Financhill
Buy
80

ZVIA Quote, Financials, Valuation and Earnings

Last price:
$4.22
Seasonality move :
-28.04%
Day range:
$3.92 - $4.55
52-week range:
$0.62 - $4.78
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.56x
P/B ratio:
3.50x
Volume:
1.2M
Avg. volume:
857.4K
1-year change:
132.97%
Market cap:
$254M
Revenue:
$166.4M
EPS (TTM):
-$0.38
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $85.6M $110M $138.2M $163.2M $166.4M
Revenue Growth (YoY) -- 28.59% 25.58% 18.1% 1.99%
 
Cost of Revenues $48.7M $60.5M $74.2M $93.2M $91.7M
Gross Profit $36.9M $49.5M $63.9M $70M $74.8M
Gross Profit Margin 43.13% 44.99% 46.28% 42.91% 44.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.6M $54M $150.4M $116.5M $102.1M
Other Inc / (Exp) $47K -$593K -$207K $286K $673K
Operating Expenses $42.4M $55M $151.4M $117.9M $103.7M
Operating Income -$5.5M -$5.5M -$87.4M -$47.9M -$28.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.4M -$6.1M -$87.6M -$47.6M -$28.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $34K $65K $52K
Net Income to Company -$5.4M -$6.1M -$87.7M -$47.6M -$28.3M
 
Minority Interest in Earnings -- -- $39.8M $13.8M $6.8M
Net Income to Common Excl Extra Items -$5.4M -$6.1M -$47.9M -$33.9M -$21.5M
 
Basic EPS (Cont. Ops) -$0.08 -- -$1.33 -$0.81 -$0.41
Diluted EPS (Cont. Ops) -$0.08 -- -$1.33 -$0.81 -$0.41
Weighted Average Basic Share $64.5M $64.5M $34.5M $43.5M $50.6M
Weighted Average Diluted Share $64.5M $64.5M $34.5M $43.5M $50.6M
 
EBITDA -$4.7M -$4.5M -$86.4M -$46.5M -$27.3M
EBIT -$5.5M -$5.5M -$87.4M -$47.9M -$28.9M
 
Revenue (Reported) $85.6M $110M $138.2M $163.2M $166.4M
Operating Income (Reported) -$5.5M -$5.5M -$87.4M -$47.9M -$28.9M
Operating Income (Adjusted) -$5.5M -$5.5M -$87.4M -$47.9M -$28.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $32M $39M $44.2M $43.1M $36.4M
Revenue Growth (YoY) -- 21.61% 13.56% -2.6% -15.6%
 
Cost of Revenues $17.1M $21.2M $25.1M $23.5M $18.5M
Gross Profit $14.9M $17.8M $19.2M $19.6M $17.9M
Gross Profit Margin 46.59% 45.61% 43.33% 45.42% 49.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $67M $28.1M $30.6M $20.4M
Other Inc / (Exp) -$276K -$213K $26K $165K $6K
Operating Expenses $12.2M $67.3M $28.4M $31M $20.7M
Operating Income $2.7M -$49.5M -$9.2M -$11.4M -$2.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.5M -$49.7M -$9.2M -$11.3M -$2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $50K $1K -$5K -$4K
Net Income to Company $2.5M -$49.8M -$9.2M -$11.3M -$2.8M
 
Minority Interest in Earnings -- $22.5M $1.7M $3M $315K
Net Income to Common Excl Extra Items $2.5M -$27.2M -$7.5M -$8.2M -$2.5M
 
Basic EPS (Cont. Ops) -- -$0.75 -$0.16 -$0.16 -$0.04
Diluted EPS (Cont. Ops) -- -$0.75 -$0.16 -$0.16 -$0.04
Weighted Average Basic Share $64.5M $34.4M $45.9M $50.8M $59.5M
Weighted Average Diluted Share $64.5M $34.4M $45.9M $50.8M $59.5M
 
EBITDA $3M -$49.3M -$8.9M -$11M -$2.5M
EBIT $2.7M -$49.5M -$9.2M -$11.4M -$2.9M
 
Revenue (Reported) $32M $39M $44.2M $43.1M $36.4M
Operating Income (Reported) $2.7M -$49.5M -$9.2M -$11.4M -$2.9M
Operating Income (Adjusted) $2.7M -$49.5M -$9.2M -$11.4M -$2.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $131.8M $162M $164M $153.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $71.9M $92.8M $89M $85.5M
Gross Profit -- $59.9M $69.2M $75M $67.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $117.9M $146.9M $99.8M $91.7M
Other Inc / (Exp) -$543K -$301K $108K $1.1M -$855K
Operating Expenses -- $118.9M $148.1M $101.4M $93.1M
Operating Income -- -$59M -$79M -$26.4M -$25.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$59.3M -$78.9M -$25.3M -$26.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $50K $6K $73K $64K
Net Income to Company -- -$59.3M -$78.9M -$25.3M -$26.2M
 
Minority Interest in Earnings -- $22.3M $29.2M $6.7M $4.7M
Net Income to Common Excl Extra Items -- -$37M -$49.6M -$18.6M -$21.5M
 
Basic EPS (Cont. Ops) -- -$0.75 -$1.30 -$0.37 -$0.38
Diluted EPS (Cont. Ops) -- -$0.75 -$1.30 -$0.38 -$0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$58M -$77.7M -$24.8M -$23.8M
EBIT -- -$59M -$79M -$26.4M -$25.2M
 
Revenue (Reported) -- $131.8M $162M $164M $153.4M
Operating Income (Reported) -- -$59M -$79M -$26.4M -$25.2M
Operating Income (Adjusted) -- -$59M -$79M -$26.4M -$25.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $82.2M $104M $127.8M $128.6M $115.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.4M $55.8M $73.4M $69.3M $63.1M
Gross Profit $37.8M $48.2M $54.4M $59.4M $52.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.6M $97.4M $94.9M $78.2M $67.8M
Other Inc / (Exp) -$543K -$251K $64K $908K -$620K
Operating Expenses $34.3M $98.2M $95.9M $79.4M $68.9M
Operating Income $3.5M -$50M -$41.5M -$20M -$16.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3M -$50.2M -$41.5M -$19.1M -$17M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $50K $22K $31K $43K
Net Income to Company $3M -$50.3M -$41.5M -$19.2M -$17M
 
Minority Interest in Earnings -- $22.3M $12M $4.9M $2.8M
Net Income to Common Excl Extra Items $3M -$28M -$29.5M -$14.2M -$14.2M
 
Basic EPS (Cont. Ops) -$0.03 -$0.75 -$0.71 -$0.27 -$0.24
Diluted EPS (Cont. Ops) -$0.03 -$0.75 -$0.71 -$0.28 -$0.24
Weighted Average Basic Share $193.6M $135.3M $126.4M $150.2M $174M
Weighted Average Diluted Share $193.6M $135.3M $126.4M $173.1M $174M
 
EBITDA $4.2M -$49.2M -$40.5M -$18.8M -$15.3M
EBIT $3.5M -$50M -$41.5M -$20M -$16.3M
 
Revenue (Reported) $82.2M $104M $127.8M $128.6M $115.6M
Operating Income (Reported) $3.5M -$50M -$41.5M -$20M -$16.3M
Operating Income (Adjusted) $3.5M -$50M -$41.5M -$20M -$16.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.2M $14.9M $43.1M $47.4M $32M
Short Term Investments -- -- $30M -- --
Accounts Receivable, Net $4.9M $6.9M $9M $11.1M $11.1M
Inventory $11.4M $20.8M $31.5M $27.6M $34.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3M $1.5M $3.4M $2.6M $5.1M
Total Current Assets $20.8M $44.2M $117.1M $88.7M $82.7M
 
Property Plant And Equipment $2.2M $1.8M $3.4M $5.3M $4.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4.1M $3.9M $4.2M $4.4M $3.5M
Other Long-Term Assets $112K $81K $301K $539K $579K
Total Assets $27.3M $50M $125M $98.9M $90.9M
 
Accounts Payable $5.6M $9M $13.5M $8M $21.2M
Accrued Expenses $741K $885K $3.7M $5M $4.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $427K $623K $236K $715K $575K
Other Current Liabilities $904K -- -- -- --
Total Current Liabilities $8.3M $14.1M $20.4M $17.1M $27.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $67.2M $246.8M $20.4M $17.1M $29.1M
 
Common Stock $1.8M -- $64K $70K $71K
Other Common Equity Adj -- -- -- -- --
Common Equity -$40M -$196.8M $128.5M $110M $89.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$23.9M -$28.2M -$28.1M
Total Equity -$40M -$196.8M $104.6M $81.8M $61.8M
 
Total Liabilities and Equity $27.3M $50M $125M $98.9M $90.9M
Cash and Short Terms $3.2M $14.9M $73.1M $47.4M $32M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $78.7M $49.2M $38.5M $32.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $14.5M $13.5M $16.4M $10M
Inventory -- $24.9M $37.3M $49.4M $20.7M
Prepaid Expenses -- -- -- -- $1.4M
Other Current Assets -- $5.1M $3.4M $2.9M $1.2M
Total Current Assets -- $123.3M $103.4M $107.2M $66.1M
 
Property Plant And Equipment -- $3.1M $5.8M $4.6M $3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $3.8M $3.6M $3.9M $3.3M
Other Long-Term Assets -- $3K $558K $630K $522K
Total Assets -- $130.1M $113.4M $116.4M $72.9M
 
Accounts Payable -- $11.9M $19.7M $37.8M $14.9M
Accrued Expenses -- $4.5M $4.9M $5.9M $5.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $396K $698K $576K $629K
Other Current Liabilities -- $1M -- -- --
Total Current Liabilities -- $19.8M $28.3M $45.6M $23.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $19.8M $28.5M $47.1M $24.1M
 
Common Stock -- $64K $69K $71K $73K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$6.7M -$29.2M -$32M -$23.8M
Total Equity -- $110.4M $84.9M $69.3M $48.7M
 
Total Liabilities and Equity -- $130.1M $113.4M $116.4M $72.9M
Cash and Short Terms -- $78.7M $49.2M $38.5M $32.7M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$5.4M -$6.1M -$87.7M -$47.6M -$28.3M
Depreciation & Amoritzation $786K $932K $997K $1.3M $1.6M
Stock-Based Compensation $606K $7.9M $77.7M $26.9M $8.3M
Change in Accounts Receivable -$1.2M -$2.1M -$2.1M -$2M -$42K
Change in Inventories -$3.1M -$9.4M -$10.7M $3.9M -$7M
Cash From Operations -$14.8M -$3.3M -$17.8M -$20.8M -$16.3M
 
Capital Expenditures $456K $805K $3.1M $2.6M $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$456K -$805K -$33.1M $27.4M $805K
 
Dividends Paid (Ex Special Dividend) -- -- -$2.7M -- --
Special Dividend Paid
Long-Term Debt Issued $75.9M $114.5M $74.7M -- --
Long-Term Debt Repaid -$75.9M -$114.5M -$74.7M -- --
Repurchase of Common Stock -- -$175M -$49.6M -- --
Other Financing Activities -$44K -$20K -$8.1M -$2.5M --
Cash From Financing $17.1M $15.8M $79.1M -$2.3M $25K
 
Beginning Cash (CF) $1.4M $3.2M $14.9M $43.1M $47.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M $11.7M $28.2M $4.3M -$15.4M
Ending Cash (CF) $3.2M $14.9M $43.1M $47.4M $32M
 
Levered Free Cash Flow -$15.2M -$4.1M -$20.9M -$23.4M -$17.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.5M -$49.8M -$9.2M -$11.3M -$2.8M
Depreciation & Amoritzation $255K $239K $326K $411K $310K
Stock-Based Compensation $28K $45.7M $6.8M $1.9M $1M
Change in Accounts Receivable -$803K -$5.1M $3.6M $565K $1.3M
Change in Inventories -$2.6M -$2.4M -$3.4M -$11.8M $1.6M
Cash From Operations $582K -$13.1M $208K -$10.7M $3.9M
 
Capital Expenditures $292K $277K $625K $25K $145K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$292K -$277K -$625K $2.2M -$145K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $31.6M $10.4M -- -- --
Long-Term Debt Repaid -$31.5M -$10.4M -- -- --
Repurchase of Common Stock -- -$49.6M -- -- --
Other Financing Activities -$85K -$4.3M -$6K -- --
Cash From Financing -$16K $85.7M $5K $2K --
 
Beginning Cash (CF) $4.2M $6.4M $49.6M $47M $28.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $274K $72.3M -$412K -$8.5M $3.7M
Ending Cash (CF) $4.5M $78.7M $49.2M $38.5M $32.7M
 
Levered Free Cash Flow $290K -$13.3M -$417K -$10.8M $3.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$59.3M -$78.9M -$25.3M -$26.2M
Depreciation & Amoritzation -- $942K $1.3M $1.6M $1.4M
Stock-Based Compensation $86K $53.6M $55.7M $9.7M $5.6M
Change in Accounts Receivable -- -$6.2M $1M -$2.8M $6.4M
Change in Inventories -- -$3.8M -$12.4M -$12.1M $28.7M
Cash From Operations -- -$14.2M -$24.1M -$11.1M -$5.6M
 
Capital Expenditures $781K $2.3M $3M $2M $305K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2.3M -$3M $375K -$219K
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $104.8M -- -- --
Long-Term Debt Repaid -- -$109M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.5M -- --
Cash From Financing -- $90.8M -$2.4M $31K --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $74.2M -$29.5M -$10.7M -$5.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$16.6M -$27.1M -$13.1M -$5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3M -$50.3M -$41.5M -$19.2M -$17M
Depreciation & Amoritzation $703K $713K $1M $1.2M $1M
Stock-Based Compensation $86K $45.8M $23.8M $6.6M $4M
Change in Accounts Receivable -$3.4M -$7.6M -$4.5M -$5.3M $1.1M
Change in Inventories -$9.7M -$4.1M -$5.8M -$21.8M $13.9M
Cash From Operations -$2.1M -$13.1M -$19.3M -$9.7M $971K
 
Capital Expenditures $781K $2.3M $2.2M $1.6M $238K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$781K -$2.3M $27.8M $786K -$238K
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $84.4M $74.7M -- -- $8M
Long-Term Debt Repaid -$80.2M -$74.7M -- -- -$8M
Repurchase of Common Stock -- -$49.6M -- -- --
Other Financing Activities -$85K -$8.1M -$2.5M -- --
Cash From Financing $4.1M $79.2M -$2.3M $25K --
 
Beginning Cash (CF) $11.3M $33.7M $121.6M $150.4M $89.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M $63.8M $6.1M -$8.9M $733K
Ending Cash (CF) $12.5M $97.5M $127.7M $141.5M $90.4M
 
Levered Free Cash Flow -$2.9M -$15.4M -$21.5M -$11.2M $733K

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

GET BETTER TRADE IDEAS

Popular

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock