Avg Shares (Diluted) | 34.2M | 32.8M | 29.2M | 29.0M | 29.0M | 23.5M | 22.8M | 25.1M | 26.2M | 2.0M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Eight indices comparing this year to last (receivables, margins, asset quality, growth, accruals, leverage). Above −1.78 suggests possible manipulation; below −2.22 is clean.
A screen, not proof — high growth alone can raise it.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor; leverage falling year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned on -$6M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Operating income fell despite reinvestment — a warning on capital productivity. Current ROIC on all capital: -7%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $98M covers the $6M due within a year 15.7× over. Scheduled principal only (excludes interest & revolver draws). As of 2025-12-26 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~5.4% on $124M of debt.
Cash of $98M fully covers short-term debt of $6M.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-09-17
No standout strengths flagged.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
High operating leverage: profit moved 35.6× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 83.5 | 86.1 | 86.3 | 83.8 | 83.4 | 87.3 | 87.8 | 90.7 |
| Gross Profit | 16.5 | 13.9 | 13.7 | 16.2 | 16.6 | 12.7 | 12.2 | 9.3 |
| R&D | 1.1 | 1.8 | 1.5 | 1.4 | 1.5 | 2.5 | 2.7 | 2.4 |
| SG&A | 5.8 | 7.6 | 6.2 | 6.0 | 6.9 | 9.8 | 9.3 | 10.1 |
| Operating Income | 7.8 | 2.4 | 4.5 | 7.4 | 6.7 | -1.3 | -0.9 | -4.1 |
| Income Tax | -0.4 | -1.0 | -0.1 | 0.3 | 0.2 | 1.5 | 0.3 | 0.6 |
| Net Income | 7.0 | 1.7 | 3.6 | 6.5 | 5.7 | -5.3 | -2.5 | -5.6 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on ICHR: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Ranked against 743 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| TSM | $10.83T | — | — | — | — | — | — | — | — | — | 3,121 |
| NVDA | $5.20T | 43.6× | 39.0× | 24.1× | 65.5% | 71.1% | 55.6% | 76.3% | 72.4% | 0.1× | 5,582 |
| AAPL | $4.91T | 44.6× | 34.3× | 11.8× | 6.4% | 46.9% | 26.9% | 152% | 68.1% | 0.6× | 5,858 |
| MSFT | $3.64T | 27.3× | 19.3× | 11.0× | 17.8% | 67.9% | 40.3% | 30.2% | 27.7% | 0.2× | 5,944 |
| AVGO | $1.61T | 71.2× | 63.6× | 25.2× | 23.9% | 67.8% | 36.2% | 28.4% | 15.8% | 2.5× | 4,442 |
| MU | $1.04T | 122.1× | 57.5× | 27.8× | 48.9% | 39.8% | 22.8% | 15.8% | 12.9% | 0.7× | 2,894 |
| AMD | $835.4B | 193.4× | 197.6× | 24.1× | 34.3% | 49.5% | 12.5% | 6.9% | 6.5% | 0.8× | 3,059 |
| INTC | $504.6B | — | 62.9× | 9.6× | -0.5% | 34.8% | -0.5% | -0.2% | -0.2% | 5.5× | 2,495 |
| CSCO | $426.7B | 42.3× | 35.8× | 7.5× | 5.3% | 64.9% | 18.0% | 21.7% | 13.6% | 2.3× | 3,560 |
| PLTR | $416.9B | 276.7× | 288.5× | 93.2× | 56.2% | 82.4% | 36.3% | 22.0% | 22.0% | — | 2,883 |
| DELL | $367.3B | 64.9× | 34.6× | 3.2× | 18.8% | 20.0% | 5.2% | -240% | 20.4% | 2.8× | 1,564 |
| LRCX | $341.6B | 64.9× | 54.5× | 18.5× | 23.7% | 48.7% | 29.1% | 54.3% | 37.4% | 0.7× | 2,500 |
| AMAT | $329.4B | 48.0× | 37.9× | 11.6× | 4.4% | 48.7% | 24.7% | 34.3% | 25.9% | 0.8× | 2,826 |
| RPAY | $325.1B | — | — | 1051.3× | -1.2% | 75.0% | -83.0% | -53.0% | -28.2% | -1.7× | 142 |
| UMC | $283.0B | — | — | — | — | — | — | — | — | — | 302 |
| SAP | $261.9B | — | — | — | — | — | — | — | — | — | 794 |
| ARM | $259.6B | 287.0× | 223.6× | 52.8× | 22.8% | 97.5% | 18.4% | 10.9% | 10.9% | — | 730 |
| PANW | $250.9B | 234.8× | 156.8× | 27.2× | 14.9% | 73.4% | 12.3% | 14.5% | 14.5% | — | 2,374 |
| ANET | $248.2B | 71.8× | 62.7× | 27.6× | 28.6% | 64.1% | 39.0% | 28.4% | 28.4% | — | 1,930 |
| TXN | $236.9B | 47.8× | 31.2× | 13.4× | 13.0% | 57.0% | 28.3% | 30.7% | 16.5% | 1.8× | 2,345 |
| CRM | $232.8B | 32.1× | 25.2× | 5.6× | 9.6% | 77.7% | 18.0% | 12.6% | 10.1% | 1.5× | 2,547 |
| IBM | $222.5B | 21.3× | — | 3.3× | 7.6% | 58.2% | 15.7% | 32.4% | 11.3% | — | 3,351 |
| SNDK | $221.9B | — | — | 30.2× | 10.4% | 30.1% | -22.3% | -17.8% | -14.8% | -1.5× | 1,127 |
| QCOM | $198.5B | 36.9× | 14.9× | 4.5× | 13.7% | 55.4% | 12.5% | 26.1% | 15.4% | 1.1× | 2,611 |
| MRVL | $194.6B | 74.8× | 127.2× | 23.8× | 42.1% | 51.0% | 32.6% | 18.7% | 14.2% | 2.9× | 1,477 |
| ICHR | $1.8B | — | — | 1.9× | 11.6% | 9.3% | -5.6% | -8.0% | -6.7% | -7.8× | 236 |
Peers = companies sharing ICHR's sector (Technology) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.