
Iridium (IRDM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
216.9M
Gross Profit
152.0M
70.08%
Operating Income
50.3M
23.17%
Net Income
22.0M
10.13%
EPS (Diluted)
$0.20
Balance Sheet Metrics
Total Assets
2.6B
Total Liabilities
2.1B
Shareholders Equity
518.4M
Debt to Equity
4.03
Cash Flow Metrics
Operating Cash Flow
80.4M
Free Cash Flow
36.5M
Revenue & Profitability Trend
Iridium Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 830.7M | 790.7M | 721.0M | 614.5M | 583.4M |
Cost of Goods Sold | 230.6M | 225.1M | 201.1M | 150.4M | 142.7M |
Gross Profit | 600.1M | 565.6M | 519.9M | 464.1M | 440.7M |
Gross Margin % | 72.2% | 71.5% | 72.1% | 75.5% | 75.5% |
Operating Expenses | |||||
Research & Development | 28.4M | 20.3M | 16.2M | 11.9M | 12.0M |
Selling, General & Administrative | 168.2M | 143.7M | 123.5M | 100.5M | 90.1M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 196.6M | 164.0M | 139.7M | 112.4M | 102.1M |
Operating Income | 200.4M | 81.6M | 76.7M | 46.3M | 35.5M |
Operating Margin % | 24.1% | 10.3% | 10.6% | 7.5% | 6.1% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 91.1M | 90.4M | 65.1M | 73.9M | 94.3M |
Other Non-Operating Income | 534.0K | 4.0M | -1.1M | -1.3M | -30.2M |
Pre-tax Income | 109.8M | -4.7M | 10.5M | -28.9M | -89.0M |
Income Tax | 12.3M | -26.3M | 292.0K | -19.6M | -32.9M |
Effective Tax Rate % | 11.2% | 0.0% | 2.8% | 0.0% | 0.0% |
Net Income | 112.8M | 15.4M | 8.7M | -9.3M | -56.1M |
Net Margin % | 13.6% | 1.9% | 1.2% | -1.5% | -9.6% |
Key Metrics | |||||
EBITDA | 404.0M | 405.6M | 380.3M | 351.3M | 338.7M |
EPS (Basic) | $1.02 | $0.13 | $0.07 | $-0.07 | $-0.42 |
EPS (Diluted) | $0.94 | $0.12 | $0.07 | $-0.07 | $-0.42 |
Basic Shares Outstanding | 110357000 | 122776000 | 125902000 | 131342000 | 133491000 |
Diluted Shares Outstanding | 110357000 | 122776000 | 125902000 | 131342000 | 133491000 |
Income Statement Trend
Iridium Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 93.5M | 71.9M | 168.8M | 320.9M | 237.2M |
Short-term Investments | - | - | - | - | 7.5M |
Accounts Receivable | 98.8M | 91.7M | 82.3M | 63.4M | 61.2M |
Inventory | 81.3M | 91.1M | 39.8M | 29.0M | 32.5M |
Other Current Assets | 19.1M | 16.4M | 15.4M | 11.0M | 9.5M |
Total Current Assets | 292.7M | 271.1M | 306.2M | 424.4M | 347.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 3.4B | 3.4B | 3.3B | 3.5B | 3.5B |
Goodwill | 287.2M | 41.1M | 42.6M | 44.0M | 45.5M |
Intangible Assets | 90.9M | 41.1M | 42.6M | 44.0M | 45.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 66.6M | 86.7M | 122.1M | 50.0M | 50.5M |
Total Non-Current Assets | 2.4B | 2.4B | 2.6B | 2.8B | 3.0B |
Total Assets | 2.7B | 2.7B | 3.0B | 3.2B | 3.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 19.7M | 28.7M | 21.4M | 16.2M | 14.4M |
Short-term Debt | 33.1M | 15.0M | 16.5M | 16.5M | 16.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 169.2M | 131.6M | 141.6M | 108.8M | 113.1M |
Non-Current Liabilities | |||||
Long-term Debt | 1.8B | 1.5B | 1.5B | 1.6B | 1.6B |
Deferred Tax Liabilities | 114.1M | 114.6M | 151.6M | 134.3M | 155.1M |
Other Non-Current Liabilities | 15.5M | 16.0M | 16.4M | 20.1M | 25.2M |
Total Non-Current Liabilities | 1.9B | 1.6B | 1.7B | 1.8B | 1.8B |
Total Liabilities | 2.1B | 1.8B | 1.8B | 1.9B | 1.9B |
Equity | |||||
Common Stock | 110.0K | 123.0K | 126.0K | 131.0K | 134.0K |
Retained Earnings | -406.1M | -235.4M | -47.7M | 140.8M | 275.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 576.6M | 888.1M | 1.1B | 1.3B | 1.4B |
Key Metrics | |||||
Total Debt | 1.8B | 1.5B | 1.5B | 1.6B | 1.6B |
Working Capital | 123.5M | 139.5M | 164.6M | 315.6M | 234.7M |
Balance Sheet Composition
Iridium Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 112.8M | 15.4M | 8.7M | -9.3M | -56.1M |
Depreciation & Amortization | 203.1M | 320.0M | 303.5M | 305.4M | 303.2M |
Stock-Based Compensation | 63.5M | 57.5M | 43.7M | 26.8M | 16.7M |
Working Capital Changes | -4.8M | -60.4M | -19.6M | -9.1M | -831.0K |
Operating Cash Flow | 384.4M | 305.1M | 340.3M | 296.5M | 234.1M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -110.7M | - | -50.0M | 0 | -152.0K |
Investment Purchases | - | 0 | 0 | -1.6M | -7.6M |
Investment Sales | - | 0 | 0 | 7.4M | 0 |
Investing Cash Flow | -110.7M | -10.0M | -100.0M | 5.8M | -7.8M |
Financing Activities | |||||
Share Repurchases | -407.7M | -247.0M | -257.1M | -163.4M | 0 |
Dividends Paid | -64.7M | -64.8M | 0 | 0 | 0 |
Debt Issuance | 419.8M | 63.9M | 0 | 179.3M | 202.0M |
Debt Repayment | -114.2M | -72.3M | -116.5M | -195.8M | -395.8M |
Financing Cash Flow | -173.9M | -331.0M | -378.9M | -189.9M | -200.9M |
Free Cash Flow | 306.1M | 241.4M | 273.5M | 260.7M | 211.1M |
Net Change in Cash | 99.8M | -35.9M | -138.5M | 112.4M | 25.4M |
Cash Flow Trend
Iridium Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
17.79
Forward P/E
18.53
Price to Book
4.00
Price to Sales
2.20
PEG Ratio
-0.69
Profitability Ratios
Profit Margin
13.20%
Operating Margin
23.17%
Return on Equity
17.96%
Return on Assets
5.22%
Financial Health
Current Ratio
2.51
Debt to Equity
381.99
Beta
0.78
Per Share Data
EPS (TTM)
$1.00
Book Value per Share
$4.45
Revenue per Share
$7.66
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
irdm | 1.9B | 17.79 | 4.00 | 17.96% | 13.20% | 381.99 |
Tim S.A. ADR | 1.0T | 15.42 | 2.07 | 14.33% | 13.92% | 64.57 |
T-Mobile US | 272.0B | 22.83 | 4.46 | 19.74% | 14.53% | 194.22 |
Cogent | 1.8B | 105.01 | 36.71 | -93.59% | -23.46% | 5,741.03 |
IDT | 1.7B | 17.50 | 5.85 | 37.20% | 7.85% | 0.67 |
Liberty Latin | 1.5B | 8.30 | 2.51 | -68.26% | -26.61% | 779.84 |
Financial data is updated regularly. All figures are in the company's reporting currency.