INNOVATIVE SOLUTIONS & SUPPORT INC financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data INNOVATIVE SOLUTIONS & SUPPORT INC files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	28	16.8	13.9	17.6	21.6	23	27.7	34.8	47.2	84.3
Cost of revenue	11.5	8.67	7.31	7.68	9.79	10.3	11.1	13.5	21.3	43.8
Gross profit	16.5	8.12	6.54	9.9	11.8	12.8	16.7	21.3	25.9	40.5
Research and development	4.87	4.46	3.58	2.49	2.96	2.62	2.71	3.13	4.14	3.99
Selling, general and administrative	9.17	3.74	6.67	5.88	6.1	6.26	6.75	10.8	12.1	16.4
Operating expenses	14	8.2	10.2	8.37	9.06	8.88	9.46	14	16.3	20.4
Operating income	2.44	-0.08	-3.71	1.53	2.75	3.9	7.22	7.36	9.66	20.1
Interest expense								0.39	0.94	1.73
Interest income	0.03	0.04	0.05	0.25	0.15	0	0.06	0.52	0.13	0.02
Other non-operating income	0.08	4.86	0.07	0.07	0.06	0.07	0.07	0.15		1.59
Pre-tax income	2.56	4.82	-3.59	1.85	2.96	3.98	7.34	7.64	8.85	20
Income tax	0.57	0.25	0.06	0	-1.09	-1.09	1.82	1.61	1.85	4.32
Net income	1.99	4.57	-3.65	1.85	3.27	5.06	5.52	6.03	7	15.6
EBITDA	2.94	0.37	-3.28	1.98	3.18	4.33	7.58	8.06	11.8	23.8
EPS, basic	0.12	0.27	-0.22	0.11	0.19	0.29	0.32	0.35	0.40	0.89
EPS, diluted	0.12	0.27	-0.22	0.11	0.19	0.29	0.32	0.35	0.40	0.88
Shares, basic (weighted)	16.9	16.7	16.8	16.9	16.9	17.2	17.3	17.4	17.5	17.6
Shares, diluted (weighted)	17	16.9	16.8	16.9	17.1	17.2	17.3	17.4	17.5	17.8

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	18.8	24.7	20.4	22.4	12.6	8.27	17.3	3.1	0.54	2.69
Receivables	4.51	2.75	3.45	2.35	4.37	4.05	4.3	9.74	12.6	13
Inventory	3.65	4.18	4.28	4.47	4.29	4.55	5.35	6.14	12.7	25.8
Other current assets	0.35	0.43	0.28	0.34	0.34	0.51	0.37	0.39	0.49	0.34
Total current assets	29.4	34.2	28.7	30	33.1	17.7	28.2	34.7	34.7	50.7
Property, plant and equipment	6.96	6.67	8.79	8.44	8.18	8.14	6.29	7.89	13.4	18.8
Lease right-of-use assets				0	0.05	0.04	0.03	0.02	0
Goodwill								3.56	5.21	6.7
Intangible assets	0.07	0.07	0.07	0.05	0.11	0.06	0.06	16.2	27	23.6
Other non-current assets	0.16	0.19	0.18	0.15	0.25	0.19	0.1	0.19	0.47	0.72
Total assets	36.5	41	37.6	38.6	41.5	27.1	34.7	63	82.4	103
Accounts payable	1.5	1.32	1.53	1.08	0.79	0.62	0.71	1.34	2.32	3.58
Accrued liabilities	1.89	1.76	1.46	1.11	1.36	1.43	2.97	2.92	4.61	8.16
Deferred revenue	0.18	0.28	0.36	0.31	0.31	0.42	0.26	0.14	0.34	2.48
Short-term debt								2		2.44
Total current liabilities	3.57	3.36	3.35	2.22	13.6	2.47	3.94	6.4	7.27	16.7
Long-term debt								17.5	28	21.7
Lease liabilities				0		0.03	0.02	0
Other non-current liabilities				0		0.03	0.02	0.42	0.45	0.4
Total liabilities	3.64	3.43	3.48	2.35	13.8	2.5	3.96	24.3	35.7	38.8
Total debt								19.5	28	24.4
Paid-in capital	51.4	51.6	51.8	52	51.5	51.8	52.5	54.3	37.4	39.8
Retained earnings	2.81	7.37	3.72	5.57	-2.34	-5.88	-0.36	5.67	12.7	28.3
Treasury stock	-21.4	-21.4	-21.4	-21.4	-21.4	-21.4	-21.4	-21.4	-3.46	-3.46
Shareholders' equity	32.8	37.6	34.2	36.2	27.8	24.6	30.7	38.6	46.6	64.6
Total equity	32.8	37.6	34.2	36.2	27.8	24.6	30.7	38.6	46.6	64.6
Total liabilities and equity	36.5	41	37.6	38.6	41.5	27.1	34.7	63	82.4	103

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	1.99	4.57	-3.65	1.85	5.06	5.06	5.52	6.03	7	15.6
Depreciation and amortization	0.49	0.45	0.44	0.45	0.43	0.43	0.37	0.7	2.1	3.73
Stock-based compensation	0.25	0.2	0.2	0.17	0.18	0.34	0.35	1.45	1	2.34
Deferred income tax	0.49	0	0.06	0	-1.19	-1.19	1.02	0.01	-1.14	-1.25
Change in receivables	-2.12	1.76	0.23	1.1	0.32	0.32	-0.25	-5.45	-2.87	-0.34
Change in inventory	0.95	-0.63	-0.1	-0.29	-0.15	-0.15	-0.71	-0.83	-2.34	-9.67
Change in payables	0.07	-0.18	0.21	-0.45	-0.17	-0.17	0.09	0.63	0.98	1.26
Cash from operations	3.56	6.07	-1.74	2.11	4.59	4.59	6.09	2.1	5.8	13.3
Capital expenditures	-0.35	-0.15	-2.55	-0.08	-0.34	-0.34	-0.16	-0.3	-0.66	-6.51
Acquisitions								-35.9	-14.2
Cash from investing	-0.35	-0.15	-2.55	-0.08	-0.34	-0.34	2.59	-36.2	-16.9	-6.51
Debt issued								20	52.4
Debt repaid								-0.5	-43.8	-28
Stock issued					0.02	0.02	0.3	0.41
Share buybacks	-0.72
Dividends paid					-19.8	-19.8
Cash from financing	-0.72				-19.8	-19.8	0.3	19.9	8.53	-4.64
Net change in cash	2.49	5.91	-4.29	2.03	-15.5	-15.5	8.98	-14.2	-2.56	2.15
Free cash flow	3.21	5.91	-4.29	2.03	4.25	4.25	5.93	1.8	5.14	6.79
Interest paid								0.26	0.85	1.54
Income taxes paid	0.18	0.4	0.01	0	0	0	0.53	1.86	1.91	4.73

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $24.78 on August 17, 2026.

Profitability

Metric	Value	How it is calculated
Gross margin	54.9%	Gross profit / revenue.
Operating margin	27.4%	Operating income / revenue.
EBITDA margin	30.4%	EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin	26.4%	Pre-tax income / revenue.
Net margin	20.5%	Net income / revenue.
FCF margin	15.3%	Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin	19.9%	Cash from operations / revenue.
Effective tax rate	22.5%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	24.7%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	12.9%	Net income / average total assets.
Return on invested capital (ROIC)	16.3%	Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue	6.5%	Research and development expense / revenue.
SG&A / revenue	21.0%	Selling, general and administrative expense / revenue.
Stock-based pay / revenue	3.0%	Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue	4.5%	Capital expenditures / revenue.
D&A / revenue	3.0%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	78.6%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	44.8%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y	31.3%	Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y	56.3%	Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y	34.4%	Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y	28.0%	Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating income growth, 1y	107.8%	Operating income vs the same period a year earlier. Only from a positive base.
Operating income CAGR, 3y	40.6%	Compound annual growth of operating income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating income CAGR, 5y	48.9%	Compound annual growth of operating income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EBITDA growth, 1y	102.4%	EBITDA vs the same period a year earlier. Only from a positive base.
EBITDA CAGR, 3y	46.4%	Compound annual growth of ebitda over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EBITDA CAGR, 5y	49.6%	Compound annual growth of ebitda over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Net income growth, 1y	123.3%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	41.4%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income CAGR, 5y	36.7%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	120.0%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	40.1%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	35.9%	Compound annual growth of eps over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating cash flow growth, 1y	129.5%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	29.7%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	23.7%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Free cash flow growth, 1y	32.2%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	4.6%	Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Free cash flow CAGR, 5y	9.8%	Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y	38.5%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	28.1%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	18.4%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	25.5%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	43.9%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	20.0%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	2.0%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	1.1%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	0.8%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	2.97x	Current assets / current liabilities.
Quick ratio	1.23x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	0.49x	(Cash + short-term investments) / current liabilities.
Debt / equity	0.71x	Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets	36.8%	Total debt / total assets.
Liabilities / assets	47.8%	Total liabilities / total assets.
Net debt	$43.8M	Total debt - cash - short-term investments. Negative means more cash than debt.
Net debt / EBITDA	1.55x	Net debt / EBITDA (twelve months), when EBITDA is positive.
Interest coverage	10.1x	Operating income / interest expense.
Working capital	$42.7M	Current assets - current liabilities.
Goodwill and intangibles / assets	41.8%	(Goodwill + intangible assets) / total assets.
Tangible book value	$15.4M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	0.63x	Revenue / average total assets.
Fixed asset turnover	4.50x	Revenue / average property, plant and equipment.
Inventory turnover	1.31x	Cost of revenue / average inventory.
Days inventory	279 days	365 x average inventory / cost of revenue.
Receivables turnover	5.83x	Revenue / average receivables.
Days sales outstanding	63 days	365 x average receivables / revenue.
Days payables	85 days	365 x average accounts payable / cost of revenue.
Cash conversion cycle	256 days	Days inventory + days sales outstanding - days payables.
FCF conversion	74.8%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	22.8%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$1.05	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share	$5.10	Revenue / diluted weighted shares.
FCF per share	$0.78	Free cash flow / diluted weighted shares.
Operating cash flow per share	$1.01	Cash from operations / diluted weighted shares.
Book value per share	$4.23	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$0.84	Tangible book value / shares outstanding.
Cash per share	$0.59	(Cash + short-term investments) / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$443.5M	Share price x shares outstanding.
Enterprise value	$487.3M	Market cap + total debt - cash - short-term investments.
P/E	23.2x	Market cap / net income. Only when net income is positive.
P/S	4.76x	Market cap / revenue.
P/B	5.75x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	28.8x	Market cap / tangible book value, when positive.
P/FCF	31.0x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	24.0x	Market cap / cash from operations, when positive.
EV/Sales	5.23x	Enterprise value / revenue.
EV/EBIT	19.1x	Enterprise value / operating income, when both are positive.
EV/EBITDA	17.2x	Enterprise value / EBITDA, when both are positive.
EV/FCF	34.1x	Enterprise value / free cash flow, when both are positive.
FCF yield	3.2%	Free cash flow / market cap.
Earnings yield	4.3%	Net income / market cap (the inverse of P/E).
PEG	0.58x	P/E / EPS growth per year over 3 years (in percent). Only when both are positive.

What was INNOVATIVE SOLUTIONS & SUPPORT INC's revenue in fiscal 2025?

INNOVATIVE SOLUTIONS & SUPPORT INC reported revenue of $84.3M for fiscal 2025, 78.6% higher than the year before.

Was INNOVATIVE SOLUTIONS & SUPPORT INC profitable in fiscal 2025?

Yes. Net income was $15.6M, a net margin of 18.5%.

How much free cash flow did INNOVATIVE SOLUTIONS & SUPPORT INC generate in fiscal 2025?

Cash from operations of $13.3M minus capital expenditures of $6.5M left free cash flow of $6.8M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to INNOVATIVE SOLUTIONS & SUPPORT INC