Integral Ad Science Holding Corp. (IAS)
Dec 23, 2025 - IAS was delisted (reason: acquired by Novacap)
10.34
+0.08 (0.78%)
Inactive · Last trade price on Dec 22, 2025
IAS Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 590.67 | 530.1 | 474.37 | 408.35 | 323.51 | 240.63 | |
Revenue Growth | 15.51% | 11.75% | 16.17% | 26.22% | 34.44% | 12.72% |
Cost of Revenue | 133.36 | 113.96 | 99.35 | 75.63 | 54.57 | 40.51 |
Gross Profit | 457.31 | 416.14 | 375.02 | 332.72 | 268.94 | 200.13 |
Selling, General & Admin | 239.49 | 217.84 | 229.59 | 183.69 | 165.4 | 98.67 |
Research & Development | 79.98 | 69.85 | 72.91 | 73.24 | 67.02 | 48.99 |
Other Operating Expenses | - | - | - | -6.98 | - | - |
Operating Expenses | 388.01 | 351.66 | 357.46 | 300.34 | 294.71 | 213.37 |
Operating Income | 69.3 | 64.48 | 17.56 | 32.38 | -25.77 | -13.24 |
Interest Expense | -0.22 | -5.36 | -12.24 | -9.05 | -19.24 | -31.57 |
Currency Exchange Gain (Loss) | 2.46 | -3.93 | -0.43 | -4.75 | -0.65 | -0.64 |
EBT Excluding Unusual Items | 71.87 | 55.2 | 4.89 | 18.58 | -45.65 | -45.45 |
Merger & Restructuring Charges | -6.09 | - | - | -5.3 | - | - |
Asset Writedown | -0.18 | -0.17 | -0.03 | -0.2 | - | - |
Other Unusual Items | - | - | - | - | -10.32 | - |
Pretax Income | 65.6 | 55.03 | 4.86 | 13.09 | -55.98 | -45.45 |
Income Tax Expense | 18.88 | 17.23 | -2.38 | -2.29 | -3.54 | -13.08 |
Net Income | 46.72 | 37.8 | 7.24 | 15.37 | -52.44 | -32.37 |
Net Income to Common | 46.72 | 37.8 | 7.24 | 15.37 | -52.44 | -32.37 |
Net Income Growth | 42.92% | 422.18% | -52.92% | - | - | - |
Shares Outstanding (Basic) | 164 | 161 | 156 | 155 | 144 | 134 |
Shares Outstanding (Diluted) | 168 | 165 | 162 | 157 | 144 | 134 |
Shares Change | 0.76% | 2.31% | 2.84% | 9.56% | 7.08% | 1.85% |
EPS (Basic) | 0.28 | 0.23 | 0.05 | 0.10 | -0.37 | -0.24 |
EPS (Diluted) | 0.28 | 0.23 | 0.04 | 0.10 | -0.37 | -0.24 |
EPS Growth | 42.71% | 475.01% | -59.75% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Free Cash Flow | 176.31 | 116.11 | 129.65 | 70.45 | 62.64 | 33.3 |
Free Cash Flow Per Share | 1.05 | 0.70 | 0.80 | 0.45 | 0.44 | 0.25 |
Gross Margin | 77.42% | 78.50% | 79.06% | 81.48% | 83.13% | 83.17% |
Operating Margin | 11.73% | 12.16% | 3.70% | 7.93% | -7.96% | -5.50% |
Profit Margin | 7.91% | 7.13% | 1.53% | 3.77% | -16.21% | -13.45% |
Free Cash Flow Margin | 29.85% | 21.90% | 27.33% | 17.25% | 19.36% | 13.84% |
EBITDA | 105.79 | 103.55 | 57.43 | 73.15 | 28.75 | 47.65 |
EBITDA Margin | 17.91% | 19.53% | 12.11% | 17.91% | 8.89% | 19.80% |
D&A For EBITDA | 36.49 | 39.06 | 39.88 | 40.76 | 54.52 | 60.9 |
EBIT | 69.3 | 64.48 | 17.56 | 32.38 | -25.77 | -13.24 |
EBIT Margin | 11.73% | 12.16% | 3.70% | 7.93% | -7.96% | -5.50% |
Effective Tax Rate | 28.78% | 31.32% | - | - | - | - |