| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 590.67M | 530.10M | 474.37M | 408.35M | 323.51M | 240.63M |
| Gross Profit | 457.31M | 416.14M | 375.02M | 332.59M | 268.94M | 200.13M |
| EBITDA | 119.85M | 124.35M | 72.06M | 72.53M | 25.55M | 51.83M |
| Net Income | 46.72M | 37.80M | 7.24M | 15.37M | -52.44M | -32.37M |
Balance Sheet | ||||||
| Total Assets | 1.21B | 1.15B | 1.19B | 1.17B | 1.13B | 849.58M |
| Cash, Cash Equivalents and Short-Term Investments | 129.20M | 84.47M | 124.76M | 86.88M | 73.21M | 51.73M |
| Total Debt | 24.78M | 57.75M | 182.68M | 252.89M | 244.77M | 351.40M |
| Total Liabilities | 102.86M | 143.56M | 282.27M | 360.47M | 362.35M | 418.10M |
| Stockholders Equity | 1.10B | 1.01B | 909.46M | 808.22M | 767.19M | 431.48M |
Cash Flow | ||||||
| Free Cash Flow | 164.58M | 77.35M | 97.87M | 55.78M | 49.94M | 33.30M |
| Operating Cash Flow | 175.52M | 117.90M | 131.62M | 72.47M | 63.59M | 33.94M |
| Investing Cash Flow | -43.16M | -40.54M | -34.72M | -18.29M | -200.09M | -9.66M |
| Financing Cash Flow | -61.57M | -116.38M | -58.85M | -37.47M | 160.19M | -1.70M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | $1.74B | 37.03 | 4.48% | ― | 15.51% | 39.60% | |
77 Outperform | $1.07B | 6.85 | 15.37% | ― | 0.32% | 69.78% | |
69 Neutral | $1.37B | 14.06 | 6.26% | ― | 5.70% | 97.88% | |
69 Neutral | $822.90M | 80.56 | 4.55% | ― | 43.12% | ― | |
65 Neutral | $1.26B | 65.19 | 3.80% | ― | 6.76% | 1841.46% | |
62 Neutral | $921.78M | 215.74 | 1.21% | 1.29% | 11.18% | ― | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% |
On September 24, 2025, Integral Ad Science Holding Corp. (IAS) announced a merger agreement with Igloo Group Parent, Inc. and its subsidiary. IAS filed a definitive information statement with the SEC on November 7, 2025, and has voluntarily supplemented certain disclosures. The merger agreement includes customary terms and conditions, and the company has updated its financial forecasts for 2025-2029 to aid in evaluating the merger’s potential impact.
On September 24, 2025, Integral Ad Science Holding Corp. entered into a merger agreement with Igloo Group Parent, Inc., and its subsidiary, Igloo Group Acquisition Company, Inc., both affiliates of Novacap Management Inc. This merger will result in Integral Ad Science becoming a wholly owned subsidiary of Igloo Group Parent. The agreement stipulates that each share of Integral Ad Science’s common stock will be converted into cash at $10.30 per share. The merger is subject to customary closing conditions and regulatory approvals, with a planned closing date not before November 23, 2025. The merger aims to enhance Integral Ad Science’s market position and operational capabilities, with financing commitments secured from major banks to support the transaction.