Financhill
Sell
36

INGN Quote, Financials, Valuation and Earnings

Last price:
$9.56
Seasonality move :
-1.73%
Day range:
$9.32 - $9.66
52-week range:
$5.08 - $13.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.68x
P/B ratio:
1.23x
Volume:
178.8K
Avg. volume:
163.1K
1-year change:
50.16%
Market cap:
$227.5M
Revenue:
$315.7M
EPS (TTM):
-$2.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $361.9M $308.5M $358M $377.2M $315.7M
Revenue Growth (YoY) 1.07% -14.77% 16.05% 5.37% -16.32%
 
Cost of Revenues $190.1M $170.3M $181.5M $223.7M $189M
Gross Profit $171.9M $138.2M $176.5M $153.5M $126.7M
Gross Profit Margin 47.48% 44.79% 49.3% 40.7% 40.14%
 
R&D Expenses $9.4M $14.1M $16.6M $21.9M $20.8M
Selling, General & Admin $142.7M $136.1M $150.7M $164.7M $182.4M
Other Inc / (Exp) -$229K $5.8M -$710K -$53M -$32.4M
Operating Expenses $152.1M $150.2M $167.2M $186.6M $203.2M
Operating Income $19.8M -$12M $9.2M -$33.1M -$76.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $24.3M -$5.3M $8.7M -$83.3M -$102.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $549K $15M $504K $105K
Net Income to Company $21M -$5.8M -$6.3M -$83.8M -$102.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21M -$5.8M -$6.3M -$83.8M -$102.4M
 
Basic EPS (Cont. Ops) $0.96 -$0.27 -$0.28 -$3.67 -$4.42
Diluted EPS (Cont. Ops) $0.94 -$0.27 -$0.28 -$3.67 -$4.42
Weighted Average Basic Share $21.8M $22M $22.5M $22.9M $23.2M
Weighted Average Diluted Share $22.2M $22M $22.5M $22.9M $23.2M
 
EBITDA $33.6M $6.6M $30.9M -$9.6M -$58.3M
EBIT $19.8M -$12M $9.2M -$33.1M -$76.5M
 
Revenue (Reported) $361.9M $308.5M $358M $377.2M $315.7M
Operating Income (Reported) $19.8M -$12M $9.2M -$33.1M -$76.5M
Operating Income (Adjusted) $19.8M -$12M $9.2M -$33.1M -$76.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $74.3M $93.1M $105.4M $84M $88.8M
Revenue Growth (YoY) -19% 25.26% 13.19% -20.33% 5.8%
 
Cost of Revenues $41.3M $45.4M $62.6M $50.2M $47.5M
Gross Profit $33M $47.7M $42.8M $33.8M $41.3M
Gross Profit Margin 44.41% 51.22% 40.61% 40.21% 46.54%
 
R&D Expenses $3.5M $3.8M $4.6M $4.5M $3.5M
Selling, General & Admin $31.5M $37.6M $48.5M $43.1M $45.6M
Other Inc / (Exp) -$54K -$466K -$12K -$33.3M $687K
Operating Expenses $35M $41.3M $53.1M $47.6M $49.1M
Operating Income -$2M $6.4M -$10.3M -$13.8M -$7.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M $5.9M -$9.4M -$45.3M -$6.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$214K -$6.2M $70K $401K -$101K
Net Income to Company -$1.7M $12.2M -$9.5M -$45.7M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7M $12.2M -$9.5M -$45.7M -$6M
 
Basic EPS (Cont. Ops) -$0.08 $0.54 -$0.42 -$1.97 -$0.25
Diluted EPS (Cont. Ops) -$0.08 $0.53 -$0.42 -$1.97 -$0.25
Weighted Average Basic Share $22M $22.6M $22.9M $23.2M $23.8M
Weighted Average Diluted Share $22M $22.9M $22.9M $23.2M $23.8M
 
EBITDA $2.7M $11.9M -$4.4M -$9.2M -$2.5M
EBIT -$2M $6.4M -$10.3M -$13.8M -$7.8M
 
Revenue (Reported) $74.3M $93.1M $105.4M $84M $88.8M
Operating Income (Reported) -$2M $6.4M -$10.3M -$13.8M -$7.8M
Operating Income (Adjusted) -$2M $6.4M -$10.3M -$13.8M -$7.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $313.4M $355.6M $365.6M $327.9M $331.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $175.4M $183.6M $202.9M $199.8M $184.9M
Gross Profit $138M $172M $162.7M $128M $146.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14M $15.6M $20.7M $20.1M $22.4M
Selling, General & Admin $135.8M $146M $175.4M $161.8M $184.3M
Other Inc / (Exp) $5.8M -$222K -$1.4M -$84.6M $1.3M
Operating Expenses $149.9M $161.6M $196.1M $181.9M $206.7M
Operating Income -$11.8M $10.4M -$33.4M -$53.8M -$60.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.3M $10.3M -$33.7M -$131.7M -$53.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M -$1.1M $16.4M $779K -$791K
Net Income to Company -$2.1M $11.4M -$50M -$132.5M -$52.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M $11.4M -$50M -$132.5M -$52.7M
 
Basic EPS (Cont. Ops) -$0.09 $0.51 -$2.20 -$5.74 -$2.25
Diluted EPS (Cont. Ops) -$0.09 $0.49 -$2.20 -$5.74 -$2.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.4M $31.2M -$10.1M -$34.9M -$39M
EBIT -$11.8M $10.4M -$33.4M -$53.8M -$60.1M
 
Revenue (Reported) $313.4M $355.6M $365.6M $327.9M $331.5M
Operating Income (Reported) -$11.8M $10.4M -$33.4M -$53.8M -$60.1M
Operating Income (Adjusted) -$11.8M $10.4M -$33.4M -$53.8M -$60.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $234.5M $281.6M $289.2M $239.8M $255.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $130.4M $143.7M $165.1M $141.2M $137.2M
Gross Profit $104.1M $137.9M $124.1M $98.5M $118.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.4M $11.9M $16M $14.1M $15.7M
Selling, General & Admin $100.2M $110.1M $134.8M $131.9M $133.9M
Other Inc / (Exp) $5.6M -$472K -$1.2M -$32.7M $964K
Operating Expenses $110.6M $122M $150.8M $146.1M $149.6M
Operating Income -$6.5M $15.9M -$26.8M -$47.5M -$31.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$75K $15.5M -$26.8M -$75.3M -$26.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $633K -$996K $363K $638K -$258K
Net Income to Company -$708K $16.5M -$27.2M -$75.9M -$26.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$708K $16.5M -$27.2M -$75.9M -$26.1M
 
Basic EPS (Cont. Ops) -$0.03 $0.74 -$1.19 -$3.27 -$1.11
Diluted EPS (Cont. Ops) -$0.03 $0.72 -$1.19 -$3.27 -$1.11
Weighted Average Basic Share $65.9M $67.2M $68.5M $69.4M $70.8M
Weighted Average Diluted Share $66.1M $67.9M $68.5M $69.4M $70.8M
 
EBITDA $7.2M $31.8M -$9.2M -$34.5M -$15.2M
EBIT -$6.5M $15.9M -$26.8M -$47.5M -$31.1M
 
Revenue (Reported) $234.5M $281.6M $289.2M $239.8M $255.6M
Operating Income (Reported) -$6.5M $15.9M -$26.8M -$47.5M -$31.1M
Operating Income (Adjusted) -$6.5M $15.9M -$26.8M -$47.5M -$31.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $198M $212M $235.5M $187M $125.5M
Short Term Investments $11.1M $19.3M $10M -- $3M
Accounts Receivable, Net $34.3M $29.7M $24.5M $62.7M $42.2M
Inventory $35.7M $24.8M $31.9M $34.1M $21.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.2M $17.9M $26M $19.2M $13.8M
Total Current Assets $292.2M $305.7M $329.2M $304.6M $207.1M
 
Property Plant And Equipment $25.3M $37.1M $63.8M $64.9M $70.7M
Long-Term Investments -- -- -- -- --
Goodwill $33M $33.2M $33M $32.9M $10.1M
Other Intangibles $77.5M $68.8M $60.1M $177K $34.6M
Other Long-Term Assets $4.9M $2.7M $3.4M $2.4M $3.8M
Total Assets $447.3M $461.9M $489.5M $405M $326.2M
 
Accounts Payable $16.4M $12.5M $10.3M $18.2M $13.5M
Accrued Expenses $19.8M $27.8M $32.3M $26.4M $27.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2M $1.9M $3.4M $3.5M $3.7M
Other Current Liabilities -- -- -- -- $10M
Total Current Liabilities $50.2M $56.7M $61.5M $65.3M $72.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $102.7M $112.2M $119.3M $107.6M $121.4M
 
Common Stock $22K $22K $23K $23K $23K
Other Common Equity Adj -$87K $475K $1.5M -$243K $1.2M
Common Equity $344.6M $349.6M $370.2M $297.4M $204.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $344.6M $349.6M $370.2M $297.4M $204.8M
 
Total Liabilities and Equity $447.3M $461.9M $489.5M $405M $326.2M
Cash and Short Terms $209.1M $231.2M $245.5M $187M $128.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $214M $241.6M $209.6M $124.6M $105.7M
Short Term Investments $6.5M $3.6M -- $13.4M $15M
Accounts Receivable, Net $31.7M $32.9M $50.5M $48.4M $34.2M
Inventory $29.2M $31.8M $35.7M $24M $23.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.9M $24.2M $20.3M $14.4M $9.8M
Total Current Assets $303.4M $335.8M $317.8M $225.3M $192.6M
 
Property Plant And Equipment $34.6M $62.9M $63.1M $70.7M $65.6M
Long-Term Investments -- -- -- -- --
Goodwill $33.1M $33M $32.7M $9.9M $10.2M
Other Intangibles $71M $62.3M $53.7M $34.1M $33.8M
Other Long-Term Assets $4.2M $3.3M $2.3M $3.8M $4.1M
Total Assets $460.3M $512.9M $469.6M $343.7M $306.2M
 
Accounts Payable $9.5M $15.9M $21.5M $15.4M $15.5M
Accrued Expenses $26.5M $25M $23.3M $22.9M $14.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9M $3.5M $3.5M $3.9M $2.8M
Other Current Liabilities -- -- -- -- $11.8M
Total Current Liabilities $52M $59.9M $65.7M $60.4M $72.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $107.8M $121.9M $118.7M $113.1M $120.8M
 
Common Stock $22K $23K $23K $23K $24K
Other Common Equity Adj $407K $1.7M -$431K -$583K $1.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $352.5M $390.9M $350.8M $230.6M $185.4M
 
Total Liabilities and Equity $460.3M $512.9M $469.6M $343.7M $306.2M
Cash and Short Terms $220.5M $245.1M $209.6M $138M $120.7M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $21M -$5.8M -$6.3M -$83.8M -$102.4M
Depreciation & Amoritzation $13.8M $18.6M $21.6M $23.5M $18.2M
Stock-Based Compensation $9.1M $8.2M $10.9M $12.3M $7.4M
Change in Accounts Receivable -$17M -$7.2M -$5.4M -$51.6M $11.1M
Change in Inventories -$10.3M $7.6M -$10.8M -$5.6M $7.9M
Cash From Operations $40.6M $37M $23.6M -$37.5M -$3.2M
 
Capital Expenditures $6.5M $17.6M $24.1M $21.2M $27M
Cash Acquisitions -$70.4M -- -- -- -$29.6M
Cash From Investing -$44.1M -$25.6M -$14.6M -$10.9M -$59.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$928K -$350K -$647K -$1.4M -$518K
Cash From Financing $4.9M $2.1M $15M $380K $960K
 
Beginning Cash (CF) $196.6M $198M $212M $235.5M $187M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $13.4M $24M -$48M -$61.6M
Ending Cash (CF) $198M $212M $235.5M $187M $125.5M
 
Levered Free Cash Flow $34.1M $19.4M -$434K -$58.8M -$30.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.7M $12.2M -$9.5M -$45.7M -$6M
Depreciation & Amoritzation $4.7M $5.5M $5.9M $4.6M $5.3M
Stock-Based Compensation $2.1M $2.8M $3.5M $1.8M $1.5M
Change in Accounts Receivable -$6.4M -$346K -$23.9M $1.3M -$2.5M
Change in Inventories $5.9M -$5.3M -$3.3M $5.3M $683K
Cash From Operations $6.7M -$3M -$9.5M $2.2M $7M
 
Capital Expenditures $6M $6.4M $4.8M $5.3M $4.9M
Cash Acquisitions -- -- -- -$29.6M --
Cash From Investing -$8M $1.2M -$4.8M -$45.8M $305K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$50K -$72K -$75K -$16K --
Cash From Financing $946K $4.7M $701K $448K $441K
 
Beginning Cash (CF) $214.1M $238.9M $223.6M $167.7M $101.5M
Foreign Exchange Rate Adjustment $176K -$124K -$451K $81K $64K
Additions / Reductions -$278K $2.9M -$13.5M -$43.2M $7.7M
Ending Cash (CF) $214M $241.6M $209.6M $124.6M $109.3M
 
Levered Free Cash Flow $732K -$9.4M -$14.3M -$3.1M $2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.1M $11.4M -$50M -$132.5M -$52.7M
Depreciation & Amoritzation $18.3M $20.8M $23.3M $19M $21.1M
Stock-Based Compensation $8.3M $10.6M $11.6M $11.6M $4.6M
Change in Accounts Receivable -$5.6M -$14.4M -$28.5M -$5.2M $1.4M
Change in Inventories $197K -$4.9M -$6.8M $6.8M -$622K
Cash From Operations $30.2M $33.3M -$15.6M -$15.6M $5.8M
 
Capital Expenditures $13.8M $23.9M $20.1M $27.8M $20.3M
Cash Acquisitions -- -- -- -$29.6M --
Cash From Investing $24.3M -$20.8M -$16.3M -$70.4M -$21.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$379K -$679K -$1.3M -$625K -$300K
Cash From Financing $3M $15.1M $462K $862K $511K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.5M $27.7M -$31.4M -$85.1M -$15.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $16.4M $9.4M -$35.6M -$43.4M -$14.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$708K $16.5M -$27.2M -$75.9M -$26.1M
Depreciation & Amoritzation $13.7M $15.9M $17.5M $13M $15.9M
Stock-Based Compensation $6.1M $8.5M $9.2M $8.5M $5.7M
Change in Accounts Receivable -$7.8M -$15M -$38.1M $8.3M -$1.4M
Change in Inventories $2.6M -$9.9M -$6M $6.5M -$2M
Cash From Operations $20.8M $17.1M -$22.1M -$86K $8.9M
 
Capital Expenditures $11.8M $18.1M $14.1M $20.7M $14M
Cash Acquisitions -- -- -- -$29.6M --
Cash From Investing -$7.1M -$2.3M -$3.9M -$63.4M -$25.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$288K -$617K -$1.2M -$504K -$286K
Cash From Financing $2M $15M $492K $974K $525K
 
Beginning Cash (CF) $620.5M $670.8M $672.5M $518.8M $334.4M
Foreign Exchange Rate Adjustment $268K -$283K -$400K $149K -$153K
Additions / Reductions $15.7M $29.9M -$25.5M -$62.6M -$16.1M
Ending Cash (CF) $636.4M $700.4M $646.7M $456.4M $318.2M
 
Levered Free Cash Flow $9M -$960K -$36.1M -$20.8M -$5M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock