Financhill
Sell
37

ZVRA Quote, Financials, Valuation and Earnings

Last price:
$8.16
Seasonality move :
-11.97%
Day range:
$7.87 - $8.14
52-week range:
$4.20 - $9.76
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
15.69x
P/B ratio:
10.93x
Volume:
1.7M
Avg. volume:
459.9K
1-year change:
37.16%
Market cap:
$433.5M
Revenue:
$23.6M
EPS (TTM):
-$2.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.3M $28.7M $10.2M $27.5M $23.6M
Revenue Growth (YoY) 3.5% 115.61% -64.53% 170.26% -14.02%
 
Cost of Revenues $1.3M $2.1M $222K $2.2M $7.4M
Gross Profit $12M $26.6M $9.9M $25.3M $16.2M
Gross Profit Margin 90.18% 92.81% 97.82% 92.09% 68.59%
 
R&D Expenses $8.8M $10.2M $19.8M $39.8M $42.1M
Selling, General & Admin $7.9M $8.7M $15M $34.3M $54.9M
Other Inc / (Exp) -$1M -$16.1M -$3.1M $515K $2M
Operating Expenses $16.8M $18.9M $34.8M $74.9M $103.2M
Operating Income -$4.8M $7.7M -$24.9M -$49.6M -$87M
 
Net Interest Expenses $7M $115K -- -- $5.2M
EBT. Incl. Unusual Items -$12.8M -$8.5M -$26.8M -$46M -$90.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$34K $34K -$33K -- $15.4M
Net Income to Company -$12.8M -$8.6M -$26.8M -$46M -$105.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.8M -$8.6M -$26.8M -$46M -$105.5M
 
Basic EPS (Cont. Ops) -$3.21 -$2.11 -$0.78 -$1.30 -$2.28
Diluted EPS (Cont. Ops) -$3.21 -$2.11 -$0.78 -$1.30 -$2.28
Weighted Average Basic Share $4M $29.8M $34.5M $35.5M $46.3M
Weighted Average Diluted Share $4M $29.8M $34.5M $35.5M $46.3M
 
EBITDA -$5.4M -$7.9M -$25.5M -$43.5M -$76.4M
EBIT -$5.7M -$8.1M -$26.5M -$44.5M -$82.8M
 
Revenue (Reported) $13.3M $28.7M $10.2M $27.5M $23.6M
Operating Income (Reported) -$4.8M $7.7M -$24.9M -$49.6M -$87M
Operating Income (Adjusted) -$5.7M -$8.1M -$26.5M -$44.5M -$82.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4M $2.6M $2M $12.9M $12M
Revenue Growth (YoY) 71.95% 9.13% -21.69% 538.97% -6.79%
 
Cost of Revenues -- $59K $22K $1.2M $1.4M
Gross Profit $2.4M $2.5M $2M $11.7M $10.7M
Gross Profit Margin -- 97.72% 98.91% 90.5% 88.66%
 
R&D Expenses $3.1M $2.8M $6.5M $11.4M $8.4M
Selling, General & Admin $2.5M $2.6M $4.8M $14.7M $16.1M
Other Inc / (Exp) -$117K $53K $14.9M -$4.2M -$2.7M
Operating Expenses $5.6M $5.4M $11.3M $26.9M $26.1M
Operating Income -$3.2M -$2.8M -$9.3M -$15.2M -$15.4M
 
Net Interest Expenses $1.5M -- -- $546K $2.3M
EBT. Incl. Unusual Items -$4.9M -$2.7M $6.5M -$19.9M -$20.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $34K $719K -- $15.4M
Net Income to Company -$4.9M -$2.7M $5.8M -$19.9M -$35.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M -$2.7M $5.8M -$19.9M -$35.7M
 
Basic EPS (Cont. Ops) -$1.13 $0.05 $0.16 -$0.54 -$0.69
Diluted EPS (Cont. Ops) -$1.13 $0.05 $0.16 -$0.54 -$0.69
Weighted Average Basic Share $4.5M $35.4M $34.5M $38.7M $53.5M
Weighted Average Diluted Share $4.5M $35.4M $34.5M $38.7M $53.5M
 
EBITDA -$3.2M -$2.6M $6.9M -$18.3M -$16.5M
EBIT -$3.2M -$2.7M $6.6M -$19.1M -$18.2M
 
Revenue (Reported) $2.4M $2.6M $2M $12.9M $12M
Operating Income (Reported) -$3.2M -$2.8M -$9.3M -$15.2M -$15.4M
Operating Income (Adjusted) -$3.2M -$2.7M $6.6M -$19.1M -$18.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.3M $28.7M $10.2M $27.5M $23.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $222K $2.2M $7.4M
Gross Profit $12M $26.6M $9.9M $25.3M $16.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.8M $10.2M $37.5M $39.8M $42.1M
Selling, General & Admin $7.9M $8.7M $15M $34.3M $54.9M
Other Inc / (Exp) -$1M -$16.1M $14.4M $513K $2M
Operating Expenses $16.8M $18.9M $52.5M $74.9M $103.2M
Operating Income -$4.8M $7.7M -$42.6M -$49.6M -$87M
 
Net Interest Expenses $7M $115K -- -- $5.2M
EBT. Incl. Unusual Items -$12.8M -$8.5M -$26.8M -$46M -$90.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$34K $34K -$33K -- $15.4M
Net Income to Company -$12.8M -$8.6M -$26.8M -$46M -$105.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.8M -$8.6M -$26.8M -$46M -$105.5M
 
Basic EPS (Cont. Ops) -$3.52 -$2.89 -$0.78 -$1.30 -$2.26
Diluted EPS (Cont. Ops) -$3.52 -$2.89 -$0.78 -$1.30 -$2.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.3M -$7.9M -$25.5M -$43.5M -$76.4M
EBIT -$5.6M -$8.1M -$26.5M -$44.5M -$82.8M
 
Revenue (Reported) $13.3M $28.7M $10.2M $27.5M $23.6M
Operating Income (Reported) -$4.8M $7.7M -$42.6M -$49.6M -$87M
Operating Income (Adjusted) -$5.6M -$8.1M -$26.5M -$44.5M -$82.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $28.7M $10.2M $27.5M $23.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $222K $2.2M $7.4M --
Gross Profit $26.6M $9.9M $25.3M $16.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.2M $37.5M $39.8M $42.1M --
Selling, General & Admin $8.7M $15M $34.3M $54.9M --
Other Inc / (Exp) -$16.1M $14.4M $513K $2M --
Operating Expenses $18.9M $52.5M $74.9M $103.2M --
Operating Income $7.7M -$42.6M -$49.6M -$87M --
 
Net Interest Expenses $366K -- $546K $5.4M --
EBT. Incl. Unusual Items -$8.5M -$26.8M -$46M -$90.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34K -$33K -- $15.4M --
Net Income to Company -$8.6M -$26.8M -$46M -$105.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.6M -$26.8M -$46M -$105.5M --
 
Basic EPS (Cont. Ops) -$2.89 -$0.78 -$1.30 -$2.26 --
Diluted EPS (Cont. Ops) -$2.89 -$0.78 -$1.30 -$2.26 --
Weighted Average Basic Share $118.9M $138M $141.8M $185M --
Weighted Average Diluted Share $118.9M $138M $141.8M $185M --
 
EBITDA -$7.9M -$25.5M -$43.5M -$76.4M --
EBIT -$8.1M -$26.5M -$44.5M -$82.8M --
 
Revenue (Reported) $28.7M $10.2M $27.5M $23.6M --
Operating Income (Reported) $7.7M -$42.6M -$49.6M -$87M --
Operating Income (Adjusted) -$8.1M -$26.5M -$44.5M -$82.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.2M $112.3M $65.5M $43M $33.8M
Short Term Investments -- -- $17.4M $24.7M $35.7M
Accounts Receivable, Net $2.4M $1.4M $7.2M $16.1M $10.2M
Inventory -- -- -- -- $2M
Prepaid Expenses $1.3M $930K $577K $1.2M $1M
Other Current Assets $203K $252K $1.1M $652K $3M
Total Current Assets $8.4M $115.1M $92.8M $86.9M $86M
 
Property Plant And Equipment $2.4M $2M $1.8M $1.5M $1M
Long-Term Investments -- $15.4M $20M -- $6M
Goodwill -- -- -- $4.7M $4.7M
Other Intangibles -- -- -- $69.2M $69M
Other Long-Term Assets $438K $438K $724K $9.9M $11.4M
Total Assets $11.2M $132.9M $115.3M $172.3M $178.1M
 
Accounts Payable $1.2M $516K $3.6M $14M $13.1M
Accrued Expenses $5.5M $2.5M $2.6M $14.4M $12.4M
Current Portion Of Long-Term Debt $390K -- -- $37.7M --
Current Portion Of Capital Lease Obligations $499K $371K $480K $543K $420K
Other Current Liabilities -- $821K $5.4M $7.1M $8.2M
Total Current Liabilities $7.5M $4.2M $12M $73.7M $34.1M
 
Long-Term Debt $68M -- $12.8M $5.1M $59.5M
Capital Leases -- -- -- -- --
Total Liabilities $77.6M $5.8M $40.2M $110.5M $138.5M
 
Common Stock -- $4K $3K $4K $5K
Other Common Equity Adj -- -- $113K -$43K $631K
Common Equity -$66.4M $127.1M $75.1M $61.9M $39.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$66.4M $127.1M $75.1M $61.9M $39.7M
 
Total Liabilities and Equity $11.2M $132.9M $115.3M $172.3M $178.1M
Cash and Short Terms $4.2M $112.3M $82.8M $67.7M $69.5M
Total Debt $68.4M -- $12.8M $42.8M $59.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.2M $112.3M $65.5M $43M $33.8M
Short Term Investments -- -- $17.4M $24.7M $35.7M
Accounts Receivable, Net $2.4M $1.4M $7.2M $16.1M $10.2M
Inventory -- -- -- -- $2M
Prepaid Expenses $1.3M $930K $577K $1.2M $1M
Other Current Assets $203K $252K $1.1M $652K $3M
Total Current Assets $8.4M $115.1M $92.8M $86.9M $86M
 
Property Plant And Equipment $2.4M $2M $1.8M $1.5M $1M
Long-Term Investments -- $15.4M $20M -- $6M
Goodwill -- -- -- $4.7M $4.7M
Other Intangibles -- -- -- $69.2M $69M
Other Long-Term Assets $438K $438K $724K $9.9M $11.4M
Total Assets $11.2M $132.9M $115.3M $172.3M $178.1M
 
Accounts Payable $1.2M $516K $3.6M $14M $13.1M
Accrued Expenses $5.5M $2.5M $2.6M $14.4M $12.4M
Current Portion Of Long-Term Debt $390K -- -- $37.7M --
Current Portion Of Capital Lease Obligations $499K $371K $480K $543K $420K
Other Current Liabilities -- $821K $5.4M $7.1M $8.2M
Total Current Liabilities $7.5M $4.2M $12M $73.7M $34.1M
 
Long-Term Debt $68M -- $12.8M $5.1M $59.5M
Capital Leases -- -- -- -- --
Total Liabilities $77.6M $5.8M $40.2M $110.5M $138.5M
 
Common Stock -- $4K $3K $4K $5K
Other Common Equity Adj -- -- $113K -$43K $631K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$66.4M $127.1M $75.1M $61.9M $39.7M
 
Total Liabilities and Equity $11.2M $132.9M $115.3M $172.3M $178.1M
Cash and Short Terms $4.2M $112.3M $82.8M $67.7M $69.5M
Total Debt $68.4M -- $12.8M $42.8M $59.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.8M -$8.6M -$26.8M -$46M -$105.5M
Depreciation & Amoritzation $273K $257K $944K $1M $6.4M
Stock-Based Compensation $2.5M $2.4M $4.3M $6M $14.9M
Change in Accounts Receivable -$714K $1.1M -$6.8M -$9.1M $6.9M
Change in Inventories -- -- $147K $206K -$8.9M
Cash From Operations -$1.9M $10.4M -$18.7M -$33.5M -$69.7M
 
Capital Expenditures $33K $102K $93K $296K --
Cash Acquisitions -- -- -$14.1M -$30.4M --
Cash From Investing -$33K -$15.5M -$36.7M -$17.4M -$22.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.1M -- $12.8M $42.4M $59M
Long-Term Debt Repaid -$227K -$38.1M -$16K -$17.5M -$42.7M
Repurchase of Common Stock -- -$2.8M -$4.7M -$3.4M --
Other Financing Activities -$118K $73.9M -$33K $692K -$1.4M
Cash From Financing $2.7M $113.1M $8.4M $28.5M $82.1M
 
Beginning Cash (CF) $3.6M $4.3M $112.3M $65.5M $43M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $767K $108M -$47.1M -$22.5M -$9.7M
Ending Cash (CF) $4.3M $112.3M $65.5M $43M $33.8M
 
Levered Free Cash Flow -$2M $10.3M -$18.8M -$33.8M -$69.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.9M -$2.7M $5.8M -$19.9M -$35.7M
Depreciation & Amoritzation $66K $64K $300K $787K $1.6M
Stock-Based Compensation $457K $823K $955K $1.5M $4M
Change in Accounts Receivable -$377K $91K -$2.1M -$7.5M -$2.7M
Change in Inventories -- -- -$133K $16K -$4.7M
Cash From Operations -$1.1M -$848K -$4.5M -$16.2M -$16.3M
 
Capital Expenditures $26K $17K $34K $72K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26K -$15.4M -$63K $10.6M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3.6M --
Long-Term Debt Repaid -$59K -$17K -$3K -$4.7M --
Repurchase of Common Stock -- -$2.8M -- -- --
Other Financing Activities $13K -$39K -$362K -- --
Cash From Financing -$46K -$2.9M -$257K $5M $796K
 
Beginning Cash (CF) $5.5M $131.5M $70.1M $43.3M $54M
Foreign Exchange Rate Adjustment -- -- $189K $349K $671K
Additions / Reductions -$1.1M -$19.2M -$4.8M -$569K -$20.9M
Ending Cash (CF) $4.3M $112.3M $65.5M $43M $33.8M
 
Levered Free Cash Flow -$1.1M -$865K -$4.5M -$16.2M -$16.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.8M -$8.6M -$26.8M -$46M -$105.5M
Depreciation & Amoritzation $273K $257K $944K $1M $6.4M
Stock-Based Compensation $2.5M $2.4M $4.3M $6M $14.9M
Change in Accounts Receivable -$714K $1.1M -$6.8M -$9.1M $6.9M
Change in Inventories -- -- $147K $206K -$8.9M
Cash From Operations -$1.9M $10.4M -$18.7M -$33.5M -$69.7M
 
Capital Expenditures $33K $102K $93K $296K --
Cash Acquisitions -- -- -$14.1M -- --
Cash From Investing -$33K -$15.5M -$36.7M -$17.4M -$22.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.1M -- $12.8M $42.4M $59M
Long-Term Debt Repaid -$227K -$38.1M -$16K -$17.5M -$42.7M
Repurchase of Common Stock -- -$2.8M -$4.7M -$3.4M --
Other Financing Activities -$118K $73.9M -- $692K --
Cash From Financing $2.7M $113.1M $8.4M $28.5M $82.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $767K $108M -$47.1M -$22.5M -$9.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2M $10.3M -$18.8M -$33.8M -$69.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$8.6M -$26.8M -$46M -$105.5M --
Depreciation & Amoritzation $257K $944K $1M $6.4M --
Stock-Based Compensation $2.4M $4.3M $6M $14.9M --
Change in Accounts Receivable $1.1M -$6.8M -$9.1M $6.9M --
Change in Inventories -- $147K $206K -$8.9M --
Cash From Operations $10.4M -$18.7M -$33.5M -$69.7M --
 
Capital Expenditures $102K $93K $296K -- --
Cash Acquisitions -- -$14.1M -- -- --
Cash From Investing -$15.5M -$36.7M -$17.4M -$22.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $12.8M $42.4M $59M --
Long-Term Debt Repaid -$38.1M -$16K -$17.5M -$42.7M --
Repurchase of Common Stock -$2.8M -$4.7M -$3.4M -- --
Other Financing Activities $73.9M -$33K $692K -$1.4M --
Cash From Financing $113.1M $8.4M $28.5M $82.1M --
 
Beginning Cash (CF) $344.1M $359.4M $215.1M $179.2M --
Foreign Exchange Rate Adjustment -- $204K $44K $454K --
Additions / Reductions $108M -$47.1M -$22.5M -$9.7M --
Ending Cash (CF) $452.2M $312.5M $192.7M $169.9M --
 
Levered Free Cash Flow $10.3M -$18.8M -$33.8M -$69.7M --

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

GET BETTER TRADE IDEAS

Popular

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

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

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

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 25.67% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 18.85% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 3.67% over the past day.

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

Show me the best stock