Financhill
Sell
16

INVE Quote, Financials, Valuation and Earnings

Last price:
$3.15
Seasonality move :
-6.42%
Day range:
$3.16 - $3.36
52-week range:
$2.95 - $8.21
Dividend yield:
0%
P/E ratio:
1.05x
P/S ratio:
1.77x
P/B ratio:
0.49x
Volume:
27.8K
Avg. volume:
80.3K
1-year change:
-62.25%
Market cap:
$75M
Revenue:
$26.6M
EPS (TTM):
$3.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $86.9M $103.8M $112.9M $43.4M $26.6M
Revenue Growth (YoY) 3.78% 19.39% 8.81% -61.52% -38.71%
 
Cost of Revenues $53.2M $66.7M $72M $37.4M $26.3M
Gross Profit $33.7M $37.1M $40.9M $6M $340K
Gross Profit Margin 38.75% 35.72% 36.26% 13.83% 1.28%
 
R&D Expenses $9.8M $8.7M $9.9M $4.4M $3.9M
Selling, General & Admin $25.9M $28.9M $31.2M $15M $23.9M
Other Inc / (Exp) -$1.6M $2.7M -$17K -$35K $248K
Operating Expenses $35.7M $37.6M $41.1M $19.4M $27.8M
Operating Income -$2M -$530K -$131K -$13.3M -$27.4M
 
Net Interest Expenses $1.5M $483K $143K $427K --
EBT. Incl. Unusual Items -$5M $1.6M -$291K -$13.8M -$25.8M
Earnings of Discontinued Ops. -- -- -- $8.4M $100.7M
Income Tax Expense $73K $28K $101K $65K $90K
Net Income to Company -$5.1M $1.6M -$392K -$5.5M $74.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M $1.6M -$392K -$5.5M $74.8M
 
Basic EPS (Cont. Ops) -$0.34 $0.02 -$0.07 -$0.29 $3.14
Diluted EPS (Cont. Ops) -$0.34 $0.02 -$0.07 -$0.29 $3.14
Weighted Average Basic Share $18M $21.3M $22.7M $23.1M $23.6M
Weighted Average Diluted Share $18M $22.3M $22.7M $23.1M $23.6M
 
EBITDA -$257K $4.1M $2.1M -$10.7M -$24.6M
EBIT -$3.6M $2.1M -$148K -$13.4M -$27.4M
 
Revenue (Reported) $86.9M $103.8M $112.9M $43.4M $26.6M
Operating Income (Reported) -$2M -$530K -$131K -$13.3M -$27.4M
Operating Income (Adjusted) -$3.6M $2.1M -$148K -$13.4M -$27.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.8M $28.5M $29M $11.3M $6.7M
Revenue Growth (YoY) 30.92% 14.82% 1.7% -60.87% -40.99%
 
Cost of Revenues $16.3M $19.1M $18.4M $9.5M $7.7M
Gross Profit $8.6M $9.4M $10.6M $1.8M -$995K
Gross Profit Margin 34.56% 33.02% 36.48% 16.22% -14.86%
 
R&D Expenses $2.4M $2.1M $2.3M $1.2M $922K
Selling, General & Admin $6.5M $9.1M $7.8M $3.9M $4.2M
Other Inc / (Exp) -$74K -$133K -$26K $66K $193K
Operating Expenses $8.8M $11.2M $10.1M $5.1M $5.1M
Operating Income -$254K -$1.8M $470K -$3.3M -$6.1M
 
Net Interest Expenses $396K $32K $42K $76K --
EBT. Incl. Unusual Items -$724K -$2M $402K -$3.3M -$4.5M
Earnings of Discontinued Ops. -- -- -- $1.7M $3.9M
Income Tax Expense -$26K -$66K $63K $50K -$271K
Net Income to Company -$698K -$1.9M $339K -$1.6M -$355K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$698K -$1.9M $339K -$1.6M -$355K
 
Basic EPS (Cont. Ops) -$0.05 -$0.10 $0.00 -$0.08 -$0.11
Diluted EPS (Cont. Ops) -$0.05 -$0.10 $0.00 -$0.08 -$0.11
Weighted Average Basic Share $18.3M $22.5M $22.7M $23.2M $23.8M
Weighted Average Diluted Share $18.3M $23.5M $22.7M $23.2M $23.8M
 
EBITDA $515K -$1.4M $1M -$2.6M -$5.4M
EBIT -$328K -$2M $444K -$3.3M -$6.1M
 
Revenue (Reported) $24.8M $28.5M $29M $11.3M $6.7M
Operating Income (Reported) -$254K -$1.8M $470K -$3.3M -$6.1M
Operating Income (Adjusted) -$328K -$2M $444K -$3.3M -$6.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $86.9M $103.8M $112.9M $60.6M $42.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.2M $66.7M $72M $46.6M $34.2M
Gross Profit $33.7M $37.1M $40.9M $14M $8.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.8M $8.7M $9.9M $6.1M $6M
Selling, General & Admin $25.9M $28.9M $31.2M $20.3M $28.8M
Other Inc / (Exp) -$1.6M $2.7M -$17K -$232K $196K
Operating Expenses $35.7M $37.6M $41.1M $26.4M $34.8M
Operating Income -$2M -$530K -$131K -$12.4M -$26.5M
 
Net Interest Expenses $1.5M $483K $143K $427K --
EBT. Incl. Unusual Items -$5M $1.6M -$291K -$13.1M -$25M
Earnings of Discontinued Ops. -- -- -- $7.7M $99.9M
Income Tax Expense $73K $28K $101K $89K $104K
Net Income to Company -$5.1M $1.6M -$392K -$5.5M $74.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M $1.6M -$392K -$5.5M $74.8M
 
Basic EPS (Cont. Ops) -$0.34 $0.01 -$0.07 -$0.28 $3.03
Diluted EPS (Cont. Ops) -$0.34 -$0.01 -$0.07 -$0.28 $3.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$257K $4.1M $2.1M -$9.9M -$24M
EBIT -$3.6M $2.1M -$148K -$12.6M -$26.9M
 
Revenue (Reported) $86.9M $103.8M $112.9M $60.6M $42.5M
Operating Income (Reported) -$2M -$530K -$131K -$12.4M -$26.5M
Operating Income (Adjusted) -$3.6M $2.1M -$148K -$12.6M -$26.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $103.8M $112.9M $60.6M $42.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $66.7M $72M $46.6M $34.2M --
Gross Profit $37.1M $40.9M $14M $8.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.7M $9.9M $6.1M $6M --
Selling, General & Admin $28.9M $31.2M $20.3M $28.8M --
Other Inc / (Exp) $2.7M -$17K -$232K $196K --
Operating Expenses $37.6M $41.1M $26.4M $34.8M --
Operating Income -$530K -$131K -$12.4M -$26.5M --
 
Net Interest Expenses $483K $143K $427K $236K --
EBT. Incl. Unusual Items $1.6M -$291K -$13.1M -$25M --
Earnings of Discontinued Ops. -- -- $7.7M $99.9M --
Income Tax Expense $28K $101K $89K $104K --
Net Income to Company $1.6M -$392K -$5.5M $74.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6M -$392K -$5.5M $74.8M --
 
Basic EPS (Cont. Ops) $0.01 -$0.07 -$0.28 $3.03 --
Diluted EPS (Cont. Ops) -$0.01 -$0.07 -$0.28 $3.03 --
Weighted Average Basic Share $85.3M $90.6M $92.3M $94.3M --
Weighted Average Diluted Share $100M $91.3M $92.3M $94.3M --
 
EBITDA $4.1M $2.1M -$9.9M -$24M --
EBIT $2.1M -$148K -$12.6M -$26.9M --
 
Revenue (Reported) $103.8M $112.9M $60.6M $42.5M --
Operating Income (Reported) -$530K -$131K -$12.4M -$26.5M --
Operating Income (Adjusted) $2.1M -$148K -$12.6M -$26.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.4M $28.6M $16.7M $23.3M $135.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.9M $20M $24.8M $7.2M $4.2M
Inventory $20.3M $19.9M $29M $12.6M $7.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.8M $3M $4.2M $2.2M $5.2M
Total Current Assets $53.4M $72.7M $75.1M $79.5M $152.8M
 
Property Plant And Equipment $6.2M $6.2M $11.1M $10.8M $9.7M
Long-Term Investments -- -- -- -- --
Goodwill $10.3M $10.3M $10.2M $10.2M --
Other Intangibles $7.6M $6.4M $5.3M $4.3M --
Other Long-Term Assets $1.2M $1.1M $1.1M $19.5M $686K
Total Assets $78.7M $96.7M $102.8M $109.7M $163.2M
 
Accounts Payable $11M $10.5M $15.2M $5.4M $2.7M
Accrued Expenses $3.2M $3.6M $2.1M $917K $1.5M
Current Portion Of Long-Term Debt $20.1M -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M $1.2M $782K $852K
Other Current Liabilities $1M -- -- $12.2M --
Total Current Liabilities $41.6M $20.8M $23.4M $30.8M $8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $44.5M $22.2M $27.4M $35.5M $9.2M
 
Common Stock $24K $29K $29K $30K $31K
Other Common Equity Adj $2.6M $1.9M $1.1M $1.3M $1.1M
Common Equity $34.2M $74.5M $75.4M $74.3M $154.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $34.2M $74.5M $75.4M $74.3M $154.1M
 
Total Liabilities and Equity $78.7M $96.7M $102.8M $109.7M $163.2M
Cash and Short Terms $11.4M $28.6M $16.7M $23.3M $135.6M
Total Debt $20.1M -- -- $9.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.4M $28.6M $16.7M $23.3M $135.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.9M $20M $24.8M $7.2M $4.2M
Inventory $20.3M $19.9M $29M $12.6M $7.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.8M $3M $4.2M $2.2M $5.2M
Total Current Assets $53.4M $72.7M $75.1M $79.5M $152.8M
 
Property Plant And Equipment $6.2M $6.2M $11.1M $10.8M $9.7M
Long-Term Investments -- -- -- -- --
Goodwill $10.3M $10.3M $10.2M -- --
Other Intangibles $7.6M $6.4M $5.3M -- --
Other Long-Term Assets $1.2M $1.1M $1.1M $19.5M $686K
Total Assets $78.7M $96.7M $102.8M $109.7M $163.2M
 
Accounts Payable $11M $10.5M $15.2M $5.4M $2.7M
Accrued Expenses $3.2M $3.6M $2.1M $917K $1.5M
Current Portion Of Long-Term Debt $20.1M -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M $1.2M $782K $852K
Other Current Liabilities $1M -- -- $12.2M --
Total Current Liabilities $41.6M $20.8M $23.4M $30.8M $8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $44.5M $22.2M $27.4M $35.5M $9.2M
 
Common Stock $24K $29K $29K $30K $31K
Other Common Equity Adj $2.6M $1.9M $1.1M $1.3M $1.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $34.2M $74.5M $75.4M $74.3M $154.1M
 
Total Liabilities and Equity $78.7M $96.7M $102.8M $109.7M $163.2M
Cash and Short Terms $11.4M $28.6M $16.7M $23.3M $135.6M
Total Debt $20.1M -- -- $9.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.1M $1.6M -$392K -$5.5M $74.8M
Depreciation & Amoritzation $3.3M $2M $2.3M $2.7M $2.9M
Stock-Based Compensation $3M $2.6M $3.2M $4M $8.7M
Change in Accounts Receivable -$550K -$3.6M -$5.1M $2.9M $6.2M
Change in Inventories -$4.1M $389K -$9.3M $219K $4.5M
Cash From Operations -$1.8M $1.2M -$7.8M $1.2M -$15.4M
 
Capital Expenditures $1.6M $2.1M $3.9M $4.3M $1.5M
Cash Acquisitions -- -- -- -- $143M
Cash From Investing -$1.6M -$1.5M -$3.9M -$4.2M $141.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $14.8M $4M -- $23.9M $9.9M
Long-Term Debt Repaid -$9M -$21.3M -- -$14M -$20M
Repurchase of Common Stock -- -- -- -- -$1.9M
Other Financing Activities -$890K -$1.2M -$1M -$796K -$1.6M
Cash From Financing $4.9M $19.3M -$1M $10.1M -$13.6M
 
Beginning Cash (CF) $9.4M $11.4M $29.8M $17.1M $24.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $19.1M -$12.7M $7.1M $112.4M
Ending Cash (CF) $11.4M $29.8M $17.1M $24.4M $135.9M
 
Levered Free Cash Flow -$3.3M -$859K -$11.7M -$3.1M -$16.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$698K -$1.9M $339K -$1.6M -$355K
Depreciation & Amoritzation $843K $511K $599K $732K $694K
Stock-Based Compensation $845K $579K $596K $998K $876K
Change in Accounts Receivable $1.5M -$3.2M -$1.4M $3.9M $658K
Change in Inventories $139K $1.7M -$4.1M $731K $2.5M
Cash From Operations $3.6M $1.2M -$4.8M $4.8M -$5.9M
 
Capital Expenditures $636K $164K $894K $1.1M $620K
Cash Acquisitions -- -- -- -- -$408K
Cash From Investing -$636K -$164K -$894K -$1.1M -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600K -- -- $5M --
Long-Term Debt Repaid -$4.5M -- -- -$5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$286K -$281K -$143K -$381K -$43K
Cash From Financing -$4.1M -$219K -$143K -$386K -$1.9M
 
Beginning Cash (CF) $12.3M $29.2M $21.9M $20.9M $145.7M
Foreign Exchange Rate Adjustment $315K -$251K $1.1M $216K -$926K
Additions / Reductions -$1.2M $840K -$5.8M $3.2M -$8.9M
Ending Cash (CF) $11.4M $29.8M $17.1M $24.4M $135.9M
 
Levered Free Cash Flow $2.9M $1.1M -$5.7M $3.6M -$6.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.1M $1.6M -$392K -$5.5M $74.8M
Depreciation & Amoritzation $3.3M $2M $2.3M $2.7M $2.9M
Stock-Based Compensation $3M $2.6M $3.2M $4M $8.7M
Change in Accounts Receivable -$550K -$3.6M -$5.1M $2.9M $6.2M
Change in Inventories -$4.1M $389K -$9.3M $219K $4.5M
Cash From Operations -$1.8M $1.2M -$7.8M $1.2M -$15.4M
 
Capital Expenditures $1.6M $2.1M $3.9M $4.3M $1.5M
Cash Acquisitions -- -- -- -- $143M
Cash From Investing -$1.6M -$1.5M -$3.9M -$4.2M $141.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $14.8M $4M -- $23.9M $9.9M
Long-Term Debt Repaid -$9M -$21.3M -- -$14M -$20M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$890K -$1.2M -$1M -$796K -$1.6M
Cash From Financing $4.9M $19.3M -$1M $10.1M -$13.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $19.1M -$12.7M $7.1M $112.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.3M -$859K -$11.7M -$3.1M -$16.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6M -$392K -$5.5M $74.8M --
Depreciation & Amoritzation $2M $2.3M $2.7M $2.9M --
Stock-Based Compensation $2.6M $3.2M $4M $8.7M --
Change in Accounts Receivable -$3.6M -$5.1M $2.9M $6.2M --
Change in Inventories $389K -$9.3M $219K $4.5M --
Cash From Operations $1.2M -$7.8M $1.2M -$15.4M --
 
Capital Expenditures $2.1M $3.9M $4.3M $1.5M --
Cash Acquisitions -- -- -- $143M --
Cash From Investing -$1.5M -$3.9M -$4.2M $141.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M -- $23.9M $9.9M --
Long-Term Debt Repaid -$21.3M -- -$14M -$20M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M -$1M -$796K -$1.6M --
Cash From Financing $19.3M -$1M $10.1M -$13.6M --
 
Beginning Cash (CF) $88.5M $106.3M $81.4M $211.6M --
Foreign Exchange Rate Adjustment -$695K $48K $169K -$864K --
Additions / Reductions $19.1M -$12.7M $7.1M $112.4M --
Ending Cash (CF) $106.9M $93.6M $88.7M $323.1M --
 
Levered Free Cash Flow -$859K -$11.7M -$3.1M -$16.9M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 10.04% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 7.68% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 7.29% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock