INNOVATIVE SOLUTIONS AND SUPPORT, INC.

ISSC

CIK 0000836690 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$22M
↑+36.6% +$6Mvs FY2024 (Q4)
Operating Income
$6M
↑+368.2% +$5Mvs FY2024 (Q4)
Net Income
$4M
↑+451.4% +$3Mvs FY2024 (Q4)
Gross Profit
$12M
↑+79.8% +$5Mvs FY2024 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Excellent
85/100
  • Profitability
    73ROIC 19.5% (10% = solid, 20%+ = moat)
  • Liquidity
    100Current Ratio 3.04 (above 1.5 = solid)
  • Leverage
    83D/E 0.34 (under 0.5 = conservative)
  • Efficiency
    54Asset Turnover 0.91x (1.0+ = capital-efficient)
  • Growth
    100Revenue YoY +36.6% (10% = solid, 25%+ = elite)
  • Margin Trend
    100Op Margin 28.9% · trend +10.7pts (4Q avg vs prior 4Q)

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project ISSC's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

5%

Trailing 3-yr CAGR was 4.6%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$5.79
Total enterprise IV
$103M
Diluted shares
0.02B
Terminal PV
$74M (71% of total)
Year-5 FCF
$9M
YearProjected FCFDiscounted PV
+1$7M$6M
+2$7M$6M
+3$8M$6M
+4$8M$6M
+5$9M$5M
Terminal$118M$74M

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Capex (TTM)
$7M
investment in PP&E
Dividends paid (TTM)
cash returned to holders
Stock buybacks (TTM)
share count reduction
Stock-based comp (TTM)
$916K
non-cash dilution

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$110M
everything owned
Total liabilities
$41M
everything owed
Stockholders' equity
$69M
shareholder claim
Net debt
$15M
LT debt minus cash

Recent performance · 65 quarters

Revenue↑+36.6% +$6M
$22M
Net Income↑+451.4% +$3M
$4M
Free Cash Flow↑+346.2% +$5M
$7M
Operating Margin↑+20.4pts
28.9%

Drill down