Financhill
Buy
68

ZVIA Quote, Financials, Valuation and Earnings

Last price:
$3.21
Seasonality move :
-38.1%
Day range:
$2.98 - $3.21
52-week range:
$0.62 - $3.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.17x
P/B ratio:
2.63x
Volume:
530.4K
Avg. volume:
900.3K
1-year change:
67.37%
Market cap:
$190.5M
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

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 2.5% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3.2% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.14% over the past day.

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

Show me the best stock