Financhill
Sell
48

IVAC Quote, Financials, Valuation and Earnings

Last price:
$4.00
Seasonality move :
7.92%
Day range:
$3.98 - $4.00
52-week range:
$2.46 - $4.42
Dividend yield:
1.25%
P/E ratio:
--
P/S ratio:
1.67x
P/B ratio:
1.39x
Volume:
281K
Avg. volume:
659.3K
1-year change:
4.18%
Market cap:
$108.4M
Revenue:
$64M
EPS (TTM):
-$1.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $52.1M $38.5M $35.8M $52.7M $64M
Revenue Growth (YoY) -52.13% -26.1% -7.17% 47.27% 21.48%
 
Cost of Revenues $29.7M $31.5M $20.7M $32.4M $61.5M
Gross Profit $22.4M $7.1M $15.1M $20.2M $2.5M
Gross Profit Margin 43% 18.34% 42.19% 38.41% 3.95%
 
R&D Expenses $13.2M $12.2M $13.7M $15.1M $14.8M
Selling, General & Admin $18.1M $17.4M $17.9M $18.3M $18.2M
Other Inc / (Exp) -$128K -$35K -$155K -$53K -$11.2M
Operating Expenses $31.3M $29.5M $31.6M $33.5M $33M
Operating Income -$8.9M -$22.5M -$16.5M -$13.2M -$30.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.7M -$22.5M -$15.4M -$10.8M -$38.9M
Earnings of Discontinued Ops. $11.5M $49.7M -$321K $420K $1.1M
Income Tax Expense $1.7M $575K $1.3M $1.8M $2M
Net Income to Company $1.1M $26.6M -$17.1M -$12.2M -$39.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $26.6M -$17.1M -$12.2M -$39.8M
 
Basic EPS (Cont. Ops) $0.04 $1.09 -$0.68 -$0.47 -$1.49
Diluted EPS (Cont. Ops) $0.04 $1.09 -$0.68 -$0.47 -$1.49
Weighted Average Basic Share $23.7M $24.3M $25.2M $26.1M $26.8M
Weighted Average Diluted Share $23.7M $24.3M $25.2M $26.1M $26.8M
 
EBITDA -$5.4M -$19M -$15M -$11.7M -$28.5M
EBIT -$8.9M -$22.5M -$16.5M -$13.2M -$30.5M
 
Revenue (Reported) $52.1M $38.5M $35.8M $52.7M $64M
Operating Income (Reported) -$8.9M -$22.5M -$16.5M -$13.2M -$30.5M
Operating Income (Adjusted) -$8.9M -$22.5M -$16.5M -$13.2M -$30.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -$17.1M $15.9M $11.3M $12.9M $11.3M
Revenue Growth (YoY) -- -- -29.27% 14.64% -12.33%
 
Cost of Revenues -$10.7M $15.3M $6.3M $7M $25.6M
Gross Profit -$6.5M $576K $5M $5.9M -$14.3M
Gross Profit Margin 37.73% 3.62% 44.29% 46.01% -126.21%
 
R&D Expenses $2.6M $2.8M $3.4M $3.8M $2.9M
Selling, General & Admin $666K $4.6M $4.9M $4.1M $3.8M
Other Inc / (Exp) -$93K -$79K -$305K -$98K -$12.6M
Operating Expenses $3.3M $7.3M $8.3M $7.8M $6.7M
Operating Income -$9.7M -$6.8M -$3.3M -$1.9M -$21M
 
Net Interest Expenses -- $2K -- -- --
EBT. Incl. Unusual Items -$9.8M -$6.9M -$2.9M -$1.4M -$32.9M
Earnings of Discontinued Ops. -- $50.8M $73K $55K --
Income Tax Expense $586K $418K $335K $524K -$165K
Net Income to Company $1.1M $43.5M -$3.2M -$1.8M -$32.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $43.5M -$3.2M -$1.8M -$32.8M
 
Basic EPS (Cont. Ops) $0.05 $1.77 -$0.12 -$0.07 -$1.23
Diluted EPS (Cont. Ops) $0.05 $1.77 -$0.12 -$0.07 -$1.23
Weighted Average Basic Share $23.9M $24.6M $25.5M $26.4M $27M
Weighted Average Diluted Share $23.9M $24.6M $25.5M $26.4M $27M
 
EBITDA -$8.9M -$5.9M -$2.9M -$3.5M -$20.6M
EBIT -$9.7M -$6.8M -$3.3M -$3.9M -$21M
 
Revenue (Reported) -$17.1M $15.9M $11.3M $12.9M $11.3M
Operating Income (Reported) -$9.7M -$6.8M -$3.3M -$1.9M -$21M
Operating Income (Adjusted) -$9.7M -$6.8M -$3.3M -$3.9M -$21M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $52.1M $38.5M $35.8M $52.7M $64M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.7M $31.5M $20.7M $32.4M $61.5M
Gross Profit $22.4M $7.1M $15.1M $20.2M $2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.2M $12.2M $13.7M $15.1M $14.8M
Selling, General & Admin $18.1M $17.4M $17.9M $18.3M $18.2M
Other Inc / (Exp) -$129K -$47K -$139K -$104K -$11.2M
Operating Expenses $31.3M $29.5M $31.6M $33.5M $33M
Operating Income -$8.9M -$22.5M -$16.5M -$13.2M -$30.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.7M -$22.5M -$15.4M -$10.8M -$38.9M
Earnings of Discontinued Ops. -- $49.7M -$320K $420K $1.1M
Income Tax Expense $1.7M $575K $1.3M $1.8M $2M
Net Income to Company $1.1M $26.6M -$17.1M -$12.2M -$39.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $26.6M -$17.1M -$12.2M -$39.8M
 
Basic EPS (Cont. Ops) $0.04 $1.08 -$0.68 -$0.47 -$1.49
Diluted EPS (Cont. Ops) $0.04 $1.08 -$0.68 -$0.47 -$1.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.4M -$19M -$15M -$13.7M -$28M
EBIT -$8.9M -$22.5M -$16.5M -$15.2M -$29.9M
 
Revenue (Reported) $52.1M $38.5M $35.8M $52.7M $64M
Operating Income (Reported) -$8.9M -$22.5M -$16.5M -$13.2M -$30.5M
Operating Income (Adjusted) -$8.9M -$22.5M -$16.5M -$15.2M -$29.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $38.5M $35.8M $52.7M $64M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.5M $20.7M $32.4M $61.5M --
Gross Profit $7.1M $15.1M $20.2M $2.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.2M $13.7M $15.1M $14.8M --
Selling, General & Admin $17.4M $17.9M $18.3M $18.2M --
Other Inc / (Exp) -$47K -$139K -$104K -$11.2M --
Operating Expenses $29.5M $31.6M $33.5M $33M --
Operating Income -$22.5M -$16.5M -$13.2M -$30.5M --
 
Net Interest Expenses $2K $8K -- -- --
EBT. Incl. Unusual Items -$22.5M -$15.4M -$10.8M -$38.9M --
Earnings of Discontinued Ops. $49.7M -$320K $420K $1.1M --
Income Tax Expense $575K $1.3M $1.8M $2M --
Net Income to Company $26.6M -$17.1M -$12.2M -$39.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.6M -$17.1M -$12.2M -$39.8M --
 
Basic EPS (Cont. Ops) $1.08 -$0.68 -$0.47 -$1.49 --
Diluted EPS (Cont. Ops) $1.08 -$0.68 -$0.47 -$1.49 --
Weighted Average Basic Share $97.4M $100.8M $104.5M $107.1M --
Weighted Average Diluted Share $97.4M $100.8M $104.5M $107.1M --
 
EBITDA -$19M -$15M -$13.7M -$28M --
EBIT -$22.5M -$16.5M -$15.2M -$29.9M --
 
Revenue (Reported) $38.5M $35.8M $52.7M $64M --
Operating Income (Reported) -$22.5M -$16.5M -$13.2M -$30.5M --
Operating Income (Adjusted) -$22.5M -$16.5M -$15.2M -$29.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $29.3M $102.7M $68.9M $51.4M $45.1M
Short Term Investments $14.8M $10.2M $25.5M $17.4M $22.1M
Accounts Receivable, Net $22.7M $14.2M $15.4M $18.2M $8.6M
Inventory $21.7M $5.8M $30M $43.8M $12.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9M $1.8M $1.9M $2.1M $1.3M
Total Current Assets $96.4M $134.8M $142.2M $133.4M $92M
 
Property Plant And Equipment $19.2M $9.3M $7M $15.3M $3.5M
Long-Term Investments $5.4M $7.4M $17.6M $2.7M $11.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- $1.1M $954K --
Other Long-Term Assets $787K $786K $786K $700K $700K
Total Assets $127.2M $157.8M $173.1M $156.5M $109.7M
 
Accounts Payable $4.3M $5.3M $11.6M $5.8M $3.5M
Accrued Expenses $8.8M $7.4M $4.8M $3.8M $5.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.9M $3.1M $3.4M $1M $1.4M
Other Current Liabilities -- -- $250K -- --
Total Current Liabilities $18.4M $19.7M $26M $32.5M $20.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $25.7M $23.8M $49.6M $41M $31.7M
 
Common Stock $24K $25K $26K $26K $27K
Other Common Equity Adj $640K $578K -$193K $97K $175K
Common Equity $101.6M $134M $123.5M $115.5M $78.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $101.6M $134M $123.5M $115.5M $78.1M
 
Total Liabilities and Equity $127.2M $157.8M $173.1M $156.5M $109.7M
Cash and Short Terms $44.2M $112.9M $94.4M $68.8M $67.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $29.3M $102.7M $68.9M $51.4M $45.1M
Short Term Investments $14.8M $10.2M $25.5M $17.4M $22.1M
Accounts Receivable, Net $22.7M $14.2M $15.4M $18.2M $8.6M
Inventory $21.7M $5.8M $30M $43.8M $12.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9M $1.8M $1.9M $2.1M $1.3M
Total Current Assets $96.4M $134.8M $142.2M $133.4M $92M
 
Property Plant And Equipment $19.2M $9.3M $7M $15.3M $3.5M
Long-Term Investments $5.4M $7.4M $17.6M $2.7M $11.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- $1.1M $954K --
Other Long-Term Assets $787K $786K $786K $700K $700K
Total Assets $127.2M $157.8M $173.1M $156.5M $109.7M
 
Accounts Payable $4.3M $5.3M $11.6M $5.8M $3.5M
Accrued Expenses $8.8M $7.4M $4.8M $3.8M $5.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.9M $3.1M $3.4M $1M $1.4M
Other Current Liabilities -- -- $250K -- --
Total Current Liabilities $18.4M $19.7M $26M $32.5M $20.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $25.7M $23.8M $49.6M $41M $31.7M
 
Common Stock $24K $25K $26K $26K $27K
Other Common Equity Adj $640K $578K -$193K $97K $175K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $101.6M $134M $123.5M $115.5M $78.1M
 
Total Liabilities and Equity $127.2M $157.8M $173.1M $156.5M $109.7M
Cash and Short Terms $44.2M $112.9M $94.4M $68.8M $67.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $26.6M -$17.1M -$12.2M -$39.8M
Depreciation & Amoritzation $3.5M $3.5M $1.5M $1.5M $2M
Stock-Based Compensation $3.4M $4M $4.9M $4.4M $1.8M
Change in Accounts Receivable -$27K $10.9M -$1.5M -$2.8M $7.5M
Change in Inventories $3.2M $9.6M -$24.1M -$13.8M $31.5M
Cash From Operations $8.9M $278K -$7.4M -$35.1M $7.9M
 
Capital Expenditures $2.6M $1.2M $1.9M $5.4M $2.3M
Cash Acquisitions -- $70M -$763K -- --
Cash From Investing -$599K $71.2M -$28.4M $18.3M -$14.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$393K -- -- -- --
Other Financing Activities -$402K -$734K -$724K -$2M -$532K
Cash From Financing $1.1M $1.9M $2.4M -$624K $432K
 
Beginning Cash (CF) $20.6M $30.1M $103.5M $69.7M $52.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.4M $73.4M -$33.5M -$17.4M -$6.3M
Ending Cash (CF) $30.1M $103.5M $69.7M $52.1M $45.8M
 
Levered Free Cash Flow $6.2M -$920K -$9.4M -$40.5M $5.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $43.5M -$3.2M -$1.8M -$32.8M
Depreciation & Amoritzation $835K $888K $383K $398K $364K
Stock-Based Compensation $1.2M $1.1M $2.2M $980K -$1.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1M $318K -$11.3M $5.9M $7.6M
 
Capital Expenditures $283K $425K $493K $491K $369K
Cash Acquisitions -- $70M -- -- --
Cash From Investing $851K $68.8M $8.4M $1.7M $1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38K -$189K -$366K -$56K -$57K
Cash From Financing -$6K -$175K -$181K -$56K -$57K
 
Beginning Cash (CF) $28M $34.5M $72.6M $44.5M $36.8M
Foreign Exchange Rate Adjustment $172K $53K $167K $101K -$258K
Additions / Reductions $1.9M $69M -$3M $7.5M $9.3M
Ending Cash (CF) $30.1M $103.5M $69.7M $52.1M $45.8M
 
Levered Free Cash Flow $796K -$107K -$11.7M $5.4M $7.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $26.6M -$17.1M -$12.2M -$39.8M
Depreciation & Amoritzation $3.5M $3.5M $1.5M $1.5M $2M
Stock-Based Compensation $3.4M $4M $4.9M $4.4M $1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.9M $278K -$7.4M -$35.1M $7.9M
 
Capital Expenditures $2.6M $1.2M $1.9M $5.4M $2.3M
Cash Acquisitions -- $70M -$763K -- --
Cash From Investing -$599K $71.2M -$28.4M $18.3M -$14.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$393K -- -- -- --
Other Financing Activities -$402K -$734K -$724K -$2M -$532K
Cash From Financing $1.1M $1.9M $2.4M -$624K $432K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.4M $73.4M -$33.5M -$17.4M -$6.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.2M -$920K -$9.4M -$40.5M $5.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $26.6M -$17.1M -$12.2M -$39.8M --
Depreciation & Amoritzation $3.5M $1.5M $1.5M $2M --
Stock-Based Compensation $4M $4.9M $4.4M $1.8M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $278K -$7.4M -$35.1M $7.9M --
 
Capital Expenditures $1.2M $1.9M $5.4M $2.3M --
Cash Acquisitions $70M -$763K -- -- --
Cash From Investing $71.2M -$28.4M $18.3M -$14.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$734K -$724K -$2M -$532K --
Cash From Financing $1.9M $2.4M -$624K $432K --
 
Beginning Cash (CF) $131.9M $329.4M $212.5M $173.6M --
Foreign Exchange Rate Adjustment $6K -$331K -$133K -$29K --
Additions / Reductions $73.4M -$33.5M -$17.4M -$6.3M --
Ending Cash (CF) $205.2M $295.5M $195M $167.3M --
 
Levered Free Cash Flow -$920K -$9.4M -$40.5M $5.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock