image
Consumer Defensive - Tobacco - NASDAQ - US
$ 2.56
0.81 %
$ 146 M
Market Cap
-5.08
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one ISPR stock under the worst case scenario is HIDDEN Compared to the current market price of 2.56 USD, Ispire Technology Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one ISPR stock under the base case scenario is HIDDEN Compared to the current market price of 2.56 USD, Ispire Technology Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one ISPR stock under the best case scenario is HIDDEN Compared to the current market price of 2.56 USD, Ispire Technology Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ISPR

image
$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
152 M REVENUE
31.40%
-13.9 M OPERATING INCOME
-204.09%
-14.8 M NET INCOME
-142.15%
-18.3 M OPERATING CASH FLOW
-141.40%
2.99 M INVESTING CASH FLOW
129.45%
10.1 M FINANCING CASH FLOW
161.32%
26.2 B REVENUE
62515.50%
-10.6 B OPERATING INCOME
-143722.85%
-10.9 B NET INCOME
-35.73%
-12.5 B OPERATING CASH FLOW
-292.76%
-764 M INVESTING CASH FLOW
-427220.52%
2.28 B FINANCING CASH FLOW
0.00%
Balance Sheet Ispire Technology Inc.
image
Current Assets 103 M
Cash & Short-Term Investments 35.1 M
Receivables 60.2 M
Other Current Assets 7.28 M
Non-Current Assets 20.1 M
Long-Term Investments 12.2 M
PP&E 6.16 M
Other Non-Current Assets 1.66 M
28.60 %49.11 %5.93 %9.99 %5.02 %Total Assets$122.6m
Current Liabilities 86 M
Accounts Payable 70.8 M
Short-Term Debt 1.21 M
Other Current Liabilities 14 M
Non-Current Liabilities 2.19 M
Long-Term Debt 2.19 M
Other Non-Current Liabilities 0
80.32 %15.83 %Total Liabilities$88.2m
EFFICIENCY
Earnings Waterfall Ispire Technology Inc.
image
Revenue 152 M
Cost Of Revenue 122 M
Gross Profit 29.8 M
Operating Expenses 43.7 M
Operating Income -13.9 M
Other Expenses 874 K
Net Income -14.8 M
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)152m(122m)30m(44m)(14m)(874k)(15m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
19.61% GROSS MARGIN
19.61%
-9.15% OPERATING MARGIN
-9.15%
-9.72% NET MARGIN
-9.72%
-42.86% ROE
-42.86%
-12.04% ROA
-12.04%
-40.19% ROIC
-40.19%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Ispire Technology Inc.
image
10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '24
Net Income -14.8 M
Depreciation & Amortization 1.72 M
Capital Expenditures -3.14 M
Stock-Based Compensation 6.38 M
Change in Working Capital -18 M
Others 10.9 M
Free Cash Flow -21.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Ispire Technology Inc.
image
ISPR has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Ispire Technology Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
26.8 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Ispire-Backed IKE Tech to Present 7th Annual Next Generation Nicotine Delivery USA Conference Conference Attendance Follows Groundbreaking FDA PMTA Filing for Blockchain-Powered Age-Gating System LOS ANGELES , June 3, 2025 /PRNewswire/ --  Ispire Technology Inc. ("Ispire" or the "Company") (NASDAQ: ISPR), a trailblazer in vaping technology and precision dosing, announced that IKE Tech LLC ("IKE Tech") , a joint venture that includes Ispire as a founding partner, will showcase their technology at the 7th Annual Next Generation Nicotine Delivery USA at the Hyatt Regency in Miami from June 4-5th. This event convenes key business leaders from the FDA, the ENDS (Electronic Nicotine Delivery Systems) sector, and the tobacco industry across the U.S. market to explore strategies for legal compliance and commercial success. prnewswire.com - 2 weeks ago
Ispire Technology Inc. Announces Approval of Interim License for Manufacturing of Nicotine Products in Malaysia Interim License Approved in May, with Authority to Begin Manufacturing of Nicotine Products in Malaysia Immediately LOS ANGELES , May 22, 2025 /PRNewswire/ --  Ispire Technology Inc. ( NASDAQ: ISPR ) ("Ispire," the "Company," "we," "us," or "our"), an innovator in vaping technology and precision dosing, today announced it has received the interim license from the Malaysian Government for the manufacturing of nicotine products. This is the first and only nicotine manufacturing license issued in Malaysia approved by both the Federal and State authorities and cements Ispire's position as the only company with full authorization for export, import, and production. prnewswire.com - 4 weeks ago
Ispire Technology Inc. Announces Appointment of Jay Yu as Chief Financial Officer Jie "Jay" Yu has a strong track record of excellence in public company accounting, and has served in the role of Vice President of Finance for Ispire since June 2023 Ispire also further streamlines operations by cutting an estimated $3.6 million in annual payroll in May 2025 Ispire expects to also cut up to an additional $6.6 million in annual operating expenses over the next three months, for a total estimated annualized expense reduction of $10.2 million LOS ANGELES , May 15, 2025 /PRNewswire/ --  Ispire Technology Inc. ( NASDAQ: ISPR ) ("Ispire," the "Company," "we," "us," or "our"), an innovator in vaping technology and precision dosing, today announced the appointment of Jie "Jay" Yu as the new Chief Financial Officer of the Company, effective immediately, following the departure of Jim McCormick, the former Chief Financial Officer of the Company. Ispire also announced that it continued to further streamline its overall operations as the Company reduced its workforce and ended several contractor agreements, resulting in a reduction of $3.6 million in annual payroll in May 2025. prnewswire.com - 1 month ago
Ispire Technology Inc. (ISPR) Q3 2025 Earnings Call Transcript Ispire Technology Inc. (NASDAQ:ISPR ) Q3 2025 Results Conference Call May 12, 2025 8:00 AM ET Company Participants Philip Carlson - KCSA Michael Wang - Co-Chief Executive Officer Jim McCormick - Chief Financial Officer Conference Call Participants Nick Anderson - ROTH Capital Partners Pablo Zuanic - Zuanic & Associates LLC Operator Hello, and thank you for standing by. My name is Regina, and I will be your conference operator today. seekingalpha.com - 1 month ago
Ispire Technology Inc. Reports Financial Results for Fiscal Third Quarter 2025 Accounts Receivable Decreased from $67.7M to $60.4M Improving Company Financial Position Post-Quarter End, IKE Tech Filed PMTA with the FDA for its Age-Gating Joint Venture Component with IKE Launched SproutTM in Collaboration with Raw Garden, an Advanced All-In-One Cannabis Vapor Device Ensuring Purity and Safety   LOS ANGELES , May 12, 2025 /PRNewswire/ -- Ispire Technology Inc. ( NASDAQ: ISPR ) ("Ispire," the "Company," "we," "us," or "our"), an innovator in vaping technology and precision dosing, today reported financial results for the third quarter of fiscal 2025, for the three months ending March 31, 2025. Fiscal Third Quarter 2025 Financial Results Revenue of $26.2 million versus $30.0 million for the third quarter of fiscal 2024. prnewswire.com - 1 month ago
Ispire Technology Inc. (ISPR) Reports Q3 Loss, Lags Revenue Estimates Ispire Technology Inc. (ISPR) came out with a quarterly loss of $0.19 per share versus the Zacks Consensus Estimate of a loss of $0.12. This compares to loss of $0.11 per share a year ago. zacks.com - 1 month ago
Ispire Technologies Inc. Schedules Fiscal Third Quarter 2025 Earnings Conference Call LOS ANGELAS, May 7, 2025 /PRNewswire/ --  Ispire Technology Inc.  ("Ispire" or the "Company") (NASDAQ: ISPR), a trailblazer in vaping technology and precision dosing, announced today that it will host its earnings conference call at 8:00am ET on Monday, May 12, 2025, to discuss the Company's financial results for the fiscal third quarter ended March 31, 2025. To listen to the conference call, please dial in using the information below. prnewswire.com - 1 month ago
Ispire Technology Advances Vapor Safety and Compliance With First-Ever FDA PMTA Filing for Blockchain-Powered Age-Gating System Ispire's Strategic Investment in IKE Tech Positions Company at Forefront of Vapor Innovation, Youth Prevention and Regulatory Readiness LOS ANGELES , May 1, 2025 /PRNewswire/ --  Ispire Technology Inc. ("Ispire" or the "Company") (NASDAQ: ISPR), a trailblazer in vaping technology and precision dosing, announced that IKE Tech LLC ("IKE Tech") , a joint venture that includes Ispire as a founding partner, has filed a component Pre-Market Tobacco Product Application (PMTA) and Tobacco Product Master File (TPMF) with the U.S. Food and Drug Administration (FDA) for its Bluetooth Low Energy (BLE) System-on-a-Chip. This filing marks a historic first: a complete PMTA submission for a standalone, interoperable, blockchain-enabled age-verification component, designed for universal integration across all Electronic Nicotine Delivery Systems (ENDS) devices. prnewswire.com - 1 month ago
IKE Tech Unveils Breakthrough Study Demonstrating 100% Effectiveness of First-Ever Blockchain-Based Age-Gating System for Electronic Nicotine Delivery Systems (ENDS) Clinical results confirm biometric BLE Bluetooth chip and blockchain-based app successfully prevent underage use Study validates next-gen approach to digital safeguards for ENDS manufacturers, setting a new standard for safety, compliance, and adult consumer control LOS ANGELES , April 24, 2025 /PRNewswire/ -- Ispire Technology Inc. ( NASDAQ: ISPR ) joint venture , IKE Tech LLC ("IKE Tech") , a leading innovator in the intersection of Internet of Things (IoT), identity verification (IDV) and tokenization technology has announced results from a multi-center Human Factors Validation Study evaluating its Bluetooth Low Energy (BLE) System. The IKE System is the first interoperable biometric blockchain-based platform designed to control access to electronic nicotine delivery systems (ENDS). prnewswire.com - 1 month ago
Ispire Technology Inc. to Participate in the Planet MicroCap Showcase on April 23, 2025 LOS ANGELES , April 9, 2025 /PRNewswire/ --  Ispire Technology Inc. ( NASDAQ: ISPR ) ("Ispire," the "Company," "we," "us," or "our"), an innovator in vaping technology and precision dosing, announced that the Company will participate in the Planet MicroCap Showcase, taking place from April 22-24, 2025 at the Paris Hotel and Casino in Las Vegas, Nevada. Jim McCormick, Chief Financial Officer, will present live on Wednesday, April 23, 2025, at 9:30am PST / 12:30pm EST on Track 5 – Concorde A. prnewswire.com - 2 months ago
Ispire Technology Inc. Unveils Sprout™: The Future of All-in-One Vape Technology Ultra-Pure, Ultra-Compact, and Engineered for the Ultimate Vaping Experience in Partnership with Raw Garden LOS ANGELES , March 11, 2025 /PRNewswire/ --  Ispire Technology Inc.  ( Nasdaq: ISPR ), a global leader in vape technology and precision dosing, announced it is setting a new benchmark in the cannabis vape industry with the launch of the Sprout™, an advanced all-in-one cannabis vapor device designed for purity, performance, and safety. Developed through a partnership with Raw Garden , Sprout™ is specifically designed to optimize the nuances and intricacies of sophisticated cannabis oil while eliminating common industry flaws like plastic degradation, clogged airflow and inconsistent heating—ensuring an experience as clean as the plant itself. prnewswire.com - 3 months ago
Ispire Technology Inc. to Participate in the 37th Annual ROTH Conference on March 16-18, 2025 LOS ANGELES , March 10, 2025 /PRNewswire/ --  Ispire Technology Inc. ( NASDAQ: ISPR ) ("Ispire," the "Company," "we," "us," or "our"), an innovator in vaping technology and precision dosing, today announced its participation in the 37th Annual ROTH Conference to be held on March 16-18, 2025 in Dana Point, California. Ispire's Co-CEO, Michael Wang, will participate in a fireside chat on Tuesday, March 18, 2025, at 1:00pm PST / 4:00pm EST. prnewswire.com - 3 months ago
8. Profile Summary

Ispire Technology Inc. ISPR

image
COUNTRY US
INDUSTRY Tobacco
MARKET CAP $ 146 M
Dividend Yield 0.00%
Description Ispire Technology Inc. manufactures e-cigarettes and cannabis vaping products. The company was founded in 2019 and is based in Los Angeles, California. Ispire Technology Inc. operates as a subsidiary of Pride Worldwide Investment Limited
Contact 19700 Magellan Drive, Los Angeles, CA, 90502 https://www.getispire.com
IPO Date April 4, 2023
Employees 98
Officers Mr. Tuanfang Liu Chairman & Co-Chief Executive Officer Ms. Lauren Stower Chief Impact Officer Mr. Steven P. Przybyla Chief Legal Officer & Secretary Mr. Dennis Lider Senior Vice President of Cannabis Product Sales Mr. John Patterson Senior Vice President of International Nicotine Mr. Michael Wang Co-Chief Executive Officer & President of Aspire North America Mr. Jie Yu Chief Financial Officer